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

Half Yearly Results

28th Aug 2015 07:02

RNS Number : 4062X
Charles Taylor PLC
28 August 2015
 

PRESS RELEASE

 

Contacts:

David Marock, Group Chief Executive Officer

020 3320 8988

Damian Ely, Group Chief Operating Officer

020 3320 2202

 

Mark Keogh, Group Chief Financial Officer

020 3320 2241

 

Charles Taylor plc

Announcement of results for six months ended 30 June 2015

 

Consolidated financial highlights

For the six months ended 30 June 2015

 

Revenue

£69.1m increased by 21.7%

(2014: £56.8m)

Adjusted profit before tax 1

£5.9m increased by 14.1%

(2014: £5.2m)

Statutory profit before tax

£5.3m increased by 28.1%

(2014: £4.1m)

Professional services profit

£6.6m increased by 16.9%

(2014: £5.6m)

Net cash/debt

£1.8m net cash

(2014: £21.9m net debt)

Average annual net debt

£18.2m reduced by 23.2%

(2014: £23.7m)

Adjusted earnings per share 1, 2

8.00p increased by 10.2%

(2014: 7.25p)

Statutory earning per share 3

7.84p increased by 1.5%

(2014: 7.73p)

Dividend per share 3

3.00p

(2014: 2.85p)

 

Notes:

Movements are calculated using unrounded numbers so minor rounding differences may exist.

 

1. The adjusted figures exclude the following:

(£m)

2015

2014

Acquired intangible amortisation

0.7

0.7

Non-recurring costs (see note 17)

0.1

0.2

Non-controlling interests - profit before tax

(0.1)

0.2

Adjustments to profit before tax

0.7

1.1

Tax on non-recurring costs

(0.1)

(0.1)

Adjustments to earnings

0.6

1.0

2. Adjusted EPS figures have an adjustment applied to share capital to allow for the full effect of the Rights Issue in both H1 2015 and 2014.

3. 2014 figures rebased to allow for the increased shares in circulation following the Rights Issue in April 2015.

 

 

"Charles Taylor has made progress in the first half of 2015. We completed a successful Rights Issue and have delivered on numerous significant initiatives in the first half year."

 

 

David Marock

Group Chief Executive Officer

 

Business highlights

· Strong growth in revenue to £69.1m (2014: £56.8m)

· Increased statutory profit before tax of £5.3m (2014: £4.1m) and adjusted profit before tax of £5.9m (2014: £5.2m)

· Substantial progress in delivering growth strategy

· Successful Rights Issue in April 2015, raised £28.9m after expenses.

· Interim dividend increased to 3.00p (2014:2.85p3)

 

Group Chief Executive Officer's Review

Charles Taylor has made substantial progress in the first half of 2015. We completed a successful Rights Issue and delivered on numerous important initiatives in the first half year. These include the launch of the Group's Lloyd's managing agency, the acquisition of an international life insurer, signing an agreement to acquire a significant stake in an insurance software specialist, the expansion of our international office network and the appointment of key staff and senior loss adjusters.

The Group delivered strong growth in revenue, as the benefits of previously announced growth initiatives started to flow through, combined with solid growth in adjusted profit before tax. We benefited from our broad diversification of operations across the global insurance market. A strong performance from our Insurance Support Services business and steady progress by our Management Services and Owned Insurance Companies businesses have more than compensated for the weaker trading conditions experienced by the Adjusting Services business.

Group revenue for the first six months of 2015 increased to £69.1m (2014: £56.8m). Statutory profit before tax of £5.3m (2014: £4.1m) and adjusted profit before tax of £5.9m (2014: £5.2m) were both up on the prior half year. Earnings per share figures have been restated to reflect the Rights Issue, undertaken in April 2015, which significantly increased the Group's number of shares in circulation. Adjusted earnings per share increased to 8.00p (2014: 7.25p) 1, 2 and statutory earnings per share were up to 7.84p (2014: 7.73p)3.

Professional Services

The Group's core Professional Services businesses performed well overall. An increased contribution from the Insurance Support Services business resulted in a more equal balance in performance across the three Professional Services businesses:

· Management Services performed steadily in the first half after a period of sustained growth. The mutuals managed by the Group performed well overall on behalf of their members.

· Adjusting Services had a challenging first half, with the market-wide reduction in complex claims continuing. Despite this, the business maintained a good overall volume of claims and its top line benefited from a full half year contribution from Knowles, foreign exchange movements, along with the recruitment and deployment of various senior adjusters. Revenue growth was offset by increased operating costs associated with investing in new offices and senior adjusters along with the strengthening of the business' operations and foreign exchange movements.

· Insurance Support Services delivered a strong first half. The core business delivered a steady performance, supported by a strongly increased contribution from the new business initiatives introduced under the Group's growth strategy in recent years.

 

 

Owned Insurance Companies

The Owned Insurance Companies business performed steadily overall. The life insurance companies continued to make a positive contribution to the Group, including the benefits that are anticipated to flow from the most recent acquisitions. At the same time, we continue to explore options for the Group's non-life insurance companies. Revenue increased to £2.5m (2014: £2.0m) and operating segment profit was up to £0.2m (2014: £0.0m).

Group results H1 2015

Six months to 30 June 2015

Six months to 30 June 2014

% change

Revenue (£m)

69.1

56.8

+21.7%

Adjusted profit before tax (£m)

5.9

5.2

+14.1%

Statutory profit before tax (£m)

5.3

4.1

+28.1%

Adjusted earnings per share (p)

8.00

7.25

+10.2%

Statutory earnings per share (p)

7.84

7.73

+1.5%

Dividend (p)

3.00

2.853

+5.3%

Net debt (£m)

1.8 cash

21.9

n/a

 

Professional Services performance H1 2015

(£m)

Revenue

Operating segment profit

Six months to 30 June 2015

Six months to 30 June 2014

Six months to 30 June 2015

Six months to 30 June 2014

Management Services

23.6

20.3

3.1

3.1

Adjusting Services

29.4

26.4

0.8

1.4

Insurance Support Services

15.3

9.7

2.6

1.1

Unallocated

0.0

0.0

0.1

0.1

Total

68.3

56.4

6.6

5.6

 

Owned Insurance Companies performance H1 2015

(£m)

Revenue

Operating segment profit

Six months to 30 June 2015

Six months to 30 June 2014

Six months to 30 June 2015

Six months to 30 June 2014

Owned Insurance Companies

2.5

2.0

0.2

0.0

Revenue figures are stated before inter-segment eliminations

 

Rights Issue and agreement to acquire a stake in Fadata

We have been successfully executing our growth strategy since 2011. As a result, we are in a position to be able to consider an increased number and range of potential acquisition, joint venture and business investment opportunities. In order to take advantage of these, we undertook a Rights Issue in April 2015, raising £28.9m after expenses.

We are evaluating a number of opportunities. As previously stated, such opportunities need to be a good strategic, cultural and financial fit with the Group's existing businesses. The first of these to be announced, has been our agreement with The Riverside Company, a global private equity firm, to acquire collectively a majority interest in Fadata, a specialist provider of software solutions to the global insurance industry. We are excited by the potential of this joint venture, which will both support the growth of Fadata's software business globally and further expand our own technology capabilities and service offering for our insurance-related clients worldwide. This is expected to complete by October 2015.

 

Management Services

Our Management Services business performed steadily after a period of sustained growth, achieving a good increase in revenue in H1 2015 with operating segment profit in line with the prior year. The mutuals managed by the Group performed well overall on behalf of their members.

Management Services - UK & International

Delivered good results for The Standard Club: We have managed The Standard Club since it was founded in 1884. The club provides protection and indemnity (P&I) insurance to approximately 10% of the global shipping market. Our work is delivering positive results for the club. At the February 2015 renewal, the club achieved a 'breakeven' underwriting result, consistent with its aim of providing cover to the mutual's members 'at cost'. Tonnage increased by 3% to 135m gross tons from the 2014 renewal and free reserves increased by 3% to $380m.

We have supported the club to progress a number of initiatives during H1:

· The Singapore War Risks Mutual, a class within Standard Asia and Singapore's first war risks mutual insurer, commenced underwriting on 20 February 2015.

· Syndicate 1884 at Lloyd's began underwriting on 1 April 2015 offering a range of fixed premium marine and energy covers to club members and other insureds.

These initiatives are intended to diversify the club's business and income streams and add further to the financial strength of the club.

Acquired the management contract of The Strike Club: In early 2015, we were appointed by the Strike Club to manage the club, which is the only dedicated mutual insurer covering the running costs of vessels delayed by strikes, shore delays, collisions, groundings and other incidents outside an owner's or charterer's control. To facilitate this appointment, we acquired some of the previous independent manager's companies. We are preparing the club for Solvency II, the EU-wide capital requirements and risk management standards that are being introduced in January 2016.

Effectively managed of Offshore Pollution Liability Association (OPOL): We provide financial and administrative management support and IT support to OPOL, a mutual insurance association, established to meet offshore pollution claims under the Offshore Pollution Liability Agreement 1974. We delivered high quality management support services to the mutual in H1 2015.

Management Services - Americas

Delivered growth for Signal Mutual: We have managed Signal Mutual, since it was founded in 1986. Signal Mutual is the largest provider of Longshore workers' compensation insurance to the US maritime industry. The mutual is performing well. Ten new members have joined the mutual since the membership year commenced on 1 October 2014. The projected payroll of the member companies is expected to reach US$4b this membership year. Safeshore, the new Longshore workers' compensation program for smaller employers, backed by Signal Mutual and launched in October last year, is delivering a good performance as well.

Achieved steady performance for SCALA: We have managed SCALA, which provides marine workers compensation to the majority of Canada's ship owners since 1978. The mutual secured a new Canadian member and delivered a steady performance in H1 2015 under our management.

Adjusting Services

Adjusting Services had a challenging first half, with the market-wide reduction in complex claims continuing. The business maintained a good overall volume of claims and its top line benefited from a full half year contribution from Knowles, foreign exchange movements, along with the recruitment and deployment of various senior adjusters. Revenue growth was offset by increased operating costs associated with investing in new offices and senior adjusters along with the strengthening of the business' operations and foreign exchange movements. The further expansion in our network and teams positions the business well to benefit from an upturn in market-wide complex claims.

 

 

Munich Re NatCatSERVICE

Natural catastrophes in the first half of 2015 - Insured losses in US$ (published July 2015)

H1 2015

H1 2014

10 year average

US$12bn

US$23bn

US$27bn

 

Swiss Re preliminary Sigma estimates

Global disaster events in the first half of 2015 - Insured losses in US$ (published August 2015)

H1 2015

H1 2014

10 year average

US$16.5bn

US$23.6bn

US$29.0bn

 

Investing for growth: We have further extended our office network, recruited senior adjusters with strong market followings to drive further business growth and strengthened the operational capability of the business in the first half of 2015.

Effective succession planning: We are pleased to announce that Damian Ely will be appointed as Chief Executive Officer of the Adjusting Services business on 1 January 2016, in succession to Arthur Clarke, who will retire from the company on 31 December 2015. Damian has long experience of working in the international insurance markets. He joined Charles Taylor in 1988 and is currently the Group Chief Operating Officer and an Executive Director of Charles Taylor. He originally joined Charles Taylor's Management Services - Americas business and then spent ten years based in the US, latterly as Chief Operating Officer - Americas. Damian will continue as an Executive Director of Charles Taylor.

We would like to thank Arthur for his contribution to Charles Taylor. During his tenure, Adjusting Services has grown from an operation with a turnover of just £18m in 2002 to today's global adjusting business with revenues of £56m in 2014. He has also driven the significant expansion of our Adjusting operations which has seen offices opened in every continent and the loss adjusting headcount more than double.

Insurance Support Services

The Insurance Support Services business had a strong first half. The core business delivered a steady performance, supported by a significantly increased contribution from the new business initiatives introduced under the Group's growth strategy.

Insurance Support Services - non-life business

The non-life Insurance Support Services business includes Charles Taylor Insurance Services (CTIS), Charles Taylor Managing Agency (CTMA) and our investment management, captive management, risk consulting and specialty risks business lines.

Increased traction for Charles Taylor Insurance Services (CTIS): CTIS provides outsourced back office insurance services to the Lloyd's, London and international insurance markets. The business has built on the improved performance reported in 2014 and delivered a steady overall performance in H1, with a number of services gaining greater traction in the market. These include increases in business volume for our static claims and elective claims management services. We have supported a leading European acquirer of run-off insurance companies by providing run-off claims management services for their portfolio of insurance companies. CTIS is also participating in a market-wide initiative to integrate claims management software services into Lloyd's Electronic Claims Files (ECF).

Increased contribution from other non-life business lines: The Group's other non-life insurance business lines performed well overall in the first half. It is particularly pleasing to see that our investments in many non-life growth initiatives are now making a meaningful contribution to the business' bottom line. Charles Taylor Managing Agency (CTMA), the Group's Lloyd's turn-key managing agency, performed well. It has been appointed by its first syndicate, Syndicate 1884, which commenced underwriting in April 2015. We intend that CTMA will offer its syndicate management capabilities to other Lloyd's syndicates in the future. Charles Taylor Third Party Administration (CTTPA) also had a good first half and received invitations to tender for additional workers' compensation claims handling mandates. Our Risk Consulting business is integrating the small risk business acquired at the end of 2014 in order to build our presence in NorthAmerica.

Focus on insurance technology services: Charles Taylor delivers a wide range of specialist and bespoke technology solutions, along with systems development and implementation support to numerous insurance-related clients. These include the technology related services provided by Charles Taylor KnowledgeCenter and CTIS. We are driving forward the development of the Group's insurance technology business and have appointed a senior executive in H1 to lead the development of the Group's insurance technology business strategy.

Insurance Support Services - Life business

The Group's international life run-off servicing business based in the Isle of Man performed well. We are actively marketing our new insurance fund services business, launched to provide specialised fund services for life companies' unitised funds and portfolio bonds, to prospective clients.

Owned Insurance Companies

The insurance companies business performed steadily overall.

Focused on integrating life businesses

The life business had a good first half. In line with our business strategy, we are focused on seeking acquisition opportunities in the UK international life insurance sector. In H1, we made good progress in integrating the former Nordea Life and Pension and Scottish Widows International Life businesses and anticipate that we will receive court approval to transfer both businesses into our wholly owned life insurance business by the year end.

Reduced exposure to non-life Run-off

The performance of the Group's non-life insurance companies was up in H1. We have clearly stated our intention to reduce our exposure to the non-life insurance run-off sector. We are exploring options for our non-life insurance companies to do so.

Other business strategy initiatives

In H1, we undertook a group-wide staff engagement survey. This reported that nine out of ten Charles Taylor staff would recommend the Group as a great place to work. This is an excellent result, which compares particularly well with other organisations and demonstrates that the overwhelming majority of staff are fully committed to the businesses and the work we deliver for our clients. We also launched a Learning and Development core curriculum, to put more emphasis on training and personal development of the Group's staff.

Governance update

Rupert Robson, Chairman of the Company, will retire from the role on 28 August 2015, following the release of the Company's half year results. Edward Creasy, who has been an independent Non-executive Director of Charles Taylor since 1 January 2014, will succeed Rupert as Chairman. Edward's appointment follows a thorough search process which was led by Gill Rider, Senior Independent Non-Executive Director.

Edward Creasy has had a long career in the London Market insurance industry and was formerly Chief Executive Officer of Kiln plc and latterly Chairman of the Kiln Group from 2001 to 2010. He currently holds a various other senior non-executive directorships. He is a Member of the Council of Lloyd's Market Supervision and Review Committee and was previously a Director of the Lloyd's Franchise Board.

The Board would like to thank Rupert for his contribution to the progress and development of Charles Taylor during his time as Chairman.

 

 

Current trading and outlook

The Group has had a positive start to the second half of 2015. Management Services is performing well and Insurance Support Services is building on its strong first half. Adjusting Services is receiving a steady volume of claims and is well placed to capitalise when the volume of large and complex insured claims in the market returns to the long-term norm. The Owned Insurance Companies business is well positioned to benefit from its recent life company acquisitions.

We have made significant progress in delivering our growth strategy in the first half with numerous initiatives taken forward, including the acquisition of Scottish Widows International, reaching an agreement to invest in Fadata and the launch of the Group's Lloyd's turn-key managing agent. The Group completed a successful Rights Issue, which has given us the resources and flexibility to drive forward our strategy. We are currently evaluating a number of acquisition, joint venture and business investment opportunities which have the potential to be a good strategic, cultural and financial fit with the Group's existing businesses.

We are very positive about the future prospects of Charles Taylor. The potential for growth in the professional services delivered by the Group to global insurance markets, along with the life company acquisition market, is high. We are successfully executing our strategy for growth and are building on a significant number of initiatives which we believe will deliver further growth for the benefit of shareholders, clients and our highly professional team of people.

 

David Marock

Group Chief Executive Officer

27 August 2015

 

Group Chief Financial Officer's Report

ResultsThe results for the period are summarised in the following table and are explained in more detail in the Group Chief Executive Officer's Review.

Six months to 30 June 2015

Six months to 30 June 2014

Professional Services

Owned Insurance Companies

Eliminations/ other

Total

Professional Services

Owned Insurance Companies

Eliminations/ other

Total

Revenue (£m)

68.3

2.5

(1.6)

69.1

56.4

2.0

(1.6)

56.8

Operating segment profit (£m)

6.6

0.2

-

6.8

5.6

0.0

-

5.6

Finance costs/other (£m)

-

-

(0.7)

(0.7)

-

-

(0.6)

(0.6)

Non-controlling interests before tax (£m)

(0.2)

0.1

-

(0.1)

(0.0)

0.2

-

0.2

Adjusted profit before tax (£m)

6.5

0.3

(0.7)

5.9

5.6

0.2

(0.6)

5.2

Tax (£m)

(0.7)

-

-

(0.7)

(0.8)

-

-

(0.8)

Tax on non-controlling interests (£m)

(0.1)

-

-

(0.1)

0.0

-

-

0.0

Adjusted earnings (£m)

5.6

0.3

(0.7)

5.2

4.8

0.2

(0.6)

4.4

Adjusted earnings per share (p)

8.72

0.42

(1.14)

8.00

7.89

0.34

(0.98)

7.25

Note: Small rounding differences can arise in the total amounts above.

 

The adjusted financial measures exclude acquired customer relationship intangible charges, non-recurring items and non-controlling interests as set out in the table below.

 

£m

Six months to 30 June 2015

Six months to 30 June 2014

Statutory profit before tax

5.3

4.1

Amortisation of acquired intangible assets

0.7

0.7

Non-recurring items (note 17)

0.1

0.2

Non-controlling interests before tax

(0.1)

0.2

Adjusted profit before tax

5.9

5.2

 

The full impact of the Rights Issue has been included in the number of shares used in the adjusted EPS calculations for both 2015 and 2014.

Net debt, cash flow and financing

Net cash at the half year was £1.8m, which includes the net proceeds from the Rights Issue, £28.9m, compares to net debt of £21.9m at June 2014. The movement also reflects an increase in working capital following the launch of CTMA and continued investment in IT systems during the period. We have benefited again from the advance payment of the annual fee by one of our Management Services clients which reduced debt from the year-end figure.

At 30 June 2015, our 12-month rolling average net debt was £18.2m, down from £23.7m at 30 June 2014. We continue to focus on managing our debt and in particular our working capital while investing for the future.

Retirement benefit scheme

The retirement benefit obligation in the Group balance sheet at 30 June 2015 was £36.2m, compared to £41.5m at the year end and £31.4m at 30 June 2014. The decrease in obligation since December 2014 is primarily a result of changes in financial assumptions arising from movements in corporate bond yields.

Dividends

An interim dividend of 3.00p per share (2014: 2.85p3) has been declared and will be paid on 27 November 2015 to shareholders on the register on 16 October 2015.

Foreign Exchange

The Group manages its exposure to foreign currency fluctuations by use of forward foreign exchange contracts and options to sell currency in the future.

Taxation

The effective tax rate on adjusted profits for the period is 12.1%, (2014: 14.2%). The movement in the effective tax rate reflects the profit mix across different taxation jurisdictions.

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 2015 fall into the three categories of business, financial, and regulatory compliance risks. These remain unchanged from those explained in the 2014 annual report and accounts. The Group's risk management systems are designed to manage the risk of failing to achieve our business objectives. We have an embedded and continuing process for identifying, evaluating and managing the principal risks which the Group faces.

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.

 

Mark KeoghGroup Chief Financial Officer27 August 2015

 

 Condensed consolidated income statement

 

Note

Six months to

 30 June 2015 £000

(Unaudited)

Six months to 30 June 2014

£000

(Unaudited)

Year to

31 December 2014

£000

(Audited)

Continuing operations

Revenue from Professional Services

66,665

54,853

118,607

Revenue from Owned Insurance Companies

 Gross revenue

2,981

2,505

5,211

 Outward reinsurance premiums

(504)

(545)

(1,059)

 Net revenue

2,477

1,960

4,152

Total revenue

3

69,142

56,813

122,759

Expenses from Owned Insurance Companies

 Claims incurred

(34,142)

(9,140)

(5,812)

 Reinsurance recoveries

1,137

1,081

676

 Other gains from insurance activities

33,787

8,170

6,835

 Net operating expenses

(2,768)

(1,749)

(4,438)

 Net losses

(1,986)

(1,638)

(2,739)

Administrative expenses

(61,123)

(50,443)

(109,038)

Share of results of associates

27

18

121

Operating profit

6,060

4,750

11,103

Investment and other income

69

85

64

Finance costs

(837)

(704)

(1,601)

Profit before tax

5,292

4,131

9,566

Income tax expense

4

(685)

(637)

(1,165)

Profit for the period from continuing operations

4,607

3,494

8,401

Attributable to:

Owners of the Company

4,509

3,675

8,211

Non-controlling interests

98

(181)

190

4,607

3,494

8,401

Earnings per share from continuing operations

Statutory basic (p)

6

7.84

7.73

17.06

Statutory diluted (p)

6

7.80

7.66

16.93

 

 

 

Condensed consolidated statement of comprehensive income

 

Six months to 30 June 2015

£000

(Unaudited)

Six months to 30 June 2014

£000

(Unaudited)

Year to

31 December 2014

£000

(Audited)

Profit for the period

4,607

3,494

8,401

Items that will not be reclassified subsequently to profit or loss

Actuarial gains/(losses) on defined benefit pension schemes

4,053

(5,897)

(16,936)

Tax on items taken directly to equity

(1,060)

957

2,978

2,993

(4,940)

(13,958)

Items that may be reclassified subsequently to profit or loss

Exchange differences on translation of foreign operations

(1,380)

(710)

450

Gains/(losses) on cash flow hedges

215

(124)

(135)

(1,165)

(834)

315

Other comprehensive income/(loss) for the period, net of tax

1,828

(5,774)

(13,643)

Total comprehensive income/(loss) for the period

6,435

(2,280)

(5,242)

Attributable to:

Owners of the Company

6,372

(2,055)

(5,473)

Non-controlling interests

63

(225)

231

6,435

(2,280)

(5,242)

 

 

 

Condensed consolidated balance sheet

 

Note

At

30 June 2015

£000

(Unaudited)

At

30 June 2014

£000

(Unaudited)

At

31 December 2014

£000

(Audited)

Non-current assets

Goodwill

7

45,379

41,997

42,196

Other intangible assets

8

17,338

12,636

12,898

Property, plant and equipment

5,126

3,914

4,011

Investments

700

631

748

Deferred tax assets

7,610

6,896

8,613

Total non-current assets

76,153

66,074

68,466

Current assets

Total assets in insurance businesses

842,318

308,105

795,628

Trade and other receivables

64,318

60,492

60,061

Cash and cash equivalents

76,988

48,608

52,185

Total current assets

983,624

417,205

907,874

Total assets

1,059,777

483,279

976,340

Current liabilities

Total liabilities in insurance businesses

788,924

270,647

756,057

Trade and other payables

39,843

37,189

24,097

Deferred consideration

10,556

4,676

4,032

Current tax liabilities

308

645

326

Obligations under finance leases

-

298

112

Borrowings

17,040

7,168

5,345

Client funds

51,159

38,134

41,886

Total current liabilities

907,830

358,757

831,855

Net current assets

75,794

58,448

76,019

Non-current liabilities

Borrowings

6,932

24,819

37,402

Retirement benefit obligation

15

36,246

31,400

41,534

Provisions

235

414

308

Obligations under finance leases

56

71

60

Deferred consideration

15,003

9,802

10,505

Total non-current liabilities

58,472

66,506

89,809

Total liabilities

966,302

425,263

921,664

Net assets

93,475

58,016

54,676

Equity

Share capital

11

664

427

434

Share premium account

71,380

35,259

35,650

Merger reserve

6,872

6,872

6,872

Capital reserve

662

662

662

Own shares

(408)

(353)

(223)

Retained earnings

(8,039)

(6,424)

(10,699)

Equity attributable to owners of the Company

71,131

36,443

32,696

Non-controlling interests

22,344

21,573

21,980

Total equity

93,475

58,016

54,676

 

The financial statements were approved by the board of directors and authorised for issue on 27 August 2015.

 

Mark Keogh

Director

27 August 2015

 

Condensed consolidated cash flow statement

 

Note

Six months to 30 June 2015

£000

(Unaudited)

Six months to 30 June 2014

£000

(Unaudited)

Year to

31 December 2014

£000

(Audited)

Net cash from operating activities

12

22,896

13,956

9,835

Investing activities

Interest received

33

26

30

Proceeds on disposal of property, plant and equipment

40

64

91

Purchases of property, plant and equipment

(2,006)

(610)

(1,534)

Acquisition of other intangible assets

(1,946)

(1,124)

(2,774)

Purchase of investments

(1,239)

(822)

(957)

Acquisition of subsidiaries

(2,239)

-

-

Payment of deferred consideration

(251)

-

-

Net cash acquired with subsidiary

3,831

440

440

Net cash used in investing activities

(3,777)

(2,026)

(4,704)

Financing activities

Proceeds from issue of shares

29,672

89

487

Dividends paid

(3,431)

(2,788)

(4,167)

Repayments of borrowings

10

(43,095)

(28,591)

(29,125)

Repayments of obligations under finance leases

(113)

(283)

(477)

New bank loans raised

10

12,563

18,000

31,061

Increase in bank overdrafts

11,708

1,873

48

Net cash from/(used in) financing activities

7,304

(11,700)

(2,173)

Net increase in cash and cash equivalents

26,423

230

2,958

Cash and cash equivalents at beginning of period

52,185

48,757

48,757

Effect of foreign exchange rate changes

(1,620)

(379)

470

Cash and cash equivalents at end of period

13

76,988

48,608

52,185

 

 

 

Condensed consolidated statement of changes in equity

 

Share capital

£000

Share premium account

£000

Merger reserve

£000

Capital reserve

£000

Own shares

£000

Retained earnings

£000

Non-controlling interests

£000

Total

£000

At 1 January 2015 (audited)

434

35,650

6,872

662

(223)

(10,699)

21,980

54,676

Issue of share capital (note 11)

230

-

-

-

-

-

-

230

Share premium arising on issue of share capital (note 11)

-

35,730

-

-

-

-

-

35,730

Profit/(loss) for the financial period

-

-

-

-

-

4,509

98

4,607

Dividends paid (note 5)

-

-

-

-

-

(3,431)

-

(3,431)

Actuarial gains on defined benefit pension schemes

-

-

-

-

-

4,053

-

4,053

Tax on items taken to equity

-

-

-

-

-

(1,060)

-

(1,060)

Gains on cash flow hedges

-

-

-

-

-

215

-

215

Foreign exchange translation differences

-

-

-

-

-

(1,346)

(34)

(1,380)

Movement in sharebased payments

-

-

-

-

-

(280)

-

(280)

Movement in own shares

-

-

-

-

(185)

-

-

(185)

Other movements

-

-

-

-

-

-

300

300

At 30 June 2015 (unaudited)

664

71,380

6,872

662

(408)

(8,039)

22,344

93,475

 

 

Share capital

£000

Share premium account

£000

Merger reserve

£000

Capital reserve

£000

Own shares

£000

Retained earnings

£000

Non-controlling interests

£000

Total

£000

At 1 January 2014 (audited)

415

32,704

6,872

662

(433)

(1,378)

21,831

60,673

Issue of share capital (note 11)

12

-

-

-

-

-

-

12

Share premium arising on issue of share capital (note 11)

-

2,555

-

-

-

-

-

2,555

Profit for the financial period

-

-

-

-

-

3,675

(181)

3,494

Dividends paid (note 5)

-

-

-

-

-

(2,788)

-

(2,788)

Actuarial gains on defined benefit pension schemes

-

-

-

-

-

(5,897)

-

(5,897)

Tax on items taken to equity

-

-

-

-

-

957

-

957

Losses on cash flow hedges

-

-

-

-

-

(124)

-

(124)

Foreign exchange translation differences

-

-

-

-

-

(666)

(44)

(710)

Movement in sharebased payments

-

-

-

-

-

(203)

-

(203)

Movement in own shares

-

-

-

-

80

-

-

80

Other movements

-

-

-

-

-

-

(33)

(33)

At 30 June 2014 (unaudited)

427

35,259

6,872

662

(353)

(6,424)

21,573

58,016

 

Own shares comprise 571,990 (30 June 2014: 251,905; 31 December 2014: 299,123) shares held by the Charles Taylor Employee Share Ownership Plan Trust ("ESOP"). The market value of these shares was £1,258,378 (30 June 2014: £579,382; 31 December 2014: £747,808) at the balance sheet date.

 

The trustee of the ESOP is Summit Trust International SA, an independent professional trust company registered in Switzerland. 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 2014 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 auditor reported on those accounts; its 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. The same accounting policies and methods of computation are followed in the interim financial statements as in the most recent annual financial statements. 

 

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 for the first time IFRIC 21 Levies. IFRIC 21 addresses the issue as to when to recognise a liability to pay a levy imposed by a government. The interpretation defines a levy, and specifies that the obligating event that gives rise to the liability is the activity that triggers the payment of the levy, as identified by legislation. The directors do not consider that any change to the financial statements would be required as a result of this change in accounting policy. 

 

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 Lloyds' turn-key managing agent, captive management, investment management and risk management.

· Insurers in Run-off business - non-life and life insurance companies closed to new business.

 

Management information about these businesses is regularly provided to the Group CEO 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 £19.2m (to 30 June 2014: £15.5m, full year 2014: £35.4m) from one external customer which accounts for more than 10% of Group revenue, and is included within both the Management Services and Insurance Support Services businesses.

 

Professional Services businesses

Owned Insurance Companies

Other

Group

Six months to 30 June 2015

Management Services

£000

Adjusting Services

£000

Insurance Support Services

£000

Unallocated

£000

Total

£000

Insurance Companies

£000

Inter-segment eliminations

£000

Total

£000

Revenue from external clients

23,591

29,379

13,694

1

66,665

2,477

-

69,142

Revenue from other operating segments

-

-

1,637

-

1,637

-

(1,637)

-

Total revenue

23,591

29,379

15,331

1

68,302

2,477

(1,637)

69,142

Depreciation and amortisation

(605)

(716)

(244)

-

(1,565)

(194)

-

(1,759)

Other expenses

(19,864)

(27,883)

(12,517)

98

(60,166)

(2,076)

1,637

(60,605)

Operating segment profit

3,122

780

2,570

99

6,571

207

-

6,778

Share of results of associates

27

Amortisation of acquired intangible assets

(673)

Non-recurring costs (note 17)

(72)

Operating profit

6,060

Investment and other income

69

Finance costs

(837)

Profit before tax

5,292

Amortisation of acquired intangible assets

673

Non-recurring costs (note 17)

72

Non-controlling interests before tax

(104)

Profit before tax - adjusted

5,933

 

 

Professional Services businesses

Owned Insurance Companies

Other

Group

Six months to 30 June 2014

Management Services

£000

Adjusting Services

£000

Insurance Support Services

£000

Unallocated

£000

Total

£000

Insurance Companies

£000

Inter-segment eliminations

£000

Total

£000

Revenue from external clients

20,307

26,390

8,155

1

54,853

1,960

-

56,813

Revenue from other operating segments

-

-

1,592

-

1,592

-

(1,592)

-

Total revenue

20,307

26,390

9,747

1

56,445

1,960

(1,592)

56,813

Depreciation and amortisation

(610)

(564)

(262)

-

(1,436)

(190)

-

(1,626)

Other expenses

(16,639)

(24,474)

(8,366)

91

(49,388)

(1,767)

1,592

(49,563)

Operating segment profit

3,058

1,352

1,119

92

5,621

3

-

5,624

Share of results of associates

18

Amortisation of acquired intangible assets

(681)

Non-recurring costs (note 17)

(211)

Operating profit

4,750

Investment and other income

85

Finance costs

(704)

Profit before tax

4,131

Amortisation of acquired intangible assets

681

Non-recurring costs (note 17)

211

Non-controlling interests before tax

177

Profit before tax - adjusted

5,200

 

 

Professional Services businesses

Owned Insurance Companies

Other

Group

Year to 31 December 2014

Management Services

£000

Adjusting Services

£000

Insurance Support Services

£000

Unallocated

£000

Total

£000

Insurance Companies

£000

Inter-segment eliminations

£000

Total

£000

Revenue from external clients

43,864

56,067

18,655

21

118,607

4,152

-

122,759

Revenue from other operating segments

-

-

3,147

-

3,147

-

(3,147)

-

Total revenue

43,864

56,067

21,802

21

121,754

4,152

(3,147)

122,759

Depreciation and amortisation

(984)

(1,160)

(536)

-

(2,680)

(367)

-

(3,047)

Other expenses

(35,145)

(52,678)

(19,286)

224

(106,885)

(3,254)

3,147

(106,992)

Operating segment profit

7,735

2,229

1,980

245

12,189

531

-

12,720

Share of results of associates

121

Amortisation of acquired intangible assets

(1,527)

Non-recurring costs (note 17)

(211)

Operating profit

11,103

Investment and other income

64

Finance costs

(1,601)

Profit before tax

9,566

Amortisation of acquired intangible assets

1,527

Non-recurring costs (note 17)

211

Non-controlling interests before tax

(225)

Profit before tax - adjusted

11,079

 

 

At 30 June 2015

£000

At 30 June 2014

£000

At 31 December 2014

£000

Professional Services businesses

Owned Insurance Companies

Group

Professional Services businesses

Owned Insurance Companies

Group

Professional Services businesses

Owned Insurance Companies

Group

Management Services business

8,038

-

8,038

3,247

-

3,247

2,961

-

2,961

Adjusting Services business

132,224

-

132,224

113,299

-

113,299

121,278

-

121,278

Insurance Support Services business

37,657

-

37,657

31,549

-

31,549

31,651

-

31,651

Unallocated assets and eliminations

36,529

-

36,529

24,245

-

24,245

22,140

-

22,140

Owned Insurance Companies business

-

845,329

845,329

-

310,939

310,939

-

798,310

798,310

Total assets

214,448

845,329

1,059,777

172,340

310,939

483,279

178,030

798,310

976,340

Non-current assets

73,142

3,011

76,153

63,240

2,834

66,074

65,784

2,682

68,466

Current assets

141,306

842,318

983,624

109,100

308,105

417,205

112,246

795,628

907,874

Total assets

214,448

845,329

1,059,777

172,340

310,939

483,279

178,030

798,310

976,340

Current liabilities

(108,350)

(788,924)

(897,274)

(83,434)

(270,647)

(354,081)

(71,766)

(756,057)

(827,823)

Deferred consideration

(810)

(9,746)

(10,556)

(625)

(4,051)

(4,676)

(646)

(3,386)

(4,032)

Net current assets

32,146

43,648

75,794

25,041

33,407

58,448

39,834

36,185

76,019

Non-current liabilities

(43,469)

-

(43,469)

(56,704)

-

(56,704)

(79,304)

-

(79,304)

Deferred consideration

(2,548)

(12,455)

(15,003)

(2,040)

(7,762)

(9,802)

(1,758)

(8,747)

(10,505)

Total liabilities

(155,177)

(811,125)

(966,302)

(142,803)

(282,460)

(425,263)

(153,474)

(768,190)

(921,664)

Net assets

59,271

34,204

93,475

29,537

28,479

58,016

24,556

30,120

54,676

Non-controlling interests

(1,477)

(20,867)

(22,344)

(1,007)

(20,566)

(21,573)

(1,046)

(20,934)

(21,980)

Equity attributable to owners of the Company

57,794

13,337

71,131

28,530

7,913

36,443

23,510

9,186

32,696

 

 

Revenue

Non-current assets1

Geographical information

Six months

to 30 June

2015

£000

Six months

to 30 June

2014

£000

Year to

31 December

2014

£000

At

30 June

2015

£000

At

30 June

2014

£000

At

31 December

2014

£000

United Kingdom

21,008

14,738

34,107

54,967

48,083

48,310

Other Europe

4,735

3,447

6,812

4,715

3,097

2,954

Middle East

1,919

1,497

2,955

119

66

65

North America

6,102

5,793

11,342

6,375

5,705

5,974

Central and South America

2,166

1,261

4,236

199

195

192

Asia Pacific

7,560

7,556

15,137

1,394

1,244

1,540

Bermuda

25,652

22,521

48,170

774

788

818

69,142

56,813

122,759

68,543

59,178

59,853

 

 

1 Excluding deferred tax.

 

4. Income tax expense

Tax for the six month period is charged at 12.1% (to 30 June 2014: 14.2%) representing the best estimate of the average annual effective tax rate expected for the full year, applied to the pre-tax income adjusted for certain amortisation costs, of the six month period.

 

5. Dividends

 

Six months

to 30 June

2015

£000

Six months

to 30 June

2014

£000

Year to

31 December

2014

£000

Ordinary dividends paid comprise:

Final dividend paid (2014: 0.0p, 2013: 6.75p - rebased 5.92p)

-

2,788

2,788

Second interim dividend paid (2014: 7.50p - rebased 6.57p, 2013: 0.0p)

3,431

-

-

Interim dividend paid (2014: 3.25p - rebased 2.85p)

-

-

1,379

3,431

2,788

4,167

 

 

The rebased dividend above reflects the impact of the Rights Issue. The interim dividend of 3.00p per share was approved by the Board on 27 August 2015 and has not been included as a liability as at 30 June 2015.

 

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 June

2015

£000

Six months

to 30 June

2014

£000

Year to

31 December

2014

£000

Earnings

Earnings for the purposes of adjusted earnings per share being adjusted profit after tax attributable to owners of the Company

5,178

4,450

9,765

Amortisation of acquired intangible assets

(673)

(681)

(1,527)

Non-recurring costs (note 17)

(72)

(211)

(211)

Tax on non-recurring costs

76

117

183

Earnings for the purposes of statutory basic and statutory diluted earnings per share being net profit attributable to owners of the Company

4,509

3,675

8,210

 

 

 

Number

Number

Number

Number of shares

Weighted average number of ordinary shares for the purposes of adjusted earnings per share

64,767,592

61,353,999

61,862,033

Rebase adjustment *

(7,277,534)

(19,722,762)

(19,722,762)

Weighted average number of ordinary shares for the purposes of statutory basic earnings per share

57,490,058

41,631,237

42,139,271

Effect of dilutive potential ordinary shares:

 Share options

346,046

447,430

380,219

Weighted average number of ordinary shares for the purposes of statutory diluted earnings per share

57,836,104

42,078,667

42,519,490

 

* The rebase adjustment allows for the effect of the Rights Issue, had it taken place on the last day of each of the respective periods.

 

7. Goodwill

The increase in goodwill from £42.2m at 31 December 2014 to £45.4m at 30 June 2015 was due to £3.4m goodwill arising on the acquisitions of CTMAH (£2.9m) and LCL Assurance Limited (£0.5m) (see note 9), offset by £0.2m of expense as a result of foreign exchange differences.

 

8. Other intangible assets

During the period we recognised an additional £1.4m of customer relationships as part of the acquisition of Vesta Group (see note 9) and capitalised a further £4.6m of IT assets. 

 

9. Acquisition of subsidiaries

Vesta Group

On 26 February 2015 the Group acquired the entire issued share capital of SC Management SAM, SC Services (Monaco) SARL and S.C. Management (Luxembourg) S.A. (collectively "Vesta "). Vesta provides management services to the Strike Club, which is a marine mutual that insures ship owners and ship charterers against delays due to strikes and other incidents.

 

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

 

Vesta Group

Carrying amount before acquisition

£000

Adjustments

£000

Amount recognised at acquisition

£000

Identifiable intangible assets

-

1,414

1,414

Property, plant and equipment

43

-

43

Trade and other receivables

108

-

108

Cash and cash equivalents

327

-

327

Trade and other payables

(225)

-

(225)

Identifiable assets and liabilities

253

1,414

1,667

Consideration

1,667

Satisfied by:

Initial cash consideration

253

Deferred consideration

1,414

Consideration

1,667

 

 

Almond One Limited (renamed Charles Taylor Managing Agency Holdings Limited ("CTMAH") and Almond Two Limited

On 19 February 2015, the Group acquired 50.1% of the issued share capital of CTMAH and 100% of the issued share capital of Almond Two Limited from the Standard Club. These acquisitions have enabled the Group to provide managing agency services to new syndicates at Lloyd's on a "turnkey" basis.

 

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

 

Carrying amount before acquisition

Adjustments

£000

Amount recognised at acquisition

£000

Almond Two Limited

£000

CTMAH

£000

Trade and other receivables

-

166

-

166

Cash and cash equivalents

3,000

252

-

3,252

Identifiable assets and liabilities

3,000

418

-

3,418

Goodwill

2,869

Consideration

6,287

Satisfied by:

Ordinary shares of the Company

6,287

Consideration

6,287

 

 

LCL Assurance Limited

On 1 April 2015, the Group acquired 100% of the issued share capital of Scottish Widows International Limited, a Jersey registered life insurer which is closed to new business. Existing business comprises personalised and unit linked life insurance products primarily for UK residents. Scottish Widows International Limited was renamed LCL Assurance Limited ("LCLAL") on 1 April 2015 immediately after acquisition. On 2 July 2015, LCLAL was redomiciled to the Isle of Man.

 

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

 

 

LCL Assurance Limited

Carrying amount before acquisition

£000

Adjustments

£000

Amount recognised at acquisition

£000

Investment contract assets

77,645

-

77,645

Life Insurance contracts assets

8,950

-

8,950

Cash and cash equivalents

9,480

-

9,480

Prepayments and accrued income

12

-

12

Loans and receivables

451

-

451

Insurance technical balances

(14,672)

-

(14,672)

Investment contracts unit linked liabilities

(70,062)

-

(70,062)

Other creditors

(204)

-

(204)

Identifiable assets and liabilities

11,600

-

11,600

Goodwill

500

Consideration

12,100

Satisfied by:

Initial cash consideration

1,986

Deferred consideration

10,114

Consideration

12,100

 

 

If the three acquisitions had been completed on the first day of the financial year the combined revenue for the Group and statutory profit before tax would have been £72.3m and £4.3m respectively.

 

10. Bank overdrafts and loans

Loans raised during the period amounted to £12.6m (to 30 June 2014: £18.0m, full year 2014: £31.1m) and repayments on loans amounted to £43.1m (to 30 June 2014: £28.6m, full year 2014: £29.1m). As noted in last year's annual audited financial statements, the Group's senior banking facilities were renewed on 7 November 2013 for a five-year term.

 

11. Share capital

Share capital as at 30 June 2015 amounted to £664,000 (at 30 June 2014: £427,000, at 31 December 2014: £434,000). 22,958,160 1p shares were issued during the period (to 30 June 2014: 1,193,197, full year 2014: 1,886,667), including 19,722,762 shares as part of a Rights Issue by way of an offer of three shares for every seven held. The consideration above 1p per share is reflected in the share premium account and amounts to £35,730,000 (to 30 June 2014: £2,555,000, full year 2014: £2,946,000).

 

12. Notes to the condensed consolidated cash flow statement

 

Six months to 30 June 2015

£000

Six months to 30 June 2014

£000

Year to

31 December 2014

£000

Operating profit

6,060

4,750

11,103

Adjustments for:

 Depreciation of property, plant and equipment

878

834

1,660

 Amortisation of intangibles

1,554

1,473

2,913

 Other non-cash items

589

480

1,155

 Decrease in provisions

(1,300)

(1,164)

(2,178)

 Share of results of associates and joint ventures

(27)

(18)

(121)

Operating cash flows before movements in working capital

7,754

6,355

14,532

 Increase in receivables

(8,799)

(5,969)

(5,595)

 Increase in payables

15,733

15,840

2,684

 Decrease in insurance company assets

52,030

11,143

109,444

 Decrease in insurance company liabilities

(52,071)

(10,467)

(110,881)

Cash generated by operations

14,647

16,902

10,184

Contributed by:

- Professional Services

14,675

16,190

10,524

- Owned Insurance Companies

(28)

712

(340)

Cash generated by operations

14,647

16,902

10,184

Income taxes paid

(568)

(536)

(1,133)

Interest paid

(456)

(554)

(1,112)

Net cash before movement in client funds

13,623

15,812

7,939

Movement in client funds

9,273

(1,856)

1,896

Net cash from operating activities

22,896

13,956

9,835

 

 

There were no additions to tangible fixed assets during the period (six months to 30 June 2014: £59,000, full year 2014: £59,000) 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 £51.2m (30 June 2014: £38.1m, 31 December 2014: £41.9m).

 

13. Net interest bearing liabilities

 

At

30 June 2015

£000

At

30 June 2014

£000

At

31 December 2014

£000

Cash and cash equivalents

76,988

48,608

52,185

Bank overdrafts

(16,195)

(6,313)

(4,488)

Current loans

(845)

(855)

(857)

Non-current bank loans

(6,932)

(24,819)

(37,402)

Finance leases

(55)

(369)

(172)

52,961

16,252

9,266

Client funds

(51,159)

(38,134)

(41,886)

1,802

(21,882)

(32,620)

 

 

14. Financial instruments

Valuation techniques and assumptions applied for the purposes of measuring fair value

The fair values of the Group's financial assets and liabilities are determined as follows:

· For those financial assets and liabilities that are cash or short-term trade receivables or payables, carrying amount is a reasonable approximation of fair value.

· Retirement benefit obligations are valued by independent actuaries in accordance with IFRS.

· The Group's remaining financial assets and liabilities are measured, subsequent to initial recognition, at fair value, and they can be grouped into Levels 1 to 3 based on the degree to which the fair value is observable:

o Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities;

o Level 2 fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

o Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

Fair value hierarchy

For each of the assets in the table below carrying value is a reasonable approximation to fair value. Excluding insurance companies, there were no level 1 assets, no transfers between level 1 and 2 during the period, nor were there any valuation changes. All movements in the asset or liability values below, except deferred consideration, are through profit or loss.

 

Deferred consideration has increased by £11.3m, being £11.5m arising on the acquisition of LCL Assurance Limited (£10.1m) and Vesta Group (£1.4m) (see note 9), offsetting a distribution of £0.5m (50% shares, 50% cash) to former owners of the KLA Group. Other movements in deferred consideration are through the income statement and net to £0.3m.

 

At 30 June 2015

At 30 June 2014

At 31 December 2014

Level 2

£000

Level 3

£000

Total

£000

Level 2

£000

Level 3

£000

Total

£000

Level 2

£000

Level 3

£000

Total

£000

Trade debtors

-

28,190

28,190

-

26,136

26,136

-

26,203

26,203

Accrued income

-

23,671

23,671

-

22,934

22,934

-

23,500

23,500

Deferred consideration

-

(25,559)

(25,559)

-

(14,478)

(14,478)

-

14,537

14,537

FX forward contracts

200

-

200

4

-

4

(15)

-

(15)

200

26,302

26,502

4

34,592

34,596

(15)

64,240

64,225

 

 

The fair values of the financial assets and liabilities included in the Level 2 category have been independently valued by the Royal Bank of Scotland and HSBC based on observable market conditions prevailing at the valuation date, including relevant foreign exchange rates and the zero-coupon yield curve.

 

The fair values of the financial assets and liabilities included in the Level 3 category above have been determined in accordance with generally accepted pricing models based on a discounted cash flow analysis with the most significant inputs being the discount rate that reflects substantially the same terms and characteristics including the credit quality of the instrument:

· Trade debtors are reduced by a discount to reflect the time value of money at a discount rate of 2.75% (30 June 2014: 2.75%, 31 December 2014: 2.75%) that reflects the Group's debt funding rate over the relevant maturities.

· Accrued income is uplifted by 6.8% for anticipated unrecorded income, which is based on average over-recovery of unrecorded income during 2015, and then discounted for the time value of money at 2.75% (30 June 2014: 2.75%, 31 December 2014: 2.75%) that reflects the Group's debt funding rate over the relevant maturities.

· Deferred consideration is reduced by a discount to reflect the time value of money at a discount rate of 3.30% (30 June 2014: 4.03%, 31 December 2014: 3.36%) that reflects the Group's debt funding rate over the relevant maturities.

 

The sensitivity of the fair values of trade debtors and accrued income to changes in the discount rate is negligible, irrespective of the change in discount rate. The sensitivity of the fair value of deferred consideration to reasonably likely changes in the discount rate is immaterial.

 

15. 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 2015 has been arrived at by recalculating the 31 December 2014 liabilities using the financial assumptions at 30 June 2015 and rolling forward the liability, allowing for interest and benefit accrual to 30 June 2015. The value of plan assets represents the bid value of invested assets at 30 June 2015 plus cash balances held.

 

The financial assumptions used to calculate scheme liabilities under IAS 19R Employee benefits are as follows:

 

At

30 June 2015 %

At

30 June 2014 %

At

31 December 2014 %

Rate of increase in salaries

3.30

3.40

3.10

Rate of increase of pensions in payment

- RPI

 - maximum 5%

3.20

3.40

3.10

 - maximum 2.5%

2.20

2.50

2.50

 - minimum 3%, maximum 5%

3.70

3.40

3.10

- CPI

 - maximum 5%

2.30

2.65

2.35

 - maximum 2.5%

1.80

2.50

2.35

 - maximum 3%

2.00

2.65

2.35

Discount rate

3.80

4.30

3.50

Inflation assumption

- RPI

3.30

3.40

3.10

- CPI

2.30

2.65

2.35

 

 

Amount recognised in the balance sheet in respect of the Group's retirement benefit obligations

 

At

30 June 2015

£000

At

30 June 2014

£000

At

31 December 2014

£000

Total market value of assets

87,580

81,986

86,728

Actuarial value of liability

(121,540)

(111,095)

(126,124)

Restrictions on asset recognised

(2,093)

(2,140)

(1,955)

Overseas retirement benefit obligation

(193)

(151)

(183)

Net liability recognised in the balance sheet

(36,246)

(31,400)

(41,534)

Related deferred tax asset

7,256

6,301

8,316

Pension liability net of related deferred tax asset

(29,990)

(25,099)

(33,218)

 

 

16. 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.

 

17. Non-recurring costs

In the prior year the directors removed certain costs from the business in order to improve operational efficiency. The £0.1m cost incurred to date represents further restructuring costs arising from the reduction of headcount in certain business segments. The directors consider these costs to be of a non-recurring nature.

 

Forward-looking statements

This interim 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 problems; 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

 

Mark Keogh

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 2015 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 17. 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 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.

 

 

Deloitte LLP

Chartered Accountants and Statutory Auditor

London, United Kingdom

27 August 2015

 

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

Related Shares:

Charles Taylor
FTSE 100 Latest
Value8,275.66
Change0.00