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

Final Results

8th Mar 2016 07:00

RNS Number : 3240R
Equiniti Group PLC
08 March 2016
 

8 March 2016

 

EQUINITI GROUP PLC RESULTS FOR THE YEAR ENDED 31 DECEMBER 2015

 

Equiniti Group plc ("Equiniti" or "the Group"), the specialist technology outsourcer, providing non-discretionary payment and administration services to blue-chip companies, Government and retail investors in the UK, today publishes its full year results for the twelve months to 31 December 2015.

 

MAIDEN RESULTS: DELIVERING ON OUR COMMITMENTS

 

Financial Highlights

2015

2014

Change %

Revenue (£m)

369.0

292.3

26.2

EBITDA prior to exceptional items (£m)

86.2

70.0

23.1

EBITDA margin prior to exceptional items (%)

23.4

23.9

(0.5)pt

Free cash flow1 prior to exceptional items (£m)

97.6

72.5

34.6

Cash flow conversion (%)

113

104

9.0pt

EBIT (£m)

10.2

21.7

(53.0)

Normalised2 earnings per share (eps) (pence)

13.5

10.7

26.2

Reported loss per share3 (pence)

(93)

(780)

Dividend per share (pence)

0.68

-

Net debt (£m)

246.0

458.2

 46.3

Leverage (x)

2.8

6.5

 

· Revenue growth of 26%; underpinned by 7% organic4 revenue growth and growth across all divisions

 

· 12% revenue growth from cross-selling and up-selling to our top 24 accounts

 

· Strategic acquisitions of Selftrade and TransGlobal Payment Solutions contributed to organic growth in 2015 and, together with the acquisitions of KYCnet and RiskFactor made in Q1 2016, will fuel organic growth going forward

· EBITDA prior to exceptional items growth of 23% with margin of 23.4%, reflecting investment in growth and regulatory costs

 

· EBIT of £10.2m after the impact of exceptional costs primarily associated with listing on the London Stock Exchange

 

· Cash flow conversion of 113%; operating cash flow increase of 35% to £97.6m

 

· Leverage significantly reduced to 2.8x5 following restructuring of the balance sheet, strong working capital management (reduction of £11m) and timing of certain IPO fees paid post year end (£16m)

 

· Recommended dividend of 0.68p per share, pro-rated full year proforma dividend of 4.08p per share, in line with our stated policy

 

· Premium listed on the main market of the London Stock Exchange in October 2015

 

Commenting on the Group's results, Guy Wakeley, Chief Executive, said:

"I am delighted to be presenting a strong set of results that demonstrate continued progress in line with the strategic objectives that we laid out at IPO. In addition to delivering a successful listing, we have secured major client wins and developed and deployed a number of new services and technology capabilities. Strong top line progression is supported by 7% organic growth, with all divisions growing well organically, underpinned by the long-term trends in the markets in which we operate.

 

"Our broad range of services, mainly non-discretionary in nature, with revenue visibility of >90% for 2016 and >80% for 2017, positions Equiniti as a resilient and disciplined business, well placed to continue to grow, unaffected by uncertainty in the macro-economic environment."

 

1 Free cash flow is EBITDA plus the change in working capital, prior to exceptional items

2 Normalised earnings excludes exceptional items and amortisation of acquisition related intangibles and includes finance expenses on a proforma basis

3 Reflecting IPO and refinancing costs

4 Reported revenue growth adjusted for acquisitions, with benefit of 2015 acquisitions reflected in 2014

5 Net debt/EBITDA adjusted for IPO costs paid post year end was 3.0x at 31 December 2015

 

 

Analyst and Investor presentation

Equiniti's management will host an analyst and investor presentation at 9.15am UK time today. There will be a conference call and live webcast of the event. This will be broadcast live on Equiniti's website, www.equiniti.com and an archive version of the presentation will be available on the website later that day.

 

Conference call details:

 

Please dial into the call in time to allow for registration.

 

Participant dial-in: +44 (0) 20 3003 2666. Password: Equiniti

 

 

 

For further information please contact: 

 

Analyst/Investor enquiries:

Equiniti Group plc Guy Wakeley, Chief Executive Officer +44 (0) 207 469 1811 

John Stier, Chief Financial Officer Frances Gibbons, Head of Investor Relations

 

Media enquiries:

Temple Bar Advisory Alex Child-Villiers + 44 (0) 7795 425580Tom Allison + 44 (0) 7789 998020Will Barker + 44 (0) 7827 960151

 

 

Forward-looking statements

This announcement contains forward-looking statements regarding Equiniti. These forward-looking statements are based on current information and expectations, and are subject to risks and uncertainties, including market conditions and other factors outside of Equiniti's control. Readers are cautioned not to place undue reliance on the forward-looking statements contained herein, which speak only as of the date hereof. Equiniti undertakes no obligation to publicly update any forward-looking statement contained in this release, whether as a result of new information, future developments or otherwise, except as may be required by law. 

GROUP RESULTS

 

Reported

2015

 

Reported

2014

 

Reported

Change %

 

Organic

Change %

Revenue (£m)

Investment Solutions

118.3

94.9

24.7

9.8

Intelligent Solutions

98.9

89.6

10.4

1.3

Pension Solutions

142.5

101.3

40.7

8.0

Interest Income

9.3

6.5

43.1

13.4

Equiniti Group

369.0

292.3

26.2

6.8

EBITDA prior to exceptional items (£m)

Investment Solutions

35.5

29.3

21.2

Intelligent Solutions

22.7

16.3

39.3

Pension Solutions

26.8

21.7

23.5

Interest Income

9.3

6.5

43.1

Central Costs

(8.1)

(3.8)

113.2

Equiniti Group

86.2

70.0

23.1

EBITDA margin prior to exceptional items (%)

Investment Solutions

30.0

30.9

(0.9)pt

Intelligent Solutions

23.0

18.2

4.8pt

Pension Solutions

18.8

21.4

(2.6)pt

Equiniti Group

23.4

23.9

(0.5)pt

Overview

Equiniti made good progress on its strategic objectives during the year; delivering organic growth, achieving a premium listing on the London Stock Exchange, de-gearing the balance sheet, up-selling to strategic clients and progressing its offshore resources in Chennai.

 

Reported revenue increased by 26.2% to £369.0m (2014: £292.3m) during the year whilst proforma revenue adjusted for acquisitions grew organically by 6.8%, with growth across all divisions. Acquisitions made in the period have all moved forward, contributing to organic growth and, together with the acquisitions made in Q1 2016, will fuel organic growth going forward.

Investment Solutions delivered growth both organically through corporate actions and project work with existing customers along with acquisitive growth with the purchases of Selftrade and TransGlobal Payment Solutions ("TransGlobal"). Intelligent Solutions also delivered growth, benefitting from prior year acquisitions of Pancredit and Invigia, along with increased software sales for our complaints management and credit solutions. Pension Solutions delivered growth through an increase in project work and the full year impact of the acquisition of a controlling interest in MyCSP. Revenue from interest was 43.1% higher than the prior year due to higher average client cash balances of £1,296m (2014: £835m) and includes the benefit that the Group has secured through entering into three year interest rate swaps at a blended rate of 1.03% relating to £650.0m of cash balances which expire in July and August 2018.

 

EBITDA prior to exceptional items increased by 23.1% to £86.2m (2014: £70.0m) reflecting the impact of acquisitions made in the current and prior year and the profit element of the organic growth at an improved margin.

 

Central costs in the period were higher as we transitioned to a plc, invested in growth, particularly our sales function, and strengthened our compliance and risk functions.

 

Operating free cash flow prior to exceptional items was £97.6m (2014: £72.5m), resulting in a cash flow conversion of 113% (2014: 104%) before capital expenditure. We have continued to focus on working capital management which, along with primary proceeds from the IPO, has helped our net debt reduce to £246.0m (2014: £458.2m). This now represents a ratio of 2.8x net debt/EBITDA (2014: 6.5x). Our net debt/EBITDA ratio was helped by the timing of IPO fees around our year end. Adjusting for these, net debt/EBITDA was 3.0x at 31 December 2015.

 

The Board has proposed a dividend, subject to shareholder approval, of 0.68p per share for the period from admission on 30 October 2015 to the year end. This will be paid on 10 May 2016 to shareholders on the register on 1 April 2016. This represents an equivalent full year dividend of 4.08p per share. Going forward, we intend to adopt a progressive dividend policy, which will see us distribute around 30% of our normalised profit attributable to ordinary shareholders each year.

OPERATIONAL REVIEW

We serve our clients through three divisions:- Investment Solutions, Intelligent Solutions and Pension Solutions. The integrated nature of our client base and strong client relationships results in shared clients across the Group. This enables us to continually enhance our performance through cross-selling and up-selling to existing clients. Our entry point is often providing share registration services, with clients taking further services from us over time.

 

In addition to our three divisions, we earn interest income on balances we administer on our clients' behalf.

 

Investment Solutions

Investment Solutions encompasses our Registration Services, Investment Services and Employee Services businesses and offers a broad range of business to business and retail services including share registration for around half the FTSE 100, company secretarial services, investor analytics, SAYE scheme administration and share incentive plan administration for 1.1 million employees. The division also offers bereavement services and is powered by technologies for retail investment and payments. Investment Services also provides share dealing, wealth management and international payments to corporate clients, their employees and direct to around 350,000 retail customers.

2015

2014

Change %

Revenue (£m)

118.3

94.9

24.7

EBITDA prior to exceptional items (£m)

35.5

29.3

21.2

EBITDA margin prior to exceptional items (%)

30.0

30.9

(0.9)pt

 

Revenue in Investment Solutions increased by 24.7% to £118.3m (2014: £94.9m), benefitting from organic growth of 9.8%, a full year of the JP Morgan Corporate Dealing Service, acquired on 1 September 2014, along with the acquisition of Selftrade, completed on 23 January 2015, and TransGlobal, completed on 3 September 2015.

 

EBITDA prior to exceptional items grew by 21.2% driven by the increase in revenue but at a slightly lower margin due to the change in the product mix including the acquisition of Selftrade, plus ongoing investment to support further growth and to meet our regulatory obligations.

 

Registration Services

Revenue in Registration Services increased by 16.5% to £47.4m (2014: £40.7m). The division had a good year, retaining all of its FTSE 350 share registration clients and winning a number of mandates from newly listed companies, including Virgin Money, Shawbrook, Aldermore and Worldpay. As a result, Registration Services ended the year with a 50% share of the FTSE 100 share registration market.

 

Investment Services

Revenue in Investment Services increased by 52.5% to £40.1m (2014: £26.3m).  The division added a number of new corporate accounts in the year, including white label share dealing services for Saga and the migration of Santander's share dealing service. The business also increased its presence in the IPO market, completing the retail offering for more than ten IPOs, including Equiniti and Worldpay.

 

The growth in Investment Services' client numbers required investment in governance and controls, to ensure we met regulatory requirements, which impacted margin in 2015. We also invested in our technology platforms, including relaunching the D2C website and introducing our first share dealing app, to support our growth ambitions.

 

Employee Services

Revenue in Employee Services increased organically by 10.4% to £30.8m (2014: £27.9m). Employee Services delivered good growth, benefitting from the doubling of the amount employees can pay into SAYE schemes, as well as a number of one-off projects in corporate actions and flexible benefits. However, the low interest rate environment continued to weigh on sharesave fees and difficult equity markets reduced share trading activity in the second half.

 

Major wins included share plans for Worldpay, which utilised Employee Services' new global nominee product. Other new clients included Virgin Money, Shawbrook and Metro Bank, as the business benefitted from cross-selling with Registration Services. Employee Services also undertook international sharesave roll-outs for clients including BT, Pearson and Smith & Nephew.

  

 

Intelligent Solutions 

Intelligent Solutions provides technology and specialist outsourcing solutions targeting complex or regulated activities. Capability is focussed in three key areas: Enterprise workflow solutions designed to automate and optimise business processes such as case, complaints, document and people management; Credit Services which includes credit origination and loan administration managing a combined loan book in excess of £10 billion as well as a product set for data analytics; and Specialist Resource providing rectification and remediation and company secretarial support.

 

2015

2014

Change %

Revenue (£m)

98.9

89.6

10.4

EBITDA prior to exceptional items (£m)

22.7

16.3

39.3

EBITDA margin prior to exceptional items (%)

23.0

18.2

4.8pt

 

Revenue in Intelligent Solutions increased by 10.4% to £98.9m (2014: £89.6m). This was the result of organic growth of 1.3%, driven by strong demand for our software solutions in complaints management and credit solutions, offset by the rest of the division seeing a slight decline. The full year impact of Pancredit Systems and Invigia, which were acquired on 18 March 2014 and 1 September 2014 respectively, increased reported growth.

 

EBITDA prior to exceptional items increased by 39.3% through strong revenue growth, an increasing proportion of sales coming from software licences and the benefit of focusing on our cost base driving efficiency across the division.

 

Intelligent Solutions won a broad range of work with different types of clients during the year, including a PPI rework project for a major bank; the provision of software to help police forces manage their highly sensitive, confidential information; the provision of a hosted software lending platform for Telefonica; and a deal with ATOS to support the extension of its service to National Savings and Investments.

 

Pension Solutions

Pension Solutions offers administration and payment services for pension schemes, pension software, data solutions and life and pensions administration to UK Government and corporate clients. The division operates some of the largest pension schemes in the UK including the National Health Service with more than 2.6 million members, and the Armed Forces Veterans which we have continuously served since 1836.

2015

2014

Change %

Revenue (£m)

142.5

101.3

40.7

EBITDA prior to exceptional items (£m)

26.8

21.7

23.5

EBITDA margin prior to exceptional items (%)

18.8

21.4

(2.6)pt

 

Revenue in Pension Solutions increased by 40.7% to £142.5m (2014: £101.3m). This was the result of organic growth of 8.0% and the full year effect of consolidating MyCSP, following the acquisition of a further 11% holding on 30 September 2014, increasing our shareholding from 40% to 51%.

 

EBITDA prior to exceptional items increased by 23.5% to £26.8m as a result of revenue growth. Margins declined due to a higher proportion of revenue coming from our MyCSP joint venture which is lower margin than the rest of our pension operations, coupled with continued investment in MyCSP intellectual property.

 

Pension Solutions saw strong growth in clients taking reconciliation services, as a result of the cessation of contracting out at the end of 2016. It also successfully retained a number of clients who renewed contracts during the year, and generally did so on improved terms.

 

Key achievements in 2015 included successfully delivering major transformation projects for public sector clients. Pension Solutions simultaneously implemented a new pension's administration platform for the NHS and supported the introduction of the Hutton reforms, which base members' pensions on a career average rather than final salary. The NHS pension scheme is the largest in Europe, with more than 2.6 million members, making this a significant and complex task. Pension Solutions also helped MyCSP to deliver the Alpha scheme, which is the equivalent to the Hutton reforms for civil service pensions.

OUTLOOK

2016 will be our first full year as a public company and we will continue to implement our well defined strategy. We will remain focused on our core markets in the UK, providing specialist technology and services for clients facing the challenges of tightening compliance and regulation, and the need to find new service models to manage their customers in a digital age. We maintain our guidance set out at the time of the IPO. We aim to achieve annual organic revenue growth of 5%, supplemented by further acquisitions, while expanding our margins through our efficiency programme and de-leveraging the Group.

 

FINANCIAL REVIEW

 

Group Income Statement

Proforma results adjusted for IPO related exceptional costs, and to normalise finance costs to reflect our ongoing funding structure, are detailed in the table below.

 

 

£m

2015

Statutory

2015

Adjustment*

2015

Proforma*

2014

Statutory

2014

Adjustment*

2014

Proforma*

Revenue

369.0

-

369.0

292.3

-

292.3

EBITDA prior to exceptional items

86.2

-

86.2

70.0

-

70.0

Depreciation

(4.4)

-

(4.4)

(3.8)

-

(3.8)

Amortisation - software

(15.8)

-

(15.8)

(11.0)

-

(11.0)

Amortisation - acquired intangibles

(23.0)

-

(23.0)

(20.9)

-

(20.9)

EBIT prior to exceptional items

43.0

-

43.0

34.3

-

34.3

Exceptional items

(10.3)

-

(10.3)

(12.6)

-

(12.6)

Reported EBIT prior to IPO costs

32.7

-

32.7

21.7

-

21.7

IPO related exceptionals - operating costs

(22.5)

22.5

-

-

-

-

Reported EBIT

10.2

22.5

32.7

21.7

-

21.7

IPO related exceptionals - finance costs

(21.2)

21.2

-

-

-

-

Net finance costs1

(60.7)

47.7

(13.0)

(71.8)

56.9

(14.9)

Gain on disposal of associate

-

-

-

9.8

-

9.8

Share of profit in associate

-

-

-

1.7

-

1.7

Profit / (loss) before tax

(71.7)

91.4

19.7

(38.6)

56.9

18.3

Taxation2

25.9

(28.9)

(3.0)

1.7

(4.4)

(2.7)

Profit / (loss) from continuing operations

(45.8)

62.5

16.7

(36.9)

52.5

15.6

Non-controlling interests

(4.6)

-

(4.6)

(2.1)

-

(2.1)

Profit/ (loss) attributable to ordinary shareholders

 

(50.4)

 

62.5

 

12.1

 

(39.0)

 

52.5

 

13.5

Earnings per share (pence)

Basic

(0.93)

(7.80)

 

*Unaudited

 

1Proforma net finance costs have been presented to better reflect the cost that would have been incurred had the Group's current debt structure been in place throughout the current and prior year.

 

2Proforma taxation has been presented to better reflect the tax charge that would have been incurred had the Group's current debt structure been in place throughout the current and prior year at an estimated effective tax rate for the Group of 15%.

 

Revenue

Reported revenue increased by 26.2% to £369.0m (2014: £292.3m) during the year whilst proforma revenue adjusted for acquisitions grew organically by 6.8%, with growth across all segments of the business.

 

EBITDA prior to exceptional items

EBITDA prior to exceptional items increased by 23.1% to £86.2m (2014: £70.0m) reflecting the impact of acquisitions made in the current and prior year and the profit element of the organic growth at an improved margin.

 

EBIT

EBIT remains an important measure of the Group's performance, reflecting profit before finance costs and taxation. In 2015, reported EBIT prior to IPO related exceptional costs increased 50.7% to £32.7m (2014: £21.7m).

 

Exceptional items

Exceptional operating costs of £32.8m (2014: £12.6m) include £22.5m of legal, advisory and banking costs incurred in respect of the change of control of the Group that resulted in our listing on the London Stock Exchange. In addition, exceptional costs include costs of driving our offshore and efficiency programme and £2m to integrate Selftrade. 

 

Exceptional finance costs of £21.2m (2014: £0m) include the write down of the remaining unamortised fees that were capitalised following the arrangement of the Group's finance facilities in 2013 and other financing fees incurred to redeem our traded bonds.

 

Net finance costs

Group net finance costs before exceptional items fell by £11.1m to £60.7m (2014: £71.8m) reflecting the benefits of the Group's new capital structure and loan agreements from October 2015. On a proforma basis, which adjusts for interest on a like-for-like basis under the new loan arrangements, net finance costs fell to £13.0m (2014: £14.9m).

 

Loss before tax

The Group made a loss for the year from continuing operations of £71.7m compared to £38.6m in 2014, driven by IPO related costs and our previous capital structure. On a proforma basis, profit before tax was £19.7m (2014: £18.3m).

 

Normalised results (Unaudited)

Normalised profit excludes exceptional items and amortisation of acquisition related intangible assets and includes finance costs on a proforma basis. Tax is deducted at 15% to reflect the Group's estimated effective tax rate. This better allows the assessment of operational performance, the analysis of trends over time, the comparison of different businesses and the projection of future economic performance.

 

Normalised earnings per share was 13.5p compared to the prior year 10.7p per share, based on the number of shares in issue at 31 December 2015.

 

 

£m

 

2015

 

2014

Revenue

369.0

292.3

EBITDA prior to exceptional items

86.2

70.0

Depreciation

(4.4)

(3.8)

Amortisation - software

(15.8)

(11.0)

Net finance expense - proforma

(13.0)

(14.9)

Normalised PBT

53.0

40.3

Cash tax of 15%

(8.0)

(6.0)

Normalised PAT

45.0

34.3

Non-controlling interest

(4.6)

(2.1)

Normalised profit attributable to ordinary shareholders

40.4

32.2

Normalised earnings per share (pence)

13.5

10.7

 

Earnings per share 

The Group made a basic loss per share of £0.93 (2014: £7.80) which is based on weighted average shares of 54.3m (2014: 5.0m).

 

Dividend per share

The Board has proposed a dividend, subject to shareholder approval, of 0.68p per share for the period from admission on 30 October 2015 to the year end. This will be paid on 10 May 2016 to shareholders on the register on 1 April 2016. This represents an equivalent full year dividend of 4.08p per share. Going forward, we intend to adopt a progressive dividend policy, which will see us distribute around 30% of our normalised profit attributable to ordinary shareholders each year.

  

 

Capital structure

The Group's Consolidated Balance Sheet at 31 December 2015 is summarised as follows:

 

 

 

£m

 

 

 

2015

 

 

2014

Restated

Assets

Non-current assets

670.4

662.0

Current assets

162.9

114.3

Total assets

833.3

776.3

Liabilities

Non-current liabilities

332.8

935.2

Current liabilities

120.0

93.0

Total liabilities

452.8

1,028.2

Total equity and liabilities

380.5

(251.9)

 

Cash flow

The Group generated a free cash flow before capital expenditure of £97.6m (2014: £72.5m) representing a conversion of EBITDA to free cash flow of 113% (2014: 104%). The main movements in cash flow are summarised below.

 

£m

 

2015

 

2014

EBITDA (pre-exceptional)

86.2

70.0

Working capital movement

11.4

2.5

Free cash flow

97.6

72.5

Cash flow conversion (%)

113

104

Capital expenditure

(18.4)

(20.8)

Net interest costs

(29.4)

(31.0)

Proceeds from issue of share capital

495.0

-

Net increase in borrowings

274.5

45.2

Repayment of loans

(706.9)

-

Exceptional items - refinancing

(14.8)

-

Exceptional items/provisions - other

(24.2)

(18.7)

Investment in current year acquisitions

(19.9)

(30.3)

Payment of deferred consideration

(3.9)

(0.7)

Taxes paid

(1.5)

(2.6)

Other

(1.7)

1.1

Net cash movement

46.4

14.7

 

Free cash flow

The movement in working capital of £11.4m excludes cash flows relating to exceptional items and is indicative of the Group's commitment to improve the working capital position through automating invoice generation and improving payment terms.

 

Capital expenditure

Net expenditure on tangible and intangible assets was £18.4m (2014: £20.8m). This represents 5.0% of revenue (2014: 7.1%) demonstrating the Group's commitment to develop industry leading software. 75% of this sum is investment in our technology.

 

Net interest costs

Net interest costs in the period was £29.4m (2014: £31.0m). Total interest bearing loans decreased from £485.5m to £320.0m at a lower rate of interest.

 

Net increase in borrowings

The Group raised £250.0m by way of a new bank loan and increased its revolving credit facility by £24.5m to £150m, of which £70m has been drawn down at the year end.

  

Net refinancing cash flows

On listing on the London Stock Exchange, the Group repaid its bond loan notes, payment in kind loans, preference shares and other loans to related parties.

 

Investment in current year acquisitions

Net cash outflow on current year acquisitions was £19.9m (2014: £30.3m). A further £3.9m was spent on deferred consideration for prior year acquisitions.

 

Tax paid

Taxes paid relate to tax payable by MyCSP Limited and our business in India. Equiniti has the following tax assets to utilise:

 

- Schedule D1 trading losses of £224m (2014: £194m)

- Intangible and tangible tax assets of £400m (2014: £395m)

- Other tax assets of £33m (2014: £44m)

 

This will allow the Group to benefit from having an effective tax rate that is lower than the UK corporation tax rate for the foreseeable future, which is estimated at approximately 15% of pre-tax profit.

 

Bank borrowings and financial covenants

At the end of December 2015, net debt was £246.0m (2014: £458.2m).

 

 

£m

 

 

2015

 

 

2014

Cash and cash equivalents

(76.5)

(30.1)

Senior debt

250.0

440.0

Revolving credit facility

70.0

45.5

Other

2.5

2.8

Net debt

246.0

458.2

 

Debt reduced in the year by £212.2m to £246.0m through strong cash flow and a refinancing which took place when the Group listed on the London Stock Exchange in October 2015. This has reduced our average cost of debt to 3.1% going forwards (2014: 7.6%). The ongoing cost of our debt is fixed at c3% under this new funding agreement until 2018 when our current interest rate swaps expire.

 

The term debt facility does not include scheduled debt repayments and together with the revolving credit facility is available for a five year term to October 2020. The majority of the £150m revolving credit facility was not drawn at year end. The Group has substantial liquidity to support its growth ambitions and ongoing working capital requirements.

 

Acquisitions 

During the year the Group completed two acquisitions. On 23 January 2015, the Group completed the acquisition of the assets and customer portfolio of Selftrade, an online execution-only stockbroker, for a total consideration of £17.6m, paid on completion. Selftrade has approximately 104,000 stockbroking clients holding £3.9 billion in assets. This business sits within the Investment Solutions segment.

 

On 3 September 2015, the Group purchased the entire issued share capital of TransGlobal for a total consideration of £5.4m. £2.4m was paid on completion of the deal with up to £3.0m payable (discounted to £2.3m) as contingent consideration. TransGlobal is the technology company that powers the platform for the Group's foreign exchange payments business, Equiniti International Payments. This business sits within the Investment Solutions segment.

 

Both acquisitions will widen our product set allowing us to cross-sell in to our client base to drive organic growth.

 

The Group also acquired a further 11% of the share capital of MyCSP on 29th September 2014, increasing the shareholding from 40% to 51%. This was for a total consideration of £8m, £4m of which has been deferred to August 2016. 

 

In addition, in the first quarter of 2016, we completed two acquisitions in Financial Services technology for a total consideration of c. £16m, with a further earnout payment of up to c. £10m in 2019, dependent on growth.

 

On 3 March 2016, we acquired KYCnet. KYCnet provides cutting edge workflow technology for on-boarding and monitoring of commercial and retail clients and has broad applicability across financial services as well as retail, travel and legal services.

 

On 4 March 2016, we acquired RiskFactor, a UK based provider of credit decisioning and risk profiling software for commercial lending, with deep client relationships and broad applicability across lending products. RiskFactor complements our other 'control risk' capabilities within our Intelligent Solutions division.

 

Both acquisitions will enhance our capabilities in compliance for Financial Services and will contribute to organic growth as we leverage our cross-sell to existing clients.

 

CONSOLIDATED INCOME STATEMENT

FOR THE YEAR ENDED 31 DECEMBER 2015

 

2015

2014

(Restated)*

Continuing operations

Note

£m

£m

Revenue

2

369.0

292.3

Operating costs before exceptional costs, depreciation and amortisation

3

(282.8)

(222.3)

EBITDA1 prior to exceptional items

2

86.2

70.0

Operating costs - exceptional items

4

(32.8)

(12.6)

EBITDA1

53.4

57.4

Depreciation of property, plant and equipment

(4.4)

(3.8)

Amortisation of software

(15.8)

(11.0)

Amortisation of acquisition related intangible assets

(23.0)

(20.9)

Total operating costs

3

(358.8)

(270.6)

Earnings before interest and tax (EBIT)

10.2

21.7

Finance income

0.7

0.6

Finance costs before exceptional items

(61.4)

(72.4)

Finance costs - exceptional items

(21.2)

-

Net finance costs

8

(81.9)

(71.8)

Gain on disposal of associate

-

9.8

Share of profit of associate

-

1.7

Loss before income tax

(71.7)

(38.6)

Income tax credit

10

25.9

1.7

Loss for the year

(45.8)

(36.9)

Loss for the year attributable to:

 - Owners of the parent

(50.4)

(39.0)

 - Non-controlling interests

4.6

2.1

Loss for the year

(45.8)

(36.9)

Basic and diluted loss per share (in £) attributable to owners of the parent:

Basic and diluted loss per share (in £)

5

(0.93)

(7.80)

1Earnings before interest, tax, depreciation, amortisation and the impact of associate undertakings.

* Comparative years have been restated due to a change in accounting policy to align the useful life of software to five years (see note 1).

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEAR ENDED 31 DECEMBER 2015

 

2015

2014

(Restated)*

£m

£m

Loss for the year

(45.8)

(36.9)

Other comprehensive income

Items that may be subsequently reclassified to profit or loss

Fair value movement through hedging reserve

2.0

1.5

Change in value of available-for-sale financial assets

-

4.9

2.0

6.4

Items that will not be reclassified to profit or loss

Defined benefit plan actuarial gain/(loss)

2.6

(5.8)

Deferred tax (charges) / credit on other comprehensive income

 (0.4)

1.0

2.2

(4.8)

Total comprehensive loss for the year

(41.6)

(35.3)

Total comprehensive loss attributable to:

 - Owners of the parent

(46.4)

(37.4)

 - Non-controlling interests

4.8

2.1

Total comprehensive loss for the year

(41.6)

(35.3)

 

* Comparative years have been restated due to a change in accounting policy to align the useful life of software to five years (see note 1).

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

FOR THE YEAR ENDED 31 DECEMBER 2015

 

2015

2014

2013

(Restated)*

(Restated)*

£m

£m

£m

Assets

Non-current assets

Property, plant and equipment

11.4

12.6

10.7

Intangible assets

637.2

638.2

557.5

Investments in associates

-

-

14.3

Other financial assets

1.8

11.2

7.7

Deferred income tax assets

20.0

-

-

670.4

662.0

590.2

Current assets

Trade and other receivables

70.5

64.7

56.7

Agency broker receivables

15.9

19.5

8.2

Cash and cash equivalents

76.5

30.1

15.4

162.9

114.3

80.3

Total assets

833.3

776.3

670.5

Liabilities

Non-current liabilities

External loans and borrowings

314.3

623.7

559.1

Preference shares and loans due to ultimate controlling party

-

277.8

257.2

Deferred consideration

-

4.0

-

Employee benefits

13.5

15.5

10.1

Provisions for other liabilities and charges

4.5

5.8

7.0

Other financial liabilities

0.5

0.7

3.9

Deferred income tax liabilities

-

7.7

3.5

332.8

935.2

840.8

Current liabilities

Trade and other payables

97.8

68.5

49.0

Agency broker payables

15.9

19.5

8.2

Employee benefits

-

0.4

0.4

Income tax payable

1.8

0.8

-

Provisions for other liabilities and charges

4.1

3.4

3.9

Other financial liabilities

0.4

0.4

0.4

120.0

93.0

61.9

Total liabilities

452.8

1,028.2

902.7

Net assets / (liabilities)

380.5

(251.9)

(232.2)

Equity

Equity attributable to owners of the parent

Share capital

0.3

5.0

5.0

Share premium

-

3.5

3.5

Capital contribution reserve

181.5

-

-

Hedging reserve

1.8

(0.2)

(1.7)

Share-based payment reserve

0.2

-

-

Accumulated profit / (deficit)

176.7

(277.9)

(239.0)

360.5

(269.6)

(232.2)

Non-controlling interest

20.0

17.7

-

Total equity

380.5

(251.9)

(232.2)

* Comparative years have been restated due to a change in accounting policy to align the useful life of software to five years (see note 1).

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2015

Share capital

Share premium

Capital contri-

bution reserve

Hedging reserve

Share-based payments reserve

Accumu-lated deficit

Non-con-trollinginterest

Totalequity

 

£m

£m

£m

£m

£m

£m

£m

£m

 

 

Balance at 31 December 2013 (as previously stated)

5.0

3.5

-

(1.7)

-

(190.8)

-

(184.0)

 

Effect of change in accounting policy (see note 1)

-

-

-

-

-

(48.2)

-

(48.2)

 

Balance at 1 January 2014 (Restated)*

5.0

3.5

-

(1.7)

-

(239.0)

-

(232.2)

 

 

Comprehensive (loss)/income

 

Loss for the year per the statement of comprehensive income

-

-

-

-

-

(39.0)

2.1

(36.9)

 

Other comprehensive income/(expense)

 

Changes in fair value of cash flow hedges

-

-

-

1.5

-

-

-

1.5

 

Change in value of available-for-sale financial assets

-

-

-

-

-

4.9

-

4.9

 

Actuarial losses on defined benefit pension plans

-

-

-

-

-

(5.8)

-

(5.8)

 

Deferred tax on defined benefit pension plans

-

-

-

-

-

1.0

-

1.0

 

Total other comprehensive income

-

-

-

1.5

-

0.1

-

1.6

 

 

Total comprehensive income/(expense)

-

-

-

1.5

-

(38.9)

2.1

(35.3)

 

 

Non-controlling interest arising on business combination

-

-

-

-

-

-

16.3

16.3

 

Transactions with non-controlling interests

-

-

-

-

-

-

(0.7)

(0.7)

 

Transaction with owners recognised directly in equity

-

-

-

-

-

-

15.6

15.6

 

 

Balance at 31 December 2014 (Restated)*

5.0

3.5

-

(0.2)

-

(277.9)

17.7

(251.9)

 

 

 

Balance at 1 January 2015

5.0

3.5

-

(0.2)

-

(277.9)

17.7

(251.9)

 

 

Comprehensive (loss)/income

 

(Loss)/profit for the year per the statement of comprehensive income

-

-

-

-

-

(50.4)

4.6

(45.8)

 

Other comprehensive income/(expense)

 

Changes in fair value of cash flow hedges

-

-

-

2.0

-

-

-

2.0

 

Actuarial losses on defined benefit pension plans

-

-

-

-

-

2.4

0.2

2.6

 

Deferred tax on defined benefit pension plans

-

-

-

-

-

(0.4)

-

(0.4)

 

Total other comprehensive income

-

-

-

2.0

-

2.0

0.2

4.2

 

 

Total comprehensive income/(loss)

-

-

-

2.0

-

(48.4)

4.8

(41.6)

 

 

Issue of share capital

0.3

494.7

-

-

-

-

495.0

 

Capital reduction

(4.8)

(498.2)

-

-

-

503.0

-

 

Buy back of own shares

(0.2)

-

0.2

-

-

-

-

 

Capital contribution

-

-

181.3

-

-

-

181.3

 

Dividends

-

-

-

-

-

-

(1.1)

(1.1)

 

Transactions with non-controlling interests

-

-

-

-

-

-

(1.4)

(1.4)

 

Share-based payments expense

-

-

-

-

0.2

-

-

0.2

 

Transaction with owners recognised directly in equity

(4.7)

(3.5)

181.5

-

0.2

503.0

(2.5)

674.0

 

 

Balance at 31 December 2015

0.3

-

181.5

1.8

0.2

176.7

20.0

380.5

 

 

 

* Comparative years have been restated due to a change in accounting policy to align the useful life of software to five years (see note 1).

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2015

 

2015

2014

£m

£m

Cash flows from operating activities

Cash generated from operations

72.2

51.2

Net cash inflow from operating activities

72.2

51.2

Cash flows from investing activities

Interest received

0.4

0.2

Dividends from investment

0.3

0.4

Dividends from associate

-

1.7

Business acquisitions net of cash acquired

(19.9)

(30.3)

Proceeds from disposal of a business

-

1.5

Investment in an associate

-

(2.5)

Payment relating to prior year acquisition

(3.9)

(0.7)

Acquisition of property, plant and equipment

(2.9)

(3.8)

Acquisition of intangible assets

(15.5)

(17.0)

Net cash outflow from investing activities

(41.5)

(50.5)

Cash flows from financing activities

Proceeds from issue of share capital

495.0

-

Proceeds from new bank loans

250.0

-

Increase in RCF facility

24.5

45.5

Repayment of loan notes

(440.0)

-

Repayment of PIK loans

(161.9)

-

Repayment of preference shares

(105.0)

-

Payment of finance lease liabilities

(0.3)

(0.3)

Interest paid

(30.1)

(29.3)

Dividends paid to non-controlling interests

(1.1)

-

Transactions with non-controlling interests

(1.2)

-

Loan fees paid and other finance costs

-

(1.9)

Refinancing fees paid

(14.2)

-

Net cash outflow from financing activities

15.7

14.0

Net increase in cash and cash equivalents

46.4

14.7

Cash and cash equivalents at 1 January

30.1

15.4

Cash and cash equivalents at 31 December

76.5

30.1

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2015

 

1) Basis of preparation

These Group consolidated financial statements, for the year ended 31 December 2015, were authorised for issue by the Board on 7 March 2016.

This consolidated financial information has been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and the International Financial Reporting Standards Interpretations Committee's (IFRS IC) interpretations, and the Companies Act 2006 applicable to companies reporting under IFRS. The consolidated financial information has been prepared under the historical cost convention except for certain financial assets and liabilities (including derivative instruments) that have been measured at fair value through profit or loss.

This consolidated financial information does not constitute statutory accounts as defined in Sections 434 of the Companies Act 2006. The financial information has been extracted from the financial statements for the year ended 31 December 2015, which have been approved by the Board of Directors and on which the auditors have reported without qualification. The financial statements will be delivered to the Registrar of Companies after the Annual General Meeting.

The statutory accounts have been prepared on the basis of the accounting policies as set out in the previous financial statements. However, during the current year, the Directors reconsidered the estimated useful lives of some of the Group's software platforms and concluded that the lives over which the assets are being amortised should be shorter than previously estimated. For this reason the amortisation charge has been recalculated for the prior years and the changes have been retrospectively applied to the financial statements. The effect of the restatement has been a credit to the amortisation charge in the year ended 31 December 2014 of £5.0m. The carrying values of the intangible assets in the statement of financial position have consequently been reduced by £48.2m as at 1 January 2014 and £43.2m as at 31 December 2014.

In the prior year, the Group's investment in shares of Euroclear plc were revalued based on the trade price of recent transactions and a gain of £4.9m was recognised and booked to exceptional items in the income statement. In the current year financial statements, the gain has been reclassified to other comprehensive income. The reclassification did not impact the statement of financial position.

2) Operating segments

The Group's operating segments have been identified as Investment Solutions, Intelligent Solutions, Pension Solutions and Interest in line with how the Group runs and structures its business. Central costs principally include corporate overheads. The EBITDA of each segment is reported after charging relevant corporate costs based on the business segments' usage of corporate facilities and services.

2015

2014

Reported revenue

£m

£m

Investment Solutions

118.3

94.9

Intelligent Solutions

98.9

89.6

Pension Solutions

142.5

101.3

Interest

9.3

6.5

Total revenue

369.0

292.3

2015

2014

EBITDA prior to exceptional items

£m

£m

Investment Solutions

35.5

29.3

Intelligent Solutions

22.7

16.3

Pension Solutions

26.8

21.7

Interest

9.3

6.5

Total segments

94.3

73.8

Central costs

(8.1)

(3.8)

EBITDA prior to exceptional items

86.2

70.0

 

 

2015

2014

(Restated)

Reconciliation to loss before tax

£m

£m

EBITDA prior to exceptional items

86.2

70.0

Exceptional items

(32.8)

(12.6)

EBITDA

53.4

57.4

Depreciation of property, plant and equipment

(4.4)

(3.8)

Amortisation of software

(15.8)

(11.0)

Amortisation of acquisition related intangible assets

(23.0)

(20.9)

Finance costs - net

(81.9)

(71.8)

Gain on disposal of associate

-

9.8

Share of profit of associate

-

1.7

Loss before tax

(71.7)

(38.6)

 

 

3) Operating costs

2015

2014

(Restated)

Expenses by nature:

£m

£m

Employee benefit expense

147.4

114.6

Direct costs

66.3

54.6

Bought in services

18.0

7.7

Premises costs

5.8

14.2

Operating lease costs

6.3

5.6

Other general business costs

39.0

31.2

Operating costs before exceptional costs, depreciation and amortisation

282.8

222.3

Exceptional items (note 4)

32.8

12.6

Depreciation of tangible assets and amortisation of software

20.2

14.8

Amortisation of acquisition related intangible assets

23.0

20.9

Total operating costs for continuing operations

358.8

270.6

 

4) Operating costs - Exceptional items

2015

2014

(Restated)

Included in the profit for the year are the following:

£m

£m

Acquisition related expenses

2.2

2.6

Change of control costs

22.5

-

Property costs

-

1.9

Restructuring and other costs

8.1

8.1

Total exceptional items 

32.8

12.6

 

Acquisition related expenses represent fees paid to third party advisors and transaction fees in respect of acquisitions completed in the period, as well as costs incurred on further potential acquisitions and disposals not completed. This is presented net of income recognised on reversal of a contingent consideration provision, on an historic acquisition.

Change of control costs relate to legal, advisory, banking and other fees in relation to the Group's change in ownership which resulted in the Group's listing on the London Stock Exchange.

Property costs relate to the provision for rent and related expenses on onerous leases.

Restructuring and other costs primarily relate to costs associated with building an offshore centre in Chennai and driving the Group's efficiency agenda.

5) Earnings per share

Basic and diluted earnings per share

2015

2014

£m

£m

Loss from continuing operations attributable to owners of the parent

(50.4)

(39.0)

Weighted average number of ordinary shares in issue (thousands)

54,301

5,000

Basic and diluted loss per share (in £)

(0.93)

(7.80)

 

6) Dividends

2015

2014

Amounts recognised as distributions to equity holders of the parent in the year

£m

£m

Proposed final dividend for year ended 31 December 2015

2.0

-

2.0

-

 

The recommended dividend payable in respect of the year ended 31 December 2015 is £2.0m or 0.68p per ordinary shareholder (2014: £nil). This is in line with the Group's stated policy of a payout ratio of around 30% of adjusted normalised profit after cash tax. The amount payable has been pro-rated for the timing of the Group's admission to the market in October 2015. This equates to £12.0m on a full year basis. The proposed dividend has not been accrued as a liability as at 31 December 2015.

 

7) Acquisitions of businesses

Selftrade

On 23 January 2015, the Group completed the acquisition of the assets and customer portfolio of Selftrade, an online execution-only stockbroker. Selftrade has approximately 104,000 stockbroking clients holding £3.9 billion in assets.

Since the date of acquisition the business contributed £8.7m of revenue and £2.5m of net profit. If the business had been acquired on 1 January 2015 it would have contributed an additional £1.0m of revenue to the Group results. As this was a trade and assets acquisition, it is impracticable to calculate the impact on net profit from this acquisition prior to the date it was acquired.

On acquisition intangible assets have been recognised relating to customer contracts and related relationships with a combined attributable value of £14.0m. The amounts relating to the intangible assets and goodwill are provisional and subject to further evaluation and adjustment, in accordance with accounting standards.

TransGlobal Payment Solutions Limited

On 3 September 2015, the Group purchased the entire issued share capital of TransGlobal Payment Solutions Limited ("TPS") for £5.4m, consisting £2.9m cash on completion and up to £3.0m of contingent consideration, discounted to £2.3m. The business had net assets on that date of £3.6m including a cash balance of £0.6m. TPS is the technology company that powers the platform for the Group's foreign exchange payments business, Equiniti International Payments.

Since the date of acquisition the company contributed £0.6m of revenue and £0.3m of net profit. If it had been acquired on 1 January 2015 it would have contributed an additional £0.8m of revenue and £0.2m net profit to the Group's reported results for the year ended 31 December 2015.

On acquisition intangible assets have been recognised relating to customer contracts and related relationships with a combined attributable value of £0.3m. The amounts relating to the intangible assets and goodwill are provisional and subject to further evaluation and adjustment, in accordance with accounting standards.

As at 31 December 2015, the minimum amount of contingent consideration payable is £nil and the maximum amount is £3.0m. The final amount to be paid will be determined based on the acquiree's financial performance over the qualifying period and is only payable if the business grows.

 

8) Finance income and costs

2015

2014

Finance income

£m

£m

Interest income

0.4

0.2

Dividend income

0.3

0.4

Total finance income

0.7

0.6

2015

2014

Finance costs - ordinary

£m

£m

Interest cost on senior secured loan notes

24.9

29.9

Interest on senior secured borrowings

1.2

-

Interest cost on revolving credit facility

2.3

0.8

Interest cost on payment in kind ("PIK") loan

10.8

15.4

Interest on preference shares classified as liabilities

12.2

15.1

Interest cost on loans from related parties

5.0

5.6

Amortised fees

2.8

2.9

Net finance cost relating to pension scheme

0.6

0.5

Unwinding of discounted amount in provisions

0.4

0.4

Cost of interest rate swap against financial liabilities

0.5

0.7

Other fees and interest

0.7

1.1

Total finance costs - ordinary

61.4

72.4

2015

2014

Finance costs - exceptional

£m

£m

Write off of unamortised fees of previous finance arrangement

12.3

-

Early termination of bond notes

8.9

-

Total finance costs - exceptional

21.2

-

 

Exceptional finance costs relate to costs incurred by putting new financing arrangements into place during 2015. These costs include the write off of unamortised arrangement fees that related to the refinancing exercise that took place in 2013 and the break costs for the early termination of the Group's senior secured notes.

9) Net debt

2015

2014

£m

£m

Senior secured loans

-

440.0

Senior secured borrowings

250.0

-

Revolving credit facility ("RCF")

70.0

45.5

Other

2.5

2.8

Cash and cash equivalents

(76.5)

(30.1)

Net debt

246.0

458.2

 

On 27 October 2015, the Group admitted its shares to the London Stock Exchange which raised proceeds of £495.0m. The Group subsequently refinanced its debt by repaying the Senior Secured Notes, the RCF and the PIK facility, whilst obtaining a new term loan of £250m and new RCF of £150m, of which £70m is drawn down as at 31 December 2015.

10) Income tax credit

2015

2014

Recognised in the statement of comprehensive income in the year:

£m

£m

Current tax:

Current period

2.2

1.0

Adjustment in respect of prior periods

0.2

0.1

Total current tax

2.4

1.1

Deferred tax:

Origination and reversal of temporary differences

 (27.2)

(0.3)

Impact of rate changes on opening deferred tax balances

(0.8)

-

Adjustment in respect of prior periods

 (0.3)

(2.5)

Total deferred tax

(28.3)

(2.8)

Total income tax credit

(25.9)

(1.7)

 

2015

2014

Reconciliation of effective tax rate:

£m

£m

Loss for the year

(45.8)

(36.9)

Total tax credit

(25.9)

(1.7)

Loss before tax

(71.7)

(38.6)

Tax using the UK corporation tax rate of 20.25% (2014: 21.5%):

(14.5)

(8.3)

Non-deductible expenses

10.9

4.7

Non-taxable income

(0.1)

(2.8)

Previously unrecognised tax assets

(20.3)

7.1

Effect of tax rate change

0.7

-

Difference in overseas tax rates

(2.6)

-

Adjustment in respect of prior periods

-

(2.4)

Total income tax credit

(25.9)

(1.7)

 

The standard rate of corporation tax in the UK is 20% with effect from 1 April 2015 (2014: 21%). The taxation credit for the year is calculated by applying the estimated annual Group effective rate of tax to the loss for the year. Accordingly the Group's losses for the accounting period ended 31 December 2015 are taxed at an effective rate of 20.25% (2014: 21.5%).

A number of changes to the UK corporation tax system were announced in the Chancellor's Budget on 8 July 2015. These include reductions to the main rate of corporation tax to 19% from 1 April 2017 and to 18% from 1 April 2020. These rates were substantively enacted during the year.

 

11) Deferred tax

The following are the major deferred tax assets and liabilities recognised by the Group and movements thereon during the current and prior reporting year.

Movements in deferred tax during the year:

1 Jan 2014

 

Acquisitions

Recognised in income

Recognised in equity

31 Dec 2014

£m

£m

£m

£m

£m

Deferred tax assets

Property, plant and equipment

8.2

-

(5.3)

-

2.9

Employee benefits

1.9

-

-

1.0

2.9

Tax value of losses carried forward

6.2

-

2.3

-

8.5

Deferred tax liabilities

Intangible assets

(19.8)

(8.1)

5.9

-

(22.0)

(3.5)

(8.1)

2.9

1.0

(7.7)

1 Jan 2015

Acquisitions

Recognised in income

Recognised in equity

31 Dec 2015

£m

£m

£m

£m

£m

Deferred tax assets

Property, plant and equipment

2.9

-

1.2

-

4.1

Employee benefits

2.9

-

0.2

(0.4)

2.7

Tax value of losses carried forward

8.5

0.3

24.1

-

32.9

Deferred tax liabilities

Intangible assets

(22.0)

(0.5)

2.8

-

(19.7)

(7.7)

(0.2)

28.3

(0.4)

20.0

 

As a result of the group refinancing in October 2015 the forecast group annual interest charge has reduced and previously unrecognised losses have now been recognised as it is reasonably probable that they will be utilised by the group over the next 5 years. The losses have been valued at 19%, the forecast rate for them to be used over the next 5 years.

12) Related party transactions

 

During the year, interest of £5.0m (2014: £5.6m) accrued on a loan bearing interest at 8% from Equiniti (Luxembourg) Sarl up until the date when the loan was repaid in full leaving a balance outstanding at the year end of £nil (2014: £73.8m).

Transactions with key management personnel

The compensation of key management personnel (including the directors) is as follows:

2015

2014

£m

£m

Key management emoluments including social security costs

4.3

2.8

Company contributions to money purchase pension plans

0.1

0.1

Share based payments

0.1

-

Total

4.5

2.9

 

Key management are the directors of the Group (includes non-executives), as well as the senior non-statutory director of each of the major subsidiaries, who have authority and responsibility to control, direct or plan the major activities within the Group.

As part of the IPO process, shares were issued to certain employees of the group as a result of an incentive agreement with the then controlling shareholder, Advent. The shares were treated as an income tax event for the receiving individuals and are subject to lock up arrangements, as disclosed in the prospectus. As a consequence, the group lent those individuals who received the shares monies to cover their PAYE and NI liabilities. These loans were all subject to relevant approvals through the IPO process and are treated as a benefit in kind to the receiving individuals if not settled within nine months of issuance; all benefiting individuals have entered into a loan agreement with the group. These loans must be repaid no later than October 2018. The total value of loans made to key management personnel at 31 December 2015 was £2.7m.

  

PRINCIPAL RISKS AND UNCERTAINTIES

The following table sets out the principal risks and uncertainties facing the Group. These are divided into 'annual cycle' risks, which are risks that could materialise within the next 12 months, and a number of risks that could affect our business in the longer-term.

 

 

ANNUAL CYCLE RISKS

 

 

RISK

 

IMPACT

 

MITIGATION

 

Corporate Actions

We earn revenue from our clients' corporate actions, such as initial public offerings, mergers, acquisitions and share buybacks. The level of corporate actions in any given year is hard to predict, as corporate actions vary in size and frequency, and fluctuate according to factors such as macroeconomic conditions.

 

 

The level of corporate actions is both an opportunity and a risk for us, and means that a proportion of our revenue is likely to remain cyclical.

 

This is less than 2.5% of our overall revenue. We have sufficient growth opportunities to offset any short-term cyclical downside in this area.

 

IT security breach

We rely on our systems to process a large number of complicated transactions each day. These systems contain confidential information about our clients and their employees, shareholders, pensioners and customers. Breaches of our IT security could lead to unauthorised access to or loss of this informaiton, or prevent us from using our systems to provide services to clients.

 

An IT security breach could result in loss of business, damage to our reputation, litigation and regulatory investigation and penalties.

 

The Group's data centres have been specifically configured to be both secure and resilient, with data replicated between the live and secondary data centres on a real-time basis.

 

Continued investment in information security personnel, tools and services is strengthening our approach to information security, in line with the technological changes and the requirements of the marketplaces in which we operate. In an ever-changing risk landscape, this serves to protect the information that we are entrused with and the services we provide. This is crucial in maintaining the trust of clients and our ability to attract and retain business.

 

 

Loss of key clients

While our business is spread across 1,700 clients, we have a small number of clients that are material to our business. Our largest single client provided 7.5% of our 2015 revenues and our top ten clients made up 35.5% of our 2015 revenues between them. We could lose a key client when its contract with us comes up for renewal or if a client is acquired by a company we do not serve.

 

 

Loss of a key client could significantly affect our results from operations.

 

Our client relationships are very deep and longstanding, leading to a high cost of change for clients should they move to an alternative service provider. In addition, clients often take a number of services, spread across a number of contracts, reducing our reliance to any one service line with a client.

 

Increased regulatory burden

There is an ongoing trend for greater regulation in our markers. For example, the EU Directive on Markets in Financial Instruments and its accompanying regulation (MiFID II) introduces a number of changes, including more extensive supervisory powers for regulators, greater market infrastructure and transaction reporting requirements, and more robust investor protection.

 

 

Increasing regulation is both a risk and an opportunity for Equiniti. For example, MiFID II has the potential to increase our compliance costs and introduces the possibility of higher fines for infringements.

 

Conversely, the growing regulatory burden on our clients encourages them to outsource to providers such as us.

 

We are able to offset the costs of regulation with client pricing and upselling new services, driven by the growing UK regulatory environment.

 

ANNUAL CYCLE RISKS (continued)

 

 

RISK

 

IMPACT

 

MITIGATION

 

Attraction and retention of high-calibre employees

We depend on the knowledge, expertise and efforts of our people, including our senior executives and other senior management, Key Account relationship managers and key IT personnel. These individuals are instrumental in setting our strategic direction, operating our business, identifying, recruiting and training other key personnel and identifying business opportunities.

 

 

The loss of one or more of our key individuals could impair our business and its development, until we find qualified replacements. Failure to attract and retain motivated people with the right skills could limit our ability to grow and to provide clients with high-quality and competitive services, with a corresponding impact on our business, financial condition and results of operations.

 

Equiniti is protected by the service contracts in place with key executives. We also offer competitive packages to recruit the right talent, including an LTIP programme to align management and shareholder interests.

 

Change and transformation

We have an ongoing change and transformation programme to improve our efficiency and reduce our costs, including increasing the volume of back-office processing and IT functions carried out in our centre in Chennai, India.

 

 

While we are undergoing this change, there is always a risk to service delivery.

 

We carefully manage our change and transformation programme, to minimise the risk to the service delivery. We undertake detailed planning and dual running before we fully transfer any services to India. If this shows any impact on service delivery, we address the issues before the service goes live.

 

 

Change in regulatory trends

Our business has benefitted in recent years from FCA action requiring remediation by clients, and in particular the remediation of mis-sold PPI. Any reduction of the FCA's remediation requirements could lower demand for our services.

 

 

Loss of remediation business, affecting our results from operations.

 

Regulation and remediation to protect consumers is a growing trend in the UK. As one area such as PPI declines, others such as current account or pensions mis-selling emerge, causing the overall market to grow.

 

 

LONGER-TERM RISKS

 

 

RISK

 

IMPACT

 

MITIGATION

 

 

Outsourcing trends

A number of trends are driving demand for our services. Any reversal of these trends, leading to less outsourcing or a reduction in spending on outsourcing, could correspondingly affect demand for our services.

 

 

Reduction in growth or loss of revenues, affecting our results of operations.

 

These are long-term trends that show no sign of abating. Many clients continue to perform services in-house that can be performed more efficiently with an outsourcing partner like Equiniti. We therefore expect to support growth for the foreseeable future.

 

Client interest

We earn interest on some balances we hold on clients' behalf. In 2015, this accounted for 10% of our EBITDA. A change in regulation could require us to pass through interest received to our clients.

 

Loss of revenue and profits from interest income.

 

Our charging mechanisms are clear to all clients in the contracts we sign and this is part of our pricing structure. If regulation affected our ability to continue with this, we would price our services in a different way so we can continue investing in the technology and services needed to support clients.

 

 

Dematerialisation of share certificates

Equiniti is the UK's largest broker for certificated trades. The UK Government intends to implement the European Directive on dematerialisation of paper share certificates. As a result, shareholder records currently held by UK registrars in paper form will be replaced by an electronic format.

 

 

 

 

Dematerialisation will result in an opportunity to create an electronic relationship with shareholders. However, dematerialisation could also affect our sharedealing volumes and revenues, as we would be unable to charge fees for services relating to lost share certificates.

 

This is not due to take effect until 2023 for new securities and 2025 for existing ones as per EU regulation. Implementation will reduce our costs of delivering this service. We also feel that setting an electronic relationship with paper-driven clients will lead to revenue opportunities afforded by digital relationships with shareholders and increasing our D2C customer base, that overall will be positive for the Group.

 

 

 

 

DIRECTORS' RESPONSIBILITY STATEMENT

 

The Directors confirm that, to the best of their knowledge, the extracts from the consolidated financial statements included in this report, which has been prepared in accordance with International Financial Reporting Standards, as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company taken as a whole, and that the management report contained in this report includes a fair view of the development and performance of the business.

 

 

By order of the Board

 

 

G Wakeley J Stier

Chief Executive Chief Financial Officer

 

7 March 2016

 

 

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

Related Shares:

EQN.L
FTSE 100 Latest
Value8,415.25
Change7.81