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

24th May 2016 07:00

RNS Number : 0629Z
Homeserve Plc
24 May 2016
 

 

 

 

HomeServe plc

Preliminary results for the year ended 31 March 2016

 

Good customer and profit growth with step change in US expansion

 

 

2016

2015

Change

Revenue

£633.2m

£584.2m

+8%

Adjusted EBITDA

£122.7m

£109.4m

+12%

Adjusted profit before tax

£93.0m

£85.4m

+9%

Adjusted earnings per share

21.8p

19.0p

+15%

Statutory profit before tax

£82.6m

£76.7m

+8%

Basic earnings per share

19.6p

17.2p

+14%

Ordinary dividend per share

12.7p

11.5p

+10%

Net debt

£169.5m

£64.1m

Total number of customers

7.0m

6.3m

+11%

 

Group profit up 9% to £93.0m with an 11% increase in customer numbers to 7.0m

 

UK - Customer numbers increase 3% from 2.1m to 2.2m with profits also increasing 3% to £58.0m

- Acquisition of a heating services business brings gas capability and 0.1m customers

- Good marketing performance delivering 0.4m gross new customers (FY15: 0.3m)

- Retention rate of 82% reflecting increased number of first year renewals (FY15: 83%)

 

USA - Profits up 89% to £12.1m combined with 17% customer growth to 2.3m

- Continued strong marketing performance adding 0.7m gross new customers (FY15: 0.7m)

- Customer loyalty remains strong with 82% retention rate (FY15: 82%)

- Strong partner pipeline, with 2.8m households added in the year, up to 32m households (FY15: 29m)

- Agreement to acquire Utility Service Partners Inc. (USP) for $75m, adding a further 9.4m partner households and 0.4m customers, expected to complete in the first half of FY17

 

France - Customer numbers up 7% to 1.0m with stable profits of £23.2m

- Renewed sales momentum adding 0.2m gross new customers (FY15: 0.1m)

- High retention rates continue at 89% (FY15: 89%)

 

Spain - Customer numbers up 11% to 1.2m with profits increasing from £7.5m to £9.9m

- Retention rate of 77%, reflecting the increased number of first year renewals (FY15: 79%)

 

New Markets - Investment of £5.9m in Italy and digital innovation

- Digital hub established to enhance self-serve customer experience and drive business efficiencies

- Started to make progress on international development

 

Group - Strong earnings growth, increasing dividend growth, high cash generation and a strong balance sheet

- Adjusted earnings per share up 15% to 21.8p with proposed 10% increase in dividend payment to 12.7p per share

- Year end net debt of £169.5m, 1.4x adjusted EBITDA, reflecting payment of £99.4m special dividend in July 2015 (FY15: £64.1m; 0.6x adjusted EBITDA) 

______________________________________________________________________________________________

1. All references to adjusted EBITDA, adjusted operating profit or loss, adjusted profit before tax and adjusted earnings per share throughout the announcement exclude the amortisation of acquisition intangibles and exceptional items, as reconciled to the statutory equivalent in the Financial Review.

 

Richard Harpin, Chief Executive, HomeServe plc, commented:

"This has been another very good year for HomeServe with all businesses performing well.

 

We are particularly excited by the prospects for our US business. Profits have increased significantly whilst at the same time delivering strong customer growth. The agreement to acquire Utility Service Partners, whilst providing a significant boost to FY18 profits will increase our US affinity partner households by 9m to 42m and will, as a result, enable us to accelerate our growth.

 

In the UK, we have a strong business, which has grown profit and customers. France had an excellent year, achieving the 1.0m customer milestone, and we saw continued customer and profit growth in Spain.

 

I am confident we will deliver on our expectation of further good growth in FY17, alongside continued investment in marketing, business development, international expansion and innovation initiatives."

 

 

 

Enquiries

A presentation for analysts and investors will take place at 9am this morning at UBS, 1 Finsbury Avenue, London EC2M 2PP.

 

There will be a listen-only conference call via +44 02031394830, pin code 29399809#, and also a live webcast available via www.homeserveplc.com.

 

HomeServe plc

Tel: 01922 427997

Richard Harpin, Chief Executive Officer

Johnathan Ford, Chief Financial Officer

Linda Hardy, Investor Relations Director

 

 

 

 

 

 

Tulchan Group

Tel: 0207 353 4200

Martin Pengelley

 

Martin Robinson

 

 

 

BUSINESS REVIEW

 

This has been a very good year for the Group, delivering 9% adjusted profit growth to £93.0m and 11% customer growth to 7.0m, with over two thirds of our customers now outside the UK.

 

The USA is our most significant opportunity and we are particularly pleased with the recently announced agreement to acquire Utility Service Partners Inc. (USP) which will increase our US utility partner footprint to 42m households.

 

Our business is built on developing long-term relationships with our affinity partners. Through a membership model we offer our customers heating, plumbing and electrical repairs and services. In the UK and USA we also offer heating installation services. Our extensive repair network comprises directly employed, franchised and sub-contract networks of engineers.

 

The Group has five operating segments: UK, USA, France, Spain and New Markets. The New Markets division comprises our business in Italy, investment in innovation and digital initiatives and our international development activities. Prior to its disposal on 1 September 2015, New Markets also included our investment in developing a German business.

 

Financial performance for the year ended 31 March

 

£million

Revenue

Adjusted operating profit/(loss)

Adjusted operating margin

2016 

2015 

2016 

2015 

2016 

2015

UK

291.8 

285.5 

58.0 

56.4 

20% 

20% 

Established International

USA

152.6 

125.3 

12.1 

6.4 

8% 

5% 

France

77.4 

74.9 

23.2 

23.4 

30% 

31% 

Spain

97.5 

90.9 

9.9 

7.5 

10% 

8% 

327.5 

291.1 

45.2 

37.3 

14% 

13% 

New Markets

20.1 

13.8 

(5.9)

(5.9)

Inter-segment

(6.2)

(6.2)

Group

633.2 

584.2 

97.3

87.8

15% 

15% 

Adjusted operating margin is adjusted operating profit/(loss) divided by revenue.

 

Performance metrics for the year ended 31 March

 

Affinity partner households (m)

Customer numbers (m)

Policy retention rate

2016

2015

2016

2015

2016

2015

UK

24

24

2.2

2.1

82%

83%

Established International

USA

32

29

2.3

2.0

82%

82%

France

15

15

1.0

0.9

89%

89%

Spain

15

15

1.2

1.1

77%

79%

62

59

4.5

4.0

83%

84%

New Markets

6

6

0.3

0.2

-

-

Group

92

89

7.0

6.3

83%

83%

Affinity partner households does not include Utility Service Partners (USP) or AARP households in the USA.

 

 

BUSINESS REVIEW (continued)

 

Focussing on our strategic priorities, we have made good progress across a number of areas of the business. We have added 11 new partnerships in the USA and renewed six long-term agreements in the UK such that we now work with over 90 affinity partners across the Group. We continue to invest in business development in all of our markets to establish relationships and sign new affinity partners.

 

Customer numbers increased 11% from 6.3m to 7.0m with good growth across all the businesses. In the UK we ended the year with 2.2m customers, up 3% on the prior year (FY15: 2.1m), principally reflecting good marketing performance combined with 0.1m customers added through the acquisition of Home Energy Services Limited. Response rates remain strong in the USA, where we have added 0.7m gross new customers and have increased year end customer numbers by 17% to 2.3m (FY15: 2.0m). Very pleasingly we have seen renewed sales momentum in France, following the signing of Lyonnaise des Eaux last year. We have delivered 7% customer growth, achieving the 1.0m customer milestone (FY15: 0.9m). Spain increased customer numbers by 11% to 1.2m following continued success with its largest partner Endesa (FY15: 1.1m).

 

This year we completed over 2m repairs (FY15: 1.8m) across the Group and once again delivered an improved customer experience, with a reduction in customer complaints and increased levels of customer satisfaction. Customer loyalty also remains strong with a Group retention rate of 83%, consistent with the prior year.

 

During the year we completed the acquisition of Home Energy Services Limited in the UK which, combined with our existing franchise and sub-contractor network, significantly increases our gas delivery capability in the UK. Focussing on heating services, we now offer heating installations services in the USA with investment planned in the UK to further develop our franchised heating installation network.

 

In addition to good customer growth, we also achieved good profit growth across the Group with a 9% increase in Group adjusted profit to £93.0m (FY15: £85.4m) and 15% adjusted EPS growth. Underpinning this growth was the USA, with adjusted operating profit up 89% to £12.1m (FY15: £6.4m) together with increases in the UK and Spain. Adjusted operating profit in France increased 7% in local currency although Sterling profit of £23.2m, was £0.2m lower than the prior year, reflecting adverse foreign exchange movements of £1.4m.

 

On 31 March 2016, we signed an agreement to acquire USP, which is expected to complete in the first half of FY17 following normal course regulatory approvals. USP brings 0.4m customers, 9.4m households, over 300 partnerships and a relationship with the National League of Cities, an organisation dedicated to helping city leaders and an advocate for 19,000 cities, towns and villages across the USA. We expect this acquisition to be earnings neutral in FY17 and then to add $15m of EBITDA in FY18.

 

We continued to invest in digital innovation, establishing a digital hub to develop an end to end, consistent, digital experience for our customers enhancing the self-serve customer journey and enabling more effective product sales.

 

While still early days, we have commenced appraisal of extending our services to other international markets with a view to entering the home services market in partnership with local utilities.

 

Technology investment

We have invested in our core customer system and other digital and technology solutions to make us more efficient and to improve our customer service. We are pleased with the progress we are making with the implementation of our new core Pega Customer Management System, which will be operational in the UK business in FY17 with roll out to the USA thereafter. This system provides a single view of the customer and all their interactions with us. This will enable more informed discussions with customers, reduce the customer effort, improve our marketing effectiveness and reduce our cost to serve.

 

We also now intend to invest in upgrading our claims handing and contractor deployment technology to improve the claims process for our customers giving them better visibility over the progress of their claim and their engineer.

 

People

During the year we continued to invest in strengthening our team, appointing Chris Havemann as a new Non-Executive director to the Board, Rafaele Petruzzo as our Chief Digital Officer to lead our digital hub investment and Giles Desforges as Chief Executive of Global Partnerships to lead our international expansion. Our total headcount now stands at over 4,800 (FY15: 4,025), a good indicator of our strong performance and growth. Our people continue to deliver great service to our customers and we are therefore delighted employee engagement is now 81%, 3 percentage points higher than last year.

 

Dividend

Given the Group's good performance and the Board's confidence in its future prospects, the Board is proposing a 13% increase in the final dividend to 8.9p per share, bringing the total ordinary dividend for the year to 12.7p (FY15: 11.5p) an increase of 10% which is 1.72x covered by the FY16 adjusted earnings per share compared to 1.65x in FY15.

 

A special dividend of 30p per share (£99.4m) proposed in the prior year was paid to shareholders in July 2015.

Outlook

All of our businesses are performing well and have good prospects. Looking ahead, we expect Group growth to be driven primarily by our international businesses, with the UK continuing to deliver a solid performance. We are particularly excited by the prospects for our US business where profits increased significantly in FY16 whilst at the same time delivering strong customer growth. As previously announced, the acquisition of Utility Service Partners will be earnings neutral in FY17 due to increased marketing investment and integration costs however, we expect adjusted EBITDA in FY18, the first full year of ownership of USP, to be enhanced by around $15m.

 

The Group anticipates further good growth in FY17, alongside continued investment in marketing, business development, international expansion and innovation initiatives.

 

The following sections report on the operational and financial performance of each of our operating segments.

 

United Kingdom

· Solid business with 2.2m customers delivering a 3% increase in profit to £58.0m (FY15: 2.1m; £56.4m)

· Acquisition of heating services business brings gas capability and 0.1m customers

· Good marketing performance adding 0.4m gross new customers (FY15: 0.3m)

· Increased loyalty and income from Year 2 + customers reflecting the quality of our service

 

UK results £million

2016 

2015 

Change

Revenue

Net policy income

200.2 

198.3 

+1%

Repair network

81.0 

76.8 

+5%

Other

10.6 

10.4 

+2%

Total revenue

291.8 

285.5 

+2%

Adjusted operating costs

(233.8)

(229.1)

+2%

Adjusted operating profit

58.0 

56.4 

+3%

Adjusted operating margin

20% 

20% 

-

Net policy income is defined as policy revenue net of sales taxes and underwriting

 

UK performance metrics

2016 

2015 

Change

Affinity partner households

m

24 

24 

-

Customers

m

2.2 

2.1 

+3%

Income per customer

£

94 

93 

+1%

Policies

m

5.5

5.1

+8%

Policy retention rate

%

82 

83 

-1ppt

Income per customer is calculated by dividing net policy income by the number of customers

This has been a good year for the UK business as we continued our focus on delivering great customer service. We have invested in our networks and are seeing this investment rewarded with reduced claims related complaints and improved customer satisfaction. We have renewed a number of affinity partnerships, acquired a heating services business and invested in business development, marketing and innovation. We expect continued investment in FY17 in partner opportunities and innovation initiatives including the launch and distribution of our water leak detector.

 

Operational performance

 

We continue to have strong relationships with our partners and we are pleased to confirm that during the year we renewed six of our utility partnerships on similar commercial terms. We proactively engage our partners in developing successful marketing campaigns, with an increasing number of new customers referred to us through our partners' call centres. During October, we signed a five year agreement for Aviva to underwrite our home assistance products and we are also developing a home assistance offering for Aviva's UK customers.

 

Customer numbers increased 3% from 2.1m to 2.2m principally reflecting a good marketing performance combined with 0.1m customers added through the acquisition of Home Energy Services Limited.

 

Leading with our comprehensive water product, we acquired 0.4m gross new customers (FY15: 0.3m), the majority of which were acquired through direct mail as this continues to perform well. We continue to see customers buying multiple policies through our digital channels and have also seen strong momentum in our partner channels, doubling the number of new customers acquired through this channel.

 

As expected, retention has reduced slightly as the number of year one customers, who typically have lower renewal rates, has increased. Importantly we continue to see strong retention rates for customers who have been with us for more than a year. In this case, the retention rate for customers in years two and beyond was 87% in FY16 (FY15: 85%). In light of the increased number of new customers in FY16, we expect the blended retention rate will reduce slightly in FY17 with year end customer numbers of around 2.2m.

 

During the year we acquired a gas services business, Home Energy Services Limited, for net cash outflow of £3.2m in the year. This business, based in Nottingham, combined with our existing network, significantly increases our gas delivery capability and serves as a platform for further development.

 

Delivering good customer service is central to our business and during the year we enhanced the claims experience, enabling more digital interaction, while also investing in our engineer network. We now have over 700 directly employed engineers, up from 444 last year. Our customers continue to benefit from the comprehensive levels of cover in our products and this year we completed 0.8m repairs, 0.1m more than last year. We see good levels of satisfaction, as indicated informally on Reevoo and Trust Pilot where our scores are currently 93% and 8.3 respectively (FY15: 94% and 8.2 respectively).

 

We invested in business development and innovation building good momentum and prospects as we enter FY17. We now have a pipeline of partner opportunities with a mix of utilities and non utilities, some with small policy books. Signing new partners along with the opportunity to acquire small policy books will be an important factor in enabling the UK business to grow further in the future. We have developed and tested a water leak detector which can identify water leaks with functionality to automatically notify the homeowner enabling them to then book a repair with us. The product will be available through certain partnerships during FY17. We continue to evolve our smart home plans and while still small in scale, we have developed a franchised heating installation network which we expect to extend in FY17.

 

Financial performance

 

Revenue in the year was 2% higher than the prior year at £291.8m (FY15: £285.5m) principally reflecting a small increase in policy income, the acquisition of Home Energy Services Limited and repair network revenue.

 

Revenue in the UK business is analysed as policy income of £200.2m (FY15: £198.3m), which included post acquisition income from Home Energy Services Limited (£4.2m), repair network revenue of £81.0m (FY15: £76.8m) and other income of £10.6m (FY15: £10.4m). Other income relates to revenue in respect of pay on use repairs, third party claims handling services and transactions with other Group companies.

 

The increase in repair network revenue again reflects the increase in the number of repair jobs completed in the year.

 

Income per customer was £94 (FY15: £93) with a £7 increase in income from our Year 2+ customers to £125 (FY15: £118) reflecting price initiatives and increasing levels of cover taken by customers, which was, in part offset by the higher proportion of new customers who typically join on an introductory offer. Going forward, we expect net income per customer to increase as we see the benefits of more targeted customer engagement following implementation of the new Pega Customer Management System.

 

Adjusted operating costs were £233.8m (FY15: £229.1m), 2% higher than prior year, with indirect cost savings more than offset by an increase in direct costs due to higher volumes of activity and post acquisition costs from Home Energy Services Limited. Adjusted operating profit was £58.0m, 3% higher than the prior year (FY15: £56.4m) resulting in a sustainable 20% profit margin.

 

 

United States of America

· Significant profit growth, up 81% to $17.5m (FY15:$9.7m)

· Customer numbers up 17% to 2.3m reflecting strength of marketing and customer loyalty (FY15: 2.0m)

· Strong partner pipeline with 2.8m households added in the year

· Agreement to acquire Utility Service Partners Inc. (USP) increasing footprint by 9.4m households

 

USA results $million

 2016 

 2015 

 Change

Total revenue

228.4 

199.8 

+14%

Adjusted operating costs

(210.9)

(190.1)

+11%

Adjusted operating profit

17.5 

9.7 

+81%

Adjusted operating margin

8% 

5% 

+3ppts

 

USA results £million

2016 

2015 

Change

Total revenue

152.6 

125.3 

+22%

Adjusted operating costs

(140.5)

(118.9)

+18%

Adjusted operating profit

12.1 

6.4 

+89%

Adjusted operating margin

8% 

5% 

+3ppts

 

USA performance metrics

2016 

2015 

Change

Affinity partner households

m

32 

29 

+14%

Customers

m

2.3 

2.0 

+17%

Income per customer

$

91 

94 

-2%

Policies

m

3.5 

3.0 

+17%

Policy retention rate

%

82 

82 

-

Affinity partner households does not include Utility Service Partners (USP) or AARP households

 

Our business continues to grow strongly, and with a solid foundation of almost 70 partners and 2.3m customers, the business has made a step change in its expansion, with the agreement to acquire USP, a business with over 300 partnerships and 0.4m customers.

 

Operational performance

 

The USA remains our most significant opportunity with 128m households of which we now have affinity partner relationships that provide services to 32m. On 31 March 2016, we entered into an agreement to acquire USP, a leading provider of home assistance policies, which once completed will increase our footprint by a further 9.4m households.

 

During the year we signed 11 new utility affinity partnerships and extended our relationship with certain current partners, adding a total of 2.8m utility households. Our pipeline of potential partnerships is strong, with negotiations at all stages of the process.

 

The agreement with USP marks a step change in the expansion of the business in the USA. USP employs a similar business model to us, having partnerships with around 300 water municipals and a small number of utility companies. USP is the exclusive home warranty partner of the National League of Cities, an organisation dedicated to helping city leaders and an advocate for 19,000 cities, towns and villages across the USA. USP has 0.4m customers and 0.6m policies. This acquisition will bring significant opportunity to increase penetration of the existing 9.4m USP partner households and provide customers with a broader range of home assistance products. Combining USP with our business, we will offer our products to 42m households through an affinity brand and serve over 2.7m customers. The acquisition is expected to complete in the first half of FY17, following ordinary course regulatory approvals.

 

During FY15 we signed an affinity partnership with AARP, a membership organisation providing services to over 22m households in the USA. Having now established our relationship with AARP, we are growing the number of customers and expect that it will become one of our largest partners in the USA.

 

Customer numbers increased 17% to 2.3m (FY15: 2.0m) with 0.7m gross new customers added in the year (FY15: 0.7m). Direct mail continues to be the most significant channel but we have also seen an increase in new customers acquired through our partner and digital channels. Our response rates and payback periods have continued to be attractive and in line with our expectations.

 

A focus on customer service combined with a number of operational improvements to our retention processes, has ensured we continue to maintain our high level of retention at 82% (FY15: 82%). Moreover, this is despite the continued increase in new customers, who typically have a lower year one retention rate.

 

Our network of 152 directly employed technicians and almost 1,000 sub-contractors completed 0.4m jobs with an increasing number of water heater installations (FY15 jobs: 0.3m).

 

Financial performance

 

Revenue was up 14% to $228.4m (FY15: $199.8m) due to higher renewal income and marketing activity. Income per customer was $91 (FY15: $94) principally reflecting the number of new customers who join with just one product, the mix of products and an increasing repair cost as we expand product coverage. Excluding the impact of USP, we expect income per customer to be broadly stable in FY17.

 

Adjusted operating costs in the USA were $210.9m, up 11% on prior year (FY15: $190.1m) principally reflecting the increase in customer numbers, partner commissions and continued investment in business development and marketing. Adjusted operating profit increased 81% to $17.5m (FY15: $9.7m) while the adjusted operating profit margin increased 3 percentage points to 8% from 5% in the prior year. We are confident that, in the longer-term, adjusted operating margin will be around 20%, similar to that achieved in the UK.

 

 

France

· Renewed sales momentum following Lyonnaise des Eaux partnership

· Strong customer growth, up 7% to 1.0m (FY15: 0.9m)

· Good profit growth, up 7% to €31.4m (FY15: €29.5m)

 

France results €million

 2016 

 2015 

 Change

Total revenue

105.0 

96.1 

+9%

Adjusted operating costs

(73.6)

(66.6)

+11%

Adjusted operating profit

31.4 

29.5 

+7%

Adjusted operating margin

30%

31%

-1ppts

 

France results £million

2016 

2015 

Change

Total revenue

77.4 

74.9 

+3%

Adjusted operating costs

(54.2)

(51.5)

+5%

Adjusted operating profit

23.2 

23.4 

-1%

Adjusted operating margin

30%

31%

-1ppts

 

France performance metrics

2016 

2015 

Change

Affinity partner households

m

15 

15 

-

Customers

m

1.0 

0.9 

+7%

Income per customer

101 

101 

-

Policies

m

2.3 

2.3 

+3%

Policy retention rate

%

89 

89 

-

 

This has been an excellent year for our French business which has recently rebranded to HomeServe France (formerly Doméo). The partnership with Lyonnaise des Eaux (LDE) has provided fresh sales momentum with resulting strong growth in customer numbers. The business now has a dedicated business development team and is building a pipeline of affinity partner prospects.

 

Operational performance

 

We continue to have a strong relationship with Veolia, the leading water provider in France, and have introduced call transfers from their call centres to assist with new customer acquisition activity.

 

Our partnership with LDE, which was signed at the end of FY15, gained momentum in the first full year of working together. LDE offers our products in its call centres and has achieved good results, with around a third of the gross new customers acquired in the current year being under the LDE brand.

 

With renewed sales momentum across the business, customer numbers were up 7% and we passed the 1.0m milestone, having added 0.2m gross new customers in the year (FY15: 0.1m). Direct mail continues to be an important channel and is performing as we anticipated. However, sales through our partners' sales channels have developed well and following the launch of the new partnership with LDE, we have seen a particular increase in this channel in the year. Customer loyalty remains high with a retention rate of 89% (FY15: 89%).

 

All of our repairs in France are managed through our network of around 700 sub-contractors (FY15: 700), who broadly completed the same number of repairs as the prior year.

 

Financial performance

 

Revenue was up 9% to €105.0m (FY15: €96.1m) due to continued strong renewals and the strength of sales through the LDE affinity partnership. Adjusted operating costs increased by 11% to €73.6m principally reflecting increased investment in marketing, business development, partner commissions and relocation costs associated with the move from two sites to one purpose built facility in Lyon.

 

Despite this increased investment, adjusted operating profit was €31.4m, 7% higher than the prior year, principally due to the benefit of higher customer numbers and our pricing strategy. Adjusted operating profit margin remained high at 30% (FY15: 31%).

 

In line with the prior year, income per customer was €101 (FY15: €101) reflecting the current maturity of the customer base, although this may reduce slightly in the future as the proportion of new customers increases, given they typically initially only hold one policy.

 

In accordance with Group policy, where a partner originates customers on our behalf, the cost of acquisition is capitalised, held as an intangible asset and amortised as an operating expense. During FY16, we paid €4.2m (FY15: €nil) in respect of customers acquired by LDE, the associated amortisation during the year was €0.4m (FY15: €nil).

 

 

Spain

· Strong profit growth, up 46% to €13.9m (FY15: €9.5m)

· Customer numbers up 11% from 1.1m to 1.2m

· Continued strong partnership with Endesa

 

Spain results €million

 2016 

 2015 

 Change

Revenue

 

Membership

50.4 

36.9 

+37%

 

Claims handling

82.4 

79.0 

+4%

 

Total revenue

132.8 

115.9 

+15%

 

Adjusted operating costs

(118.9)

(106.4)

+12%

 

Adjusted operating profit

13.9 

9.5 

+46%

 

Adjusted operating margin

10%

8%

+2ppts

 

 

Spain results £million

2016 

2015 

Change

Revenue

Membership

37.1 

28.9 

+28%

Claims handling

60.4 

62.0 

-3%

Total revenue

97.5 

90.9 

+7%

Adjusted operating costs

(87.6)

(83.4)

+5%

Adjusted operating profit

9.9 

7.5 

+33%

Adjusted operating margin

10%

8%

+2ppts

 

Spain performance metrics

2016 

2015 

Change

Affinity partner households

m

15 

15 

-

Customers

m

1.2 

1.1 

+11%

Income per customer

41 

34 

+22%

Policies

m

1.4 

1.3 

+10%

Policy retention rate

%

77 

79 

-2ppts

The Spanish business has delivered good customer and strong profit progression principally reflecting the growth of the Membership business.

 

Operational performance

 

Endesa, our largest partner in Spain, has continued to offer our products through its sales channels and we are pleased that we have also agreed terms for our FY17 marketing campaigns. We have an active business development pipeline and are in discussions with other potential partners.

 

Customer numbers increased 11% to 1.2m at the end of March 2016. The majority of new customers were acquired through Endesa's sales channels where customers are offered an electrical assistance product on an introductory offer, typically at a discount of 50%, with renewals at the full price of €69 in the second year.

 

Retention in the year was 77%, marginally lower than the prior year (FY15: 79%), reflecting the high proportion of customers in the first renewal cycle, where retention rates are lower than more mature customers.

 

Our claims handling business in Spain continues to perform well. In line with the prior year the business completed 0.7m jobs (FY15: 0.7m). Our network comprises around 2,000 sub-contractors and 174 Reparalia franchised engineers.

 

 

Financial performance

 

Revenue increased by 15% to €132.8m (FY15: €115.9m) driven by a 37% increase in Membership revenue to €50.4m (FY15: €36.9m) and a 4% increase in revenue in the Claims business to €82.4m (FY15: €79.0m). The increase in the Membership business reflects a higher number of customers renewing on full price products, while the Claims business benefited from a small increase in job volumes.

 

Income per customer increased by €7 to €41 (FY15: €34), again reflecting the higher mix of renewing customers in part offset by new customers who joined on the introductory offer.

 

The increase in operating costs principally related to higher customer numbers in the Membership business and slightly higher volumes in the Claims business.

 

Adjusted operating profit increased €4.4m to €13.9m (FY15: €9.5m), reflecting higher revenue in the Membership business, partially offset by the expected increase in amortisation in the period. Spain reported an adjusted operating margin of 10%, two percentage points higher than the prior year, reflecting the increase in Membership profits.

 

In accordance with Group policy, where a partner originates customers on our behalf, the cost of acquisition is capitalised, held as an intangible asset and amortised as an operating expense. During FY16, we paid €20.2m (FY15: €20.3m) in respect of customers acquired by Endesa and as at 31 March 2016, the intangible asset amounted to €42.1m (FY15: €35.9m). Amortisation in FY16 was €9.9m, €2.4m higher than the prior year (FY15: €7.5m).

 

New Markets - including digital innovation

· 0.3m customers in Italy

· Investment in digital technology

· Intention to expand to further international territories

 

Our New Markets segment consists of our investment in new territories, digital and innovation initiatives. During the year we successfully exited our German business with no material loss on the sale.

 

In Italy, we have 0.3m customers through our test agreement with Enel (FY15: 0.2m) and we have commenced the testing of alternative products and channels with other potential partners. Key to establishing a sustainable business in Italy is the signing of a long-term agreement with a leading utility.

 

We have established a digital hub to develop an end to end, consistent, user friendly digital experience for our customers. A new Chief Digital Officer has been appointed to lead this activity and to enhance self-serve functionality at all stages of the customer journey and enable more effective product sales.

 

We have committed to provide £2m seed funding to a digital start-up called DAD. DAD connects consumers to DIY experts to help fix home repairs.

 

We have also commenced the appraisal of extending our services to other international markets with a view to entering the home services market in partnership with local utilities, similar to the initial successful joint ventures with South Staffordshire Water in the UK and Veolia in France. While still early days, we have identified a number of attractive markets where, through our current affinity partnerships, we believe we can partner with local utilities.

 

Financial performance

 

Our New Markets businesses reported revenue of £20.1m (FY15: £13.8m) reflecting the higher number of customers in Italy. Our investment in New Markets resulted in a loss of £5.9m (FY15: £5.9m) and we would expect a similar level of investment in FY17.

 

 

 

 

 

Richard Harpin

Chief Executive

24 May 2016

FINANCIAL REVIEW

 

These financial results have been prepared in accordance with International Financial Reporting Standards (IFRS).

 

Group statutory results

 

The headline statutory financial results for the Group are presented below.

 

£million

2016 

2015 

Total revenue

633.2 

584.2 

Operating profit

86.9 

79.1 

Net finance costs

(4.3)

(2.4)

Adjusted profit before tax

93.0 

85.4 

Exceptional items

1.7 

Amortisation of acquisition intangibles

(10.4)

(10.4)

Statutory profit before tax

82.6 

76.7 

Tax

(21.0)

(20.6)

Profit for the year, being attributable to equity holders of the parent

61.6 

56.1 

 

Statutory profit before tax was £82.6m, £5.9m higher than FY15 (FY15: £76.7m). Statutory profit before tax is reported after the amortisation of acquisition intangibles and exceptional items as detailed below.

 

Amortisation of acquisition intangibles

The amortisation of acquisition intangibles of £10.4m (FY15: £10.4m) principally relates to customer and other contracts, held by businesses, which were acquired as part of business combinations.

 

Exceptional items

In the prior year, exceptional items amounted to a net income of £1.7m, of which £2.9m related to the reimbursement of certain costs by our insurers associated with historical UK matters and £1.7m related to the release of surplus provisions. These were partially offset by the cost of a transaction the Group decided not to pursue.

 

Taxation

The tax charge in the financial year was £21.0m (FY15: £20.6m). The adjusted effective tax rate was 25% (FY15: 27%) primarily reflecting changes in tax rates in the UK and Spain. UK corporation tax is calculated at 20% decreasing to 19% in FY18, FY19 and FY20 with a proposed reduction to 17% in FY21. Taxation for other jurisdictions is calculated at the rates prevailing in the respective countries, all of which are higher than the UK rate.

 

 

 

Cash flow and financing

Our business model continues to be highly cash generative with cash generated by operations in FY16 amounting to £121.7m (FY15: £94.6m), representing a cash conversion ratio against adjusted operating profit of 125% (FY15: 108%).

 

£million

2016 

2015 

Adjusted operating profit

97.3 

87.8 

Exceptional items

1.7 

Amortisation of acquisition intangibles

(10.4)

(10.4)

Operating profit

86.9 

79.1 

Depreciation and amortisation

35.8 

32.0 

Non cash items

5.1 

4.4 

Decrease in exceptional provision

(7.7)

Increase in working capital

(6.1)

(13.2)

Cash generated by operations

121.7 

94.6 

Net interest

(3.0)

(4.1)

Taxation

(17.3)

(22.8)

Capital expenditure

(63.7)

(52.8)

Repayment of finance leases

(0.5)

(0.3)

Free cash flow

37.2 

14.6 

Purchase of investment

(0.5)

(4.8)

Acquisitions

(5.3)

(1.1)

Equity dividends paid

(137.0)

(36.9)

Issue of shares

1.8 

3.8 

Net movement in cash and bank borrowings

(103.8)

(24.4)

Impact of foreign exchange

(0.7)

2.3 

Finance leases

(0.9)

0.3 

Opening net debt

(64.1)

(42.3)

Closing net debt

(169.5)

(64.1)

 

Working capital increased by £6.1m in FY16 reflecting continued growth, particularly in the USA and Spain. As the business grows, we expect further working capital absorption, though we do anticipate the cash conversion ratio to continue to be in excess of 100%. In the prior year, the exceptional provision related to historical UK matters.

 

During the year we invested capital expenditure of £63.7m (FY15: £52.8m) which was £6.3m lower than planned due to the timing of certain technology investment, which we now expect to incur in FY17. Expenditure during FY16 included payments of £17.9m (FY15: £16.1m) in respect of the acquisition of customers that Endesa and LDE originated, payments to US partners and investment in the replacement of our core customer system, together with normal investment, principally technology related, across the businesses.

 

We expect to maintain a higher than usual level of capital expenditure for the next two years, as we continue to invest in our core customer system and invest further in digital and technology solutions to make us more efficient and improve our customer service. We also now plan to upgrade our claims handling and contractor deployment technology to improve the claims process for our customers giving them better visibility over the progress of their claim and their engineer. As a result in FY17 we expect total capital expenditure to be around £55m made up of £35m in systems and technology and £20m in respect of partner payments in Spain, France and the USA. Total capital expenditure is expected to decrease to around £30m in FY18 before normalising at £25m from FY19.

 

 

 

 

 

 

Acquisitions

The acquisition investment of £5.3m principally related to the purchase of Home Energy Services Limited, a heating services business in the UK (£3.2m), £1.1m deferred consideration in respect of acquisitions completed in prior periods (FY15: £1.1m) and £1.0m in relation to the acquisition of a small policy book in the USA.

 

On 31 March 2016 we agreed to acquire Utility Service Partners Inc. (USP) for a consideration of $75m which will be funded from existing facilities on completion of the transaction, which is anticipated in the first half of FY17, following ordinary course regulatory approvals.

 

Earnings per share

Adjusted earnings per share for the year increased 15% from 19.0p to 21.8p. The weighted average number of shares decreased from 326.7m to 313.9m due to the impact of the share consolidation. On a statutory basis, earnings per share increased from 17.2p to 19.6p.

 

Dividend

Given the Group's good performance and the Board's confidence in its future prospects, the Board is proposing to increase the final dividend to 8.9p per share (FY15: 7.87p) to be paid on 1 August 2016 to shareholders on the register on 8 July 2016.

 

Together with the interim dividend declared in November 2015 of 3.8p (November 2014: 3.63p), this represents a 10% increase in the dividend payment of 12.7p (FY15: 11.5p) which is 1.72x covered by the FY16 adjusted earnings per share compared to 1.65x cover in FY15. As previously indicated, the Board intends to adopt a progressive dividend policy and expects to target a dividend cover in the range 1.75x - 2x over the medium term.

 

In July 2015, a special dividend of £99.4m was paid to shareholders, which was followed by a share consolidation.

 

Net debt and finance costs

The Group targets net debt in the range of 1.0-1.5x adjusted EBITDA, measured at 31 March each year. With net debt of £169.5m and adjusted EBITDA of £122.7m the Group was within this range at 1.4x. As previously stated, we will be prepared to see leverage outside that range for reasonable periods of time if circumstances warrant that, and the range itself will be subject to periodic review.

 

During October 2015 the Group secured £50m medium-term funding in the form of a Private Placement due for repayment in 2022.

 

The Group's net interest paid was £3.0m with an interest accrual of £0.9m as at 31 March 2016, which was subsequently paid in April 2016. Cash finance costs in the prior year were £4.1m and included the arrangement fees payable in respect of the Group's £300m revolving credit facility that was signed in July 2014.

 

Foreign exchange impact

The impact of changes in the € and $ exchange rates between FY15 and FY16 has resulted in the reported revenue of our international businesses decreasing by £2.9m and adjusted operating profit decreasing by £2.2m.

 

 

The impact of foreign exchange rate movements on the individual businesses is summarised in the table below.

 

Average exchange rate

Effect on (£m)

Revenue

Adjusted operating

profit

2016

2015

Change

2016

2016

USA

$

 1.51

 1.61

-7%

9.5

0.6

France

 1.37

 1.27

+7%

 (4.5)

(1.4)

Spain

1.37

 1.27

+7%

 (6.7)

(1.2)

New Markets

 1.37

 1.27

+7%

 (1.2)

(0.2)

Total International

 (2.9)

(2.2)

 

Statutory and pro-forma reconciliations

The Group believes that adjusted EBITDA, adjusted operating profit, adjusted profit before tax and adjusted earnings per share, all of which excludes the amortisation of acquisition intangibles and exceptional items are important performance indicators for monitoring the business.

 

This report uses a number of adjusted measures to highlight the Group's results excluding the above amounts. The table below provides a reconciliation between the statutory and adjusted items.

 

£million

2016 

2015 

Operating profit (statutory)

86.9 

79.1 

Depreciation

5.4 

4.6 

Amortisation

20.0 

17.0 

Amortisation of acquisition intangibles

10.4 

10.4 

Exceptional items

-

(1.7)

Adjusted EBITDA

122.7 

109.4 

Operating profit (statutory)

 86.9 

79.1 

Amortisation of acquisition intangibles

 10.4 

10.4 

Exceptional items

-

(1.7)

Adjusted operating profit

 97.3 

87.8 

Profit before tax (statutory)

82.6 

76.7 

Amortisation of acquisition intangibles

10.4 

10.4 

Exceptional items

-

(1.7)

Adjusted profit before tax

93.0 

85.4 

 

Pence per share

2016 

2015 

Earnings per share (statutory)

19.6 

17.2 

Amortisation of acquisition intangibles

2.2 

2.1 

Exceptional items

(0.3)

Adjusted earnings per share

21.8 

19.0 

Principal risks and uncertainties

HomeServe has a risk management framework which provides a structured and consistent process for identifying, assessing and responding to risks. These risks are assessed in relation to the Group's strategy, business performance and financial condition and a formal risk mitigation plan is agreed with clear ownership and accountability. Risk management operates at all levels throughout the Group, across geographies and business lines.

 

Risks to HomeServe's business are either specific to HomeServe's business model, such as affinity partner relationships and underwriting, or more general, such as the impact of competition and regulatory compliance.

 

The table below sets out what the Board believes to be the principal risks and uncertainties facing the Group, the mitigating actions for each, and an update on any change in the profile of each risk during the past year. These should be read in conjunction with the Business Review and the Financial Review. Additional risks and uncertainties of which we are not currently aware or which we currently believe are not significant may also adversely affect our strategy, business performance or financial condition in the future.

 

The Board believes that all identified risks carry equal importance and weighting as in the prior year with updates to the nature of those risks detailed below.

 

 

Risk

Description / Impact

Mitigation

Movement in Risk Change since 2015 Annual Report

Commercial relationships

Underpinning the success in our chosen markets are close commercial relationships (affinity partner relationships) principally with utility companies and financial institutions. The loss of one of these relationships could impact our future customer and policy growth plans and retention rates.

 

While the majority of these partnerships are secured under long-term contracts, which increase the security of these relationships over the medium-term, they can be terminated in certain circumstances.

We have regular contact and reviews with the senior management of our affinity partners to ensure that we respond to their needs and deliver the service that they expect.

 

Across the Group, we are not dependent on any one single partnership which mitigates, in part, the impact of losing any single relationship.

While remaining a principal risk, we have continued to sign and renew affinity partnerships with utilities across the businesses.

 

In the UK, we have renewed the six utility partner agreements that were due to renew during the year and this has been achieved on substantially similar terms.

 

In France, we now work with the two largest water utilities under long-term marketing agreements and continue to discuss further opportunities with additional partners across a number of channels.

 

In the USA, we signed new agreements with 11 utilities during the year and also signed an agreement to acquire Utility Service Partners Inc, which brings with it around 300 partners and a proven track record of signing multiple partners every year.

In Spain, we continue to work closely with Endesa and our water partners and in Italy we continue to work with Enel as well as signing additional test agreements with other utilities.

Competition

There are a number of businesses that provide services that are similar to those of the Group and could therefore compete in one or more of our chosen markets. Increased competition could affect our ability to meet our expectations and objectives for the business in terms of the number of customers, policies or the financial returns achieved.

 

 

 

 

 

 

The market and the activities of other participants are regularly reviewed to ensure that the strategies and offerings of current and potential competitors are fully understood. Both qualitative and quantitative research is undertaken to ensure that our products and services continue to meet the needs of our customers whilst retaining a competitive position in the market.

 

We believe we have a compelling proposition for customers, providing them with real value thereby helping reduce the impact of increased competition.

 

 

There has been no significant change in the competitive landscape in any of the countries in which we operate.

 

In the USA we participate in RFP's ("requests for proposal") that are issued by utilities when they seek to start a programme. While we see some other parties participating in these tenders, we win the majority and we believe that, overall, the RFP process is positive for our business as it demonstrates an increased awareness of our products and services in the US market.

 

 

Risk

Description / Impact

Mitigation

Change since 2015 Annual Report

Customer loyalty / retention

A key element of our business model is customer loyalty. Any reduction in the proportion of customers renewing their policies could significantly impact our revenues.

Policy retention rate is one of our Key Performance Indicators. Any significant movement is therefore carefully investigated to assess the change in customer behaviour and to implement corrective action where possible.

 

We have a wide range of tools available to manage retention rates, including specific retention propositions.

 

There are dedicated retention teams, trained and experienced in talking to those customers who are considering not renewing their policy.

We regularly review our products ensuring they provide the coverage that our customers demand and need. We also regularly review the methods by which we interact with our customers ensuring their needs are met and providing them with updated tools to purchase, renew and review their policy holdings for example through our latest digital initiatives.

Retention remains high in all our countries.

 

In the UK, the rate has decreased by 1 percentage point to 82% compared to the prior year, principally due to the higher number of customers in their first renewal cycle. Looking at those in their second and subsequent cycle, this has increased to 87%, reflecting the quality of the products, sales channels, service delivery and pricing strategies adopted.

 

In the USA, the retention rate has been maintained at 82%, the same as the prior year.

 

In France, we have maintained a retention rate of 89%.

 

In Spain, retention decreased by 2 percentage points to 77%, driven in large part by the number of customers in their first renewal cycle.

 

Marketing effectiveness

A significant reduction in the response rates on our marketing could have a significant impact on customer and policy numbers.

 

 

The performance of each marketing campaign and channel is regularly reviewed, with any significant deviation to the expected response rate quickly identified and remedial action taken for subsequent campaigns. We record and review a number of telephone calls across all of our businesses.

 

 

During the year our marketing channels performed as we expected with direct mail response rates continuing to perform well.

 

We continue to develop our digital channels and work with our partners to offer our products in their call centres. Development of these two channels is serving to reduce our reliance on direct mail activity.

 

Exposure to legislation or regulatory requirements

We are subject to a broad spectrum of regulatory requirements in each of the markets in which we operate, particularly relating to product design, marketing materials, sales processes and data protection.

 

Failure to comply with the regulatory requirements in any of our countries could result in us having to suspend, either temporarily or permanently, certain activities.

 

In addition, legislative changes related to our partners may change their obligations with regard to the infrastructure they currently manage and hence the products and services we can offer to customers.

 

It is possible such legislative changes could reduce, or even remove, the need for some of our products and services.

 

 

 

 

 

 

 

 

We have regulatory specialists, compliance teams and Non-Executive Directors in each of our businesses to help ensure that all aspects of the legislative regime in each territory are fully understood and adopted as required.

 

Specifically in the UK, we maintain regular dialogue with the FCA, while in the USA we have regular dialogue with the Attorneys General. In our other businesses we maintain a dialogue with local regulators.

We keep up to date with changes in government and regulatory policy, which ensures that our products and services are designed, marketed and sold in accordance with all relevant legal and regulatory requirements and that their terms and conditions remain appropriate and meet the needs of customers.

All of our businesses have dedicated experienced compliance specialists and during the year we have appointed independent Non-Executive Directors to chair the compliance committees in each of our businesses, with regular reporting back to the local company Board of Directors.

 

We have maintained appropriate dialogue with all relevant regulatory bodies that govern or influence our businesses and have sought to engage, where possible, in regulatory and compliance discussions around the development of the markets in which we operate.

Risk

Description / Impact

Mitigation

Change since 2015 Annual Report

 

Quality of customer service

Our reputation is heavily dependent on the quality of our customer service.

 

Any failure to meet our service standards or negative media coverage of poor service could have a detrimental impact on customer and policy numbers.

 

We monitor customer service standards at a number of different customer contact points in each of our operations using both internal data and an independent third party.

 

The results of these are reviewed on a regular basis and action plans produced to address the key issues.

 

Processes have been established to ensure that all directly employed engineers and sub-contractors meet minimum standards. These include criminal record checks and minimum qualification requirements.

 

In FY16 we have continued to monitor customer satisfaction across all our operations at a number of different customer contact points, with improvements seen in all of the businesses, the details of which have been reported in the Business Review.

 

Reflecting the importance of customer service to our business, all senior managers have customer service performance as a significant component of their annual bonus opportunity.

 

 

Availability of underwriters

The policies that we market and administer with customers are each individually underwritten by third party underwriters, independent of HomeServe.

 

We act as an insurance intermediary and do not take on any material insurance risk.

 

If these underwriters were unable or unwilling to underwrite these risks and we were unable to find alternative underwriters it would require us to insure these risks directly, thereby exposing the business to material insurance risk, which is contrary to our preferred operating model. In addition, it would take time to obtain the relevant regulatory approvals.

 

 

We use a number of underwriters, with the main provider in the UK being separate to those in the rest of Europe and the USA.

 

We have regular contact and reviews with the senior management of the underwriters to ensure that claims frequencies, repair costs and service standards are in line with their expectations.

 

The principal underwriters are subject to medium-term agreements, with the rates subject to regular review.

 

In addition, we maintain relationships with a number of underwriters who are willing and able to underwrite our business and regularly review the market to ensure we understand current market conditions, how these apply to our policies and how we can mitigate the loss of an existing underwriter.

 

 

 

We continue to review our underwriting relationships on a regular basis to ensure they provide the best returns for customers and shareholders.

 

During FY16, we reached agreement with Aviva to become our principal underwriter in the UK, and they commenced underwriting new business in November 2015.

 

We have continued to develop our relationships with other providers with the aim of having at least two underwriters willing and able to underwrite policies for each of our businesses.

 

 

 

 

Dependence on recruitment and retention of skilled personnel

Our ability to meet growth expectations and compete effectively is, in part, dependent on the skills, experience and performance of our personnel. The inability to attract, motivate or retain key talent could impact on our overall business performance.

Our employment policies, remuneration and benefits packages, and long-term incentives are regularly reviewed and designed to be competitive with other companies.

 

Employee surveys, performance reviews and regular communication of business activities are just some of the methods used to understand and respond to employees' views and needs.

 

Processes are in place to identify high performing individuals and to ensure that they have fulfilling careers, and we are managing succession planning effectively.

We have continued to strengthen our management teams across all our operations - particularly in the areas of IT, digital, compliance and commercial.

 

During the year, we have embedded a People Charter in the UK and USA and the values of these charters are now an integral part of our recruitment, selection and development procedures.

 

A People Charter has also now been launched in Spain with France to follow in FY17.

Exposure to country and regional risk

In line with other businesses we are subject to economic, political and other risks associated with operating in overseas territories.

 

A variety of factors, including changes in a specific country's political, economic or regulatory requirements, as well as the potential for geographical turmoil including terrorism and war, could result in the loss of service.

The criteria for entering a new country include a full assessment of the stability of its economic and political situation, together with a review of the manner and way in which business is conducted.

 

When entering a new country, we generally do so on a small scale test basis. This low risk entry strategy minimises the likelihood of any significant loss.

 

We have recently recommenced reviewing potential new territories and have appointed a dedicated person with significant experience of working in an international environment to lead this activity.

 

We continue to monitor the economic, political and regulatory environments where we operate.

 

During the year we ceased our activity in Germany.

 

Risk

Description / Impact

 

Mitigation

Change since 2015 Annual Report

 

Our IT systems become a constraint to growth and drive inefficiency instead of efficiency improvements

 

The Group's core IT system is used in each of our businesses. The system is now around 20 years old and has had a number of 'in house' developments. The system is dependent on internal development resource and knowledge.

 

 

 

 

 

The Group reviews its systems and processes on a regular basis. As part of these reviews it looks at the future plans of each of the businesses in terms of customer and policy growth, product and process design and development requirements and the potential impact on IT systems.

 

All system developments and enhancements undergo a rigorous financial review and the proposed benefits are monitored and subject to post implementation reviews.

 

Our IT developments are subject to a prioritisation process which takes into account the availability of both internal and external resource and the proposed benefits of the project.

 

 

 

 

 

 

We are replacing our core customer IT system, the development of which has progressed well and is expected to 'go-live' in the UK during FY17, at which point we intend to commence the roll out to our business in the USA.

 

We have continued to invest in other new technologies that will allow us to improve the products and service we offer our customers. These have included an innovative leak detection device, further investment in a connected smart thermostat and initial funding of an 'app' based home assistance service.

 

 

Information security

In line with other businesses we are subject to the increased prevalence and sophistication of cyber attacks which could result in unauthorised access to customer and other data that we hold or cause business disruption to our services. This could result in a loss of customers, legal liability, regulatory action or harm to our reputation.

 

 

 

 

We have a number of defensive and proactive practices across the Group to mitigate the risk.

We have a detailed information security policy which is communicated across the Group and training provided as required.

 

We continue to invest in IT security ensuring a secure configuration, access controls and data centre security.

 

 

During the year we have undertaken a detailed review of our information policy, practices and procedures, engaging a third party specialist to lead a Group review. We have dedicated internal resource undertaking regular reviews at all of our businesses and specific cyber assurance capability at Group with cyber forming part of our annual assurance plan. We continue to invest in IT security and have layers of protection across our technology infrastructure.

 

 

Financial strategy and treasury risk

Interest rate risk

The main financial risks are the availability of short-term and long-term funding to meet business needs, the risk of policyholders not paying monies owed, and fluctuations in interest rates and exchange rates.

Our policy is to manage our interest cost using a mix of fixed and variable rate debts. Where necessary, this is achieved by entering into interest rate swaps for certain periods, in which we agree to exchange, at specified intervals, the difference between fixed and variable rate interest amounts calculated by reference to an agreed notional principal amount. These swaps are designated to hedge underlying debt obligations.

 

 

 

 

 

Credit risk

 

The risk associated with cash and cash equivalents is managed by only depositing funds with reputable and creditworthy banking institutions.

 

The risk of a policyholder defaulting is mitigated as any policy cover will cease as and when any premium fails to be paid.

During the year we have secured £50m of fixed rate medium term funding, repayable in 2022, and have continued to build relationships with a number of financial institutions that wish to provide debt finance to the Group.

 

Following the special dividend in the year and the increase in the Group's leverage we have continued to monitor the need to fix the interest rate on some element of our borrowings. However, given the relatively stable interest rate environment, combined with the fixed rate debt secured during the year, we have not entered into any interest rate swaps during FY16.

 

 

 

 

 

Cash and cash equivalents continue to be deposited with reputable and creditworthy banking institutions.

 

 

There has been no significant change in the level of mid-term policy cancellations.

 

Risk

Description / Impact

 

Mitigation

Change since 2015 Annual Report

Financial strategy and treasury risk (continued)

Liquidity risk

We manage liquidity risk by maintaining adequate reserves and banking facilities and continuously monitoring forecast and actual cash flows.

 

 

Foreign exchange risk

A clear treasury policy exists to address short term risk and this works with the natural hedging provided by the geographical spread of the businesses. While this will protect against some of the transaction exposure our reported results would still be impacted by the translation of our non-UK operations.

Our banking facility was renewed in July 2014. Our net debt at 31 March 2015 was £169.5m, significantly within the facility limit of £300m and the additional funding of £50m secured during the year.

 

 

During the year our adjusted Euro profits have been impacted by £2.8m due to the weakening Euro when compared to the prior year. However, this trend reversed during the second half of year.

The movement in the US Dollar rate was less significant in FY16 and generated an adjusted profit benefit of £0.6m.

 

 

 

Viability statement

 

In accordance with provision C.2.2 of the UK Corporate Governance Code 2014, the Directors have assessed the viability of the Group over a three year period to 31 March 2019. The Directors believe that a three year forward looking period is appropriate as it is aligned to the timeframe that management focus upon, the performance period in respect of long-term incentive schemes for senior management and it is the period of assessment for recoverable values of cash generating units.

The Group has a formalised process of budgeting, reporting and review along with procedures to forecast its profitability, capital position, funding requirement and cash flows. These plans provide information to the Directors which are used to ensure the adequacy of resources available for the Group to meet its business objectives, both on a short-term and strategic basis. The plans for the period commencing on 1 April 2016 were reviewed by the Executive Committee in February and then approved by the Board in March 2016.

In making this statement, the Board carried out a robust assessment of the principal risks facing the Group, including those that would threaten its business model, future performance, solvency or liquidity as set out in the Principal Risks and Uncertainties. The Group has an embedded risk management framework and all major risks are scored based on their significance and likelihood and these are reviewed regularly by the Audit and Risk Committee.

 

Various stress tests have also been performed on scenarios such as the impact of losing an affinity partnership or a lowering of retention in a given country.

 

The Directors' assessment has been made with reference to geographical spread of the Group operations and its strong financial position resulting from a combination of commercial partnerships and high customer retention.

 

The business is geographically spread across the UK, Continental Europe and North America; in each established territory the business has long-term contractual relationships with utility businesses providing access to in excess of 92m households under affinity partner brands. Retention rates are high across all established businesses, resulting in stable and recurring cashflows from a large diverse customer base.

 

Considering the Group's current position, the principal risks and the Board's assessment of the Group's future, the Directors have a reasonable expectation that the Group will be able to continue in operation and meet its liabilities as they fall due over a period of at least three years to 31 March 2019.

 

Going concern

 

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Business Review and Financial Review.

 

The Directors have reviewed the Group's Budget and medium-term plans, including related cash flows for the period to March 2019 and concluded that they are in line with expectations. In addition the Directors have reviewed the Group's position in respect of material uncertainties and have concluded that there are no items that would affect going concern or that should be separately disclosed.

 

The Directors have concluded that they have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.

 

This statement was approved by the Board of Directors on 24 May 2016 and is signed on its behalf by:

 

Johnathan Ford

Chief Financial Officer

24 May 2016

 

 

Responsibility statement

 

The responsibility statement below has been prepared in connection with the Company's full annual report for the year ending 31 March 2016. Certain parts thereof are not included within this announcement.

 

We confirm to the best of our knowledge:

 

· the Group financial statements, prepared in accordance with IFRSs as adopted by the EU, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole;

· the strategic report includes a fair review of the development and performance of the business and the position of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties they face and

· the annual report and financial statements taken as a whole, are fair, balanced and understandable and provides the information necessary for shareholders to assess the Group's performance, business model and strategy.

 

This responsibility statement was approved by the Board of Directors on 24 May 2016 and is signed on its behalf by

 

 

 

 

Richard Harpin

Chief Executive Officer

 

 

 

Johnathan Ford

Chief Financial Officer

 

 

 

 

Group Income Statement

Year ended 31 March 2016

 

2016 

2015 

Notes

£m 

£m 

Continuing operations

Revenue

3

633.2 

584.2 

Operating costs

(546.3)

(505.1)

Operating profit

 86.9

79.1 

Investment income

0.3 

0.2 

Finance costs

(4.6)

(2.6)

Profit before tax, exceptional items and amortisation of acquisition intangibles

 93.0 

85.4 

Exceptional items

4

 - 

1.7

Amortisation of acquisition intangibles

(10.4)

(10.4)

Profit before tax

 82.6 

76.7 

Tax

5

(21.0)

(20.6)

Profit for the year, being attributable to equity holders of the parent

 61.6 

56.1 

Dividends per share, paid and proposed

6

12.7p

11.5p

Special dividend per share

-

30.0p

Earnings per share

7

Basic

19.6p

17.2p

Diluted

19.3p

16.8p

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Group Balance Sheet

31 March 2016

 

2016 

2015 

Notes

£m 

£m 

 

Non-current assets

Goodwill

247.7 

236.6 

Other intangible assets

8

210.0 

166.5 

Property, plant and equipment

34.9 

31.3 

Investments

7.8 

4.4 

Deferred tax assets

6.8 

9.5 

Retirement benefit assets

2.1 

0.1 

509.3 

448.4 

 

Current assets

Inventories

2.9 

0.8 

Trade and other receivables

367.7 

318.8 

Cash and cash equivalents

9

54.2 

74.7 

424.8 

394.3 

Total assets

934.1 

842.7 

Current liabilities

Trade and other payables

(360.7)

(308.2)

Current tax liabilities

(7.0)

(7.1)

Obligations under finance leases

(0.9)

(0.6)

Bank and other loans

9

(25.0)

(393.6)

(315.9)

Net current assets

31.2 

78.4 

Non-current liabilities

Bank and other loans

9

(196.5)

(137.6)

Other financial liabilities

(5.6)

(2.1)

Deferred tax liabilities

(20.5)

(18.0)

Obligations under finance leases

(1.3)

(0.6)

(223.9)

(158.3)

Total liabilities

(617.5)

(474.2)

Net assets

316.6 

368.5 

Equity

Share capital

10

8.3 

8.3 

Share premium account

41.1 

40.5 

Merger reserve

71.0 

71.0 

Own shares reserve

(0.1)

(11.1)

Share incentive reserve

16.0 

15.7 

Capital redemption reserve

1.2 

1.2 

Currency translation reserve

Available for sale reserve

5.5 

1.8 

(9.3)

Retained earnings

171.8 

252.2 

Total equity

316.6 

368.5 

 

Group Statement of Comprehensive Income

Year ended 31 March 2016

 

2016 

2015 

£m 

£m 

Profit for the year

61.6 

56.1 

Items that will not be classified subsequently to profit and loss:

Actuarial gain/(loss) on defined benefit pension scheme

0.5 

(2.1)

Deferred tax (charge)/credit relating to components of othercomprehensive income

 

(0.1)

 

0.4 

0.4 

(1.7)

Items that may be reclassified subsequently to profit and loss:

Exchange movements on translation of foreign operations

14.8 

(11.6)

Gain on revaluation of available for sale investments

Deferred tax charge relating to revaluation of available for sale investments

2.5 

(0.7)

16.6 

(11.6)

Total comprehensive income for the year

78.6 

42.8 

 

 

Group Statement of Changes in Equity

Year ended 31 March 2016

 

 

Share capital

£m

 

Share premium account

£m

Merger reserve

£m

 

Own shares reserve

£m

 

Share incentive reserve

£m

 

Capital redemption reserve

£m

 

Currency translation reserve

£m

 

 

Available for sale

reserve

£m

Retained earnings

£m

Total equity

£m

Balance at 1 April 2015

8.3

40.5

71.0

(11.1)

15.7 

1.2 

(9.3)

-

252.2 

 368.5 

Total comprehensive income

 

-

 

-

 

-

 

-

 

-

 

-

 

14.8 

 

1.8

 

62.0 

 

 78.6 

Dividends paid

-

-

-

-

-

-

-

-

(137.0)

(137.0)

Issue of share capital

-

0.6

-

-

-

-

-

-

 - 

 0.6 

Issue of trust shares

-

-

-

11.0 

-

-

-

-

(9.8)

1.2 

Share-based payments

-

-

-

-

 2.6 

-

-

-

 - 

 2.6 

Share options exercised

-

-

-

-

(2.3)

-

-

-

 2.3 

Tax on exercised share options

-

-

-

-

-

-

-

 

-

 2.3 

 2.3 

Deferred tax on share options

-

-

-

-

-

-

-

 

-

 (0.2)

 (0.2)

Balance at 31 March 2016

8.3

41.1

71.0

(0.1)

16.0 

1.2 

5.5 

 

1.8

171.8 

 

316.6 

 

Year ended 31 March 2015

 

 

Share capital

£m

 

Share premium account

£m

Merger reserve

£m

 

Own shares reserve

£m

 

Share incentive reserve

£m

 

Capital redemption reserve

£m

 

Currency translation reserve

£m

Retained earnings

£m

Total equity

£m

 

Balance at 1 April 2014

8.3 

38.6

71.0

(15.9)

14.4 

1.2

2.3 

233.0 

352.9 

 

Total comprehensive income

-

-

-

-

-

-

(11.6) 

54.4 

42.8 

 

Dividends paid

-

-

-

-

-

-

-

(36.9)

(36.9)

 

Issue of share capital

-

1.9

-

-

-

-

-

1.9 

 

Issue of trust shares

-

-

-

 4.8

-

-

-

(2.9)

1.9 

 

Share-based payments

-

-

-

-

 4.2

-

-

4.2 

 

Share options exercised

-

-

-

-

(2.9)

-

-

2.9 

 

Tax on exercised share options

-

-

-

-

-

-

-

1.2 

1.2 

 

Deferred tax on share options

-

-

-

-

-

-

-

0.5 

0.5 

Balance at 31 March 2015

8.3

40.5

71.0

(11.1)

15.7

1.2

(9.3)

252.2 

368.5 

 

Group Cash Flow Statement

Year ended 31 March 2016

 

2016 

2015 

Notes

£m 

£m 

Operating profit

86.9 

79.1 

Adjustments for:

Depreciation of property, plant and equipment

5.4 

4.6 

Amortisation of intangible assets

30.4 

27.4 

Share-based payments expense

5.1 

4.2 

Loss on disposal of property, plant and equipment and software

 

 

0.2 

Operating cash flows before movements in working capital

127.8 

115.5 

Increase in inventories

(1.7)

-

Increase in receivables

(25.1)

(24.2)

Increase in payables (excluding exceptional provision)

20.7 

11.0 

Decrease in exceptional provision

(7.7)

Net movement in working capital

(6.1)

(20.9)

Cash generated by operations

121.7 

94.6 

Income taxes paid

(17.3)

(22.8)

Interest paid

(3.3)

(4.4)

Net cash inflow from operating activities

101.1 

67.4 

Investing activities

Interest received

0.3 

0.3 

Proceeds on disposal of property, plant and equipment

0.2 

Purchases of intangible assets

(56.8)

(46.9)

Purchases of property, plant and equipment

(7.1)

(5.9)

Acquisition of available for sale investments

(0.5)

(4.8)

Net cash outflow on acquisitions

12

(5.3)

(1.1)

Net cash used in investing activities

(69.2)

(58.4)

Financing activities

Dividends paid

6

(137.0)

(36.9)

Repayment of finance leases

(0.5)

(0.3)

Issue of shares from the employee benefit trust

1.2 

1.9 

Proceeds on issue of share capital

0.6 

1.9 

Increase in bank and other loans

82.7 

3.4 

Net cash used in financing activities

(53.0)

(30.0)

Net decrease in cash and cash equivalents

(21.1)

(21.0)

Cash and cash equivalents at beginning of year

74.7 

96.2 

Effect of foreign exchange rate changes

0.6 

(0.5)

Cash and cash equivalents at end of year

54.2 

74.7 

 

Notes to the condensed set of financial statements

 

1. General information

 

While the financial information included in this preliminary announcement has been computed in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs) adopted for use by the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRSs, this announcement does not itself contain sufficient information to comply with IFRSs. The Company will publish full financial statements that comply with IFRSs in June 2016.

 

The financial information set out above does not constitute the Company's statutory financial statements for the years ended 31 March 2016 or 31 March 2015, but is derived from those financial statements. Statutory financial statements for FY15 prepared under IFRSs have been delivered to the Registrar of Companies and those for FY16 will be delivered following the Company's Annual General Meeting. The auditor, Deloitte LLP, has reported on those financial statements; its reports were unqualified, did not draw attention to any matters by way of emphasis and did not contain statements under s498 (2) or (3) Companies Act 2006. These financial statements were approved by the Board of Directors on 24 May 2016.

 

2. Accounting policies

The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's 31 March 2015 audited financial statements, except as described below.

 

Adoption of new or revised standards and accounting policies

The following accounting standards have been adopted in the year:

Amendments to IAS19 Defined Benefit Plans: Employee Contributions

Amendments to IAS27 Equity method in Separate Financial Statements

IFRIC21 Levies

Amendments to IAS16 & IAS41 Agriculture: Bearer Plants

Amendments to IAS16 & IAS38 Clarification of Acceptable Methods of Depreciation and Amortisation

Amendments to IFRS11 Accounting for Acquisitions of Interest in Joint Operations

Annual improvements to IFRSs

2012-2014 Cycle

 

All accounting standards listed above have been adopted but their adoption has not had any material impact on the amounts reported in this condensed set of financial statements.

Standards in issue but not yet effective

At the date of authorisation of these financial statements the following Standards and Interpretations, which have not been applied in these financial statements, were in issue but not yet effective (not all of which have been endorsed by the EU):

IFRS9 Financial Instruments

IFRS14 Regulatory Deferral Accounts

IFRS15 Revenue from Contracts with Customers

IFRS16 Leases

Amendments to IFRS10, IFRS12 Investment Entities - Applying the Consolidation Exception

and IAS28

Amendments to IAS12 Recognition of Deferred Tax Assets for Unrealised Losses

Amendments to IAS1 Disclosure Initiative

Amendments to IAS7 Disclosure Initiative

The implementation of IFRS9 may impact both the measurement and disclosure of financial instruments. The implementation of IFRS15 will have an impact on revenue recognition and related disclosure, and IFRS16 will impact both the measurement and disclosure of leases. Beyond the information above, it is not practicable to provide a reasonable estimate of the effect of IFRS9, IFRS15 and IFRS16 until a detailed review has been completed. The Directors do not expect that the adoption of the other Standards and Interpretations listed above will have a material impact on the financial statements of the Group in the future years.

 

3. Segmental analysis

 

IFRS8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker, who is considered to be the Chief Executive, to allocate resources to the segments and to assess their performance.

 

UK 

USA

France

Spain

New Markets

Total

2016

£m 

£m

£m

£m

£m

£m

Revenue

Total revenue

 291.8 

 152.6 

 77.4 

 97.5 

20.1 

 639.4 

Inter-segment

(5.8)

 - 

 - 

 - 

(0.4)

(6.2)

External revenue

 286.0 

 152.6 

 77.4 

 97.5 

19.7 

 633.2 

Result

Segment operating profit/(loss) pre amortisation of acquisition intangibles

58.0 

12.1 

23.2 

9.9 

(5.9)

97.3 

Amortisation of acquisition intangibles

(0.6)

(4.3)

(5.2)

(0.3)

(10.4)

Operating profit/(loss)

 57.4 

7.8 

18.0 

 9.6 

(5.9)

86.9 

Investment income

0.3 

Finance costs

(4.6)

Profit before tax

 82.6 

Tax

(21.0)

Profit for the year

 61.6 

 

UK 

USA 

France 

Spain 

New Markets

Total 

2015

£m 

£m 

£m 

£m 

£m 

£m 

Revenue

Total revenue

 285.5 

 125.3 

 74.9 

 90.9 

13.8 

 590.4 

Inter-segment

(5.9)

 - 

 - 

 - 

(0.3)

(6.2)

External revenue

 279.6 

 125.3 

 74.9 

 90.9 

13.5 

 584.2 

Result

Segment operating profit/(loss) pre amortisation of acquisition intangibles and exceptional items

56.4 

6.4 

23.4 

7.5 

(5.9)

87.8 

Exceptional items

1.7 

1.7 

Amortisation of acquisition intangibles

(0.4)

(4.1)

(5.6)

(0.3)

(10.4)

Operating profit/(loss)

 57.7 

 2.3 

17.8 

 7.2 

(5.9)

79.1 

Investment income

0.2 

Finance costs

(2.6)

Profit before tax

 76.7 

Tax

(20.6)

Profit for the year

 56.1 

 

 

Assets

 

Liabilities

Capital Additions

Depreciation, Amortisation

and

Impairment

 

 

2016 

Restated

2015 

 

2016 

Restated

2015 

 

2016

 

2015

 

2016

 

2015

£m 

£m 

£m 

£m 

£m

£m

£m

£m

UK

719.4 

544.7 

365.5 

302.0 

34.1

30.9

12.0

11.1

USA

160.6 

137.7 

256.7 

127.5 

10.2

3.8

8.5

7.1

France

194.3 

185.7 

130.5 

63.2 

5.4

0.6

6.3

6.5

Spain

110.2 

90.4 

90.3 

77.5 

13.8

15.1

8.6

7.1

New Markets

17.8 

9.5 

42.7 

29.3 

1.7

0.9

0.4

0.2

Inter-segment

(268.2)

 (125.3)

 (268.2)

 (125.3)

-

-

-

-

Total

934.1 

842.7 

617.5 

474.2 

65.2

51.3

35.8

32.0

 

 

All assets and liabilities including inter-segment loans and trading balances are allocated to reportable segments. In order to aid better presentation, such inter-segment items have been eliminated separately in the table above in the current year. In line with this, prior year amounts have therefore been restated.

 

 

4. Exceptional items

There were no exceptional items in FY16. In the prior year, exceptional items amounted to a net income of £1.7m, of which £2.9m related to the reimbursement of certain costs by our insurers associated with historical UK matters and £1.7m related to the release of surplus provisions originally created in FY12 and FY14. These were partially offset by the cost of a transaction the Group decided not to pursue.

 

 

5. Tax

 

2016 

2015 

£m 

£m 

Current tax

Current year

20.1 

24.9 

Adjustments in respect of prior years

(0.4)

(1.3)

Total current tax charge

19.7 

23.6 

Deferred tax

1.3 

(3.0)

Total tax charge

21.0 

20.6 

 

UK corporation tax is calculated at 20% (FY15: 21%) of the estimated assessable profit for the year. Taxation for other jurisdictions is calculated at the rates prevailing in the respective jurisdictions.

The charge for the year can be reconciled to the profit per the income statement as follows:

 

5. Tax (continued)

 

 

 

2016 

2015 

£m 

£m 

Profit before tax on continuing operations

82.6 

76.7 

Tax at the UK corporation tax rate of 20% (FY15: 21%)

16.5 

16.1

Tax effect of expenses that are not deductible in determining taxable profit

2.3 

1.6 

Adjustments in respect of prior years - current tax

(0.4)

(1.3)

Overseas tax rate differences

2.4 

3.0 

Decrease in estimate of deferred tax asset

0.1 

1.4 

Effect of overseas losses

0.1 

0.5 

Utilisation of losses not previously recognised

-

(0.7)

Tax expense for the year

21.0 

20.6 

 

In addition to the amount charged to the income statement, a deferred tax charge relating to the gain on revaluation of investment available for sale of £0.7m (FY15: £nil) along with retirement benefit obligations amounting to £0.1m (FY15: £0.4m credit) has been recognised directly in other comprehensive income. In addition to the amounts charged/(credited) to the income statement and other comprehensive income, the following amounts relating to tax have been recognised directly in equity:

2016 

2015

£m 

£m

Current tax

Excess tax deductions related to share-based payments on exercised options

2.3 

1.2

Deferred tax

Change in estimated excess tax deductions related to share-based payments

(0.2)

0.5

Total tax recognised directly in equity

2.1 

1.7

 

The UK corporation tax rate reduced from 21% to 20% with effect from 1 April 2015. The rate of 20% is used for the calculation of the UK deferred tax position as at 31 March 2016.

 

6. Dividends per share

 

2016

2015

£m

£m

Amounts recognised as distributions to equity holders in the year:

Special dividend of 30p per share paid in July 2015

99.4

Final dividend for the year ended 31 March 2015 of 7.87p (2014: 7.67p) per share

25.9

25.1

Interim dividend for the year ended 31 March 2016 of 3.8p (2015: 3.63p) per share

11.7

11.8

137.0

36.9

 

The proposed final dividend for the year ended 31 March 2016 is 8.9p per share amounting to £27.4m will be paid on 1 August 2016 to the shareholders on the register at the close of business on 8 July 2016. The proposed final dividend is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements.

 

 

 

7. Earnings per share

 

Basic and diluted earnings per ordinary share have been calculated in accordance with IAS33 Earnings Per Share. Basic earnings per share is calculated by dividing the profit or loss in the financial year by the weighted average number of ordinary shares in issue during the period. Adjusted earnings per share is calculated excluding exceptional items (note 4) and amortisation of acquisition intangibles. This is considered to be a better indicator of the performance of the Group. Diluted earnings per share includes the impact of dilutive share options in issue throughout the period.

 

 

2016 

2015 

Pence 

Pence 

Basic

19.6 

17.2 

Diluted

19.3 

16.8 

Adjusted basic

21.8 

19.0 

Adjusted diluted

21.4 

18.6 

 

The calculation of the basic and diluted earnings per share is based on the following data:

Number of shares

2016 

2015 

Weighted average number of shares

Basic

313.9 

326.7 

Dilutive impact of share options

6.1 

7.1 

Diluted

320.0 

333.8 

 

Earnings

2016 

2015 

£m 

£m 

Profit for the year

61.6 

56.1 

Exceptional items (note 4)

(1.7)

Amortisation of acquisition intangibles

10.4 

10.4 

Tax impact arising on amortisation of acquisition intangibles

 and exceptional items

(3.6)

(2.6)

Adjusted profit for the year

68.4 

62.2 

 

 

8. Other intangible assets

 

 

Acquired Acquired Total  Trademarks access customer acquisition  & access Customer Total 

rights databases intangibles  rights databases Software intangibles 

£m £m £m  £m £m £m £m 

Cost

At 1 April 2014 26.7  107.3 134.0 28.3  26.3  59.5 248.1 

Additions 0.1 0.1 0.2 1.1 13.4 30.8 45.5 

Exchange movements (1.3) (5.4) (6.7) 0.8 (4.1) 0.3 (9.7)

At 1 April 2015 25.5 102.0 127.5  30.2 35.6 90.6 283.9 

Additions - 1.0 1.0 1.3 15.3 38.9 56.5 

Acquired on acquisition of a subsidiary - 9.2 9.2 - - - 9.2 

Disposals - - -  (0.3) - (4.9) (5.2)

Exchange movements 1.7 6.6 8.3 0.4 4.1 1.1 13.9 

At 31 March 2016 27.2 118.8 146.0 31.6 55.0 125.7 358.3 

 

 

Accumulated amortisation and impairment

At 1 April 2014 13.3 33.4 46.7  11.1 4.4 29.0 91.2 

Charge for the year 2.4 8.0 10.4  3.7 5.9 7.4 27.4 

Exchange movements (0.6) 0.1 (0.5) 0.4 (0.9) (0.2) (1.2)

At 1 April 2015 15.1 41.5  56.6 15.2 9.4 36.2  117.4 

Charge for the year 2.4 8.0 10.4  4.4 7.6 8.0 30.4 

Disposals - - - (0.3) - (4.9) (5.2)

Exchange movements 1.1 2.6 3.7  0.2 1.3 0.5 5.7 

At 31 March 2016 18.6 52.1 70.7 19.5 18.3 39.8 148.3 

 

Carrying amount

At 31 March 2016 8.6 66.7 75.3 12.1 36.7 85.9 210.0 

At 31 March 2015 10.4 60.5 70.9 15.0 26.2 54.4  166.5 

 

 

9. Analysis of net debt

2016 

2015 

£m 

£m 

Cash and cash equivalents

(54.2)

(74.7)

Bank and other loans

221.5 

137.6 

Obligations under finance leases

2.2 

1.2 

Net debt

169.5 

64.1 

 

 

 

 

10. Share capital

2016 

2015 

£m 

£m 

Issued and fully paid 307,892,426 ordinary shares of 2 9/13p

8.3 

- 

Issued and fully paid 331,249,119 ordinary shares of 2.5p

- 

8.3 

 

The Company has one class of ordinary shares which carry no right to fixed income. Share capital represents consideration received for the nominal value of 2 9/13p per share on all issued and fully paid shares (FY15: 2.5p).

 

 

10. Share capital (continued)

 

Following payment of a special dividend, on 20 July 2015 the Company completed a consolidation of existing ordinary shares on the basis of 13 new ordinary shares for every 14 existing ordinary shares. Following the consolidation there were 307,672,834 shares in issue with a nominal value of 2 9/13 p.

During the period from 1April 2015 to 20 July 2015 the Company issued 90,856 shares with a nominal value of 2.5p creating share capital of £2,271 and share premium of £166,370.

During the period from 21 July to 31 March 2016 the Company issued 219,592 shares with a nominal value of 2 9/13p creating share capital of £5,912 and share premium of £436,918.

In the prior period 1,023,662 shares were issued with a nominal value of 2.5p each creating share capital of £25,592 and share premium of £1,873,369.

 

11. Related party transactions

 

Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. Related party transactions during FY16 were similar in nature to those in FY15 and amounted to £0.4m (FY15: £0.3m). Full details of the Group's related party transactions are included in the Annual Report and Accounts 2016.

 

12. Business combinations and disposals

 

The Group has incurred a net cash outflow in respect of business combinations and disposals of £5.3m in the year. On 12 October 2015 Homeserve Membership Limited, a Group company, acquired 100% of the issued share capital and obtained control of Home Energy Services Limited, a gas services business based in Nottingham. The acquisition enhances the Group's gas network.

 

The recognised amounts of identifiable assets acquired and liabilities assumed are set out in the table below:

£m 

Fair value 

Property, plant and equipment

0.2 

Inventory

0.3 

Cash and cash equivalents

6.3 

Trade and other receivables

11.8 

Trade and other payables

(16.6)

Total identifiable assets

2.0 

Intangible assets identified on acquisition

9.2 

Deferred taxation

(1.8)

Goodwill

4.6 

Total consideration

14.0 

Satisfied by :

Cash

9.5 

Deferred consideration

2.5 

Contingent consideration

2.0 

14.0 

Net cash outflow arising on acquisition

Cash consideration

9.5 

Less: cash and cash equivalent balances acquired

(6.3)

3.2 

 

The goodwill arising on the excess of consideration over the fair value of the assets and liabilities acquired represents the expectation of synergy savings, efficiencies and enhancing our gas network. None of the goodwill is expected to be deducted for income tax purposes.

 

The gross contracted amounts due are equal to the fair value amounts stated above for trade and other receivables.

 

The contingent consideration arrangement requires payments over a two year period based upon progression of the gas and installation business. The maximum undiscounted amount of all future payments that the Group could be required to make under the contingent consideration arrangement is £2.2m. The fair value of the contingent consideration arrangement of £2.0m was estimated by applying a discount rate of 7.14%.

 

Home Energy Services Limited contributed £4.2m of revenue and a loss of £1.0m to the Group's profit for the year ended 31 March 2016.

 

If the acquisition had been completed on the first day of the financial year, group revenues for the period would have been £643.7m and group profit before taxation would have been £82.5m.

 

In addition to the net cash outflow on the acquisition above of £3.2m, deferred consideration was paid relating to prior period business combinations of £1.1m (FY15: £1.1m). A further £1.0m was paid in relation to the acquisition of a small policy book in the USA. Acquisition-related costs (included in operating costs) amounted to £0.4m.

 

13. Events after the balance sheet date

 

There were no post balance sheet events between the balance sheet date and the signing of the financial statements.

 

14. Other information

 

The Annual Report and Accounts for the year ended 31 March 2016 was approved by the Board on 24 May 2016 and will be made available on the Company's website and posted to those shareholders who have requested it in June 2016. Copies will be available from the registered office at Cable Drive, Walsall, WS2 7BN.

 

Forward Looking Statements

 

This report contains certain forward looking statements, which have been made in good faith, with respect to the financial condition, results of operations, and businesses of HomeServe plc. These statements and forecasts involve risk and uncertainty because they relate to events and depend upon circumstances that will occur in the future. There are a number of factors which could cause actual results or developments to differ materially from those expressed or implied by these forward looking statements and forecasts. The statements have been made with reference to forecast price changes, economic conditions, the current regulatory environment and the current interpretations of IFRS applicable to past, current and future periods. Nothing in this announcement should be construed as a profit forecast.

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

Related Shares:

HSV.L
FTSE 100 Latest
Value8,602.92
Change-2.06