30th Aug 2013 07:00
PRESS RELEASE
Contacts: | David Marock, Group Chief Executive Officer | 020 3320 8988 |
Damian Ely, Group Chief Operating Officer | 020 3320 2202 | |
Tito Soso, Group Chief Financial Officer | 020 3320 2325 |
Charles Taylor plc
Announcement of results for six months ended 30 June 2013
Consolidated financial highlights
For the six months ended 30 June 2013
2013 | 2012 | ||
Revenue | £56.1m | £53.0m | |
Profit before tax - statutory (note 3) | £4.1m | £3.5m | |
Profit before tax -adjusted (notes 1, 3) | £5.5m | £4.4m | |
Earnings per share - statutory (note 3) | 8.19p | 7.47p | |
Earnings per share -adjusted (notes 1, 3) | 11.26p | 9.06p | |
Dividend per share - interim | 3.25p | 3.25p |
Note:
1. The 2013 adjusted profit before tax figures exclude customer relationship intangible amortisation charges of £0.5m (2012: £0.6m), pre-tax non-controlling interests of -£0.1m (2012: £0.3m) and non-recurring costs of £1.0m (2012: £nil).
2. The interim dividend is payable on 29 November 2013 to shareholders on the register on 18 October 2013.
3. 2012 figures have been restated for IAS 19 (revised 2011), see note 2 to the Financial Statements.
"Charles Taylor has had a positive start to 2013. We have benefited from improved trading conditions for our Adjusting Services business, while our Management Services and Insurance Support Services businesses have delivered a steady performance."
Rupert Robson
Chairman
Business Highlights
· Increase in Group statutory profit before tax and adjusted profit before tax
· Increase in statutory earnings per share and adjusted earnings per share
· Professional Services operating segment profit up with improved trading conditions for Adjusting Services
· Cautious outlook for H2 with more demanding conditions for much of Professional Services
· Interim dividend of 3.25p declared
Chairman's Statement
Charles Taylor has had a positive start to 2013. We have benefited from improved trading conditions for our Adjusting Services business, while our Management Services and Insurance Support Services businesses have delivered a steady performance.
Results
Revenue was up 5.9% in the first six months of 2013 to £56.1m (2012: £53.0m) and Group statutory profit before tax was up 16.8% to £4.1m (2012: £3.5m). Adjusted profit before tax increased by 25.1% to £5.5m (2012: £4.4m). Adjusted earnings per share was up 24.3% to 11.26p (2012: 9.06p) and statutory earnings per share increased by 9.7% to 8.19p (2012: 7.47p).
Dividend
An interim dividend of 3.25p per share (2012: 3.25p) is declared and will be paid on 29 November 2013 to shareholders on the register on 18 October 2013.
Balance sheet
Net debt at the half year was £19.7m compared to £29.5m at December 2012 year end, and £34.2m at June 2012 half year. The reduction in net debt over the period is largely due to the advance payment of the annual fee by one of our mutual insurance company clients. Without the effect of this advance payment, the net debt would be in line with the June 2012 level, reflecting a working capital increase linked to growth in the Adjusting Services business and timing differences on trade payables.
The net pension liabilities at 30 June 2013 were £23.2m, compared to £31.6m at the year end and £38.8m at 30 June 2012.
Board
Alistair Groom has informed the Board that he intends to retire from Charles Taylor and from the Board at the end of February 2014. I am pleased to confirm that he has agreed to continue to have a close involvement with Charles Taylor through the Standard Club after he retires.
As announced in the 2012 Annual Report Julian Avery has decided to retire from the Board. We are making progress on the recruitment of his successor.
Current trading and outlook
Our core Professional Services businesses are performing steadily. The prospects for Management Services are good. Adjusting Services is continuing to invest in new people, offices and systems. It also remains subject to the volume of large claims in the market for the rest of the year. Progress in the smaller Insurance Support Services business is slower than anticipated. Our Insurers in Run-off business is performing satisfactorily, although it will not benefit from a repeat of the substantial profit and cash release seen in 2012.
Our performance in the first half of 2013 has been positive and current trading conditions are satisfactory. We are, however, cautious about the outlook for the second half.
Rupert Robson
Non-Executive Chairman
29 August 2013
Group Chief Executive Officer's Statement
The first half of 2013 has been a period of continued progress for Charles Taylor. We have delivered a positive first half performance and have taken forward strategic initiatives across all of our business lines. We have also continued to focus on improving operational efficiency, while maintaining the highest standards of client service.
Business Performance
Professional Services
The Group's core Professional Services businesses - Management, Adjusting and Insurance Support Services - delivered revenue of £55.4m, up by 6.5% in the first half (2012: £52.0m), with operating segment profit up 19.5% to £6.0m (2012: £5.0m).
Management Services revenue was £19.1m (2012: £18.1m). Operating segment profit was slightly down at £2.2m (2012: £2.5m) partly due to an increase in employment costs. The underlying performance of our mutual insurance clients remains positive. Signal Mutual is performing very well and the Standard Club is making steady progress. We have also launched new products and services including a hull insurance cover for Standard Club members, with others under development.
Adjusting Services revenue was £28.3m (2012: £25.4m) and operating segment profit was up to £3.6m (2012: £2.6m). We benefited from an upturn in claims activity and appointments across all our loss adjusting business lines. We have experienced some staff movement and have stepped up our programme of identifying highly qualified senior adjusting specialists to join our team where they can deliver increased business. We expect increased operational costs including on-going investment in new offices and people to impact second half performance.
Insurance Support Services revenue was £8.0m (2012: £8.5m) and operating segment profit was £0.2m (2012: £0.0m). We won an important Lloyd's claims management client in the first half. Despite this, progress is slow with market demand for some services abating and new services taking longer than anticipated to gain traction. We expect this to impact full year performance and have taken further steps to cut costs. Looking forward we remain positive about the prospects for the business and are exploring a number of promising new initiatives.
Insurers in Run-off
The Insurers in Run-off revenue was £2.5m (2012: £2.6m) and operating segment profit was £0.4m (2012: £0.1m). When adjusted for non-controlling interests in the business, adjusted profit before tax was £0.4m (2012: £0.5m). The Life business performed steadily and the claims experience of the Non-Life businesses improved compared to the prior year.
I am enthusiastic about the potential for growth in the market for insurance services and the opportunity for Charles Taylor to increase revenue and profit from professional services.
David Marock
Group Chief Executive Officer
29 August 2013
Strategic update
Charles Taylor has significant competitive advantages in delivering specialist Professional Services to insurers, their clients and advisers on a worldwide basis. Over the last two years we have made good progress in reinforcing the Group's foundations and our strategic focus is now increasingly on creating growth in core professional services. Our Professional Services business strategy has three key elements: Reinforce the foundations; Create growth in the core Professional Services businesses; and Explore medium-term strategic options.
Reinforce the foundations:
Strengthen the Group's core capabilities and support services to underpin growth.
Progress in the first six months of 2013:
· Improved operational efficiency, streamlining the business and removing costs.
· Invested in on-going project to transform Adjusting Services' claims management system.
· Continued focus on working capital improvements in Adjusting Services.
· Revitalised the Group finance team with senior appointments.
· Offshored some ICT services to a low cost jurisdiction.
Create growth in the core Professional Services businesses:
Achieve leadership positions in all the Group's businesses and develop new, closely-related, insurance services.
Progress in the first six months of 2013:
· Progressed new products and services including the launch of Standard Club Hull and the development of North American safety services.
· Established onshore US captive management capability.
· Broadened Adjusting Services reach with new offices in Saudi Arabia, continued development in Colombia and expansion of property and casualty adjusting in Indonesia.
· Appointed by a leading Lloyd's managing agent for Taylored Claims Management.
Explore medium term strategic options:
Develop new Professional Services business lines, organically, through joint ventures or through M&A opportunities.
We continue to explore opportunities in this space.
Our Insurers in Run-off business strategy
Our primary focus is on building our Professional Services business. However, we are also seeking tactical acquisitions in the offshore life insurance run-off sector while reducing our exposure to the non-life insurance run-off sector.
Progress in the first six months of 2013
· Progressed transfer of Global Life Assurance business to our Isle of Man life business.
Group Chief Financial Officer's report
Results
The Group's performance in the first half was positive both in terms of revenue growth and profitability. The results for the period are summarised in the following table and are explained in more detail in the Professional Services and Insurers in Run-off reviews.
Six months to 30 June 2013 | Six months to 30 June 2012 (restated) | |||||||
Professional Services | Insurers in Run-off | Eliminations/ other | Total | Professional Services | Insurers in Run off | Eliminations/ other | Total | |
Revenue (£m) | 55.4 | 2.5 | (1.7) | 56.1 | 52.0 | 2.6 | (1.6) | 53.0 |
Operating segment profit (£m) | 6.0 | 0.4 | - | 6.3 | 5.0 | 0.1 | - | 5.1 |
Finance costs/other (£m) | - | - | (0.7) | (0.7) | - | - | (0.9) | (0.9) |
Non-controlling interests before tax (£m) | (0.1) | 0.1 | - | (0.1) | (0.2) | 0.4 | - | 0.3 |
Adjusted profit before tax (£m) | 5.8 | 0.4 | (0.7) | 5.5 | 4.8 | 0.5 | (0.9) | 4.4 |
Tax (£m) | (1.0) | - | - | (1.0) | (0.8) | 0.0 | - | (0.8) |
Tax on non-controlling interests (£m) | 0.0 | - | - | 0.0 | 0.0 | (0.0) | - | (0.0) |
Adjusted earnings (£m) | 4.8 | 0.4 | (0.7) | 4.6 | 4.0 | 0.5 | (0.9) | 3.6 |
Adjusted earnings per share (p) | 11.89 | 1.10 | (1.73) | 11.26 | 10.03 | 1.25 | (2.22) | 9.06 |
Note: Small rounding differences can arise in the total amounts above.
As explained in note 2 to the financial statements, the Group adopted IAS 19 "Employee Benefits (Revised 2011)" in 2013. The retrospective adoption of this revised accounting policy impacts operating profit and other comprehensive income in 2012, which has been accordingly restated. It has no impact on the balance sheet. As a result of the restatement, the operating profit for the full year 2012 has decreased by £0.45m (for the six months to 30 June 2012: £0.22m) and other comprehensive income has increased by the same amount. Adjusted earnings per share for the full year 2012 have been restated to 18.33p (for the six months to 30 June 2012: 9.06p) from the previously published figure of 19.44p (six months to 30 June 2012: 9.62p).
The adjusted financial measures exclude acquired customer relationship intangible charges, material non-recurring items and non-controlling interests as set out in the table below. As stated in the Group's 2012 Annual Report, the Group's adjusted profit before tax measure has been amended versus previous years to adjust the proportion attributable to non-controlling interests as this better reflects the performance of the Group attributable to its shareholders.
Six months to 30 June 2013 £m | Six months to 30 June 2012 (Restated) £m | |
Statutory profit before tax | 4.1 | 3.5 |
Amortisation of customer relationship intangibles | 0.5 | 0.6 |
Non-recurring items | 1.0 | - |
Non-controlling interests before tax | (0.1) | 0.3 |
Adjusted profit before tax | 5.5 | 4.4 |
Non-recurring items represent a restructuring charge incurred as part of the cost reduction initiatives taken to address costs across the Group in the first six months of the year.
Adjusted profit before tax was 25.1% above prior year, with the improved result in Professional Services. Within Professional Services, Adjusting Services had a strong six months, compensating for the slightly lower result in Management Services which was partly due to increased employment costs. Insurance Support Services was steady. Insurers in Run-off showed a stable result when adjusting for minority interests, with our Life business continuing to perform steadily, and improved claims experience in the Non-Life businesses compared to prior year.
Net debt, cashflow and financing
Net debt reduced by £9.8m over the first half, which is after the £2.7m payment in May of the final dividend for 2012. This favourable movement was caused by the positive impact of the upfront payment of the annual fee by one of our mutual insurance company clients in February, offset by the build-up of working capital due to the strong growth and opening of new offices in Adjusting Services and seasonal movement in accounts payable.
Movements in debt are outlined in the following table:
Since 1 January 2013 £m | Since 1 July 2012 £m | |
Opening balance | 29.5 | 34.2 |
Term debt repayments | (1.5) | (3.0) |
Other net debt movements | (8.3) | (11.5) |
At 30 June 3013 | 19.7 | 19.7 |
The Group's senior credit facilities are due to expire on 30 May 2014 and the Company is making good progress towards having new facilities in place before the year end.
Retirement benefit scheme
The retirement benefit obligation in the Group balance sheet at 30 June 2013 was £23.2m, compared to £31.6m at the year end and £38.8m at 30 June 2012. The reduction in the obligation was driven primarily by favourable market conditions resulting in lower liabilities and investment gains on the plan assets. Multi-year programmes are in place to address these obligations in agreement with the pension schemes' trustees
Dividends
The interim dividend for the period is 3.25p (2012: 3.25p).
Taxation
The effective tax rate on current year adjusted profits for the period is 16.6% (2012: 18.4%), reflecting the expected tax rate for the 2013 full year. This reflects the change in the proportion of group profits generated in different tax regimes as well as a reduction in the UK corporate tax rate from 24% to 23% effective from 1 April 2013.
Related party transactions
There have been no related party transactions in the period that have materially affected the financial position or performance of the company.
Principal risks and uncertainties
The nature of the principal risks and uncertainties for the first half of 2013 remain unchanged from those explained in the 2012 annual report and accounts. They include risks and uncertainties relating to revenue concentration, service quality, staff, acquisitions, the Group's geographical spread and range of services, conflicts of interest, insolvency of insurance companies in run-off and a range of information technology, regulatory compliance and financial risks, including liquidity and pension risks.
Going concern
The directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly they continue to adopt the going concern basis in preparing the condensed financial statements.
Tito Soso
Group Chief Financial Officer
29 August 2013
Professional services review
Management Services: The Management Services business provides end-to-end management of insurance companies. We deliver a complete outsourced management service covering every aspect of the companies' operations from the marketing and the management of underwriting and claims, to the provision of regulatory, accounting and administrative operations.
Adjusting Services: The Adjusting Services business provides loss adjusting services across the energy, marine, aviation, property, casualty and special risks sectors along with marine average adjusting and technical support services. The business primarily focuses on larger and more complex commercial losses arising from major insured incidents and claims.
Insurance Support Services: The Insurance Support Services business provides professional services which enable our clients to select the specific stand-alone services they require:
· Managed claims services
· Coverholder services
· Financial reporting services
· Managing general agency (MGA) services
· Run-off servicing
· Investment management
· Alternative risk services including captive management and niche insurance covers
Professional Services performance for to the six months periods to 30 June 2013 and to 30 June 2012 | |||||
Revenue £m | Operating segment profit £m | ||||
2013 | 2012 | 2013 | 2012 (restated) | ||
Management Services | 19.1 | 18.1 | Management Services
| 2.2 | 2.5 |
Adjusting Services | 28.3 | 25.4 | Adjusting Services
| 3.6 | 2.6 |
Insurance Support Services | 8.0 | 8.5 | Insurance Support Services | 0.2 | (0.0) |
Unallocated | (0.0) | (0.1) | |||
Professional Services total | 55.4 | 52.0 | 6.0 | 5.0 |
Management Services business
Highlights
· Revenue up to £19.1m (2012: £18.1m)
· Operating segment profit slightly down at £2.2m (2012: £2.5m)
· Standard Club steady performance, increasing insured tonnage
· Hull insurance for Standard Club clients launched
· Signal Mutual, strong growth in membership and payroll
Management Services had a steady start to the year. Revenue grew while operating segment profit was slightly down, largely as a result of increased staff costs in the UK/International business. The business worked effectively on behalf of our three major mutual insurance company clients: the Standard Club, Signal Mutual and SCALA.
Management Services - UK/ International
Our work for the Standard Club, which provides liability insurance to almost 10% of world shipping, delivered steady results for the club. In a difficult market for underwriting, insured tonnage increased by 9% to 135m tons during the club's financial year to 20 February 2013. Free reserves increased to US$363m (2012: US$353m).
In line with our business plan objectives we launched a new hull and machinery insurance cover for members of the Standard Club. The new policy, which is already attracting interest from club members and has gained its first client, is a good example of joint working across the Group, combining skills from Management Services with our coverholder and loss adjusting teams.
Management Services - Americas
Our work for Signal Mutual, the largest provider of Longshore workers' compensation insurance to the US maritime industry, has delivered positive results for the mutual. Signal continues to grow, attracting 17 new members since the October 2012 renewal. Total payroll, on which calls (insurance premium) are calculated, is estimated to exceed US$ 3.3bn by the mutual's year end on 30 September 2013, a 10% increase on the previous year's payroll. We have also agreed a new fee arrangement with Signal, from 1 October 2013, which will base our income on the total payroll of members, more closely linking our remuneration to the work required on behalf of the mutual and its members.
SCALA, which provides workers' compensation insurance to the majority of Canadian ship owners, delivered a steady performance in the first half.
Adjusting Services business
Highlights
· Revenue £28.3m (2012: £25.4m).
· Operating segment profit up to £3.6m (2012: £2.6m).
· Good performance across all adjusting business lines.
· Intensified efforts to recruit new top talent.
· Saudi Arabia office opens, continued development of Colombia offices and expansion of property and casualty adjusting in Indonesia.
Adjusting Services benefited from an upturn in claims activity and appointments across all loss adjusting business lines.
· Aviation offices in the UK, Miami and Dubai performed well with a strong contribution from our Singapore office reflecting growth in our aviation business in Asia. Our small, UK-based, aviation asset management business also made a positive contribution to the result.
· Our energy business, the largest of the adjusting lines, performed steadily, important instructions included a large case off the African coastline. We experienced some movement in energy staff which we anticipate will impact second half performance.
· The marine adjusting business line had a good first half, with an increase in claims spread across our principal offices in Europe and the Asia Pacific. Our Ports and terminal claims management business also made a useful contribution to the result.
· Property, Casualty and Special Risks (Non Marine) performed strongly, including a strong performance from the UK offices and further growth from our Jakarta office.
We further extended our network of offices into geographies where there is a demand for our services by completing the purchase of a majority stake in a loss adjusting business in Saudi Arabia. We believe this move gives us a competitive advantage in the Middle East where we are one of the few international adjusters with broad representation and the ability to handle claims across all principal market sectors. We are well advanced in integrating our new Colombian offices into our network and the San Francisco office, opened in 2012, is making a positive contribution.
We intensified our programme of identifying highly qualified engineering and senior adjusting specialists to join our team where they can deliver increased business. We expect a number of new senior adjusters to join the business in the near future.
Our initiatives to reduce the business's working capital requirement further improved the speed of invoicing work. Work-in-progress months reduced to 4.9 at the half year, down from 5.7 in the corresponding period in 2012.
Insurance Support Services business
Highlights
· Revenue £8.0m (2012: £8.5m).
· Operating segment profit £0.2m (2012: £0.0m).
· Secured important contract from a major Lloyd's managing agency.
· Slow business development progress in insurance services.
· Established North American captive management capability.
Insurance Support Services, the smallest of out three professional services businesses, had a steady first half.
Insurance Services: Charles Taylor Insurance Services (CTIS), the largest constituent of the business secured an important new contract from a major Lloyd's managing agency, which integrated our Taylored Claims Management service into its claims handling system. While our new claims and MGA services have been well received by the market and are generating new business, overall progress has been slower than anticipated. We are also seeing slowing demand for some of our older and more mature services. We expect these issues to impact full year performance and have taken further steps to cut costs.
Looking forward we are exploring a number of promising new initiatives. There is an on-going move in the Lloyd's market to offer greater choice of outsourcing partners to market participants. We believe we are well positioned to capitalise on this trend and remain positive about future prospects.
Other Insurance Services: We have taken an important step forward to further develop our onshore captive management capabilities in the USA by establishing a captive management operation in Delaware. We also won three new captive management contracts in Bermuda in the first half, subject to regulatory approval. Our new North American Safety Management Service, launched in 2012, is proving attractive to clients and is generating initial revenue. We have further strengthened our investment management team to extend the range of services the business can offer to our clients.
Insurers in Run-Off business
Six months to 30 June 2013 £m | Six months to 30 June 2012 (restated) £m | |
Revenue | 2.5 | 2.6 |
Operating segment profit | 0.4 | 0.1 |
The insurers in Run-off business owns life and non-life insurance companies which are closed to new business and runs off their liabilities in an orderly manner.
Offshore Life Run-off: The integration of the Global Life Assurance business, acquired in 2012, is progressing well and we expect it to be transferred into our Isle of Man run-off life business in the second half, generating a small cash release. In line with our business strategy we are seeking further potential offshore life insurance acquisitions which meet our criteria. These also benefit our Insurance Support Services business through increased run-off servicing contracts.
Non-life Run-off: The Group's three non-life insurance companies are running off satisfactorily, with claims experience improving compared to the prior year. We continue to consider our options in the non-life market following our decision not to acquire any further non-life run-off businesses.
Financial Statements
Condensed consolidated income statement
Note | Six months to 30 June 2013 £000(Unaudited)
| Six months to 30 June2012£000(Unaudited) (restated) | Year to 31 December 2012£000(Audited) (restated) | |
Continuing operations | ||||
Revenue from Professional Services | 53,637 | 50,369 | 102,825 | |
Revenue from Insurance Companies Run-off | ||||
Gross revenue | 3,240 | 3,538 | 7,392 | |
Outward reinsurance premiums | (751) | (923) | (2,014) | |
__________ | __________ | __________ | ||
Net revenue | 2,489 | 2,615 | 5,378 | |
__________ | __________ | __________ | ||
Total revenue | 3 | 56,126 | 52,984 | 108,203 |
Expenses from Insurance Companies Run-off | ||||
Claims incurred | (9,664) | (8,051) | (21,724) | |
Reinsurance recoveries | 613 | 752 | 3,133 | |
Other gains from insurance activities | 9,957 | 7,728 | 19,832 | |
Net operating expenses | (2,806) | (2,664) | (5,654) | |
__________ | __________ | __________ | ||
Net losses | (1,900) | (2,235) | (4,413) | |
Administrative expenses | (49,402) | (46,324) | (95,458) | |
Share of results of associates | 8 | (13) | 42 | |
__________ | __________ | __________ | ||
Operating profit | 4,832 | 4,412 | 8,374 | |
Investment and other income | 43 | 73 | 116 | |
Finance costs | (749) | (953) | (1,861) | |
__________ | __________ | __________ | ||
Profit before tax | 4,126 | 3,532 | 6,629 | |
Income tax expense | 4 | (762) | (769) | (1,702) |
__________ | __________ | __________ | ||
Profit for the period from continuing operations | 3,364 | 2,763 | 4,927 | |
__________ | __________ | __________ | ||
Attributable to: | ||||
Owners of the Company | 3,314 | 3,005 | 6,090 | |
Non-controlling interests | 50 | (242) | (1,163) | |
__________ | __________ | __________ | ||
3,364 | 2,763 | 4,927 | ||
__________ | __________ | __________ | ||
Earnings per share from continuing operations | ||||
Statutory basic (p) | 6 | 8.19 | 7.47 | 15.14 |
Statutory diluted (p) | 6 | 8.13 | 7.44 | 15.06 |
Condensed consolidated statement of comprehensive income
Six months to 30 June2013£000(Unaudited)
| Six monthsto 30 June2012£000(Unaudited) (restated) | Year to31 December 2012£000(Audited) (restated) | |
Items that will not be reclassified subsequently to profit or loss | |||
Actuarial gains/(losses) on defined benefit pension schemes | 7,403 | (4,914) | 1,297 |
Tax on items taken directly to equity | (1,932) | 629 | (1,428) |
__________ | __________ | __________ | |
5,471 | (4,285) | (131) | |
__________ | __________ | __________ | |
Items that may be reclassified subsequently to profit or loss | |||
Exchange differences on translation of foreign operations | 405 | (219) | (791) |
(Losses)/gains on cash flow hedges | (104) | 227 | 629 |
__________ | __________ | __________ | |
301 | 8 | (162) | |
__________ | __________ | __________ | |
Net profit/(loss) recognised directly in equity | 5,772 | (4,277) | (293) |
Profit for the period | 3,364 | 2,763 | 4,927 |
__________ | __________ | __________ | |
Total comprehensive income/(expense) for the period | 9,136 | (1,514) | 4,634 |
__________ | __________ | __________ | |
Attributable to: | |||
Owners of the Company | 9,017 | (1,253) | 5,861 |
Non-controlling interests | 119 | (261) | (1,227) |
__________ | __________ | __________ | |
9,136 | (1,514) | 4,634 | |
__________ | __________ | __________ |
Condensed consolidated balance sheet
Note | At30 June2013£000(Unaudited) | At30 June2012£000(Unaudited) | At31 December 2012£000(Audited) | |
Non-current assets | ||||
Goodwill | 41,800 | 41,782 | 41,732 | |
Other intangible assets | 8,406 | 9,270 | 8,824 | |
Property, plant and equipment | 4,822 | 5,529 | 5,336 | |
Investments | 607 | 582 | 656 | |
Deferred tax assets | 5,651 | 10,118 | 7,682 | |
__________ | __________ | __________ | ||
61,286 | 67,281 | 64,230 | ||
__________ | __________ | __________ | ||
Current assets | ||||
Total assets in insurance businesses | 341,090 | 317,076 | 349,327 | |
Trade and other receivables | 56,655 | 52,973 | 51,260 | |
Cash and cash equivalents | 47,508 | 43,335 | 47,758 | |
__________ | __________ | __________ | ||
445,253 | 413,384 | 448,345 | ||
__________ | __________ | __________ | ||
Total assets | 506,539 | 480,665 | 512,575 | |
__________ | __________ | __________ | ||
Current liabilities | ||||
Total liabilities in insurance businesses | 303,279 | 267,000 | 312,876 | |
Trade and other payables | 34,003 | 17,043 | 19,049 | |
Deferred consideration | 5,348 | - | 5,288 | |
Tax liabilities | 740 | 311 | 237 | |
Obligations under finance leases | 546 | 809 | 675 | |
Borrowings | 14,585 | 21,426 | 20,683 | |
Client funds | 38,137 | 32,950 | 35,213 | |
__________ | __________ | __________ | ||
396,638 | 339,539 | 394,021 | ||
__________ | __________ | __________ | ||
Net current assets | 48,615 | 73,845 | 54,324 | |
__________ | __________ | __________ | ||
Non-current liabilities | ||||
Borrowings | 13,599 | 21,432 | 20,082 | |
Retirement benefit obligation | 11 | 23,213 | 38,848 | 31,594 |
Provisions | 592 | 789 | 665 | |
Obligations under finance leases | 332 | 888 | 586 | |
Deferred consideration | 7,297 | 14,506 | 9,016 | |
__________ | __________ | __________ | ||
45,033 | 76,463 | 61,943 | ||
__________ | __________ | __________ | ||
Total liabilities | 441,671 | 416,002 | 455,964 | |
__________ | __________ | __________ | ||
Net assets | 64,868 | 64,663 | 56,611 | |
__________ | __________ | __________ | ||
Equity | ||||
Share capital | 8 | 414 | 403 | 403 |
Share premium account | 32,511 | 30,635 | 30,635 | |
Merger reserve | 6,872 | 6,872 | 6,872 | |
Capital reserve | 662 | 662 | 662 | |
Own shares | (414) | (93) | (385) | |
Retained earnings | 2,631 | (10,015) | (3,684) | |
__________ | __________ | __________ | ||
Equity attributable to owners of the Company | 42,676 | 28,464 | 34,503 | |
Non-controlling interests | 22,192 | 36,199 | 22,108 | |
__________ | __________ | __________ | ||
Total equity | 64,868 | 64,663 | 56,611 | |
__________ | __________ | __________ |
The financial statements were approved by the Board of Directors and authorised for issue on 29 August 2013.
Tito Soso
Director
29 August 2013
Condensed consolidated cash flow statement
Note | Six months to 30 June2013£000 (Unaudited) | Six monthsto 30 June2012£000 (Unaudited) | Year to31 December 2012£000 (Audited) | |
Net cash from operating activities | 9 | 16,397 | 7,384 | 20,228 |
Investing activities | ||||
Interest received | 42 | 27 | 52 | |
Proceeds on disposal of property, plant and equipment | 71 | 78 | 135 | |
Purchases of property, plant and equipment | (502) | (372) | (1,303) | |
Acquisition of other intangible assets | (725) | (658) | (1,622) | |
Purchases of investments | (29) | (262) | (555) | |
Acquisition of subsidiaries | - | - | (1,550) | |
Payment of deferred consideration | - | (2,000) | (2,000) | |
__________ | __________ | __________ | ||
Net cash used in investing activities | (1,143) | (3,187) | (6,843) | |
__________ | __________ | __________ | ||
Financing activities | ||||
Dividends paid | (2,705) | (2,723) | (4,030) | |
Repayments of borrowings | 7 | (13,326) | (4,739) | (13,938) |
Repayments of obligations under finance leases | (381) | (413) | (840) | |
New bank loans raised | 7 | 6,688 | 2,773 | 10,000 |
(Decrease)/increase in bank overdrafts | (6,252) | 955 | 530 | |
__________ | __________ | __________ | ||
Net cash used in financing activities | (15,976) | (4,147) | (8,278) | |
__________ | __________ | __________ | ||
Net (decrease)/increase in cash and cash equivalents | (722) | 50 | 5,107 | |
Cash and cash equivalents at beginning of period | 47,758 | 43,476 | 43,476 | |
Effect of foreign exchange rate changes | 472 | (191) | (825) | |
__________ | __________ | __________ | ||
Cash and cash equivalents at end of period | 47,508 | 43,335 | 47,758 | |
__________ | __________ | __________ |
Condensed consolidated statement of changes in equity
Sharecapital£000 | Share premium account£000 | Merger reserve£000 | Capitalreserve £000 | Ownshares £000 | Retained earnings£000 | Non-controlling interests£000 | Total£000 | |
At 1 January 2013 (audited) | 403 | 30,635 | 6,872 | 662 | (385) | (3,684) | 22,108 | 56,611 |
Issue of share capital | 11 | - | - | - | - | - | - | 11 |
Share premium arising on issue of share capital | - | 1,876 | - | - | - | - | - | 1,876 |
Profit for the financial period | - | - | - | - | - | 3,314 | 50 | 3,364 |
Dividends paid (note 5) | - | - | - | - | - | (2,705) | - | (2,705) |
Actuarial gains on defined benefit pension schemes | - | - | - | - | - | 7,403 | - | 7,403 |
Tax on items taken to equity | - | - | - | - | - | (1,932) | - | (1,932) |
Losses on cash flow hedges | - | - | - | - | - | (104) | - | (104) |
Foreign exchange translation differences | - | - | - | - | - | 336 | 69 | 405 |
Movement in share-based payments | - | - | - | - | - | 3 | - | 3 |
Movement in own shares | - | - | - | - | (29) | - | - | (29) |
Other movements | - | - | - | - | - | - | (35) | (35) |
________ | ________ | ________ | ________ | ________ | ________ | ________ | ________ | |
At 30 June 2013 (unaudited) | 414 | 32,511 | 6,872 | 662 | (414) | 2,631 | 22,192 | 64,868 |
Sharecapital£000 | Share premium account£000 | Merger reserve£000 | Capitalreserve £000 | Ownshares £000 | Retained earnings£000 | Non-controlling interests£000 | Total£000 | |
At 1 January 2012 (audited) | 403 | 30,635 | 6,872 | 662 | - | (6,340) | 36,537 | 68,769 |
Issue of share capital | - | - | - | - | - | - | - | - |
Share premium arising on issue of share capital | - | - | - | - | - | - | - | - |
Profit/(loss) for the financial period | - | - | - | - | - | 3,005 | (242) | 2,763 |
Dividends paid (note 5) | - | - | - | - | - | (2,723) | - | (2,723) |
Actuarial losses on defined benefitpension schemes | - | - | - | - | - | (4,914) | - | (4,914) |
Tax on items taken to equity | - | - | - | - | - | 629 | - | 629 |
Gains on cash flow hedges | - | - | - | - | - | 227 | - | 227 |
Foreign exchange translation differences | - | - | - | - | - | (200) | (19) | (219) |
Movement in share‑based payments | - | - | - | - | - | 301 | - | 301 |
Movement in own shares | - | - | - | - | (93) | - | - | (93) |
Other movements | - | - | - | - | - | - | (77) | (77) |
_______ | _______ | _______ | _______ | _______ | _______ | ________ | _______ | |
At 30 June 2012 (unaudited) (restated) | 403 | 30,635 | 6,872 | 662 | (93) | (10,015) | 36,199 | 64,663 |
______ | ______ | ______ | ______ | ______ | ______ | ______ | ______ |
Own shares comprise 253,960 (30 June 2012: 72,420; 31 December 2012: 238,920) shares held by the Charles Taylor Employee Share Ownership Plan Trust ("ESOP"). The market value of these shares was £477,445 (30 June 2012: £115,510; 31 December 2012: £402,580) at the balance sheet date.
The trustee of the ESOP is the Codan Trust Company Limited, an independent professional trust company registered in Bermuda. The ESOP is a discretionary trust for the benefit of employees of the Group and provides a source of shares to distribute to the Group's employees (including executive directors and officers) under the Group's various bonus and incentive schemes, at the discretion of the trustee acting on the recommendation of a committee of the Board.
The assets, liabilities, income and costs of the ESOP are incorporated into the condensed set of financial statements.
There are no significant restrictions on the ability of subsidiaries to transfer funds to the parent in the form of cash dividends or to repay loans or advances other than company law requirements dealing with distributable profits, and in the case of the insurance companies' regulatory permissions and solvency limits.
Notes to the condensed set of financial statements
1. General information
The information for the year ended 31 December 2012 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors reported on those accounts; their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
2. Accounting policies
Basis of preparation
The annual financial statements of Charles Taylor plc 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.
Going concern
The Directors are satisfied that the Group has sufficient resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the condensed financial statements.
Changes in accounting policy
In the current financial year, the Group has adopted the amendments to IAS 1 "Presentation of Items of Other Comprehensive Income", IAS 19 (revised 2011) "Employee Benefits" and IFRS 13 "Fair Value Measurement". Otherwise, the same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest annual audited financial statements.
The amendments to IAS 1 require items of other comprehensive income to be grouped by those items that will be reclassified subsequently to profit or loss and those that will never be reclassified, together with their associated income tax. The amendments have been applied retrospectively, and hence the presentation of items of comprehensive income has been restated to reflect the change. The effect of these changes is evident from the condensed consolidated statement of comprehensive income.
IAS 19 (revised 2011) and the related consequential amendments have impacted the accounting for the Group's defined benefit scheme, by replacing the interest cost and expected return on plan assets with a net interest charge on the net defined benefit liability. For the six months to 30 June 2012 the restated profit is £223,500 lower and other comprehensive income £223,500 higher than it would have been prior to the adoption of IAS 19 (revised 2011). For the year to 31 December 2012 the equivalent impact is £447,000.
As the Group has always recognised actuarial gains and losses immediately there has been no effect on the prior year defined benefit obligation.
IFRS 13 impacts the measurement of fair value for certain assets and liabilities, as well as introducing new disclosures, however the directors do not consider the impact of these changes on the financial statements to be material.
3. Segmental information
Identification of segments
For management and internal reporting purposes the Group is currently organised into four operating businesses whose principal activities are as follows:
· Management Services business - mutual management service.
· Adjusting Services business - energy, aviation, non marine and marine (including average) adjusting.
· Insurance Support Services business - non-life and life insurance support services, including captive management, investment management and risk management.
· Insurance Companies Run-off business - non-life and life insurance companies closed to new business.
Management information about these businesses is regularly provided to the Group's chief operating decision maker to assess their performance and to make decisions about the allocation of resources. Accordingly, these businesses correspond with the Group's operating segments under IFRS 8 "Operating Segments". Businesses forming part of each business which might otherwise qualify as reportable operating segments have been aggregated where they share similar economic characteristics and meet the other aggregation criteria in IFRS 8.
In the Management Services business, a higher proportion of revenue arises in the second half of the financial year. There is no significant seasonality or cyclicality in the other businesses.
Measurement of segmental results and assets
Transactions between reportable segments are accounted for on the basis of the contractual arrangements in place for the provision of goods or services between segments and in accordance with the Group's accounting policies. Reportable segment results and assets are also measured on a basis consistent with the Group's accounting policies. Operating segment profit includes an allocation of central costs across the four businesses and excludes non-recurring adjusting items. Reconciliations of segmental results to the Group profit before tax are set out below.
Information about major customers
The Group derived revenue of £14.9m (to 30 June 2012: £13.3m, full year 2012: £28.7m) from one external customer which accounts for more than 10% of Group revenue, and is included within the Management Services business.
Professional Services businesses | Run-off | Other | Group | |||||
Six months to 30 June 2013 | Management Services£000 | Adjusting Services£000 | Insurance Support Services£000 | Unallocated£000 | Total£000 | Insurance Companies Run-off£000 | Inter-segment eliminations£000 | Total£000 |
Revenue from external clients | 19,125 | 28,273 | 6,235 | 4 | 53,637 | 2,489 | - | 56,126 |
Revenue from other operating segments | - | - | 1,727 | - | 1,727 | - | (1,727) | - |
Total revenue | 19,125 | 28,273 | 7,962 | 4 | 55,364 | 2,489 | (1,727) | 56,126 |
Depreciation and amortisation | (472) | (656) | (285) | - | (1,413) | (275) | - | (1,688) |
Other expenses | (16,490) | (23,978) | (7,526) | (7) | (48,001) | (1,861) | 1,727 | (48,135) |
Operating segment profit | 2,163 | 3,639 | 151 | (3) | 5,950 | 353 | - | 6,303 |
Share of results of associates | 8 | |||||||
Amortisation of customer relationship intangibles | (465) | |||||||
Non-recurring costs (note 13) | (1,014) | |||||||
_______ | ||||||||
Operating profit | 4,832 | |||||||
Investment and other income | 43 | |||||||
Finance costs | (749) | |||||||
_______ | ||||||||
Profit before tax | 4,126 | |||||||
Amortisation of customer relationship intangibles | 465 | |||||||
Non-recurring costs (note 13) | 1,014 | |||||||
Non-controlling interests before tax | (58) | |||||||
_______ | ||||||||
Profit before tax - adjusted | 5,547 | |||||||
_______ |
Professional Services businesses | Run-off | Other | Group | |||||
Six months to 30 June 2012 (restated) | Management Services£000 | Adjusting Services£000 | Insurance Support Services£000 | Unallocated£000 | Total£000 | Insurance Companies Run-off£000 | Inter-segment eliminations£000 | Total£000 |
Revenue from external clients | 18,113 | 25,371 | 6,883 | 2 | 50,369 | 2,615 | - | 52,984 |
Revenue from other operating segments | - | - | 1,592 | - | 1,592 | - | (1,592) | - |
Total revenue | 18,113 | 25,371 | 8,475 | 2 | 51,961 | 2,615 | (1,592) | 52,984 |
Depreciation and amortisation | (375) | (599) | (333) | - | (1,307) | (289) | - | (1,596) |
Other expenses | (15,287) | (22,140) | (8,146) | (100) | (45,673) | (2,240) | 1,592 | (46,321) |
Operating segment profit | 2,451 | 2,632 | (4) | (98) | 4,981 | 86 | - | 5,067 |
Share of results of associates | (13) | |||||||
Amortisation of customer relationship intangibles | (642) | |||||||
Non-recurring costs(note 13) | - | |||||||
_______ | ||||||||
Operating profit | 4,412 | |||||||
Investment and other income | 73 | |||||||
Finance costs | (953) | |||||||
_______ | ||||||||
Profit before tax | 3,532 | |||||||
Amortisation of customer relationship intangibles | 642 | |||||||
Non-recurring costs (note 13) | - | |||||||
Non-controlling interests before tax | 259 | |||||||
_______ | ||||||||
Profit before tax - adjusted | 4,433 | |||||||
_______ |
Professional Services businesses | Run-off | Other | Group | ||||||||
Year to 31 December 2012 (restated) | Management Services£000 | Adjusting Services£000 | Insurance Support Services£000 | Unallocated£000 | Total£000 | Insurance Companies Run-off£000 | Inter-segment eliminations£000 | Total£000 | |||
Revenue from external clients | 39,029 | 50,255 | 13,494 | 47 | 102,825 | 5,378 | - | 108,203 | |||
Revenue from other operating segments | - | - | 3,252 | - | 3,252 | - | (3,252) | - | |||
Total revenue | 39,029 | 50,255 | 16,746 | 47 | 106,077 | 5,378 | (3,252) | 108,203 | |||
Depreciation and amortisation | (801) | (1,249) | (649) | - | (2,699) | (580) | - | (3,279) | |||
Other expenses | (31,497) | (46,399) | (15,967) | (125) | (93,988) | (4,574) | 3,252 | (95,310) | |||
Operating segment profit | 6,731 | 2,607 | 130 | (78) | 9,390 | 224 | - | 9,614 | |||
Share of results of associates | 42 | ||||||||||
Amortisation of customer relationship intangibles | (1,282) | ||||||||||
Non-recurring costs (note 13) | - | ||||||||||
_______ | |||||||||||
Operating profit | 8,374 | ||||||||||
Investment and other income | 116 | ||||||||||
Finance costs | (1,861) | ||||||||||
_______ | |||||||||||
Profit before tax | 6,629 | ||||||||||
Amortisation of customer relationship intangibles | 1,282 | ||||||||||
Non-recurring costs (note 13) | - | ||||||||||
Non-controlling interests before tax | 1,210 | ||||||||||
_______ | |||||||||||
Profit before tax - adjusted | 9,121 | ||||||||||
_______ | |||||||||||
At 30 June 2013£000 | At 30 June 2012£000 | At 31 December 2012£000 | |||||||
Professional Services businesses | Insurance Companies Run-off | Group | Professional Services businesses | Insurance Companies Run-off | Group | Professional Services businesses | Insurance Companies Run-off | Group | |
Management Services business | 4,258 | - | 4,258 | 934 | - | 934 | 3,545 | - | 3,545 |
Adjusting Services business | 103,030 | - | 103,030 | 96,029 | - | 96,029 | 97,465 | - | 97,465 |
Insurance Support Services business | 29,427 | - | 29,427 | 31,797 | - | 31,797 | 32,743 | - | 32,743 |
Unallocated assets and eliminations | 25,511 | - | 25,511 | 31,130 | - | 31,130 | 26,034 | - | 26,034 |
Insurance Companies Run-off business | - | 344,313 | 344,313 | - | 320,775 | 320,775 | - | 352,788 | 352,788 |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Total assets | 162,226 | 344,313 | 506,539 | 159,890 | 320,775 | 480,665 | 159,787 | 352,788 | 512,575 |
Non-current assets | 58,063 | 3,223 | 61,286 | 63,582 | 3,699 | 67,281 | 60,769 | 3,461 | 64,230 |
Current assets | 104,163 | 341,090 | 445,253 | 96,308 | 317,076 | 413,384 | 99,018 | 349,327 | 448,345 |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Total assets | 162,226 | 344,313 | 506,539 | 159,890 | 320,775 | 480,665 | 159,787 | 352,788 | 512,575 |
Current liabilities | (88,011) | (303,279) | (391,290) | (72,539) | (267,000) | (339,539) | (75,857) | (312,876) | (388,733) |
Deferred consideration | - | (5,348) | (5,348) | - | - | - | - | (5,288) | (5,288) |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Net current assets | 16,152 | 32,463 | 48,615 | 23,769 | 50,076 | 73,845 | 23,161 | 31,163 | 54,324 |
Non-current liabilities | (37,682) | (54) | (37,736) | (61,711) | (246) | (61,957) | (52,787) | (140) | (52,927) |
Deferred consideration | - | (7,297) | (7,297) | - | (14,506) | (14,506) | - | (9,016) | (9,016) |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Total liabilities | (125,693) | (315,978) | (441,671) | (134,250) | (281,752) | (416,002) | (128,644) | (327,320) | (455,964) |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Net assets | 36,533 | 28,335 | 64,868 | 25,640 | 39,023 | 64,663 | 31,143 | 25,468 | 56,611 |
Non-controlling interests | (1,215) | (20,977) | (22,192) | (1,214) | (34,985) | (36,199) | (1,041) | (21,067) | (22,108) |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | |
Equity attributable to owners of the Company | 35,318 | 7,358 | 42,676 | 24,426 | 4,038 | 28,464 | 30,102 | 4,401 | 34,503 |
________ | _______ | _______ | _______ | _______ | _______ | _______ | _______ | _______ |
Revenue | Non-current assets (excl. deferred tax) | |||||
Geographical information | Six months to 30 June2013£000 | Six monthsto 30 June2012 £000 | Year to31 December2012£000 | At30 June2013£000 | At30 June2012£000 | At31 December2012£000 |
United Kingdom | 14,823 | 14,781 | 29,379 | 43,580 | 44,543 | 44,207 |
Other Europe | 5,032 | 4,814 | 9,242 | 3,548 | 3,992 | 3,774 |
North America | 7,495 | 6,734 | 13,470 | 6,272 | 6,165 | 6,249 |
Asia Pacific | 8,573 | 7,739 | 15,245 | 1,243 | 1,282 | 1,290 |
Bermuda | 20,203 | 18,916 | 40,867 | 992 | 1,181 | 1,028 |
________ | ________ | ________ | ________ | ________ | ________ | |
56,126 | 52,984 | 108,203 | 55,635 | 57,163 | 56,548 | |
________ | ________ | ________ | ________ | ________ | ________ |
4. Income tax expense
Tax for the six month period is charged at 16.6% (to 30 June 2012: 18.4% (restated)) representing the best estimate of the average annual effective tax rate expected for the full year, applied to the adjusted pre-tax income of the six month period.
5. Dividends
Six months to 30 June2013£000 | Six monthsto 30 June2012£000 | Year to31 December 2012£000 | |
Amounts recognised as distributions to equity holders in the period: | |||
Final dividend paid (2012: 6.75p, 2011: 6.75p) | 2,705 | 2,723 | 2,723 |
Interim dividend paid (2012: 3.25p) | - | - | 1,307 |
________ | ________ | ________ | |
2,705 | 2,723 | 4,030 | |
________ | ________ | ________ |
The interim dividend of 3.25p per share was approved by the Board on 29 August 2013 and has not been included as a liability as at 30 June 2013.
6. Earnings per share
Earnings per ordinary share have been calculated by dividing the profit on ordinary activities after taxation and non-controlling interests for each period by the weighted average number of shares in issue. The shares held by the ESOP have been excluded from the calculation because the trustees have waived the right to dividends on these shares.
The calculation of the statutory basic, statutory diluted and adjusted earnings per share is based on the following data:
Six months to 30 June2013£000
| Six monthsto 30 June2012£000 (restated) | Year to31 December 2012£000 (restated) | |
Earnings | |||
Earnings for the purposes of adjusted earnings per share being adjusted profit after tax attributable to owners of the Company | 4,557 | 3,647 | 7,372 |
Amortisation of acquired customer relationship intangible assets | (465) | (642) | (1,282) |
Non-recurring costs (note 13) | (1,014) | - | - |
Tax on non-recurring costs | 236 | - | - |
________ | ________ | ________ | |
Earnings for the purposes of statutory basic and statutory diluted earnings per share being net profit attributable to owners of the Company | 3,314 | 3,005 | 6,090 |
________ | ________ | ________ |
Number | Number | Number | |
Number of shares | |||
Weighted average number of ordinary shares for the purposes of statutory basic earnings per share | 40,471,896 | 40,240,741 | 40,216,774 |
Effect of dilutive potential ordinary shares: | |||
Share options | 285,241 | 133,517 | 208,415 |
________ | ________ | ________ | |
Weighted average number of ordinary shares for the purposes of statutory diluted earnings per share | 40,757,137 | 40,374,258 | 40,425,189 |
________ | ________ | ________ |
7. Bank overdrafts and loans
Loans raised during the period amounted to £6.7m (to 30 June 2012: £2.8m, full year 2012: £10.0m) and repayments on loans amounted to £13.3m (to 30 June 2012: £4.7m, full year 2012: £13.9m). As mentioned in the Financial Review, the Group's principal debt facilities are due to expire on 30 May 2014 and the Company is making good progress to have a new facility in place before the year end.
8. Share capital
Share capital as at 30 June 2013 amounted to £414,000 (at 30 June 2012: £403,000; at 31 December 2012: £403,000). 1,069,179 1p shares were issued during the period (to 30 June 2012: nil, full year 2012: nil). The consideration above 1 pence per share is reflected in the share premium account and amounts to £1,876,000 (to 30 June 2012: £nil, full year 2012: £nil).
9. Notes to the condensed consolidated cash flow statement
At30 June2013 £000 | At30 June2012 (restated)£000 | At31 December 2012 (restated)£000 | |
Operating profit | 4,832 | 4,412 | 8,374 |
Adjustments for: Depreciation of property, plant and equipment | 989 | 1,023 | 2,066 |
Amortisation of intangibles | 1,165 | 1,215 | 2,495 |
Other non-cash items | 330 | 471 | 1,223 |
Decrease in provisions | (1,045) | (985) | (2,147) |
Share of results of associates and joint ventures | (8) | 13 | (42) |
________ | ________ | ________ | |
Operating cash flows before movements in working capital | 6,263 | 6,149 | 11,969 |
(Increase)/decrease in receivables | (5,295) | (256) | 1,643 |
Increase/(decrease) in payables | 14,820 | (508) | 1,773 |
Decrease in insurance company assets | 8,237 | 26,408 | 45,272 |
Decrease in insurance company liabilities | (9,597) | (23,714) | (40,345) |
________ | ________ | ________ | |
Cash generated by operations | 14,428 | 8,079 | 20,312 |
Contributed by: | |||
- Professional Services | 15,054 | 4,862 | 14,143 |
- Insurance Companies Run-off | (626) | 3,217 | 6,169 |
________ | ________ | ________ | |
Cash generated by operations | 14,428 | 8,079 | 20,312 |
Income taxes paid | (423) | (731) | (1,602) |
Interest paid | (532) | (816) | (1,597) |
________ | ________ | ________ | |
Net cash before movement in client funds | 13,473 | 6,532 | 17,113 |
Movement in client funds | 2,924 | 852 | 3,115 |
________ | ________ | ________ | |
Net cash from operating activities | 16,397 | 7,384 | 20,228 |
________ | ________ | ________ |
Additions to tangible fixed assets during the period amounting to £nil (to 30 June 2012: £561,000, full year 2012: £561,000) were financed by new finance leases.
Cash and cash equivalents (which are presented as a single class of assets on the face of the balance sheet) comprise cash at bank and other short-term highly-liquid investments with a maturity of three months or less.
Cash includes client funds of £38.1m (30 June 2012: £33.0m, 31 December 2012: £35.2m).
10. Net interest bearing liabilities
At30 June2013£000 | At30 June2012£000 | At31 December 2012£000 | |
Cash and cash equivalents | 47,508 | 43,335 | 47,758 |
Bank overdrafts | (11,924) | (18,601) | (18,176) |
Current loans | (2,661) | (2,825) | (2,507) |
Non-current bank loans | (13,599) | (21,432) | (20,082) |
Finance leases | (878) | (1,697) | (1,261) |
________ | ________ | ________ | |
18,446 | (1,220) | 5,732 | |
Client funds | (38,137) | (32,950) | (35,213) |
________ | ________ | ________ | |
(19,691) | (34,170) | (29,481) | |
________ | ________ | ________ |
11. Pensions
The Group contributes to a number of defined benefit pension schemes on behalf of employees. The present value of the retirement benefit obligation at 30 June 2013 has been arrived at by recalculating the 31 December 2012 liabilities using the financial assumptions at 30 June 2013 and rolling forward the liability, allowing for interest and benefit accrual to 30 June 2013. The value of plan assets represents the bid value of invested assets at 30 June 2013 plus cash balances held.
The financial assumptions used to calculate scheme liabilities under IAS19 "Employee benefits" are as follows:
At30 June2013£000 | At30 June2012£000 | At31 December 2012£000 | |
Rate of increase in salaries | 3.30 | 2.80 | 2.80 |
Rate of increase of pensions in payment | |||
- RPI | |||
- max 5% | 3.30 | 3.00 | 3.00 |
- max 2.5% | 2.50 | 2.50 | 2.50 |
- min 3%, max 5% | 3.30 | 3.00 | 3.00 |
- CPI | |||
- max 5% | 2.55 | 2.25 | 2.05 |
- max 2.5% | 2.50 | 2.25 | 2.05 |
Discount rate | 4.90 | 4.40 | 4.50 |
Inflation assumption | |||
- RPI | 3.30 | 2.80 | 2.80 |
- CPI | 2.55 | 2.05 | 2.05 |
________ | ________ | ________ |
Amount recognised in the balance sheet in respect of the Group's retirement benefit obligations
At30 June2013£000 | At30 June2012£000 | At31 December 2012£000 | |
Total market value of assets | 76,219 | 68,695 | 73,715 |
Actuarial value of liability | (97,772) | (105,716) | (103,613) |
Effect of paragraph 58(b) limit | (1,443) | (1,641) | (1,500) |
Overseas retirement benefit obligation | (217) | (186) | (196) |
________ | ________ | ________ | |
Net liability recognised in the balance sheet | (23,213) | (38,848) | (31,594) |
Related deferred tax asset | 5,340 | 9,323 | 7,271 |
________ | ________ | ________ | |
Pension liability net of related deferred tax asset | (17,873) | (29,525) | (24,323) |
________ | ________ | ________ |
12. Related party transactions
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.
13. Non-recurring costs
As noted in last year's annual audited financial statements, the directors are focused on improved operational efficiency and as such, have taken action in the first half to remove certain costs from the business. The £1.0m cost incurred to date represents the restructuring cost incurred in reducing the headcount in certain business segments. The directors consider this cost to be of a non-recurring nature.
Forward-looking statements
This half year report contains certain forward-looking statements. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that will or may occur in the future. Actual results may differ from those expressed in such statements, depending on a variety of factors, including demand and pricing; operational matters; general economic conditions; political stability and economic growth in relevant areas of the world; changes in laws and governmental regulations; exchange rate fluctuations and other changes in business conditions; the actions of competitors and other factors.
Responsibility Statement
We confirm that to the best of our knowledge:
(a) the condensed set of financial statements has been prepared in accordance with IAS 34 "Interim Financial Reporting";
(b) the interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
(c) the interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).
By order of the Board
David Marock
Group Chief Executive Officer
Damian Ely
Group Chief Operating Officer
Tito Soso
Group Chief Financial Officer
Independent review report to Charles Taylor plc
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 30 June 2013 which comprises the condensed consolidated income statement, the condensed consolidated statement of comprehensive income, the condensed consolidated balance sheet, the condensed consolidated cash flow statement, the condensed consolidated statement of changes in equity, and related notes 1 to 13. 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 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. Our work has been undertaken so that we might state to the company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review 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 2, 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 inquiries, 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 30 June 2013 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.
Deloitte LLP
Chartered Accountants and Statutory Auditor
London, United Kingdom
29 August 2013
Related Shares:
Charles Taylor