19th May 2015 07:00
19 May 2015
The Innovation Group plc
("Innovation Group" or the "Group")
Interim Results for the six months ended 31 March 2015
The Innovation Group plc (LSE: TIG.L), a global provider of software solutions and business process outsourcing to the insurance, fleet, automotive and property industries, announces its interim results for the six months ended 31 March 2015.
Six months ended 31 March |
| |||||
2015 | 2014 | 2014 at constant currency | Growth | Growth at constant currency | ||
Revenue | £112.8m | £101.7m | £98.7m | 11% | 14% | |
Adjusted EBITDA | £15.6m | £14.9m | £14.4m | 5% | 9% | |
Adjusted profit* before tax | £11.3m | £10.0m | £9.5m | 13% | 19% | |
Profit before tax | £3.3m | £4.8m | £4.3m | (31%) | (23%) | |
Adjusted earnings per share | 0.58p | 0.65p | 0.63p | (11%) | (8%) | |
Dividend per share | 0.12p | 0.1p | - | - | - | |
Operating cash inflow | £10.9m | £12.9m | - | - | - | |
Net cash | £55.2m | £59.8m | - | - | - | |
*Note 1 defines adjusted profit and notes 2 and 3 further disclose what has included and excluded from this metric.
Financial Highlights
· Overall revenue growth of 11% (14% at constant currency)
· Adjusted profit* up from £10.0m to £11.3m, representing growth of 13% (19% at constant currency)
· Strong revenue growth in our Business Services division of 20% at constant currency, of which 7% delivered organically
· Excellent cash conversion of 89% against a target of 85%
· Interim dividend declared of 0.12p per share
Commercial Highlights
· Successful acquisition of EMaC with solid performance to date and European roll out of Service Plan blueprint already underway
· Our US Business Services division delivers a substantial adjusted profit in the period
· Positive progress made in building out wet peril capability in other regions (UK, US, Australia and France), supported by strong pipeline
Aligned For Growth
· Two highly focused business units, Business Services and Software, both with strong leadership teams in place
· The new service lines (service/warranty plans) and an expanded service line in Fleet being developed to meet new market opportunities and mitigate weather dependency
· Strong pipeline opportunities in both divisions
Trading Post Period End
· We are now beginning to gain traction in our Software division following two recent and significant wins totalling £8.4m and a good sales pipeline
Andy Roberts, Chief Executive Officer of Innovation Group commented:
"Following the recent contract wins, underlying momentum in the business is strong. The last six months have seen us deliver double digit increases in revenue and adjusted profit and, at the same time, our newly separated Software and Business Services divisions are now tightly aligned to their target markets. Both teams are fully focused on the opportunities ahead and it is particularly encouraging to see our Software business begin to gain traction."
Enquiries:
The Innovation Group plc | Tel: +44 (0) 1489 898 300 |
Andrew Roberts, Chief Executive Officer | |
Lewis Miller, Group Finance Director | |
Louise Fisk, Head of Global Communications | |
FTI Consulting | Tel: +44 (0) 20 3727 1000 |
Ed Bridges / Matt Dixon / Rob Mindell |
Chairman's Statement
We have made good progress during the period under review. Our strategy, outlined in our 2014 Annual Report, is proving sound and significant progress is being made.
This is the first period in which we have separately presented the results for our two divisions, Business Services and Software, providing greater transparency and clarity to our shareholders about the underlying performance of the business. I am delighted to say that this new structure has settled down well and we have a clear focus in both divisions. Our underlying management capability is now greatly enhanced.
Current levels of profitability and continuing high levels of cash conversion in the business continue to give the Board confidence in the future of the two businesses and we will again be paying an interim dividend. The interim dividend, 0.12p per share, will be paid on 17 July 2015 to shareholders with a record date of 26 June 2015.
I would like to take this opportunity to thank our people for the exceptionally high levels of customer service that we offer, day in, day out, which, along with our commitment to sustainability provides me with the confidence that our business is in good shape.
On a personal note, I stated in the 2014 Annual Review that I would be leaving the business when a suitable replacement is found; that search continues and I remain committed to the business, leading the Board and ensuring that our stakeholder's interests are fully met.
CEO Statement
I am pleased to report positive progress against our strategic objectives.
Overall, we have delivered both revenue and adjusted profit growth, despite the significant headwinds we have faced with benign weather conditions throughout the period reducing our claims volumes in our UK property business, adverse currency fluctuations and a delay in closing a small number of significant software contracts. We have already announced two of these contracts since our half year end and we are confident that these wins will underpin our ambitions for the full year.
The separation of our Business Services and Software divisions, led by Jane Hall and Paul Nichols respectively, was completed during the period and now provides us greater clarity of focus as we look to maximise the value we deliver to our shareholders.
Business Services
Our Business
We are a strategic solution partner in both claim and non-claim services to motor and property insurers, fleet owners, motor manufacturers and finance companies. We reduce both operational costs and claims costs while also improving customer experience and satisfaction.
We already have significant market share in all of our territories with the exception of the United States where, as our results are proving, we continue to build and invest. We employ the best subject matter experts across all of our business lines and handle millions of incidents on behalf of many blue-chip clients.
Performance in the Period
The business has delivered in the period constant currency revenue and adjusted profit growth of 20% and 48% respectively and performance across most of our regions has been strong with significant new business wins in UK Motor, Germany, South Africa, US and Australia. We have also delivered on our commitment to return the US to profit, delivering a £1.8m of Adjusted EBITDA in the period, as a consequence of exiting of our first notice of loss business and other loss making contracts (resulting in excluding these results from adjusted profit), profitable growth from new wins and the acquisition of Driven Solutions and delivery of associated synergies
However, the first half of the year has had some challenges, the most significant of which being the benign weather conditions that we have experienced in the UK adversely affecting the volume of property claims. This decline in volume in the first half has been compensated at the profit level by the transaction with Symbility announced on 1 April. The pipeline in our UK property business, for both wet and dry perils, is strong and several contract discussions with Tier 1 insurers are ongoing. The pipeline in our other territories is also now building as a consequence of our territories leveraging and implementing the capabilities acquired with the acquisition of LAS in March 2014.
The acquisition of EMaC at the start of the current financial year has been very successful and is performing to plan. This acquisition supports our strategy of moving more into the areas that are not claim volume related and EMaC provides us with a best in class service plan offering that we are already starting to leverage and expand into Europe.
The Route Forward
Our strategy is to grow both organically and through targeted acquisitions.
Organic growth will primarily be in three areas;
· sell existing products to new customers or win a bigger share of existing customers;
· export our best practice offerings to other regions, for example service plans, warranty and fleet; and
· develop new product offerings, predominantly in the non-claim area using our biggest asset, the contractor network.
These imperatives are already well underway and we are well positioned for a strong second half as we open up these new markets and move towards mitigating some of the historic weather dependency.
We continue to pursue acquisition opportunities, which will be targeted for one or more of these reasons - to increase capacity, to gain competitive advantage, to diversify the portfolio or to enhance margin or achieve synergies.
We will also focus on driving further cost synergies into our business through both continued investment in our Enterprise platform as well as the establishment of shared services centres across several geographies, enabling us to adopt common and best practices, increase our own business agility and reduce duplication and cost.
Software
Our Business
Our software business is a provider of Policy Administration, Claims, Billing, and Analytics software and services for property and casualty ("P&C") personal and small commercial lines of business for insurance carriers across 3 continents - North America, Europe and AsiaPac. We are focused on providing solutions that enable carriers to transform their legacy systems and processes into highly efficient, functionally rich digital platforms that deliver an omni-channel experience. The products are built to a modern, robust, scalable and fully integrated software architecture, and interface easily into existing systems. The client-centric system design allows agents, self-serve consumers and either a carrier's or Innovation Group's own repair networks to have 'intelligent interactions' across all service touch-points.
In order to enhance our ability to service carriers of all sizes the software business has recently formed partnerships with Systems Integrators (SI), Deloitte and IBM. These partnerships enhance our routes to market and our ability to provide our larger clients with a complete business transformation offering delivered using a blend of our own and our partners resources and using Innovation Group's own scalable delivery methodology.
Performance in the Period
Following the appointment of Paul Nichols in March 2014, the Software business has undergone a major transformation. This transformation included integrating the three distinct geographic regions, into a single global business, hiring new talent in sales and delivery and introducing new processes to ensure consistent operation across the world, enabling greater flexibility in the deployment of our most highly skilled and experienced employees.
Sales & marketing in the period have been focused on personal lines motor and property insurers. Whilst this focus is working, as evidenced by the two large wins recently announced in the UK after the period end, the slippage in a small number of significant contracts anticipated to land in H1 has resulted in our Software business being behind where we had initially budgeted. However, these recent wins, underpinned by the strength of the pipeline in the software business, give us great confidence that the changes made and the strategies adopted have been the right ones.
The Route Forward
Our immediate priority is to add to the 4 new carriers that went into live operation with our Insurer platform during the period by successfully implementing the projects for our newly acquired clients. In addition, we have increased investment in sales & marketing as we look to build on this growing customer base to further convert and build on our existing pipeline in our key markets.
We also intend to further strengthen our System Integration and Distributor partner relationships, leading to further opportunity for joint marketing and subsequent delivery activity.
Our product management team are in continual discussions with customers, both new and old, the insurance analyst community and our partners to ensure our product roadmap is closely aligned to the needs of the market and in line with our growth goals. This includes new product functionality, new lines of business and specific geographic needs catering for carriers of all sizes. This will ensure that we continue to have a best in class solution for our existing markets, as well as to open up new markets as we move forward with our strategic plans.
Financial Review
Following the operational separation of our Business Services and Software divisions, this is the first period where we present separately the segment results for these divisions, both for the current period and prior period. This will provide much greater clarity and transparency to our shareholders on the underlying earnings performance of our two divisions.
We continue to provide commentary on our results on the basis of constant currency as it is the Board's view that it is more appropriate to compare the operating performance on this basis with over 71% of the Group's revenues being generated outside the UK. In the current period, we experienced a devaluation of the Euro of 9% and the Rand of 2% when compared to this time last year.
Overall, the Group's reported revenue has increased from £101.7m in H1 2014 to £112.8m in H1 2015, an increase of 11%. On a constant currency basis, revenue has increased by 14% (H1 2014: 9%).
Business Services revenue in the period has increased from £92.7m to £107.1m over the prior half year, representing an increase of 16% (20% at constant currency). After excluding the revenue from Symbility of £3.8m and our acquisitions, underlying organic growth was 3% at constant currency and 7% if we were also to exclude the impact of the benign weather conditions in the UK BS business, which was approximately a 30% reduction in claims volume period on period. Allowing for the impact of currency, growth was negative 1% and 3% respectively.
In Software, delays in new contract wins meant revenue was down on the prior period to £5.7m (H1 2014: £9.0m).
Adjusted EBITDA for the period increased by 5% (9% at constant currency) to £15.6m (H1 2014: £14.9m) Business Services contributed £20.6m to the overall result and a period on period increase of 33%. The Software Business contributed a loss of £2.8m in the period, representing a period on period decline of £3.4m, which reflects the delay in a small number of significant contracts, two of which have since been secured.
The Group's reported adjusted profit before tax has increased from £10.0m in H1 2014 to £11.3m in H1 2015, an increase of 13% (19% at constant currency). Business Services contributed £18.6m to the overall result, a 42% increase on the prior year (48% at constant currency), including a contribution from the Symbility transaction to adjusted profit for the full year of £3.1m (contribution to the half year adjusted profit of £3.6m). Software contributed a loss of £4.6m, a decline of £2.8m over the prior period.
Both Adjusted Profit and Adjusted EBITDA are stated after making the adjustments as set out in note 1, which includes the add back of the trading result from the discontinuing business in the US.
Reported profit before tax has decreased from £4.8m to £3.3m. In addition to the matters discussed above, the other primary driver to this decrease is the higher levels of amortisation of acquired intangible assets due to increased acquisition activity.
The Group completed one material acquisition during the period (see note 7) and benefited from a full half year from the three acquisitions made in the prior year.
Adjusted basic earnings per share ('EPS') is 0.58p per share (H1 2014: 0.65p or 0.63p at constant currency) and basic EPS is (0.07)p (H1 2014: 0.19p).
An Interim dividend of 0.12p per share (H1 2014: 0.1p) has been declared and will be paid on 17 July 2015 with a record date 26 June 2015.
The Group's full year adjusted effective tax rate is expected to be approximately 23% (year ended 30 September 2014: 15%).
The Group delivered cash conversion of 89%* in the period and had a net cash balance at 31 March 2015 of £55.2m, representing a net reduction in cash by £1.7m since the 2014 year end. This is the result of the Group's operating cash inflow of £10.9m offset by the £7.4m of cash used in investing activities, notably on the payment of contingent consideration and purchases of fixed assets; and £4.4m paid in dividends during the period. The remaining movement of £0.8m is the impact of foreign exchange on the cash balance.
* Gross cash of £98.0m (H1 2014: £85.2m) also includes funds of approximately £2.5m collected as a rebate on behalf of a customer (H1 2014: £2.5m). This rebate, collected throughout the year is paid annually in H2, and although this enhances cash at the half year, has no impact on the full year cash conversion. After adjusting for the rebate; the £4m received in the current year relating to the 2014 licence sale; the payment of pre-acquisition liabilities as well as tax payments in the half year, cash to EBITDA conversion is approximately 89% (H1 2014: 96%).
Overall Outlook
Both divisions are now established and operating independently, focused on their respective target markets.
In Business Services we are confident that our focus on rolling out our Service Line blueprint across our territories is the right one and that our second half of the year will contain a number of key wins validating this further.
In Software, with an increasing number of insurers looking to shift away from their old legacy platforms, coupled with the sales momentum we now have following our recent wins and our 4 new live reference sites, we are well placed to target rapid revenue and adjusted profit growth.
Our strategy is working and, based on steady exchange rates, the Board is confident of the outlook for full year adjusted profits.
Unaudited consolidated income statement
For the six months ended 31 March 2015
Note | Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 restated £'000 | Audited year to 30 September 2014 restated £'000 | |
Revenue | 2 | 112,784 | 101,737 | 209,772 |
Cost of sales | (66,085) | (60,623) | (119,161) | |
Gross profit | 46,699 | 41,114 | 90,611 | |
Administrative expenses excluding exceptional items | (41,942) | (34,703) | (71,913) | |
Exceptional items | 3 | (1,633) | (1,639) | (5,677) |
Administrative expenses | (43,575) | (36,342) | (77,590) | |
Operating profit | 3,124 | 4,772 | 13,021 | |
Finance income | 582 | 428 | 869 | |
Finance costs | (476) | (456) | (847) | |
Share of post-tax profit of associate | - | - | 37 | |
Income from financial assets | 24 | 31 | 75 | |
Profit before tax | 3,254 | 4,775 | 13,155 | |
UK taxation | (804) | 143 | 1,720 | |
Overseas taxation | (1,612) | (2,022) | (3,930) | |
Taxation | 4 | (2,416) | (1,879) | (2,210) |
Profit for the period after tax | 838 | 2,896 | 10,945 | |
Attributable to: | ||||
Equity holders of the parent | (876) | 1,940 | 8,528 | |
Non-controlling interests | 1,714 | 956 | 2,407 | |
838 | 2,896 | 10,945 | ||
Adjusted profit | ||||
Profit before tax | 3,254 | 4,775 | 13,155 | |
Amortisation of intangible assets recognised under business combinations | 4,263 | 2,089 | 5,082 | |
Exceptional items | 3a | 1,632 | 1,639 | 5,677 |
Discontinuing business | 3b | 1,257 | - | - |
Post-acquisition compensation | - | - | 1,250 | |
Disposal of subsidiary undertaking | 84 | - | 166 | |
Share-based payment charge | 818 | 1,500 | 2,135 | |
Adjusted profit before tax for the period | 2 | 11,308 | 10,003 | 27,465 |
Earnings per share (pence) | ||||
Basic | 5 | (0.07) | 0.19 | 0.77 |
Diluted | 5 | (0.07) | 0.19 | 0.75 |
Adjusted basic | 5 | 0.58 | 0.65 | 1.87 |
Adjusted diluted | 5 | 0.57 | 0.64 | 1.82 |
All amounts relate to continuing operations.
Unaudited consolidated statement of comprehensive income
For the six months ended 31 March 2015
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Audited year to 30 September 2014 £'000 | |
Profit for the period after tax | 838 | 2,896 | 10,945 |
Other comprehensive income that may in the future impact the Group income statement: | |||
Foreign currency: | |||
Currency translation differences | (2,912) | (4,010) | (7,771) |
- | |||
Other comprehensive income for the period (net of tax) | (2,912) | (4,010) | (7,771) |
Total comprehensive income for the period | (2,074) | (1,114) | 3,174 |
Total comprehensive income attributable to: | |||
Equity holders of the parent | (3,440) | (1,109) | 1,016 |
Non-controlling interests | 1,366 | (5) | 2,158 |
(2,074) | (1,114) | 3,174 |
Unaudited consolidated balance sheet
As at 31 March 2015
Note | Unaudited 31 March 2015 £'000 | Unaudited 31 March 2014 £'000 | Audited 30 September 2014 £'000 | |
ASSETS | ||||
Non-current assets | ||||
Property, plant and equipment | 12,710 | 12,626 | 12,809 | |
Intangible assets | 196,280 | 156,130 | 160,802 | |
Investments accounted for using the equity method | 3,254 | 3,441 | 3,220 | |
Financial assets | 320 | 255 | 325 | |
Deferred tax assets | 3,534 | 6,225 | 3,803 | |
216,098 | 178,677 | 180,959 | ||
Current assets | ||||
Trade and other receivables | 8 | 71,182 | 65,104 | 68,352 |
Prepayments | 5,619 | 3,367 | 4,652 | |
Other financial assets | 136 | 152 | 145 | |
Income tax receivable | 1,988 | - | 539 | |
Cash and cash equivalents | 98,039 | 85,159 | 79,324 | |
176,964 | 153,782 | 153,012 | ||
TOTAL ASSETS | 393,062 | 332,459 | 333,971 | |
EQUITY AND LIABILITIES | ||||
Attributable to equity holders of the parent | ||||
Equity share capital | 24,531 | 24,125 | 24,137 | |
Share premium | 109,170 | 109,165 | 109,163 | |
Merger reserve | 2,121 | 2,121 | 2,121 | |
Foreign currency translation | (12,702) | (5,665) | (10,138) | |
Retained earnings | 65,301 | 61,978 | 68,518 | |
188,421 | 191,724 | 193,801 | ||
Non-controlling interests | 3,404 | 2,727 | 4,018 | |
TOTAL EQUITY | 191,825 | 194,451 | 197,819 | |
Non-current liabilities | ||||
Trade and other payables | 9 | 1,582 | 1,700 | 1,636 |
Deferred income | 7,791 | 4,739 | 6,430 | |
Interest bearing loans and borrowings | 10 | 43,267 | 24,020 | 22,890 |
Deferred tax liabilities | 8,970 | 5,563 | 5,694 | |
Provisions | 264 | 560 | 360 | |
61,874 | 36,582 | 37,010 | ||
Current liabilities | ||||
Trade and other payables | 9 | 119,815 | 81,106 | 80,994 |
Deferred income | 15,300 | 15,357 | 12,748 | |
Interest bearing loans and borrowings | 10 | 789 | 1,005 | 815 |
Income tax payable | 2,620 | 2,379 | 3,164 | |
Provisions | 839 | 1,579 | 1,421 | |
139,363 | 101,426 | 99,142 | ||
TOTAL LIABILITIES | 201,237 | 138,008 | 136,152 | |
TOTAL EQUITY AND LIABILITIES | 393,062 | 332,459 | 333,971 |
Unaudited consolidated statement of changes in shareholders' equity
As at 31 March 2015
Issued capital £'000 | Share premium £'000 | Merger reserve £'000 | Retained earnings £'000 | Translation reserves £'000 | Total £'000 | Non-controlling interest £'000 | Total equity £'000 | |
At 1 October 2013 | 19,730 | 48,287 | 2,121 | 59,216 | (2,616) | 126,738 | 3,894 | 130,632 |
Currency translation differences | - | - | - | - | (3,049) | (3,049) | (961) | (4,010) |
Profit for the period | - | - | - | 1,940 | - | 1,940 | 956 | 2,896 |
Total comprehensive income and expense for the period | - | - | - | 1,940 | (3,049) | (1,109) | (5) | (1,114) |
Deferred tax credit in respect of share-based payments | - | - | - | 340 | - | 340 | - | 340 |
Dividends (note 6) | - | - | - | - | - | - | (1,162) | (1,162) |
Issue of share capital (note 11) | 4,188 | 60,180 | - | - | - | 64,368 | - | 64,368 |
Issue of share capital under awards and options (note 11) | 159 | 266 | - | (425) | - | - | - | - |
Issue of share capital as part of contingent consideration paid (note 11) | 48 | 432 | - | - | - | 480 | - | 480 |
Share-based payment charge | - | - | - | 907 | - | 907 | - | 907 |
At 31 March 2014 | 24,125 | 109,165 | 2,121 | 61,978 | (5,665) | 191,724 | 2,727 | 194,451 |
Currency translation differences | - | - | - | - | (4,473) | (4,473) | 712 | (3,761) |
Profit for the period | - | - | - | 6,598 | - | 6,598 | 1,451 | 8,049 |
Total comprehensive income and expense for the period | - | - | - | 6,598 | (4,473) | 2,125 | 2,163 | 4,288 |
Dividends (note 6) | - | - | - | (1,206) | - | (1,206) | (872) | (2,078) |
Issue of share capital (note 11) | - | (48) | - | 487 | - | 439 | - | 439 |
Issue of share capital under awards and options (note 11) | 12 | 46 | - | - | - | 58 | - | 58 |
Deferred tax debit in respect of share based payments | - | - | - | (370) | - | (370) | - | (370) |
Share-based payment charge | - | - | - | 1,031 | - | 1,031 | - | 1,031 |
At 30 September 2014 | 24,137 | 109,163 | 2,121 | 68,518 | (10,138) | 193,801 | 4,018 | 197,819 |
Currency translation differences | - | - | - | - | (2,564) | (2,564) | (348) | (2,912) |
Profit for the period | - | - | - | (876) | - | (876) | 1,714 | 838 |
Total comprehensive income and expense for the period | - | - | - | (876) | (2,564) | (3,440) | 1,366 | (2,074) |
Deferred tax debit in respect of share-based payments | - | - | - | (129) | - | (129) | - | (129) |
Dividends (note 6) | - | - | - | (2,445) | - | (2,445) | (1,980) | (4,425) |
Issue of share capital under awards and options (note 11) | 394 | 7 | - | (463) | - | (62) | - | (62) |
Share-based payment charge | - | - | - | 696 | - | 696 | - | 696 |
At 31 March 2015 | 24,531 | 109,170 | 2,121 | 65,301 | (12,702) | 188,421 | 3,404 | 191,825 |
Unaudited consolidated cash flow statement
For the six months ended 31 March 2015
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Audited year to 30 September 2014 £'000 | |
Cash flows from operating activities | |||
Operating profit | 3,124 | 4,772 | 13,021 |
Adjustments to reconcile Group operating profit to net cash flows from operating activities | |||
Depreciation of property, plant and equipment | 1,676 | 1,673 | 3,151 |
(Profit)/loss on disposal of property, plant and equipment | 13 | (4) | (69) |
Amortisation of intangible assets | 6,963 | 5,336 | 11,564 |
Impairment of intangible assets | - | - | 131 |
Share-based payment charge | 818 | 1,500 | 2,135 |
Reduction/(increase) in receivables | (2,834) | 3,337 | (6,445) |
(Reduction)/increase in payables | 5,337 | (1,053) | 4,844 |
Income taxes paid | (4,234) | (2,623) | (5,415) |
Net cash flows from operating activities | 10,863 | 12,938 | 22,917 |
Cash flows from investing activities | |||
Sale of property, plant and equipment | 40 | 36 | 180 |
Purchases of tangible and intangible fixed assets | (4,989) | (3,835) | (11,109) |
Acquisition of business combinations | (36,326) | (38,364) | (40,826) |
Payment of contingent consideration on business combinations | (3,000) | (1,675) | (2,025) |
Cash acquired with subsidiary undertakings | 36,402 | 2,456 | 2,087 |
Purchase of non-current asset investment | - | (82) | (81) |
Loans to non-current asset investment | (71) | - | (387) |
Dividends received from equity-accounted investments | - | - | 61 |
Interest received | 581 | 454 | 933 |
Net cash flows used in investing activities | (7,363) | (41,010) | (51,167) |
Cash flows from financing activities | |||
Interest paid | (496) | (587) | (1,144) |
Dividends paid | (4,425) | (1,162) | (3,240) |
Repayment of borrowings | (256) | (56) | (67) |
New bank loans | 21,331 | 1,745 | 1,024 |
Repayment of capital element of finance leases | (202) | (282) | (281) |
Proceeds from issue of shares | 7 | 64,706 | 64,717 |
Net cash flows from financing activities | 15,959 | 64,364 | 61,009 |
Net increase/(reduction) in cash and cash equivalents | 19,459 | 36,292 | 32,759 |
Cash and cash equivalents at beginning of period | 79,324 | 50,646 | 50,646 |
Effect of exchange rates on cash and cash equivalents | (744) | (1,779) | (4,081) |
Cash and cash equivalents at the period end | 98,039 | 85,159 | 79,324 |
Notes to the unaudited results
For the six months ended 31 March 2015
1. Basis of preparation
The condensed consolidated interim statement has been prepared on the basis of the accounting policies set out in the Annual Report and Accounts for the year ended 30 September 2014 with the exception of the implementation of IFRS10 as set out below.
The condensed consolidated interim statement for the six months ended 31 March 2015 has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with IAS 34, 'Interim Financial Reporting' as adopted by the European Union.
The financial information contained in this interim statement does not amount to statutory financial statements within the meaning of section 435 of the Companies Act 2006. The financial information contained in this report is unaudited but has been reviewed by Ernst & Young LLP. The financial statements for the year ended 30 September 2014, from which information has been extracted, were prepared under IFRS as adopted by the European Union and have been delivered to the Registrar of Companies. The report of the auditors was unqualified in accordance with sections 495 to 497 of the Companies Act 2006 and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. This condensed consolidated interim statement was approved by the Board of Directors on 19 May 2015.
Adjustment to presentation of share of post-tax profit of associate
The Group has a 100% shareholding in a cell captive structure which is part of Guardrisk Insurance Company Limited. As a result of the adoption of IFRS 10 from 1 October 2014, this investment can no longer be accounted for as an investment in associate, as under South African law the assets and liabilities of the cell are not considered to be legally ringfenced from the insurance company.
The effect of the above is that all gains and losses made on the investment should be recognised as income from financial assets rather than share of post-tax profit of associate. For the six months ended 31 March 2014, this has had the effect of reducing share of post-tax profit of associate by £31,000 and increasing income from financial assets by £31,000. For the year ended 31 September 2014, this has had the effect of reducing share of post-tax profit of associate by £75,000 and increasing income from financial assets by £75,000.
The treatment of the Group's shareholdings in Absa Risk Insurance Management Services Ltd, Sureplan New Zealand Limited and e-MTA Pty Limited as equity-accounted investments remains unchanged.
Adoption of new and revised International Financial Reporting Standards ('IFRS')
A number of new, revised or amended standards and interpretations are effective for the current financial year, but none have had any material impact on the condensed financial information, other than the effect of the adoption of IFRS 10 discussed above.
Critical accounting estimates and judgements
In preparing the consolidated financial statements, management has had to make judgements, estimates and assumptions that affect the reported amounts of assets and liabilities, income and expenses.
The interim statement has been prepared on the basis of the critical accounting estimates and judgements set out in the Annual Report and the financial statements for the year ended 30 September 2014. These have been reviewed by management and are considered to be unchanged for the reporting period.
The Directors have formed a judgement, at the time of approving the interim statement, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. The Group holds net cash of £55.2m at the period end (31 March 2014: £59.8m, 30 September 2014: £56.9m) and has access to borrowing facilities with its bankers. The Group tests all banking covenants on a quarterly basis and reports these to its bankers. Forward looking covenants are also tested based on the Group's financial forecasts. For these reasons, the Directors have adopted the going concern basis in preparing the financial statements.
Definition of non-GAAP measures
Group Adjusted profit is defined as being Group profit before tax adjusted for:
· Amortisation of intangible assets created through business combinations accounted for under IFRS 3(R);
· Advisor and other related costs incurred on business combinations;
· Share based payments charges as calculated under IFRS 2;
· Exceptional and other one-off items which do not reflect the underlying trade of the business;
· Trading results of the discontinuing business that does not meet the requirements of IFRS 5;
· Impairment of non-current assets;
· Profit or loss created on disposal of non-current assets
Adjusted EBITDA is defined as being adjusted profit after adding back depreciation and amortisation.
Cash Conversion of Adjusted EBITDA is defined as being the net cash flow from operating activities, adjusted for payments made in the year relating to corporation tax, exceptional and other one-off items which do not reflect the underlying trade of the business, discontinuing business and executive team bonuses divided by adjusted EBITDA.
Organic growth is used by the Group to present the growth of the business allowing for any acquisition activity undertaken by the Group in the current and previous financial years.
Constant Currency is used by the Group to present performance metrics for the previous year using the current year's average and closing exchange rate.
Net cash is cash and cash equivalents less current and non-current borrowings adjusted for the costs of borrowings, which are required to be disclosed against the liability in the consolidated balance sheet.
2. Segment information
Following the management restructure at the end of FY14 and the appointment of Jane Hall and Paul Nichols as Chief Executives of our Business Services (BS) and Software divisions, the Group has seven reporting segments which are separately disclosed, together with central cost centres which include unallocated corporate costs. Operating segments for the Business Services division have been aggregated where the aggregation criteria have been met. More specifically, Asia Pacific BS includes Australia and India and Rest of Europe BS includes France, Spain and Benelux. The Software division is a single operating segment comprising the results of the Software businesses within the UK, US, Canada, Australia and Japan. Software includes all revenues from the sale of Insurer and historic versions of the Group's core IP. The Business Services divisions include revenues derived from the sale of specific Business Services applications (including Symbility) and from the hosting of customer systems.
The HY14 and FY14 segment information has been restated to account for these changes.
Management monitors the operating results of its business units separately for the purposes of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on adjusted profit which is the Group's internal principal measure of profit. Segment revenue excludes transactions between business segments. There is no royalty charge from the Software segment to the Business Services operating segments for the use of the Insurer software asset.
The Group's revenues, which are derived from the products and services in the tables below, are attributed to business units based on customer location. The total external revenue attributable to all countries other than the UK was £80.2m (H1 2014: £74.9m).
A reconciliation of the total adjusted profit before tax for the reportable segments to the Group's profit before tax is shown in the income statement.
Six months ended 31 March 2015
Business Services | Software | ||||||||||
UK £'000 | Germany £'000 | Rest of Europe £'000 | South Africa £'000 | North America 4 £'000 | Asia Pacific £'000 | Central £'000 | Total £'000 | Total £'000 | Central £'000 | Total £'000 | |
Motor BS and networks 1 | 10,097 | 26,779 | 8,007 | 18,593 | 10,131 | 4,175 | - | 77,782 | - | - | 77,782 |
Property and Other BS and networks | 14,148 | 2,045 | - | - | 2,734 | 1,128 | - | 20,055 | - | - | 20,055 |
Business Services software3 | 6,859 | - | 580 | 1,438 | 392 | - | - | 9,269 | - | - | 9,269 |
Software2 | - | - | - | - | - | - | - | - | 5,678 | - | 5,678 |
Total external revenue | 31,104 | 28,824 | 8,587 | 20,031 | 13,257 | 5,303 | - | 107,106 | 5,678 | - | 112,784 |
Adjusted EBITDA before transfer pricing adjustments | 8,114 | 4,246 | 2,030 | 4,714 | 1,834 | 213 | (110) | 21,041 | (2,784) | (2,703) | 15,554 |
Software royalties | - | - | (231) | - | - | - | 231 | - | - | - | - |
Reallocation of corporate costs | (176) | (50) | (67) | (81) | (55) | (19) | (448) | (43) | 491 | - | |
Adjusted EBITDA | 7,938 | 4,196 | 1,732 | 4,633 | 1,779 | 194 | 121 | 20,593 | (2,827) | (2,212) | 15,554 |
Depreciation | (588) | (69) | (100) | (325) | (192) | (53) | - | (1,327) | (266) | (83) | (1,676) |
Net finance income/(costs) | 7 | (4) | (4) | 491 | - | 2 | - | 492 | 32 | (418) | 106 |
Income from financial assets | - | - | - | 24 | - | - | - | 24 | - | - | 24 |
Amortisation of non-acquired intangibles | (53) | (63) | (49) | (35) | (66) | (60) | (846) | (1,172) | (1,523) | (5) | (2,700) |
Adjusted profit/(loss) | 7,304 | 4,060 | 1,579 | 4,788 | 1,521 | 83 | (725) | 18,610 | (4,584) | (2,718) | 11,308 |
Adjusted EBITDA % | 26% | 15% | 20% | 23% | 13% | 4% | - | 19% | (50)% | - | 14% |
1 Included within Motor BS and networks is an amount relating to the sale of goods (motor parts) of £15,491,000.
2 Included within Software revenue are amounts relating to the sale of goods (software licences) of £776,000.
3 Included within UK BS Software are revenues of £3,800,000 relating to the Symbility transaction, which has a full year adjusted profit impact of £3,100,000, half year adjusted profit impact of £3,600,000.
4 Included within North America BS are revenues of £3,845,000 relating to certain first notice of loss and motor contracts that are being discontinued. The trading loss of £1,257,000 has been added back to adjusted profit.
Six months ended 31 March 2014 (restated)
Business Services | Software | ||||||||||
UK £'000 | Germany £'000 | Rest of Europe £'000 | South Africa £'000 | North America 3 £'000 | Asia Pacific £'000 | Central £'000 | Total £'000 | Total £'000 | Central £'000 | Total £'000 | |
Motor BS and networks 1 | 6,334 | 25,931 | 8,250 | 13,518 | 5,419 | 5,498 | - | 64,950 | - | - | 64,950 |
Property and Other BS and networks | 15,298 | 2,849 | - | - | 2,166 | 1,362 | - | 21,675 | - | - | 21,675 |
Business Services software | 3,478 | - | 452 | 1,528 | 621 | - | - | 6,079 | - | - | 6,079 |
Software2 | - | - | - | - | - | - | - | - | 9,033 | -- | 9,033 |
Total external revenue | 25,110 | 28,780 | 8,702 | 15,046 | 8,206 | 6,860 | - | 92,704 | 9,033 | - | 101,737 |
Adjusted EBITDA before transfer pricing adjustments | 6,592 | 4,412 | 2,112 | 2,452 | 170 | 490 | (333) | 15,895 | 616 | (1,591) | 14,920 |
Software royalties | - | - | (254) | - | - | - | 254 | - | - | - | - |
Reallocation of corporate costs | (130) | (67) | (35) | (71) | (44) | (53) | - | (400) | (63) | 463 | - |
Adjusted EBITDA | 6,462 | 4,345 | 1,823 | 2,381 | 126 | 437 | (79) | 15,495 | 553 | (1,128) | 14,920 |
Depreciation | (573) | (94) | (189) | (281) | (104) | (113) | - | (1,354) | (238) | (81) | (1,673) |
Net finance income/(costs) | 8 | (6) | (7) | 351 | (2) | (202) | - | 142 | 8 | (178) | (28) |
Income from financial assets | - | - | - | 31 | - | - | - | 31 | - | - | 31 |
Amortisation of non-acquired intangibles | (102) | (80) | (48) | - | (26) | (2) | (915) | (1,173) | (2,074) | - | (3,247) |
Adjusted profit/(loss) | 5,795 | 4,165 | 1,579 | 2,482 | (6) | 120 | (994) | 13,141 | (1,751) | (1,387) | 10,003 |
Adjusted EBITDA % | 26% | 15% | 21% | 16% | 2% | 6% | - | 17% | 6% | - | 15% |
1 Included within Motor BS and networks is an amount relating to the sale of goods (motor parts) of £14,463,000.
2 Included within Software is an amount relating to the sale of goods (software licences) of £1,388,000.
3 Included within North America BS are revenues of £5,014,000 and an adjusted profit of £nil relating to certain first notice of loss and motor contracts that are being discontinued.
Year ended 30 September 2014 (restated)
Business Services | Software 4 | ||||||||||
UK £'000 | Germany £'000 | Rest of Europe £'000 | South Africa £'000 | North America 3 £'000 | Asia Pacific £'000 | Central £'000 | Total £'000 | Total £'000 | Central £'000 | Total £'000 | |
Motor BS and networks1 | 12,148 | 52,078 | 16,048 | 31,646 | 10,721 | 10,101 | - | 132,742 | - | - | 132,742 |
Property and Other BS and networks | 31,764 | 5,844 | - | - | 5,070 | 2,579 | - | 45,257 | - | - | 45,257 |
Business Services software | 6,611 | - | 949 | 2,884 | 1,073 | - | - | 11,517 | - | - | 11,517 |
Software2 | - | - | - | - | - | - | - | - | 20,256 | - | 20,256 |
Total external revenue | 50,523 | 57,922 | 16,997 | 34,530 | 16,864 | 12,680 | - | 189,516 | 20,256 | - | 209,772 |
Adjusted EBITDA before transfer pricing adjustments | 13,550 | 9,659 | 4,298 | 7,375 | 737 | 550 | (592) | 35,577 | 4,855 | (3,468) | 36,964 |
Software Royalties | - | - | (461) | - | - | - | 461 | - | - | - | - |
Reallocation ofcorporate costs | (382) | (83) | (170) | (164) | (102) | (88) | - | (989) | (195) | 1,184 | - |
Adjusted EBITDA | 13,168 | 9,576 | 3,667 | 7,211 | 635 | 462 | (131) | 34,588 | 4,660 | (2,284) | 36,964 |
Depreciation | (994) | (184) | (313) | (545) | (221) | (202) | - | (2,459) | (530) | (162) | (3,151) |
Net finance (costs)/income | (61) | 3 | (15) | 731 | (50) | (189) | - | 419 | (6) | (391) | 22 |
Share of profit of associate | - | - | - | - | - | 45 | - | 45 | (8) | - | 37 |
Income from financial assets | - | - | - | 75 | - | - | - | 75 | - | - | 75 |
Amortisation of non-acquired intangibles | (402) | (152) | (101) | (8) | (53) | (3) | (1,812) | (2,531) | (3,951) | - | (6,482) |
Adjusted profit/(loss) | 11,711 | 9,243 | 3,238 | 7,464 | 311 | 113 | (1,943) | 30,137 | 165 | (2,837) | 27,465 |
Adjusted EBITDA % | 26% | 17% | 22% | 21% | 4% | 4% | - | 18% | 23% | - | 18% |
1 Included within Motor BS and networks is an amount relating to the sale of goods (motor parts) of £29,220,000.
2 Included within Software is an amount relating to the sale of goods (software licences) of £5,771,000.
3 Included within North America BS are revenues of £9,619,000 and an adjusted profit of £nil relating to certain first notice of loss and motor contracts that are being discontinued.
4 Included within Software are revenues and an adjusted profit of £3.9m relating to a one-off conversion of an annual licence rental into a perpetual licence for the Group's historic Huon product.
3. Exceptional items and discontinuing business
3a. Exceptional items
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Auditedyear to 30 September 2014 £'000 | |
Advisor fees incurred on acquisition of subsidiaries | 788 | 612 | 1,311 |
Deferred and contingent consideration on acquisition of subsidiaries | - | 666 | 183 |
Restructuring of BS divisions | 859 | 324 | 3,360 |
Restructuring of Software divisions | - | - | 631 |
Reorganisation of South African divisions | (15) | - | 192 |
Accrual for rebate due on settlement of warrants in regards to Nobilas France | - | 37 | - |
1,632 | 1,639 | 5,677 |
Period ended 31 March 2015
Exceptional costs on acquisition primarily relate to the deal costs incurred on the acquisition completed in the first half of the year.
The majority of other exceptional costs relate to costs incurred due to restructuring of the UK and US Motor and Property BS divisions following the acquisitions made last year.
Period ended 31 March 2014
Exceptional costs on acquisition relate to the deal costs incurred on the two acquisitions completed in the first half of the year and further costs expensed due to the settlement of contingent and deferred consideration in relation to both current year and prior year acquisitions. These expenses have resulted from the mismatch between the required probability weighted estimation of the expected liability and the final cash settlement of this liability. These costs have been included in operating expenses in the income statement.
The majority of other exceptional costs relate to costs incurred due to restructuring of the UK Motor and Property BS divisions following the acquisitions made during the first half of the year.
Year ended 30 September 2014
Exceptional costs on acquisition relate to the deal costs incurred on the three acquisitions completed during the year and costs incurred in respect of aborted deals. Further costs have been incurred in the current year relating to the settlement of contingent consideration in relation to the GVS and Teledesk prior year acquisitions. These expenses have resulted from the difference between the fair value probability weighted estimation of the expected contingent consideration liability and the final cash settlement of this liability.
The majority of other exceptional costs related to restructuring activity in the year. In Europe the Motor and Property BS divisions were significantly restructured following the acquisitions of Crashworth and LAS made during the first half of the year. The restructuring in Australia is in connection with the costs of closure of one of the entities in the motor business. The BS restructuring in North America is in relation to the relocation of one office. Following the appointment of Paul Nichols in the year as the new head of our global software business, there has been restructuring activity in both the UK and North America Software divisions. The restructuring in South Africa is to separate the regulated and non-regulated parts of the business.
3b. Discontinuing business
Also included in adjusted profit is the add back of the loss of £1,257,000 (2014: £nil) which represents the trading result in the period of our first notice of loss business and other loss making contracts that are being discontinued and which will therefore not be part of the Group upon conclusion of the exit of these businesses in H2 FY15. These results have been excluded from adjusted profit as whilst they do not presently meet the IFRS 5 criteria to be classified as held for sale or discontinued operations (due to the fact that some reorganisation is needed to make them ready for sale) it is the group's intention to dispose of these businesses as soon as possible. Hence we do not consider it appropriate to include the losses in a measure of underlying performance in order to present the current run rate of the go forward business.
4. Taxation
The Group's tax charge for the period was £2.4m (31 March 2014: £1.9m). After adding back the deferred tax credit recognised against IFRS acquired intangible asset amortisation of £0.7m (31 March 2014: £0.4m) and the tax effect of exceptional costs of £0.2m (31 March 2014: £0.2m) less the movement in deferred tax on share-based payments of £0.8m (31 March 2014: £nil), gives an adjusted tax charge of £2.5m (31 March 2014: £2.5m).
When expressed as a percentage of adjusted profit, this represents an anticipated adjusted effective tax rate for the year ending 30 September 2015 of 23% (year to 30 September 2014: 25%). This however will be dependent on the location of trading profits in the remainder of this year.
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Audited year to 30 September 2014 £'000 | |
Current tax expense | |||
UK tax expense | 314 | - | - |
Overseas tax expense | 2,219 | 2,121 | 6,039 |
Current tax on income in the year | 2,533 | 2,121 | 6,039 |
Adjustments in respect of prior years for current tax | - | - | (68) |
Total current tax expense | 2,533 | 2,121 | 5,971 |
Deferred tax credit | |||
Origination and reversal of temporary differences | (117) | (242) | (3,220) |
Adjustments in respect of prior periods | - | - | (541) |
Total deferred tax credit | (117) | (242) | (3,761) |
Total tax charge | 2,416 | 1,879 | 2,210 |
5. Earnings per share
Unaudited six months to 31 March 2015 pence | Unaudited six months to 31 March 2014 pence | Audited year to 30 September 2014 pence | |
Basic (loss)/profit per share | (0.07) | 0.19 | 0.77 |
Diluted (loss)/profit per share | (0.07) | 0.19 | 0.75 |
Basic (loss)/profit per share | (0.07) | 0.19 | 0.77 |
Adjustments | |||
- amortisation of intangible assets recognised under business combinations | 0.35 | 0.21 | 0.46 |
- share-based payments charge | 0.07 | 0.15 | 0.19 |
- exceptional items | 0.13 | 0.16 | 0.50 |
- exceptional result | 0.10 | - | - |
- post-acquisition compensation | - | - | 0.11 |
- disposal of subsidiary undertaking | 0.01 | - | 0.01 |
- tax effect of the above | (0.01) | (0.06) | (0.17) |
Adjusted basic earnings per share | 0.58 | 0.65 | 1.87 |
Adjustment for dilutive potential ordinary shares | (0.01) | (0.01) | (0.05) |
Adjusted diluted earnings per share | 0.57 | 0.64 | 1.82 |
Earnings per share is calculated as follows:
Number of shares ('000s) | |||
Weighted average number of shares in issue used to calculate basic and adjusted basic earnings per share | 1,214,695 | 1,012,626 | 1,109,794 |
Dilutive potential ordinary shares | |||
- add share options | 13,541 | 13,638 | 32,449 |
Shares used to calculate diluted and adjusted diluted earnings per share | 1,228,236 | 1,026,264 | 1,142,243 |
Basic and diluted earnings (£'000) | |||
Basic and diluted (loss)/profit for the period | (876) | 1,940 | 8,538 |
- add amortisation of intangible assets recognised under business combinations | 4,263 | 2,089 | 5,082 |
- add share-based payments charge | 818 | 1,500 | 2,135 |
- add exceptional costs | 1,632 | 1,639 | 5,677 |
- add exceptional result | 1,257 | ||
- post-acquisition compensation | - | - | 1,250 |
- disposal of subsidiary undertaking | 84 | - | 166 |
- less tax effect of the above | (122) | (622) | (1,888) |
Adjusted basic and adjusted diluted earnings for the period | 7,056 | 6,546 | 20,960 |
6. Dividends
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Audited year to 30 September 2014 £'000 | |
Dividends on ordinary shares declared and paid | 2,445 | - | 1,206 |
Unaudited six months to 31 March 2015 £'000 | Unaudited six months to 31 March 2014 £'000 | Audited year to 30 September 2014 £'000 | |
Dividends on ordinary shares paid to non-controlling interests | 1,980 | 1,162 | 2,034 |
7. Business combinations
The following business combinations have occurred during the reporting period. Due to the timing of the acquisitions, the fair values presented below are currently provisional.
a) EMaC Limited
On 3 December 2014, the Group completed the acquisition of the entire share capital of Ingleby (1879) Limited, the parent company of EMaC Limited ("EMaC") for total potential cash consideration of £43.6m. The effective date of completion was 1 November 2014. Of the total consideration, £33.6m was paid on completion (including settlement of residual external debt), a further payment of up to £10.0m is payable in cash in early 2017 based on a stretching profit target for the calendar year to 31 December 2016. This is dependent upon profit growth both in the UK and also across Europe. As the £10m is dependent upon the continued employment of the vendor, the amount will be treated as post-acquisition compensation, rather than consideration and will be expensed as an exceptional item in future periods.
EMaC is the UK's leading outsourced provider and administrator of service plans for motor vehicles and is the only company solely focused on the provision of service plans for the retail motor industry in the UK and Eire. It provides motor retailers with a key tool to achieve customer retention rates in the face of increasing competition in the motor industry, by working together to deliver service plans to vehicle owners through user-friendly web-based technology. EMaC counts some of the motor industry's most recognised manufacturers as its customers, as well as some of the UK's largest car dealership brands.
EMaC provides the Group with an excellent platform upon which to pursue the wider geographical expansion of not just the administration of motor service plans but also of motor warranties. This is an area in which the Group has significant experience, having operated in this market for many years through its South African business. The Group intends to target this expansion initially at partners and customers in European markets with a longer-term aim of developing the EMaC product set in to an internationally successful Warranty and Service & Maintenance business. Key management are to remain with the business.
Transaction costs were £0.5m and have been expensed and included in operating expenses.
From the effective date of acquisition to 31 March 2015, EMaC contributed £3.8m revenue and £1.2m profit after tax to the results of the Group. If the combination happened at the beginning of the year, assuming results are linear, the consolidated profit of the Group would have increased by £0.2m and revenues from continuing operations would have increased by £0.8m.
The goodwill of £22.4m arising from the acquisition consists of the enhanced offering to the Group's current and future customers, adding to the Group's existing BS capability in the UK & Europe.
The intangible assets acquired represent customer relationships of £16.3m, allocated a maximum useful life of up to ten years and intellectual property of £1.2m, allocated a maximum useful life of up to five years. The fair values prescribed are considered to be provisional given the length of time that the business has been part of the Group and are expected to be presented as final as part of the Group's 2015 annual financial statements.
Fair value £'000 | |
Net assets acquired: | |
Intangible fixed assets | 17,639 |
Property, plant and equipment | 140 |
Trade and other receivables | 1,156 |
Corporation tax | (150) |
Cash and other equivalents | 36,402 |
Trade and other payables | (38,258) |
Interest bearing loans and borrowings | (2,364) |
Deferred tax asset | 170 |
Deferred tax liability | (3,504) |
11,231 | |
Goodwill | 22,404 |
Satisfied by: | |
Cash | 33,635 |
b) Driven Solutions Inc
The Group, as required under IFRS 3(R), has restated fair values attributed from the initial reporting of this acquisition in the annual financial statements for the year ended 30 September 2014. The fair value of net assets acquired has decreased by £335,000 and the fair value of cash consideration has decreased by £106,000, resulting in an increase in goodwill of £229,000.
Fair value £'000 | |
Net assets acquired: | |
Intangible fixed assets | 2,623 |
Property, plant and equipment | 434 |
Trade and other receivables | 2,598 |
Corporation tax | 497 |
Cash and other equivalents | 308 |
Trade and other payables | (6,214) |
Deferred tax liability | (4,333) |
(4,087) | |
Goodwill | 4,653 |
Satisfied by: | |
Cash | 566 |
8. Trade and other receivables
Unaudited 31 March 2015 £'000 | Unaudited 31 March 2014 £'000 | Audited 30 September 2014 £'000 | |
Trade receivables | 39,122 | 31,174 | 37,587 |
Other debtors | 4,328 | 3,167 | 3,568 |
Accrued income | 27,732 | 30,763 | 27,197 |
71,182 | 65,104 | 68,352 |
9. Trade and other payables
Unaudited 31 March 2015 £'000 | Unaudited 31 March 2014 £'000 | Audited 30 September 2014 £'000 | |
Current | |||
Trade payables | 41,033 | 39,228 | 41,017 |
Other payables | 55,609 | 17,383 | 17,287 |
Deferred and contingent consideration | 114 | 5,238 | 114 |
Accruals | 15,717 | 15,253 | 18,404 |
Social security and other taxes | 7,342 | 4,004 | 4,172 |
119,815 | 81,106 | 80,994 | |
Non-current | |||
German pension liabilities | 76 | 217 | 81 |
Revenue rebate | 250 | - | 166 |
Other payables | 1,256 | 1,483 | 1,389 |
1,582 | 1,700 | 1,636 |
10. Interest bearing loans and borrowings
Unaudited 31 March 2015 £'000 | Unaudited 31 March 2014 £'000 | Audited 30 September 2014 £'000 | |
Current | |||
Overdrafts | 59 | 314 | 46 |
Obligations under finance leases and hire purchase agreements | 730 | 691 | 769 |
789 | 1,005 | 815 | |
Non-current | |||
Bank loans | 42,810 | 23,434 | 22,423 |
Obligations under finance leases and hire purchase agreements | 457 | 586 | 467 |
43,267 | 24,020 | 22,890 |
11. Share capital
The following share issues took place during the six months ended 31 March 2015:
Date of issue | Description | Number of shares | Price £ | Consideration £ |
22 October 2014 | Exercise of options under PSP | 271,958 | 0.00 | - |
21 November 2014 | Exercise of options under PSP | 4,834 | 0.00 | - |
28 November 2014 | Exercise of options under Sharesave | 14,827 | 0.182 | 2,699 |
28 November 2014 | Exercise of options under Sharesave | 1,014 | 0.296 | 300 |
8 December 2014 | Exercise of options under PSP | 238,275 | 0.00 | - |
18 December 2014 | Exercise of options under PSP | 100,497 | 0.00 | - |
8 January 2015 | Exercise of options under PSP | 150,745 | 0.00 | - |
8 January 2015 | Exercise of options under RRP | 4,802,228 | 0.00 | - |
8 January 2015 | Exercise of options under 2011 Plan | 9,195,503 | 0.00 | - |
20 January 2015 | Exercise of options under Sharesave | 23,888 | 0.182 | 4,348 |
21 January 2015 | Exercise of options under PSP | 351,391 | 0.00 | - |
30 January 2015 | Exercise of options under PSP | 245,202 | 0.00 | - |
3 March 2015 | Exercise of options under PSP | 3,329,455 | 0.00 | - |
6 March 2015 | Exercise of options under PSP | 255,588 | 0.00 | - |
11 March 2015 | Exercise of options under PSP | 668,404 | 0.00 | - |
16 March 2015 | Exercise of options under PSP | 18,565 | 0.00 | - |
The total number of shares in issue as at 31 March 2015 was 1,226,540,052 (31 March 2014: 1,206,229,692).
The following share issues took place during the year ended 30 September 2014:
Date of issue | Description | Number of shares | Price £ | Consideration £ |
1 November 2013 | Exercise of options under GSOP | 867,483 | 0.247 | 214,268 |
6 December 2013 | Exercise of options under PSP | 1,186,800 | 0.00 | - |
19 December 2013 | Shares issued as contingent consideration | 2,400,000 | 0.20 | 480,000 |
23 December 2013 | Exercise of options under PSP | 3,100,000 | 0.00 | - |
6 January 2014 | Exercise of options under PSP | 1,194,500 | 0.00 | - |
15 January 2014 | Exercise of options under PSP | 550,000 | 0.00 | - |
6 February 2014 | Exercise of options under PSP | 200,000 | 0.00 | - |
21 February 2014 | Exercise of options under PSP | 132,259 | 0.00 | - |
27 February 2014 | Exercise of options under PSP | 350,000 | 0.00 | - |
13 March 2014 | Placing of shares under Open Offer | 209,375,000 | 0.32 | 67,000,000 |
14 March 2014 | Exercise of options under GSOP | 195,136 | 0.319 | 62,248 |
24 March 2014 | Exercise of options under GSOP | 33,579 | 0.319 | 10,712 |
31 March 2014 | Exercise of options under PSP | 150,000 | 0.00 | - |
25 June 2014 | Exercise of options under PSP | 350,000 | 0.00 | - |
21 July 2014 | Exercise of options under Sharesave | 18,946 | 0.182 | 3,448 |
25 September 2014 | Exercise of options under Sharesave | 269,040 | 0.182 | 48,965 |
Key risks and uncertainties
In common with all businesses we face a number of risks and uncertainties in relation to the achievement of our stated strategic goal. In our business these predominantly relate to industry, product, climate and geography. It is imperative that we understand and mitigate these in order to achieve our defined strategy to maximise value for and protect the interests of all of our stakeholders.
In order to understand these risks and uncertainties more fully and to appropriately attempt to mitigate them, we operate a risk identification framework at a regional level, which assesses the risks noted above and categorises them into strategic, financial, operational and environmental risks. This identifies pertinent risks and ranks them to highlight those that require assessment by the Board based on the potential exposure and likelihood of occurrence. All of these risks have controls and actions identified to mitigate them and these are reported on every month as part of the executive review process.
Below is a summary of the key risks we have identified based upon the current market context and trends that we see developing, the potential impact on our strategy as well as a commentary as to how we manage these as a Group. These risks are consistent with those presented in the Annual Report and Accounts for the year ended 30 September 2014 and have been reviewed by management and are considered to be unchanged for the reporting period.
Description ofidentified risk | Impact on strategic goal if we fail to mitigate the risk | How management mitigates the identified principal risk |
Failure to retain our competitive advantage
There is a risk that our software becomes obsolete in a competitive marketplace if we do not understand the wants and needs of the insurance carriers in each of the regions we operate in.
Our BS business has relatively low barriers to entry. Product offerings and service levels must be continually improved through process and technology to avoid competition being based solely on price. | If we are unable to maintain competitive advantage, our ability to gain and maintain market share will be impaired. | We will continue to perform research and development and invest in our product offerings to ensure the Innovation Insurer product suite remains technologically competitive. Our product and road map is regularly validated by industry analysts and insurance consultants and we will continue to perform strategic acquisitions and partnerships which enhance our product set.
Our own BS business uses 'Enterprise' (our internal version of Innovation Insurer) to process claims. Enterprise will be continually upgraded to benefit from improved functionality in the product. We continue to invest in developing or acquiring 'point' solutions in both our Motor and Property divisions which will improve processes and give better efficiencies in the claims value chain. |
Credit facilities and bankingcovenants
We have a £50.0m revolving credit facility which has a number of financial covenants. There is a risk of the Group breaching covenants if financial performance is not met. | A level of debt is required to fund significant earnings enhancing acquisitions, be they either strategic or bolt-on.
Breach of covenants or removal of our credit facility would significantly impact our ability to perform acquisitions which support our strategic goal. | At 31 March 2015, we had a net cash position of £55.2m and an undrawn revolving credit facility of £6.3m, out of a total available facility of £50.0m. The revolving credit facility expires in September 2019. As such, all debt drawn down under this facility is presented as a non-current liability.
Financial covenants are reviewed as part of any significant acquisition and as part of the annual budget process. As part of this process, we prepare detailed profit and cash flow forecasts to test these covenants on a forward looking basis so as to test the risk of breach. In addition, as per the terms of the covenants, they are tested every quarter with the results provided to our corporate bankers. There have been no covenant breaches nor are there any forecasted. |
Revenue may be significantly affected by weather conditions
The majority of the Group's BS revenue is derived from handling motor or property claims.
We therefore run the risk of significant claims fluctuations due to extreme or abnormal weather conditions.
Through climate change, catastrophic ('CAT') events are more unpredictable and are increasing in frequency and geographical range of occurrence. The claims process needs to undergo significant transformation to allow insurers to respond to customers more quickly and effectively. | In order to become and remain a go-to partner for the customer base in our chosen target markets, we must be able to respond in an agile manner to changes in claims volumes which are triggered by changes in climatic conditions.
Inability to prove this capability will reduce our ability to grow market share, impacting our future revenue growth and hence reduce the potential to provide returns to our shareholders. | We continue to be able to respond quickly so as to handle any change in volumes whilst still maintaining high levels of customer service.
Part of our customer model is to provide overflow in times of their need. Therefore we have to be able to respond quickly to changes in required capacity. We have tested surge plans in place so as to satisfy our customers that we are able to cope with this additional volume.
Innovation Group will continue to develop a capability to deal withCAT events, using its globalfootprint to provide 24/7 coverage to respond timely and effectively on behalf of clients.
Recent acquisitions such as Driven Solutions Inc in the US and EMaC Ltd in the UK have increased the diversification of the Group's business model as these businesses are not reliant on weather related events to drive revenue. |
Risk of acquisitions underperforming
The Group looks to undertake acquisitions which enhance our offering or increase the volume of claims entering our business, funded by the use of our credit facility, or through the issuance of shares as consideration.
In all cases, the Group undertakes acquisitions whichare identified as earnings accretive for our shareholders.
There is the risk that an acquisition fails to perform as expected due to unforeseen issues, poor integration with the Group or underperformance against forecast. | The failure of any acquisition to perform to plan will significantly impact our ability to deliver significant returns to our shareholders. Underperformance of acquisitions also increases the risk of impairment of goodwill or any intangible assets recognised as part of the acquisition. | Detailed business plans are submitted to the Board for approval of all acquisitions costing more than £1m. These include integration plans (where appropriate) and projections of the acquisition on the basis that it is part of the Group.
The Group finance team will engage external advisors to perform due diligence, where the specifics of the acquisition is such that specialist advice is required.
All acquisitions are budgeted for separately post-acquisition, especially in the case where any element of consideration is dependent upon future performance.
The integration of each acquisition with the rest of the Group is managed carefully with appropriate senior management involvement to minimise disruption to acquired employees and customers and to ensure the maximum benefit is gained from identifying synergies. |
Dependence on key clients and suppliers
The Group's revenues depend in part on maintaining Software and BS agreements with key insurance industry clients. There is a risk that key customers might cancel material contracts or decide to take Software or BS services in-house.
The Group relies on its relationships with its supplier networks. There is a risk that these key suppliers do not cost effectively satisfy their obligations to the Group.
| The loss of key customer contracts could result in a materially adverse effect on the Group's ability to deliver planned financial results to shareholders.
A significant failure of delivery by the Group's supplier networks could result in damage to the Group's reputation and client relationships as well as adversely impacting on the results of operations. | We will continue to invest in our product offerings to ensure the Innovation Insurer product suite remains technologically competitive. Our product and road map is regularly validated by industry analysts and insurance consultants.
We will continue to invest in Enterprise and our internal processes to ensure we continue to deliver real value to our customers.
Supplier networks will continue to be managed to ensure the efficiency and cost effectiveness of these operations for our customers. |
This is not an exhaustive list and other factors may impact the Group.
Responsibility Statement by the Board
To the best of our knowledge, and in accordance with the applicable reporting principles for interim financial reporting, the interim consolidated financial statements give a true and fair view of the assets, liabilities, financial position and profit and loss of the Group, and the interim management report of the Group includes a fair review of the development and performance of the business and the position of the Group, together with a description of the principal opportunities, risks and uncertainties associated with the expected development of the Group for the remaining months of the financial year.
For and on behalf of the Board
Lewis Miller
Group Finance Director
18 May 2015
Independent review report to the Innovation Group plc
Introduction
We have been engaged by the Company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2015 which comprises the Consolidated Income Statement, the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Consolidated Statement of Changes in Shareholders Equity, the Consolidated Cash Flow Statement, and the related notes 1 to 11. We have read the other information contained in the half yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the Company in accordance with guidance contained in International Standard on Review Engagements 2410 (UK and Ireland) 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company, for our work, for this report, or for the conclusions we have formed.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union.
Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2015 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
Ernst & Young LLP
Southampton
18 May 2015
Related Shares:
Team Internet