29th Jul 2015 07:00
29 July 2015
4imprint Group plc
Half year results for the period ended 27 June 2015
4imprint Group plc (the 'Group' or the 'Company'), a leading international direct marketer of promotional products, announces today its half year results for the period ended 27 June 2015 which are reported in US dollars following the change in the Group's presentational currency as announced on 5 November 2014.
Highlights
Financial - continuing operations | Half year 2015 $m | Half year 2014 (restated)† $m | Change
|
Revenue
Underlying* profit before tax
Profit before tax | 231.03
12.19
11.41 | 193.06
9.77
7.29 | +20%
+25%
+57% |
Underlying* basic EPS (cents)
Basic EPS (cents)
Proposed interim dividend per share (cents)
Proposed interim dividend per share (pence) | 31.25
29.01
12.09
7.75 | 26.69
19.28
10.51
6.20 | +17%
+50%
+15%
+25% |
* Underlying is before share option related charges, defined benefit pension charges and exceptional items.
† Restated for the change in presentational currency to US dollars.
Operational
|
· Strong organic revenue growth in both North America (96% of revenue) and UK - Orders 21% ahead of 2014 - More than 450,000 orders received - Re-order rates consistent · Robust financial position; net cash $28m ($18m at 27 December 2014) · Infrastructure investment of $9m in the North American business, on target for completion in September 2015 · 78% of the pension liability insured; further risk reduction in progress |
For further information, please contact:
4imprint Group plc Tel. + 44 (0) 20 7299 7201 | MHP Communications Tel. + 44 (0) 20 3128 8100 |
Kevin Lyons-Tarr - CEO
David Seekings - CFO | Reg Hoare
Katie Hunt |
4imprint Group
4imprint is the leading direct marketer of promotional products in the USA, Canada, the UK and Ireland. Its strategy is to maximise organic revenue growth at a broadly stable profit margin, gaining market share in the large and highly fragmented promotional product markets in which it operates. This is achieved through ongoing investment in marketing, people and technology.
4imprint sells an extensive range of customised products to individuals in businesses and organisations of all sizes. Hundreds of thousands of orders are processed each year and each one is individually customised with the customer's brand or logo. Items are imprinted and shipped directly to customers by 4imprint's suppliers.
4imprint provides an easy and convenient order process, allowing customers to purchase in a simple and secure way online or via telephone, with emphasis on excellent customer service, which is backed by service level guarantees. Organic growth is delivered by using a range of data-driven, offline and online direct marketing techniques to capture market share in the large and highly fragmented promotional products markets it serves.
The US and Canadian markets are serviced out of the principal office in Wisconsin, USA and the UK and Irish markets out of an office in Manchester, UK.
4imprint is in a strong financial position, with net cash. Low working capital requirements allow growth to be funded through increased marketing spend whilst still generating cash. The business will continue to focus its resources on this profitable and cash generative revenue growth, whilst continuing to reduce the risk and size of its legacy defined benefit pension scheme.
Chairman's statement
With revenue growth of 20% over prior year, and an underlying profit before tax increase of 25%, performance in the first half of 2015 was encouraging, with growth well ahead of the underlying market and the Group's published goals.
The organic growth of the business continues to be driven by a wide variety of data-driven online and offline marketing techniques designed to attract new customers, and then encourage them to place further orders. In the first half, the business generated robust growth in orders from new customers, benefitting from the use of previously established methods, but also the continuation of successful new marketing techniques implemented in 2014. At the same time, customer retention metrics remained consistent, even as the number of customers acquired continued to grow. Together, these factors generated another strong revenue, profit and cash performance.
Two infrastructure development projects to support the US business were announced in early 2015. 25,000 sq. ft. of office space was added as planned in April 2015, and the expansion of the Oshkosh distribution centre is on target for completion in September 2015.
The Group remains committed to reducing risk in its legacy defined benefit pension scheme. Work continues to move from 'buy-in' to 'buy-out' status for pensions in payment and a flexible retirement option is being embedded in the Scheme to reduce liabilities in respect of deferred pensioners. As well as reducing risk, these steps will ultimately result in reductions in Company contributions to the scheme.
With effect from 30 September 2015, Steve Gray will retire from the Board. The Board would like to thank Steve for his contribution and to wish him well for the future.
Also with effect from 30 September 2015, I will relinquish my executive duties and become Non-Executive Chairman of the Company.
Outlook
Indications for the balance of the year are for a good performance in keeping with our strategic growth objectives, despite the strong growth comparator in the second half of 2014. The Group expects a good outcome for the year as a whole.
John Poulter | |
Executive Chairman |
29 July 2015
Operating and financial review
Operating review - continuing operations
Half year 2015
| Half year 2014 (restated)† | ||
Revenue | $m | $m | Change |
North America | 222.71 | 185.09 | 20% |
UK and Ireland | 8.32 | 7.97 | 4% |
Total | 231.03 | 193.06 | 20% |
| Half year 2015
| Half year 2014 (restated)† | |
Underlying* operating profit | $m | $m | Change |
4imprint Direct Marketing | 14.06 | 11.53 | 22% |
Head office | (1.89) | (1.84) | 2% |
Total | 12.17 | 9.69 | 26% |
* Underlying is before share option related charges, defined benefit pension charges and exceptional items.
† Restated for change in presentational currency to US dollars.
Performance for the first half of the year was strong and in keeping with the strategy of growing the business as rapidly as possible while maintaining constant operating margin percentage, capitalising on the continuing opportunity to capture share in the highly fragmented markets served.
In North America, revenue in the period increased 20% over 2014 to $222.71m. This compares to estimates of the growth of the promotional products industry in North America of between 3% and 4%.
More than 100,000 new customers were acquired in the period, and orders from those new customers increased 19% over 2014. Growth continued to be driven by the combination of data-supported offline and online marketing techniques. Online marketing spend in the period increased as a proportion of total marketing spend as the new techniques identified in 2014 were continued.
Orders from existing customers increased 22% over the same period in the prior year, with consistent retention rates. Gross margins remained stable. Marketing spend increased at a rate slightly ahead of the revenue increase. Selling and other overhead costs remain well-controlled.
The expansion projects in Oshkosh announced in January 2015 are proceeding as planned. The office expansion was successfully completed in April and the distribution centre project will be completed in September. Recruitment to service the growth of the business continues to be helped by further workplace accolades such as being selected in June 2015 by Great Place to Work® and Fortune® as one of the 100 Best Workplaces for Millennials in the United States.
Revenue in the Manchester business, servicing the UK and Ireland, was up 4% over the same period in the prior year. At constant currency, however, revenue increased 14% over 2014, with orders from new customers up by 10% and existing customer orders growing by 21%. Management remains focused on growing the customer file so that as the business matures, more of the total orders received are from existing customers.
Head office costs were flat year on year.
The Group's operations remain highly cash generative, producing $17.25m of pre-tax operating cash in the first half of the year.
Financial review
Half year 2015 underlying*
| Half year 2014 underlying* (restated)† | Half year 2015
| Half year 2014 (restated)†
| |
Continuing operations | $m | $m | $m | $m |
Underlying operating profit | 12.17 | 9.69 | 12.17 | 9.69 |
Defined benefit pension scheme administration costs | (0.23) | (0.35) | ||
Share option charges | (0.14) | (0.52) | ||
Net finance income | 0.02 | 0.08 | 0.02 | 0.08 |
Pension finance charge | (0.41) | (0.59) | ||
Exceptional items | - | (1.02) | ||
Profit before tax | 12.19 | 9.77 | 11.41 | 7.29 |
* Underlying is before share option related charges, defined benefit pension charges and exceptional items.
† Restated for change in presentational currency to US dollars.
Underlying profit before tax from continuing operations in the period was $12.19m, (H1 2014: $9.77m), an increase of 25%.
Exchange
The average Sterling/US dollar rate for the first half of 2015 was $1.52, (H1 2014: $1.67; FY 2014: $1.65). The closing Sterling/US dollar rate as at 27 June 2015 was $1.57, (28 June 2014: $1.70; 27 December 2014: $1.56).
During 2014, the Group adopted US dollars as the currency in which it presents its consolidated financial statements. Following this change, currency impact on the reported numbers is minor. The movement in the half year average rate decreased revenue by $0.8m and increased operating profit by $0.1m. The impact of the movement on the period end rate since the end of 2014 has been to reduce net assets by $0.1m.
Share option charges
A total of $0.14m, (H1 2014: $0.52m), was charged in the period in respect of IFRS2, 'Share-based payments'. This charge was composed of elements from a UK SAYE scheme, the Performance Share Plan ('PSP') and the 2015 Incentive Plan which was approved at the 2015 AGM. The decreased charge in the period compared to 2014 is due to 1.4 million PSP share options maturing in April 2014, the maturity of a US SAYE scheme, and only a partial period charge in respect of the recently introduced 2015 Incentive Plan.
Current options outstanding are 120,000 shares under the PSP, and 40,000 shares under the UK SAYE scheme. No shares have yet been awarded under the 2015 Incentive Plan.
Exceptional items
No exceptional items were charged in the first half of 2015, compared to a charge of $1.02m in 2014 relating to pension risk reduction exercises. It is anticipated that there will be an exceptional charge of approximately $1.5m for further pension risk reduction exercises in the second half.
Net finance income
Net finance income in the half year was $0.02m, (H1 2014: $0.08m). This reflects the modest rates available on the investment of cash balances in short term deposits.
Taxation
The tax charge for the half year was $3.31m (H1 2014: $2.11m), reflecting a composite tax rate of 29% (H1 2014: 29%). This rate represents the expected tax rate for the full year 2015. The charge relates principally to taxation payable on profits earned in the USA.
The tax charge relating to underlying profit before tax was 28%, (H1 2014: 27%; FY 2014: 28%).
Earnings per share
Underlying basic earnings per share was 31.25c, (H1 2014: 26.69c), an increase of 17%. This reflects an increase of 22% in underlying profit after tax offset by an increased undiluted weighted average number of shares in issue resulting principally from shares issued to satisfy options exercised under the PSP in May 2014.
Basic earnings per share from continuing operations was 29.01c, an increase of 50% over 2014 (19.28c). This reflects lower share option charges, defined benefit pension charges and no exceptional items in the first half of 2015 compared with the same period in the prior year.
Dividends
The Board has declared an interim dividend per share of 12.09c, (H1 2014: 10.51c), an increase of 15%. Dividends are declared in US Dollars but paid in Sterling at the exchange rate prevailing on the date the dividend is determined. In Sterling, the interim dividend per share will be 7.75p, (H1 2014: 6.20p). The dividend will be paid on 11 September 2015 at a cash cost of $3.38m.
Capital expenditure
The Group announced in January 2015 that the Board had approved a major expansion of the US facilities in Oshkosh to support the planned growth of the North American business. In terms of capital expenditure, the principal component is the doubling of the capacity of the distribution centre. This project is well underway, and set for an on-time, on-budget completion in September 2015. The total project cost will be around $8.00m, $1.40m of which had been paid in cash as at the half year.
Defined benefit pension scheme
The Group sponsors a legacy UK defined benefit pension scheme which for several years has been closed to new members and future accruals. The scheme has 1,130 pensioners, (of whom 957 had insured benefits), and 518 deferred pensioners.
At 27 June 2015, the deficit of the Scheme on an IAS 19 basis was $24.23m, compared to $24.02m at 27 December 2014.
The change in deficit is analysed as follows: | $m |
IAS 19 deficit at 27 December 2014 | 24.02 |
Pension administration costs | 0.24 |
Pension finance charge | 0.41 |
Remeasurement (gains)/losses due to changes in assumptions | (0.69) |
Exchange loss | 0.25 |
IAS 19 deficit at 27 June 2015 | 24.23 |
Gross scheme liabilities under IAS 19 were $152.57m and assets were $128.34m, however pensioner liabilities of $119.55m have been insured via annuities as a result of previous risk reduction exercises, resulting in uninsured liabilities of $33.02m and uninsured scheme assets of $8.79m. Over 78% of total scheme liabilities are insured.
The Group is engaged in further pension scheme risk reduction exercises. Having completed a significant buy-in (insurance of liabilities for pensions in payment) arrangement in 2014, it is intended to proceed to buy-out status, whereby the underwritten liabilities and equivalent assets are removed entirely from the Group balance sheet. This complex exercise is ongoing, and is targeted to complete in the first half of 2016 although precise timing is uncertain at this stage. In addition, deferred pensioner liabilities will be addressed through a Flexible Retirement Option ('FRO') planned for implementation in September 2015. This mechanism will be embedded for future years as more deferred pensioners reach the eligibility age of 55. On conclusion of the buy-out exercise, the Group will agree an acceptable one-off deficit adjustment contribution, and a new schedule of contributions going forward.
Cash flow
Net cash was $28.13m at 27 June 2015, an increase of $9.83m from 27 December 2014.
The Group has $13.0m of working capital facilities with its principal US bank, JPMorgan Chase. The interest rate is US$ LIBOR plus 1.5%, and the facilities expire on 31 August 2017.
Cash flow in the period is summarised as follows:
Half year 2015 $m | |
Underlying operating profit | 12.17 |
Depreciation and amortisation | 0.89 |
Change in working capital | 7.41 |
Capital expenditure | (3.22) |
Operating cash flow | 17.25 |
Tax and interest | (1.20) |
Other | 0.05 |
Free cash flow | 16.10 |
Dividends to Shareholders | (6.27) |
Net cash inflow in the period | 9.83 |
The first half of 2015 again demonstrated the cash generative nature of the Direct Marketing business model, with $16.10m of free cash flow in the period.
Balance sheet and Shareholders' funds
Net assets at 27 June 2015 were $17.53m, compared to $14.07m at 27 December 2014. The balance sheet is summarised as follows:
27 June 2015 | 27 December 2014 | |
$m | $m | |
Non current assets | 17.66 | 15.20 |
Working capital | (1.37) | 5.13 |
Net cash | 28.13 | 18.30 |
Pension deficit | (24.23) | (24.02) |
Other liabilities | (2.66) | (0.54) |
Net assets | 17.53 | 14.07 |
Shareholders' funds increased by $3.46m, with net profit in the period of $8.10m, $0.55m of net pension remeasurement gains, $1.03m of share option related movements and $0.05m exchange, reduced by dividends paid of $6.27m.
The Group had a net negative working capital balance of $1.37m at the 27 June 2015, reflecting the timing of supplier payments around the half year.
Treasury Policy
The financial requirements of the Group are managed through a centralised treasury policy. The Group operates cash pooling arrangements separately for its North American operations and its UK operations. Forward contracts are taken out to buy or sell currency relating to specific receivables and payables as well as remittances from overseas subsidiaries. The Group holds the majority of its cash on deposit with its principal UK banker and working capital requirements of the North American business are funded by a facility with its principal US banker.
Critical accounting policies
Critical accounting policies are those that require significant judgements or estimates and potentially result in materially different results under different assumptions or conditions. It is considered that the Group's critical accounting policy is in respect of pensions.
Risks
The Group may be affected by a number of risks. These risks have been reviewed at the half year and have not changed since the year end. The risks are detailed on pages 12 and 13 of the Group's Annual Report 2014, a copy of which is available on the Group's website: http://investors.4imprint.com. The risks include economic and market risks, technological risks and operational risks.
Kevin Lyons-Tarr David Seekings
Chief Executive Officer Chief Financial Officer
29 July 2015
Condensed consolidated income statement (unaudited)
Note |
Half year 2015 $'000 | Half year 2014 (restated)† $'000 |
Full year 2014 $'000 | |
Continuing operations | ||||
Revenue | 7 | 231,028 | 193,058 | 415,773 |
Operating expenses | (219,231) | (185,262) | (391,631) | |
Operating profit before exceptional items | 11,797 | 8,816 | 26,549 | |
Exceptional items | 8 | - | (1,020) | (2,407) |
Operating profit | 7 | 11,797 | 7,796 | 24,142 |
Finance income | 23 | 83 | 107 | |
Finance costs | (5) | - | (7) | |
Pension finance charge | 12 | (407) | (591) | (903) |
Net finance cost | (389) | (508) | (803) | |
Profit before tax | 11,408 | 7,288 | 23,339 | |
Taxation | 9 | (3,309) | (2,113) | (6,982) |
Profit for the period from continuing operations | 8,099 | 5,175 | 16,357 | |
Discontinued operation | ||||
Profit from discontinued operation | 15 | - | 1,415 | 1,381 |
Profit for the period | 8,099 | 6,590 | 17,738 | |
Cents | Cents | Cents | ||
Earnings per share | ||||
Basic | ||||
From continuing operations | 10 | 29.01 | 19.28 | 59.73 |
From continuing and discontinued operations | 10 | 29.01 | 24.55 | 64.78 |
Diluted | ||||
From continuing operations | 10 | 28.81 | 18.40 | 58.16 |
From continuing and discontinued operations | 10 | 28.81 | 23.43 | 63.08 |
Underlying | ||||
From continuing operations | 10 | 31.25 | 26.69 | 73.48 |
† Presentational currency changed to US dollars (note 6).
Condensed consolidated statement of comprehensive income (unaudited)
Half year 2015 | Half year 2014 (restated)† | Full year 2014 | ||
Note | $'000 | $'000 | $'000 | |
Profit for the period | 8,099 | 6,590 | 17,738 | |
Other comprehensive income/(expense) | ||||
Items that may be reclassified subsequently to the income statement: | ||||
Currency translation differences | 46 | 190 | 529 | |
Currency translation differences recycled to income statement on disposal of business | - | (1,347) | (1,347) | |
Items that will not be reclassified subsequently to the income statement: | ||||
Remeasurement gains/(losses) on post employment obligations | 12 | 2,711 | (7,725) | (15,128) |
Return on pension scheme assets (excluding interest income) | 12 | (2,025) | 2,549 | 6,047 |
Remeasurement loss on pension buy-in | 12 | - | - | (12,622) |
Tax relating to components of other comprehensive income/(expense) | (139) | 1,113 | (645) | |
Effect of change in UK tax rate | - | (52) | 33 | |
Total other comprehensive income/(expense) net of tax | 593 | (5,272) | (23,133) | |
Total comprehensive income/(expense) for the period | 8,692 | 1,318 | (5,395) |
Half year 2015 | Half year 2014 (restated)† | Full year 2014 | ||
$'000 | $'000 | $'000 | ||
Total comprehensive income/(expense) attributable to equityShareholders arising from | ||||
- Continuing operations | 8,692 | 1,250 | (5,429) | |
- Discontinued operation | - | 68 | 34 | |
8,692 | 1,318 | (5,395) |
† Presentational currency changed to US dollars (note 6).
Condensed consolidated balance sheet (unaudited)
| At 27 June 2015 | At 28 June 2014 (restated)† | At 27 Dec 2014 | |
Note | $'000 | $'000 | $'000 | |
Non current assets | ||||
Property, plant and equipment | 11,580 | 9,046 | 9,105 | |
Intangible assets | 1,247 | 1,402 | 1,298 | |
Deferred tax assets | 4,837 | 7,257 | 4,794 | |
17,664 | 17,705 | 15,197 | ||
Current assets | ||||
Inventories | 4,127 | 3,373 | 4,353 | |
Trade and other receivables | 39,629 | 31,660 | 36,810 | |
Other financial assets - bank deposits | 13 | - | 14,634 | - |
Cash and cash equivalents | 13 | 28,125 | 29,832 | 18,301 |
71,881 | 79,499 | 59,464 | ||
Current liabilities | ||||
Trade and other payables | (45,122) | (38,677) | (36,038) | |
Current tax | (2,237) | (1,656) | (11) | |
Provisions for other liabilities and charges | (127) | - | (229) | |
| (47,486) | (40,333) | (36,278) | |
Net current assets | 24,395 | 39,166 | 23,186 | |
Non current liabilities | ||||
Retirement benefit obligations | 12 | (24,232) | (31,879) | (24,015) |
Deferred tax liability | (301) | (381) | (298) | |
Provisions for other liabilities and charges | - | (248) | - | |
(24,533) | (32,508) | (24,313) | ||
Net assets | 17,526 | 24,363 | 14,070 | |
Shareholders' equity | ||||
Share capital | 16 | 18,777 | 18,777 | 18,777 |
Share premium reserve | 68,451 | 68,451 | 68,451 | |
Other reserves | 5,057 | 4,672 | 5,011 | |
Retained earnings | (74,759) | (67,537) | (78,169) | |
Total Shareholders' equity | 17,526 | 24,363 | 14,070 |
† Presentational currency changed to US dollars (note 6).
Condensed consolidated statement of changes in Shareholders' equity (unaudited)
Share capital | Share premium reserve |
Other reserves | Retained earnings | |||
Own shares | Profit and loss | Total equity | ||||
$'000 | $'000 | $'000 | $'000 | $'000 | $'000 | |
At 28 December 2013 (restated) † | 17,988 | 68,451 | 5,829 | (1,320) | (63,279) | 27,669 |
Profit for the period | 6,590 | 6,590 | ||||
Other comprehensive expense | (1,157) | (4,115) | (5,272) | |||
Total comprehensive income for the period | (1,157) | 2,475 | 1,318 | |||
Share-based payment charge | 494 | 494 | ||||
Shares issued | 789 | 789 | ||||
Own shares purchased | (789) | (789) | ||||
Own shares utilised | 2,005 | (2,005) | - | |||
Dividends | (5,118) | (5,118) | ||||
At 28 June 2014 (restated) † | 18,777 | 68,451 | 4,672 | (104) | (67,433) | 24,363 |
Profit for the period | 11,148 | 11,148 | ||||
Other comprehensive income/(expense) | 339 | (18,200) | (17,861) | |||
Total comprehensive income/(expense) for the period | 339 | (7,052) | (6,713) | |||
Share-based payment charge | 159 | 159 | ||||
Tax relating to share options | 383 | 383 | ||||
Own shares purchased | (1,316) | (1,316) | ||||
Own shares utilised | 28 | (28) | - | |||
Dividends | (2,806) | (2,806) | ||||
At 27 December 2014 | 18,777 | 68,451 | 5,011 | (1,392) | (76,777) | 14,070 |
Profit for the period | 8,099 | 8,099 | ||||
Other comprehensive expense | 46 | 547 | 593 | |||
Total comprehensive income for the period | 46 | 8,646 | 8,692 | |||
Share-based payment charge | 140 | 140 | ||||
Proceeds from shares exercised | 892 | 892 | ||||
Own shares utilised | 1,367 | (1,367) | - | |||
Dividends | (6,268) | (6,268) | ||||
At 27 June 2015 | 18,777 | 68,451 | 5,057 | (25) | (74,734) | 17,526 |
† Presentational currency changed to US dollars (note 6).
Condensed consolidated cash flow statement (unaudited)
Half year 2015 | Half year 2014 (restated)† | Full year 2014 | ||
Note | $'000 | $'000 | $'000 | |
Cash flows from operating activities |
| |||
Cash generated from operations | 14 | 20,294 | 14,163 | 686 |
Net tax paid | (1,213) | (177) | (6,187) | |
Finance income | 23 | 72 | 120 | |
Finance costs | (5) | - | - | |
Net cash generated from/(utilised in) operating activities | 19,099 | 14,058 | (5,381) | |
Cash flows from investing activities | ||||
Net proceeds from sale of business | 15 | - | 9,721 | 9,717 |
Purchases of property, plant and equipment | (3,119) | (843) | (1,601) | |
Purchases of intangible assets | (215) | (235) | (496) | |
Net proceeds from sale of property, plant and equipment | 111 | - | 5 | |
Net cash (utilised in)/generated from investing activities | (3,223) | 8,643 | 7,625 | |
Cash flows from financing activities | ||||
Transfer (to)/from other financial assets | - | (6,093) | 8,161 | |
Proceeds from issue of ordinary shares | - | 789 | 789 | |
Purchase of own shares | - | (789) | (2,105) | |
Dividends paid to Shareholders | (6,268) | (5,118) | (7,924) | |
Net cash used in financing activities | (6,268) | (11,211) | (1,079) | |
Net movement in cash and cash equivalents | 9,608 | 11,490 | 1,165 | |
Cash and cash equivalents at beginning of the period | 18,301 | 17,825 | 17,825 | |
Exchange gains/(losses) on cash and cash equivalents | 216 | 517 | (689) | |
Cash and cash equivalents at end of the period | 28,125 | 29,832 | 18,301 | |
| ||||
Analysis of cash and cash equivalents | ||||
Cash at bank and in hand | 13 | 22,604 | 24,047 | 12,466 |
Short term deposits | 13 | 5,521 | 5,785 | 5,835 |
| 28,125 | 29,832 | 18,301 |
† Presentational currency changed to US dollars (note 6).
Notes to the interim financial statements
1 General information
4imprint Group plc is a public limited company incorporated and domiciled in the UK and listed on the London Stock Exchange. Its registered office is 7/8 Market Place, London, W1W 8AG.
The condensed consolidated interim financial statements were authorised for issue in accordance with a resolution of the Directors on 29 July 2015.
These condensed consolidated interim financial statements do not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the period ended 27 December 2014 were approved by the Board of Directors on 4 March 2015 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 of the Companies Act 2006.
The financial information contained in this report has neither been audited nor reviewed, pursuant to Auditing Practices Board guidance on Review of Interim Financial Information, by the auditors.
2 Basis of preparation
These condensed consolidated interim financial statements for the half year ended 27 June 2015 have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and IAS 34 'Interim Financial Reporting', as adopted by the European Union, and should be read in conjunction with the Group's financial statements for the period ended 27 December 2014, which were prepared in accordance with International Financial Reporting Standards as adopted by the European Union.
After making enquiries, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue to operate for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the Interim Report and financial statements.
3 Accounting policies
The accounting policies applied in these condensed consolidated interim financial statements are consistent with those of the annual financial statements for the period ended 27 December 2014, as described in those annual financial statements. New accounting standards applicable for the first time in this reporting period have no impact on the Group's results.
The tax charge for the interim period is accrued based on the best estimate of the tax charge for the full financial year.
4 Estimates
The preparation of the interim financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experiences and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
5 Financial risk management
The Group's activities expose it to a variety of financial risks: currency risk; credit risk; liquidity risk; and capital risk.
The condensed consolidated interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 27 December 2014. There have been no changes in any risk management policies since this date.
6 Restatement
In October 2014 the Group announced that, as a substantial portion of the Group's revenue and earnings are denominated in US dollars, it would change the currency it presents its consolidated financial statements from Sterling to US dollars.
The 2014 half year financial statements and notes have been restated to change the presentational currency to US dollars using the same principal noted in the 2014 Annual report and Accounts. Relevant £/US$ exchange rates used were: average rate 1.6693; closing rate 1.7016.
7 Segmental analysis
The chief operating decision maker has been identified as the Board.
The operations of the Group are reported in one primary operating segment.
Revenue - continuing operations | |||
4imprint Direct Marketing | Half year 2015
$'000 | Half year 2014 (restated) $'000 | Full year 2014
$'000 |
North America | 222,711 | 185,094 | 398,991 |
UK and Ireland | 8,317 | 7,964 | 16,782 |
Total revenue from promotional products | 231,028 | 193,058 | 415,773 |
Profit - continuing operations |
Underlying | Total | ||||
Half year 2015
$'000 | Half year 2014 (restated) $'000 | Full year 2014
$'000 | Half year 2015
$'000 | Half year 2014 (restated) $'000 | Full year 2014
$000 | |
4imprint Direct Marketing | 14,061 | 11,533 | 31,927 | 14,061 | 11,533 | 31,927 |
Head Office | (1,888) | (1,844) | (4,168) | (1,888) | (1,844) | (4,168) |
Underlying operating profit | 12,173 | 9,689 | 27,759 | 12,173 | 9,689 | 27,759 |
Exceptional items - Head Office (note 8) | - | (1,020) | (2,407) | |||
Share option related charges | (140) | (526) | (666) | |||
Defined benefit pension scheme administration costs | (236) | (347) | (544) | |||
Operating profit | 12,173 | 9,689 | 27,759 | 11,797 | 7,796 | 24,142 |
Net finance income | 18 | 83 | 100 | 18 | 83 | 100 |
Pension finance charge | (407) | (591) | (903) | |||
Profit before tax | 12,191 | 9,772 | 27,859 | 11,408 | 7,288 | 23,339 |
8 Exceptional items
| Half year 2015 | Half year 2014 | Full year 2014 |
| $'000 | $'000 | $'000 |
Pension risk reduction exercises | - | 1,020 | 2,407 |
The pension costs related to a flexible early retirement offer (FERO) undertaken in the first half of the prior year and the costs of the buy-in exercise completed in September 2014.
9 Taxation
The taxation charge for continuing operations for the period to 27 June 2015 was 29%, the estimated rate for the full year (H1 2014: 29%; FY 2014: 30%). Tax paid in the period was $1.21m (H1 2014: $0.18m; FY 2014: $6.18m).
10 Earnings per share
Basic, underlying and diluted
The basic, underlying and diluted earnings per share are calculated based on the following data:
| Half year 2015
| Half year 2014 (restated) | Full year 2014
|
| $'000 | $'000 | $'000 |
Profit after tax - continuing operations | 8,099 | 5,175 | 16,357 |
Profit after tax - discontinued operation | - | 1,415 | 1,381 |
Profit after tax | 8,099 | 6,590 | 17,738 |
| Half year2015
| Half year2014 (restated) | Full year 2014
|
Number000's | Number000's | Number000's | |
Basic weighted average number of shares | 27,917 | 26,847 | 27,383 |
Adjustment for employee share options | 193 | 1,276 | 739 |
Diluted weighted average number of shares | 28,110 | 28,123 | 28,122 |
Basic earnings per share from continuing operations | 29.01c | 19.28c | 59.73c |
Basic earnings per share from discontinued operation | - | 5.27c | 5.05c |
29.01c | 24.55c | 64.78c | |
Diluted earnings per share from continuing operations | 28.81c | 18.40c | 58.16c |
Diluted earnings per share from discontinued operation | - | 5.03c | 4.92c |
28.81c | 23.43c | 63.08c |
| Half year 2015
| Half year 2014 (restated) | Full year 2014
|
| $'000 | $'000 | $'000 |
Profit before tax - continuing operations | 11,408 | 7,288 | 23,339 |
Add back: | |||
Defined benefit pension scheme administration costs | 236 | 347 | 544 |
Share option charges | 140 | 494 | 633 |
Social security charges on share options | - | 32 | 33 |
Pension finance charge | 407 | 591 | 903 |
Exceptional items | - | 1,020 | 2,407 |
Underlying profit before tax - continuing operations | 12,191 | 9,772 | 27,859 |
Taxation - continuing operations | (3,309) | (2,113) | (6,982) |
Tax relating to above adjustments | (157) | (494) | (756) |
Underlying profit after tax - continuing operations | 8,725 | 7,165 | 20,121 |
Underlying basic earnings per share from continuing operations | 31.25c | 26.69c | 73.48c |
The basic weighted average number of shares excludes shares held in the employee share trust. The effect of this is to reduce the average by 48,389 (H1 2014: 247,152; FY 2014: 146,474).
11 Dividends
| Half year 2015 | Half year 2014 | Full year 2014 |
$'000 | $'000 | $'000 | |
Dividends paid in the period | 6,268 | 5,118 | 7,924 |
Cents | Cents | Cents | |
Dividends per share declared - Interim | 12.09 | 10.51 | 10.51 |
- Final | 21.90 |
The interim dividend for 2015 of 12.09c per ordinary share (interim 2014: 10.51c; final 2014: 21.90c) will be paid on 11 September 2015 to ordinary Shareholders on the register at the close of business on 14 August 2015.
12 Employee pension schemes
The Group operates defined contribution pension plans for the majority of its UK and US employees. The regular contributions are charged to the income statement as they are incurred.
The Group also sponsors a legacy UK defined benefit pension Scheme which is closed to new members and future accruals. The funds of the Scheme are administered by a trustee company and are independent of the Group's finances.
The last full actuarial valuation was carried out by a qualified independent actuary as at 5 April 2013 and this has been updated on an approximate basis to 27 June 2015 on an IAS 19 basis. There have been no changes in the valuation methodology adopted for this period's disclosures compared to previous periods' disclosure.
The amounts recognised in the income statement are:
Half year 2015 | Half year 2014 | Full year 2014 | |
$'000 | $'000 | $'000 | |
Defined benefit pension administration charges | 236 | 347 | 544 |
Net pension finance charge | 407 | 591 | 903 |
Exceptional items - Settlement charge re flexible early retirement offer | - | 477 | 472 |
- Pension risk reduction exercise costs paid by the Scheme | - | 229 | 1,078 |
Total recognised in the income statement | 643 | 1,644 | 2,997 |
The principal assumptions applied by the actuaries at 27 June 2015 were:
Half year 2015 | Half year 2014 | Full year 2014 | ||
Rate of increase in pensions in payment | 2.86% | 3.00% | 2.71% | |
Rate of increase in deferred pensions | 1.86% | 2.00% | 1.71% | |
Discount rate | 3.67% | 4.04% | 3.47% | |
Inflation assumption - RPI | 2.96% | 3.10% | 2.81% | |
- CPI | 1.96% | 2.10% | 1.81% |
The mortality assumptions adopted at 27 June 2015 imply the following life expectancies at age 65:
Half year 2015 | Half year 2014 | Full year 2014 | |
Male currently aged 40 | 24.8 yrs | 24.7 yrs | 24.7 yrs |
Female currently aged 40 | 27.3 yrs | 27.2 yrs | 27.2 yrs |
Male currently aged 65 | 22.5 yrs | 22.5 yrs | 22.5 yrs |
Female currently aged 65 | 24.9 yrs | 24.8 yrs | 24.8 yrs |
Analysis of the movement in the balance sheet liability:
Half year 2015 | Half year 2014 | Full year 2014 | |
$'000 | $'000 | $'000 | |
At start of period | 24,015 | 27,398 | 27,398 |
Administrative expenses | 236 | 347 | 544 |
Net finance charge | 407 | 591 | 903 |
Exceptional item - flexible early retirement and buy-in costs paid by Scheme | - | 229 | 1,078 |
Settlement charge on flexible early retirement offer - exceptional charge | - | 477 | 472 |
Contributions by employer | - | (3,275) | (26,544) |
Remeasurement (gains)/losses on post employment obligations | (2,711) | 7,725 | 15,128 |
Return on pension scheme assets (excluding interest income) | 2,025 | (2,549) | (6,047) |
Remeasurement loss on pension buy-in | - | - | 12,622 |
Exchange loss/(gain) | 260 | 936 | (1,539) |
At end of period | 24,232 | 31,879 | 24,015 |
13 Analysis of net cash
Half year 2015 | Half year 2014 | Full year 2014 | |
$'000 | $'000 | $'000 | |
Other financial assets - bank deposits | - | 14,634 | - |
Cash at bank and in hand | 22,604 | 24,047 | 12,466 |
Short term deposits | 5,521 | 5,785 | 5,835 |
Cash and cash equivalents | 28,125 | 29,832 | 18,301 |
Net cash | 28,125 | 44,466 | 18,301 |
14 Cash generated from operations
Half year 2015
$'000 | Half year 2014 (restated) $'000 | Full year 2014
$'000 | |
Operating profit - continuing operations | 11,797 | 7,796 | 24,142 |
- discontinued operation | - | (98) | (118) |
Adjustments for: | |||
Depreciation charge | 638 | 678 | 1,276 |
Amortisation of intangibles | 256 | 280 | 552 |
Profit on sale of property, plant and equipment | (81) | - | - |
Exceptional non cash items | - | 706 | 1,550 |
Decrease in exceptional accrual/provisions | (99) | (40) | (24) |
Share option non cash charges | 140 | 494 | 653 |
Defined benefit scheme administration costs - non cash charge | 236 | 347 | 544 |
Contributions to defined benefit pension scheme | - | (3,275) | (26,544) |
Changes in working capital: | |||
Decrease/(increase) in inventories | 226 | (130) | (1,107) |
Decrease/(increase) in trade and other receivables | 389 | 142 | (6,838) |
Increase in trade and other payables | 6,792 | 7,263 | 6,600 |
Cash generated from operations | 20,294 | 14,163 | 686 |
15 Discontinued operation
On 10 February 2014, the Group completed the sale of SPS to the SPS senior management team, backed by Maven Capital Partners. The final adjusted consideration was $12.28m.
The profit from the discontinued operation was as follows:
Half year 2014* $'000 | Full year 2014* $'000 | |
Operating loss | (98) | (118) |
Profit on disposal of business | 1,513 | 1,499 |
Profit before tax | 1,415 | 1,381 |
Taxation | - | - |
Profit for the period from discontinued operation | 1,415 | 1,381 |
* To date of sale.
Included within the cash flow statement for H1 2014 and FY 2014 are the following cash flows from discontinued operations: H1 2014: $(217,000); FY 2014: $(214,000) from operating activities and H1 2014: $9,721,000; FY 2014: $9,717,000 from the sale of the business.
16 Share capital
No shares have been issued in the period. In May 2014 the Company issued 1,220,583 shares, with a nominal value of $789,000, to the 4imprint Employee Benefit Trust for a consideration of $789,000 to satisfy exercises of share options under the Performance Share Plan.
17 Capital commitments
The Group had capital commitments contracted but not provided for in these financial statements of $6.6m
(28 June 2014: $nil; 27 December 2014: $nil).
18 Related party transactions
The Group did not participate in any related party transactions that require disclosure.
Statement of Directors' responsibilities
The Directors confirm that, to the best of their knowledge, these condensed consolidated interim financial statements have been prepared in accordance with IAS 34 as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and 4.2.8, namely:
· An indication of the important events that have occurred during the first half year and their impact on the condensed consolidated interim financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year.
· Material related-party transactions in the first half year and any material changes in the related-party transactions described in the last annual report.
The Directors of 4imprint Group plc are as listed in the Group's Annual Report for 27 December 2014, except that Gillian Davies resigned on 31 March 2015 and David Seekings was appointed in her place on the same date and that Charles Brady was appointed as a Non-Executive Director on 11 June 2015. A list of current Directors of 4imprint Group plc is maintained on the Group website: http://investors.4imprint.com.
By order of the Board
John Poulter | David Seekings | ||
Executive Chairman | Chief Financial Officer |
29 July 2015
Related Shares:
4Imprint