11th Nov 2010 07:00
EUROMONEY INSTITUTIONAL INVESTOR PLC
RESULTS FOR THE YEAR TO SEPTEMBER 30 2010
Highlights | 2010 | 2009 | Change | ||||||||
Revenue | £330.0 | m | £317.6 | m | +4% | ||||||
Underlying results | |||||||||||
• Adjusted operating profit | £100.1 | m | £79.4 | m | +26% | ||||||
• Adjusted profit before tax | £86.6 | m | £63.0 | m | +37% | ||||||
• Adjusted diluted earnings a share | 53.5 | p | 40.4 | p | +32% | ||||||
Statutory results | |||||||||||
• Operating profit | £82.1 | m | £27.2 | m | |||||||
• Profit/(loss) before tax | £71.4 | m | £(17.4) | m | |||||||
• Diluted earnings/(loss) a share | 49.5 | p | (6.7) | p | |||||||
Net debt | 128.8 | m | 165.1 | m | -22% | ||||||
Final dividend | 11.75 | p | 7.75 | p | +52% | ||||||
A detailed reconciliation of the group's underlying results to the statutory results is set out in the appendix to the chairman's statement and note 7. | |||||||||||
Commenting on the record results, chairman Padraic Fallon said:
"The resilience of subscription income combined with a good recovery in advertising and sponsorship revenues during the second half to produce a record profit, and this revenue growth has continued into the first quarter of the new financial year. Cash flows are strong and debt is falling rapidly to leave headroom for increased investment in new products, most of them with digital platforms, as well as small strategic acquisitions. The external environment, however, continues to be threatened by sovereign debt problems in the eurozone and by the challenges facing financial institutions in developed countries. Those considerations apart, the group is well placed to continue to grow."
Highlights
Euromoney Institutional Investor PLC, the international publishing, events and electronic information group, achieved a record adjusted profit before tax of £86.6m for the year to September 30 2010, against £63.0m in 2009. Adjusted diluted earnings a share were 53.5p (2009: 40.4p). The directors recommend a final dividend of 11.75p, giving a total for the year of 18.0p (2009: 14.0p), to be paid to shareholders on February 4 2011.
These record profits, coming so soon after some of the toughest and most volatile financial markets in many years, underline the success of the group's strategy to build a more robust and higher quality information business. After strong first half results, driven largely by the benefit of cost cuts made the year before, the second half brought a return to revenue growth earlier and faster than expected. Revenues for the year increased by 4% to £330.0m, after a 16% increase in revenues in the second half. This better than expected revenue performance helped to offset the group's significant investment in new products and the online migration of its print businesses. The group's adjusted operating margin improved to 30% against 25% in 2009.
Net debt at September 30 was £128.8m compared to £178.1m at March 31. The sharp reduction in debt levels over the past six months reflects the good second half revenue performance as well as the group's rigorous debt management and strong cash flows. The group's net debt to EBITDA ratio fell to 1.3 times, against 1.9 times at March 31, similar to the level immediately before the acquisition of Metal Bulletin in 2006.
The recent strength of equity and commodity markets, and the positive outlook for emerging markets, all provide momentum for further recovery. However, the broader outlook for global economic growth remains challenging, while many global financial institutions have reported disappointing results for their second and third quarters. This, together with lingering concerns over sovereign debt levels in Europe, and the effectiveness of measures to avoid a repeat of the credit crisis, creates uncertainty over the outlook beyond December.
Nevertheless, the outlook for the start of the new financial year is good and the board expects the recovery in revenues experienced in the second half to continue into the first quarter. As usual at this time, forward revenue visibility beyond the first quarter, traditionally the group's least important three months of trading, is limited other than from subscriptions, and revenue growth will be harder to achieve as the 2010 comparatives become tougher.
Strategy
The company's strategy is to build a more resilient and better focused global information business, with a strong emphasis on emerging markets. This strategy continues to be executed through increasing the proportion of revenues derived from subscription products; accelerating the online migration of its print products as well as developing new electronic information services; investing in products of the highest quality that customers will value in tough times as well as good; eliminating products with a low margin or too high a dependence on advertising; maintaining tight cost control at all times; retaining and fostering an entrepreneurial culture; and generating strong cash flows to fund selective acquisitions to accelerate that strategy.
While tight cost management was maintained throughout the year, the strategic focus has shifted to driving revenue growth, both from existing products as markets recover, and from investment in technology platforms and new products as part of the migration to an online information business. During the year the group invested more than £6m in online products and new businesses, all of it from profits, and there is a significant programme of new launches planned for 2011.
At the same time, the group started to execute long-term investment programmes for two of the group's most important electronic information businesses: BCA, the independent economic research business, and CEIC, the provider of emerging market databases for economists and analysts around the world, with a view to building rapidly the quality and coverage of their products as well as expanding their global sales resources. This increased level of investment is being undertaken with a view to driving revenue growth for 2012 and beyond.
The strong cash flows of the group have helped it to reduce its net debt by nearly £50m since March 31 and there are no significant capital or acquisition cash commitments for 2011. The group's preference is to acquire small, specialist information businesses that complement its existing activities and provide scope for strong organic growth. Over the past year, the opportunities to acquire such businesses have been limited, although the acquisition of Arete in August was a good example of the small but high quality online publishing businesses the group seeks to acquire. Arete is the definitive global data and news source for structured retail investment products, primarily through its proprietary database containing information on more than 1.3 million structured products around the world. Early signs of trading at Arete are encouraging.
The company will continue to pursue its successful strategy in 2011, with an emphasis on investing in technology and new subscription-based electronic information services, supplemented with small strategic acquisitions, to drive revenue growth.
Trading Review
Total revenue increased by 4% to £330.0m, but with a marked difference between the revenue performance in each half: an 8% fall in the first half was offset by a 16% increase in revenue in the second (see table below). Traditionally the recovery in revenue at the end of a downturn tends to be slower than the fall at the start, but this has not been the case following the credit crisis, when the recovery has happened much earlier and faster than expected.
The faster than expected recovery of subscription revenues was the most encouraging trading sign during the second half. The pick up in subscription renewal rates began in the summer of 2009, and has been followed by a recovery in sales of new subscriptions. This reflects a combination of stronger markets, increased investment in marketing and electronic publishing, as well as many new customers identified in the aftermath of the credit crisis. Subscriptions continue to account for nearly 50% of group revenues.
Most of the group's biggest subscription businesses, including BCA Research, II Memberships and CEIC have seen revenues and renewal rates return to pre-credit crisis levels earlier than expected. Subscription revenues increased by 1% over the year, while the quarterly year-on-year growth rate (at constant exchange rates) had improved to 7% by the end of the year.
Change at | ||||||
constant | ||||||
exchange | ||||||
2010 | 2009 | Headline change | rates | |||
Revenues | £m | £m | H1 | H2 | Year | year |
Subscriptions | 153.7 | 152.3 | (7%) | 9% | 1% | 1% |
Advertising | 57.6 | 54.8 | (7%) | 16% | 5% | 5% |
Sponsorship | 41.8 | 38.5 | (18%) | 34% | 9% | 8% |
Delegates | 71.4 | 69.6 | (11%) | 19% | 3% | 2% |
Other/closed | 9.7 | 10.5 | (14%) | (3%) | (8%) | (8%) |
Foreign exchange losses on forward currency contracts | (4.2) | (8.1) | - | - | - | - |
Total revenue | 330.0 | 317.6 | (8%) | 16% | 4% | 4% |
Advertising revenues were the first to suffer during the credit crisis, and the first to recover. Advertising budgets and campaigns tend to be linked to the calendar year, although the rate of recovery has improved each quarter as global financial institutions became more confident about the outlook for financial markets. In addition, the financial year closed with a particularly strong September, the key month of the year for many of the group's advertising-led businesses.
Revenues from events, which comprise both sponsorship and paying delegates, experienced the most rapid recovery in 2010. Event revenues were hit hard during the credit crisis as customers exercised tight controls over training, event attendance and travel. At the same time the group cut event volumes by eliminating many of its smaller, low margin events, and continued to invest to enhance the market leading positions of its annual conferences and meetings. The majority of the group's largest events are held in the second half of its financial year and as markets have recovered, so attendance at these events has returned rapidly to pre-credit crisis levels or better.
As in the first half, emerging markets, which account for more than a third of the group's revenue, continued to hold up reasonably well, with Asia and Latin America providing the main sources of growth.
The group derives nearly two thirds of its revenue in US dollars and movements in the sterling-US dollar rate have had a significant impact on reported revenues in some years. However, in 2010 the average sterling-US dollar exchange rate was $1.55, against $1.58 a year ago, and movements in exchange rates have not had a significant impact on reported revenues or margins.
While the results for the first half reflected the continuing benefit of cost cuts in 2009, the return to revenue growth in the second half has meant the increased investment in technology and new products has been executed with minimal impact on margins. Inevitably headcount has increased - permanent headcount at September 30 was 1,988, an increase of 141 during the second half - but the adjusted operating margin in the second was 30%, very similar to that achieved in the first half.
Business Review
Financial Publishing: revenues, approximately 40% of which are subscription-driven, increased by 3% to £76.6m. However, adjusted operating profit increased by 29% to £26.2m on the back of an improvement in the adjusted operating margin from 27% to 34%. The better margin partly reflects the cost cuts made in 2009 - the Financial Publishing division was one of those most affected by the credit crisis - and partly the strong end to the year as many of the titles publish their biggest issue of the year in September. Among the best performers were Euromoney, EuroWeek and Latin Finance, all of which have a significant emerging market exposure.
Business Publishing: the group's activities outside finance are less volatile, reflecting the spread of sectors covered including metals, commodities, energy, telecoms and law, and the higher proportion of revenues derived from subscriptions. These sectors held up relatively well during the credit crisis and were not subject to significant costs cuts, leaving limited margin upside. Revenues increased by 5% to £59.1m and the adjusted operating margin was unchanged at 42%. Metal Bulletin was again the best performer as subscription revenues continued to grow, driven by a combination of product investment and increased marketing spend.
Training: the group's Training division predominantly serves the global financial sector and was the hardest hit by the credit crisis and cuts in training spend, headcount and travel budgets. Training revenues, which are mostly derived from paying delegates, fell by 6% to £29.9m, largely due to a 26% decline in the first quarter as the impact of the credit crisis continued into the early part of the financial year. From January, as customer training budgets returned, delegate bookings gradually improved, although course volumes have been held back until there is more certainty over the recovery. The resultant increase in average bookings per course helped the margin improve from 20% to 24%, and adjusted operating profit increased by 14% to £7.2m
Conferences and Seminars: revenues comprise both sponsorship and paying delegates and increased by 4% to £78.8m. The recovery in the adjusted operating margin from 21% to 29% helped drive an increase in adjusted operating profit of nearly 50% to £23.2m, and demonstrates the success of the group's strategy to cut low margin events in a downturn, while continuing to focus on building its larger, must-attend annual events in niche markets. As markets have recovered, the group's bigger events have seen a sharp recovery in demand and attendance has improved. Growth has come across all sectors, with some such as structured finance and hedge funds rebounding faster than expected, and others such as metals, coal and telecoms, with their strong emerging markets exposure, achieving record attendance and revenues.
Databases and Information Services: revenues are predominantly derived from subscription contracts of 12 months or longer, and the performance of this division therefore tends to lag the others. Revenues increased by 3% to nearly £90m and, with a steady adjusted operating margin of 41%, adjusted operating profit increased by 2% to £37.0m. Revenue growth in this division slowed from the second half of 2009, a trend which continued into the first half of 2010 before recovering in the second half. This largely reflects the lag effect of cuts in headcount and information-buying by customers in the first half of 2009. BCA returned to growth from the third quarter, earlier than expected, and margins were maintained despite the start of a substantial investment programme to build BCA's editorial resource and to expand its sales teams. CEIC continued to experience strong growth in revenue from its emerging markets data service, which helped offset weaker demand for ISI's emerging markets information service.
Financial Review
The adjusted profit before tax of £86.6m compares to a statutory profit before tax of £71.4m. A detailed reconciliation of the group's underlying and statutory results is set out in the appendix to this statement. The statutory profit is generally lower than the adjusted profit before tax because of the impact of acquired intangible amortisation.
Underlying net finance costs for the group's committed borrowing facility fell by £4.7m to £9.3m, reflecting both lower debt levels and lower interest rates. The average cost of funds for the year was 5.2% (2009: 6.0%). The group's policy of swapping 80% of its debt into fixed rates for at least the next 12 months means that the average cost of funds in 2011 is unlikely to increase significantly.
The underlying effective tax rate for the year was 27%, the same as 2009. The tax rate depends on the geographic mix of profits and is not expected to change significantly in 2011. Net cash taxes paid were only £1.9m, reflecting the benefit of tax losses in 2009. However, the strong profit performance and utilisation of tax losses means the group is now paying taxes in all jurisdictions and cash taxes will match more closely the underlying tax expense in 2011.
The group continues to generate nearly two thirds of its revenues in US dollars, including approximately 30% of the revenues in its UK-based businesses, and more than half its operating profits are US dollar-denominated. The group hedges its exposure to the US dollar revenues in its UK businesses by using forward contracts to sell surplus US dollars. This delays the impact of movements in exchange rates for at least a year. As a result of this hedging policy, the group benefited from a £3.9m reduction in hedging losses compared to last year.
The group does not hedge the foreign exchange risk on the translation of overseas profits, although it does endeavour to match foreign currency borrowings with investments. The related foreign currency finance costs provide a partial hedge against the translation of overseas profits. In 2010, the impact of foreign exchange rates movements on the translation of profits was not significant.
Net Debt, Cash Flow and Dividend
Net debt at September 30 was £128.8m compared with £178.1m at March 31. The reduction in net debt of nearly £50m since the half year reflects the strong operating cash flows of the group. These are traditionally weighted to the second half due to the timing of payment for annual profit shares, dividends and acquisition earn-outs. Cash generated from operations increased by £28.2m to £100.8m and the operating cash conversion rate was 101% (2009: 91%).
In August, the group completed the acquisition of Arete Consulting Limited, its first material transaction since the acquisition of Metal Bulletin in October 2006. The group acquired a 100% interest in Arete for an expected net consideration of £5.8m, of which £0.6m is deferred until April 2011, with the final price dependent on Arete's profit for its financial year to February 28 2011. Arete's revenue for that year is expected to be in the region of £3m.
The group's debt is provided through a $400m multi-currency committed facility from Daily Mail and General Trust plc. The facility is provided in a mix of sterling and US dollar funds over three and five year terms expiring in December 2011 and 2013 respectively. The reduction in debt levels in 2010 and expected continued strong cash flows in 2011 means any remaining debt under the three year facility can be rolled into the five year facility at the December 2011 expiry date.
The net debt to EBITDA covenant on the group's committed facility is subject to a limit of four times, although the group manages its gearing to a more conservative internal limit of three times EBITDA. The ratio at the end of September was 1.3 times against just under 2.0 times a year ago. There are no significant capital or acquisition cash commitments currently expected for 2011.
In 2009, the board increased the company's target dividend cover to three times after-tax earnings. Pursuant to this policy, the board has recommended a final dividend of 11.75p a share (2009: 7.75p) making a total dividend for the year of 18.0p (2009: 14.0p). The final dividend will be paid on February 4 2011 to shareholders on the register at November 19 2010. A scrip dividend alternative will again be available to shareholders and the group's majority shareholder, Daily Mail and General Trust plc, has indicated its intention to accept the scrip alternative.
Capital Appreciation Plan (CAP)
The CAP is the group's long-term, performance-based incentive designed to retain and reward those who drive profit growth and is an integral part of the group's successful growth strategy. CAP 2010 was approved by shareholders at the annual general meeting in January 2010.
The terms of CAP 2010 broadly require an adjusted profit before tax (and before CAP long-term incentive expense) of £100m to be achieved, from a base profit of £62.3m in 2009, within the four year performance period ending in September 2013. If achieved, rewards under CAP 2010 will be satisfied by the issue of approximately 3.5 million new ordinary shares and £15m cash, with 50% of the reward deferred for a further 12 months and subject to additional performance tests.
The total cost of CAP 2010 will be no more than £30m, which is being expensed over the expected life of the plan. The CAP expense for the seven months since it was launched in March 2010 was £3.9m. In the event the CAP profit target was achieved a year before the end of the 2013 performance period, the expected life of the plan would be shortened and the annual CAP expense would increase. For the financial years 2011 and 2012, if the £100m CAP profit target was achieved in 2012, the annual CAP expense would increase from £6.8m to £9.2m.
Outlook
The board expects the good revenue performance achieved in the second half of 2010 to continue into the first quarter of financial year 2011. Further, subscriptions, which account for nearly 50% of the group's revenues, were growing at an annual rate of seven percent at the end of 2010, which provides support for further growth in 2011. However, there is uncertainty over the outlook beyond December, and the recovery of advertising and event revenues in financial year 2010 started from the second quarter and revenue comparisons will therefore become much tougher from the second quarter of financial year 2011.
The level of spending on technology and new product investment will increase further in 2011. In the short-term, this may reduce operating margins as most of the investment is being made in subscription-based electronic information services which have a long lead time to build and sell, whereas the investment largely comprises people and marketing costs and is expensed as incurred. The group will also continue to execute significant long-term investment programmes for BCA and CEIC, two of its most important online information businesses, with a view to building rapidly the quality and coverage of their products as well as expanding their global sales resources.
After a strong recovery and return to revenue growth in 2010, the company will continue to pursue its successful strategy in 2011, with an emphasis on investing in technology and new subscription-based electronic information services, supplemented with small strategic acquisitions.
Padraic Fallon
Chairman
November 10 2010
END
For further information, please contact:
Euromoney Institutional Investor PLC
Padraic Fallon, Chairman: +44 20 7779 8556; [email protected]
Colin Jones, Finance Director: +44 20 7779 8845; [email protected]
Richard Ensor, Managing Director: +44 20 7779 8845; [email protected]
Financial Dynamics
Charles Palmer: +44 20 7269 7180; [email protected]
NOTE TO EDITORS
Euromoney Institutional Investor PLC (www.euromoneyplc.com) is listed on the London Stock Exchange and a member of the FTSE-250 share index. It is a leading international business-to-business media group focused primarily on the international finance, metals and commodities sectors. It publishes more than 70 titles including Euromoney, Institutional Investor and Metal Bulletin. It also runs an extensive portfolio of conferences, seminars and training courses and is a leading provider of electronic information and data services covering international finance, metals and emerging markets. Its main offices are in London, New York, Montreal and Hong Kong and more than a third of its revenue is derived from emerging markets.
Appendix to Chairman's statement
Reconciliation of Consolidated Income Statement to underlying results for the year ended September 30 2010
The reconciliation below sets out the underlying results of the group and the related adjustments to the statutory income statement that the directors consider necessary in order to provide an indication of the underlying trading performance.
2010 | 2009 | ||||||
Underlying | Adjustments | Total | Underlying | Adjustments | Total | ||
Notes | £000's | £000's | £000's | £000's | £000's | £000's | |
Total revenue | 2 | 330,006 | - | 330,006 | 317,594 | - | 317,594 |
Operating profit before acquired intangible amortisation, long term incentive expense and exceptional items | 2 | 100,057 | - | 100,057 | 79,447 | - | 79,447 |
Acquired intangible amortisation | - | (13,671) | (13,671) | - | (15,891) | (15,891) | |
Long term incentive expense | (4,364) | - | (4,364) | (2,697) | - | (2,697) | |
Exceptional items | 3 | - | (228) | (228) | - | (33,901) | (33,901) |
Operating profit before associates | 95,693 | (13,899) | 81,794 | 76,750 | (49,792) | 26,958 | |
Share of results in associates | 281 | - | 281 | 219 | - | 219 | |
Operating profit | 95,974 | (13,899) | 82,075 | 76,969 | (49,792) | 27,177 | |
Finance income | 4 | 1,637 | - | 1,637 | 2,281 | - | 2,281 |
Finance expense | 4 | (10,968) | (1,320) | (12,288) | (16,262) | (30,557) | (46,819) |
Net finance costs | (9,331) | (1,320) | (10,651) | (13,981) | (30,557) | (44,538) | |
Profit/(loss) before tax | 86,643 | (15,219) | 71,424 | 62,988 | (80,349) | (17,361) | |
Tax (expense)/credit on profit/(loss) | 5 | (23,325) | 10,486 | (12,839) | (17,060) | 27,472 | 10,412 |
Profit/(loss) after tax from continuing operations | 63,318 | (4,733) | 58,585 | 45,928 | (52,877) | (6,949) | |
Profit for the year from discontinued operations | - | - | - | - | 1,207 | 1,207 | |
Profit/(loss) for the year | 2 | 63,318 | (4,733) | 58,585 | 45,928 | (51,670) | (5,742) |
Attributable to: | |||||||
Equity holders of the parent | 62,838 | (4,733) | 58,105 | 45,383 | (51,670) | (6,287) | |
Equity non-controlling interests | 480 | - | 480 | 545 | - | 545 | |
63,318 | (4,733) | 58,585 | 45,928 | (51,670) | (5,742) | ||
Diluted earnings/(loss) per share - continuing operations | 7 | 53.50p | (4.03)p | 49.47p | 40.39p | (47.06)p | (6.67p) |
Underlying figures are presented before the impact of amortisation of acquired intangible assets and goodwill impairment, restructuring and other exceptional operating costs, non-cash movements on acquisition option commitment values, foreign exchange losses on restructured hedge arrangements and foreign exchange losses on tax equalisation swap contracts. In respect of earnings, underlying amounts reflect a tax rate that includes the current tax effect of the goodwill and intangible assets.
Further analysis of the adjusting items is presented in notes 3, 4, 5 and 7 to the Preliminary Announcement.
Consolidated Income Statement
for the year ended September 30 2010
2010 | 2009 | ||||
Notes | £000's | £000's | |||
Total revenue | 2 | 330,006 | 317,594 | ||
Operating profit before acquired intangible amortisation, long term incentive expense and exceptional items | 2 | 100,057 | 79,447 | ||
Acquired intangible amortisation | (13,671) | (15,891) | |||
Long term incentive expense | (4,364) | (2,697) | |||
Exceptional items | 3 | (228) | (33,901) | ||
Operating profit before associates | 2 | 81,794 | 26,958 | ||
Share of results in associates | 281 | 219 | |||
Operating profit | 82,075 | 27,177 | |||
Finance income | 4 | 1,637 | 2,281 | ||
Finance expense | 4 | (12,288) | (46,819) | ||
Net finance costs | 4 | (10,651) | (44,538) | ||
Profit/(loss) before tax | 2 | 71,424 | (17,361) | ||
Tax (expense)/credit on profit/(loss) | 5 | (12,839) | 10,412 | ||
Profit/(loss) after tax from continuing operations | 2 | 58,585 | (6,949) | ||
Profit for the year from discontinued operations | - | 1,207 | |||
Profit/(loss) for the year | 58,585 | (5,742) | |||
Attributable to: | |||||
Equity holders of the parent | 58,105 | (6,287) | |||
Equity non-controlling interests | 480 | 545 | |||
58,585 | (5,742) | ||||
Basic earnings/(loss) per share - continuing operations | 7 | 50.04p | (6.83)p | ||
Basic earnings/(loss) per share - continuing and discontinued operations | 7 | 50.04p | (5.73)p | ||
Diluted earnings/(loss) per share - continuing operations | 7 | 49.47p | (6.67)p | ||
Diluted earnings/(loss) per share - continuing and discontinued operations | 7 | 49.47p | (5.59)p | ||
Adjusted diluted earnings per share | 7 | 53.50p | 40.39p | ||
Dividend per share (including proposed dividends) | 6 | 18.00p | 14.00p |
A detailed reconciliation of the group's statutory results to the underlying results is set out in the appendix to the Chairman's Statement on page 8.
Consolidated Statement of Comprehensive Income
for the year ended September 30 2010
2010 | 2009 | |||
£000's | £000's | |||
Profit/(loss) for the year | 58,585 | (5,742) | ||
Change in fair value of cash flow hedges | 732 | (9,285) | ||
Transfer of loss on cash flow hedges from fair value reserves to income statement | 5,623 | 3,502 | ||
Change in fair value of intangible assets | - | 3,342 | ||
Net exchange differences on translation of net investments in overseas subsidiary undertakings | 1,177 | 27,883 | ||
Net exchange differences on foreign currency loans | (272) | (16,690) | ||
Actuarial losses on defined benefit pension schemes | (1,748) | (3,382) | ||
Tax on items taken directly to equity | 447 | 3,792 | ||
Other comprehensive income for the year | 5,959 | 9,162 | ||
Total comprehensive income for the year | 64,544 | 3,420 | ||
Attributable to: | ||||
Equity holders of the parent | 64,057 | 1,815 | ||
Equity non-controlling interests | 487 | 1,605 | ||
64,544 | 3,420 |
Consolidated Statement of Financial Position
as at September 30 2010
2010 | 2009 | |||||
Notes | £000's | £000's | ||||
Non-current assets | ||||||
Intangible assets | ||||||
Goodwill | 297,618 | 291,338 | ||||
Other intangible assets | 125,089 | 134,310 | ||||
Property, plant and equipment | 19,485 | 19,750 | ||||
Investments | 248 | 209 | ||||
Deferred tax assets | 20,819 | 18,474 | ||||
Derivative financial instruments | 369 | 569 | ||||
463,628 | 464,650 | |||||
Current assets | ||||||
Trade and other receivables | 62,808 | 59,000 | ||||
Current income tax assets | - | 6,311 | ||||
Cash at bank and in hand | 12,078 | 12,545 | ||||
Derivative financial instruments | 2,021 | 569 | ||||
76,907 | 78,425 | |||||
Current liabilities | ||||||
Acquisition option commitments | (1,061) | (11,237) | ||||
Trade and other payables | (31,331) | (59,214) | ||||
Current income tax liabilities | (10,844) | (6,139) | ||||
Accruals | (45,473) | (46,972) | ||||
Deferred income | 9 | (93,740) | (82,599) | |||
Derivative financial instruments | (7,671) | (9,917) | ||||
Provisions | (1,111) | (2,359) | ||||
Loan notes | (2,039) | (5,719) | ||||
Bank overdrafts | (888) | (482) | ||||
(194,158) | (224,638) | |||||
Net current liabilities | (117,251) | (146,213) | ||||
Total assets less current liabilities | 346,377 | 318,437 | ||||
Non-current liabilities | ||||||
Acquisition option commitments | - | (706) | ||||
Other non-current liabilities | (936) | (1,012) | ||||
Committed loan facility | (137,908) | (171,404) | ||||
Deferred tax liabilities | (24,124) | (21,777) | ||||
Net pension deficit | (1,537) | (364) | ||||
Derivative financial instruments | (8,368) | (14,592) | ||||
Provisions | (4,021) | (3,591) | ||||
(176,894) | (213,446) | |||||
Net assets | 169,483 | 104,991 | ||||
Shareholders' equity | ||||||
Called up share capital | 10 | 296 | 284 | |||
Share premium account | 66,082 | 52,445 | ||||
Other reserve | 64,981 | 64,981 | ||||
Capital redemption reserve | 8 | 8 | ||||
Own shares | (74) | (74) | ||||
Liability for share-based payments | 25,658 | 23,646 | ||||
Fair value reserve | (33,425) | (39,508) | ||||
Translation reserve | 45,904 | 44,734 | ||||
Retained earnings | 53 | (42,511) | ||||
Equity shareholders' surplus | 169,483 | 104,005 | ||||
Equity non-controlling interests | - | 986 | ||||
Total equity | 169,483 | 104,991 | ||||
Consolidated Statement of Changes in Equity
as at September 30 2010
Liability | Equity | |||||||||||
Share | Capital | for share | Fair | non- | ||||||||
Share | premium | Other | redemption | Own | - based | value | Translation | Retained | controlling | |||
capital | account | reserve | reserve | shares | payments | reserve | reserve | earnings | Total | interests | Total | |
£000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | |
At September 30 2008 | 263 | 38,575 | 64,981 | 8 | (74) | 20,676 | (19,579) | 17,113 | (36,916) | 85,047 | 3,017 | 88,064 |
Retained (loss)/profit for the period | - | - | - | - | - | - | - | - | (6,287) | (6,287) | 545 | (5,742) |
Change in fair value of cash flow hedges | - | - | - | - | - | - | (9,285) | - | - | (9,285) | - | (9,285) |
Transfer of loss on cash flow hedges from fair value reserves to income statement | - | - | - | - | - | - | 3,502 | - | - | 3,502 | - | 3,502 |
Change in fair value of intangible assets | - | - | - | - | - | - | 2,544 | - | - | 2,544 | 798 | 3,342 |
Exchange differences arising on translation of net investments in overseas subsidiary undertakings | - | - | - | - | - | - | - | 27,621 | - | 27,621 | 262 | 27,883 |
Net exchange differences on foreign currency loans | - | - | - | - | - | - | (16,690) | - | - | (16,690) | - | (16,690) |
Actuarial losses on defined benefit pension schemes | - | - | - | - | - | - | - | - | (3,382) | (3,382) | - | (3,382) |
Tax on items taken directly to equity | - | - | - | - | - | - | - | - | 3,792 | 3,792 | - | 3,792 |
Total comprehensive income for the year | - | - | - | - | - | - | (19,929) | 27,621 | (5,877) | 1,815 | 1,605 | 3,420 |
Exercise of acquisition option commitments | - | - | - | - | - | - | - | - | 20,939 | 20,939 | (1,830) | 19,109 |
Credit for share-based payments | - | - | - | - | - | 2,970 | - | - | - | 2,970 | - | 2,970 |
Scrip/cash dividends paid | 16 | 13,870 | - | - | - | - | - | - | (20,657) | (6,771) | (1,806) | (8,577) |
Exercise of share options | 5 | - | - | - | - | - | - | - | - | 5 | - | 5 |
At September 30 2009 | 284 | 52,445 | 64,981 | 8 | (74) | 23,646 | (39,508) | 44,734 | (42,511) | 104,005 | 986 | 104,991 |
Retained profit for the year | - | - | - | - | - | - | - | - | 58,105 | 58,105 | 480 | 58,585 |
Change in fair value of cash flow hedges | - | - | - | - | - | - | 732 | - | - | 732 | - | 732 |
Transfer of loss on cash flow hedges from fair value reserves to income statement | - | - | - | - | - | - | 5,623 | - | - | 5,623 | - | 5,623 |
Exchange differences arising on translation of net investments in overseas subsidiary undertakings | - | - | - | - | - | - | - | 1,170 | - | 1,170 | 7 | 1,177 |
Net exchange differences on foreign currency loans | - | - | - | - | - | - | (272) | - | - | (272) | - | (272) |
Actuarial losses on defined benefit pension schemes | - | - | - | - | - | - | - | - | (1,748) | (1,748) | - | (1,748) |
Tax on items taken directly to equity | - | - | - | - | - | - | - | - | 447 | 447 | - | 447 |
Total comprehensive income for the year | - | - | - | - | - | - | 6,083 | 1,170 | 56,804 | 64,057 | 487 | 64,544 |
Exercise of acquisition option commitments | - | - | - | - | - | - | - | - | 1,895 | 1,895 | (836) | 1,059 |
Credit for share-based payments | - | - | - | - | - | 2,012 | - | - | - | 2,012 | - | 2,012 |
Scrip/cash dividends paid | 7 | 12,319 | - | - | - | - | - | - | (16,135) | (3,809) | (723) | (4,532) |
Exercise of share options | 5 | 1,318 | - | - | - | - | - | - | - | 1,323 | 86 | 1,409 |
At September 30 2010 | 296 | 66,082 | 64,981 | 8 | (74) | 25,658 | (33,425) | 45,904 | 53 | 169,483 | - | 169,483 |
The investment in own shares is held by the Euromoney Employees' Share Ownership Trust (ESOT). At September 30 2010 the ESOT held 58,976 shares (2009: 58,976 shares) carried at a historic cost of £1.25 per share with a market value of £361,000 (2009: £220,000). The trust waived the rights to receive dividends. Interest and administrative costs are charged to the profit and loss account of the ESOT as incurred.
The other reserve represents the share premium arising on the shares issued for the purchase of Metal Bulletin plc in October 2006.
2010 | 2009 | |||
£000's | £000's | |||
Cash flow from operating activities | ||||
Operating profit | 82,075 | 27,177 | ||
Share of results in associates | (281) | (219) | ||
Acquired intangible amortisation | 13,671 | 15,891 | ||
Licences and software amortisation | 238 | 256 | ||
Long term incentive expense | 4,364 | 2,697 | ||
Goodwill impairment | 1,214 | 21,929 | ||
Intangible impairment | 593 | 1,235 | ||
Depreciation of property, plant and equipment | 2,691 | 2,544 | ||
Exceptional depreciation of property, plant and equipment | - | 1,210 | ||
(Decrease)/increase in provisions | (861) | 1,476 | ||
Loss on disposal of property, plant and equipment | 708 | 125 | ||
Operating cash flows before movements in working capital | 104,412 | 74,321 | ||
(Increase)/decrease in receivables | (3,493) | 15,983 | ||
Decrease in payables | (148) | (17,727) | ||
Cash generated from operations | 100,771 | 72,577 | ||
Income taxes (paid)/received | (1,912) | 1,263 | ||
Net cash from operating activities | 98,859 | 73,840 | ||
Investing activities | ||||
Dividends paid to non-controlling interests | (723) | (1,806) | ||
Dividends received from associate | 242 | 313 | ||
Interest received | 243 | 801 | ||
Purchase of intangible assets | (333) | (146) | ||
Purchase of property, plant and equipment | (3,107) | (1,260) | ||
Proceeds from disposal of property, plant and equipment | 44 | 21 | ||
Purchase of additional interest in subsidiary undertakings | (11,576) | (19,890) | ||
Purchase of subsidiary undertaking | (5,165) | - | ||
Proceeds from disposal of discontinued operations | - | 1,259 | ||
Net cash used in investing activities | (20,375) | (20,708) | ||
Financing activities | ||||
Dividends paid | (3,809) | (6,771) | ||
Interest paid | (9,414) | (8,887) | ||
Interest paid on loan notes | (38) | (291) | ||
Issue of new share capital | 1,323 | 5 | ||
Settlement of derivative assets/liabilities | (3,295) | (35,861) | ||
Redemption of loan notes | (3,673) | (1,767) | ||
Amounts (paid)/received on intergroup tax equalisation swaps | (23,906) | 23,088 | ||
Loan repaid to DMGT group company | (116,569) | (117,239) | ||
Loan received from DMGT group company | 79,590 | 83,903 | ||
Net cash used in financing activities | (79,791) | (63,820) | ||
Net decrease in cash and cash equivalents | (1,307) | (10,688) | ||
Cash and cash equivalents at beginning of year | 12,063 | 20,179 | ||
Effect of foreign exchange rate movements | 434 | 2,572 | ||
Cash and cash equivalents at end of year | 11,190 | 12,063 | ||
Cash and cash equivalents include bank overdrafts. |
Note to the Consolidated Statement of Cash Flows
Net Debt | ||||
2010 | 2009 | |||
£000's | £000's | |||
Net debt at beginning of year | (165,060) | (171,994) | ||
Decrease in cash and cash equivalents | (1,307) | (10,688) | ||
Decrease in amounts owed to DMGT group company | 36,979 | 33,336 | ||
Redemption of loan notes | 3,673 | 1,767 | ||
Interest paid on loan notes | 38 | 291 | ||
Other non-cash changes | 14 | (4,748) | ||
Effect of foreign exchange rate movements | (3,094) | (13,024) | ||
Net debt at end of year | (128,757) | (165,060) | ||
Net debt comprises: | ||||
Cash at bank and in hand | 12,078 | 12,545 | ||
Bank overdrafts | (888) | (482) | ||
Total cash and cash equivalents | 11,190 | 12,063 | ||
Committed loan facility | (137,908) | (171,404) | ||
Loan notes | (2,039) | (5,719) | ||
Net debt | (128,757) | (165,060) | ||
Non-cash changes represent interest added to the principal amounts owed to DMGT and accrued interest on loan notes.
Notes to the Consolidated Financial Statements
1. Basis of preparation
The financial information set out in this announcement does not constitute the company's statutory accounts for the year ended September 30 2010 or 2009 but is derived from those accounts. Statutory accounts for 2009 have been delivered to the Registrar of Companies, and those for 2010 will be delivered following the company's annual general meeting. The auditors have reported on those accounts; their report was unqualified and did not draw attention to any matters by way of emphasis and did not contain a statement under s498 (2) or (3) Companies Act 2006.
Going concern, debt covenants and liquidity
The results of the group's business activities, together with the factors likely to affect its future development, performance and financial position are set out in the Chairman's Statement on pages 3 to 7.
The financial position of the group, its cash flows and liquidity position are set out in this preliminary announcement. The group meets its day-to-day working capital requirements through its $400 million dedicated multi-currency borrowing facility with Daily Mail and General Trust plc group. The facility is divided into four quantums of sterling and US dollar funds with three and five year terms with a total maximum borrowing capacity of $310 million (£197 million) and £59 million respectively. The facility's covenant requires the group's net debt to be no more than four times adjusted EBITDA on a rolling 12 month basis. At September 30 2010, the group's net debt to adjusted EBITDA was 1.28 times and the committed undrawn facility available to the group was £117.8 million. The three year quantums of the facility are due for renewal in December 2011 and the five year quantums in December 2013.
Trading conditions have significantly improved since September 2009, which has reduced the uncertainty over the level of demand for the group's products. Over the last twelve months, the exchange rate between sterling and the US dollar has been more stable than a year ago although the group remains exposed to the impact on the translation of US dollar profits and losses from its US dollar-based businesses and transactions including the gains or losses from the group's forward contracts used to partially hedge these. Bank credit is becoming more readily available and the group has no pressing requirement to arrange new finance. The group continues to operate well within the limits of its dedicated multi-currency borrowing facility and the first quantum (£64.1 million) is not due for renewal until December 2011. Any remaining funds drawn under the three year facility at this renewal date are expected to be rolled into the unused portion of the five year facility.
The group's forecasts and projections, taking account of reasonably possible changes in trading performance, show that the group should be able to operate within the level and covenants of its current borrowing facility for the foreseeable future.
After making enquiries, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the directors continue to adopt the going concern basis in preparing this annual report.
2. Segmental analysis
Segmental information is presented in respect of the group's business divisions and reflects the group's management and internal reporting structure. The group is organised into five business divisions: Financial publishing; Business publishing; Training; Conferences and seminars; and Databases and information services. This is considered to be the primary reporting format. Financial publishing and Business publishing consist primarily of advertising and subscription revenue. The Training division consists primarily of delegate revenue. Conferences and seminars consists of both sponsorship income and delegate revenue. Databases and information services consists of subscription revenue. A breakdown of the group's revenue by type is set out below.
Analysis of the group's three main geographical areas is also set out to provide additional information on the trading performance of the businesses.
Inter segment sales are charged at prevailing market rates and shown in the eliminations columns below.
United Kingdom | North America | Rest of World | Eliminations | Total | ||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||
£000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | |||||||
Revenue | ||||||||||||||||
by division and source: | ||||||||||||||||
Financial publishing | 43,423 | 43,330 | 33,933 | 34,074 | 2,201 | 1,856 | (2,942) | (4,614) | 76,615 | 74,646 | ||||||
Business publishing | 45,325 | 42,765 | 15,113 | 14,601 | 1,651 | 1,760 | (3,005) | (2,798) | 59,084 | 56,328 | ||||||
Training | 17,423 | 19,025 | 7,238 | 8,838 | 5,522 | 4,180 | (327) | (374) | 29,856 | 31,669 | ||||||
Conferences and seminars | 31,389 | 28,584 | 35,167 | 34,084 | 12,303 | 12,918 | (65) | (131) | 78,794 | 75,455 | ||||||
Databases and information services | 9,944 | 10,185 | 56,789 | 54,707 | 23,032 | 22,589 | (8) | - | 89,757 | 87,481 | ||||||
Sold/closed businesses | 38 | 13 | 68 | 113 | - | - | - | (3) | 106 | 123 | ||||||
Corporate revenue | 246 | 1,625 | - | 331 | - | 2 | (246) | (1,958) | - | - | ||||||
Foreign exchange losses on forward contracts | (4,206) | (8,108) | - | - | - | - | - | - | (4,206) | (8,108) | ||||||
Total revenue | 143,582 | 137,419 | 148,308 | 146,748 | 44,709 | 43,305 | (6,593) | (9,878) | 330,006 | 317,594 | ||||||
Investment income (note 4) | 17 | 31 | 26 | 2 | 150 | 213 | - | - | 193 | 246 | ||||||
Total revenue and investment income | 143,599 | 137,450 | 148,334 | 146,750 | 44,859 | 43,518 | (6,593) | (9,878) | 330,199 | 317,840 | ||||||
United Kingdom | North America | Rest of World | Total | |||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | |||||||||
£000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | |||||||||
Revenue | ||||||||||||||||
by type and destination: | ||||||||||||||||
Subscriptions | 27,238 | 26,364 | 66,253 | 71,379 | 60,182 | 54,562 | 153,673 | 152,305 | ||||||||
Advertising | 6,656 | 4,977 | 23,444 | 21,513 | 27,507 | 28,327 | 57,607 | 54,817 | ||||||||
Sponsorship | 9,308 | 5,534 | 17,286 | 18,241 | 15,248 | 14,679 | 41,842 | 38,454 | ||||||||
Delegates | 9,092 | 7,327 | 17,313 | 18,842 | 44,997 | 43,419 | 71,402 | 69,588 | ||||||||
Other | 3,915 | 3,190 | 3,248 | 4,406 | 2,419 | 2,819 | 9,582 | 10,415 | ||||||||
Sold/closed businesses | 38 | 13 | 68 | 110 | - | - | 106 | 123 | ||||||||
Foreign exchange losses on forwardcontracts | (4,206) | (8,108) | - | - | - | - | (4,206) | (8,108) | ||||||||
Total revenue | 52,041 | 39,297 | 127,612 | 134,491 | 150,353 | 143,806 | 330,006 | 317,594 |
Segmental analysis continued
United Kingdom | North America | Rest of World | Total | ||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||
£000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | ||||||
Operating profit1 | |||||||||||||
by division and source: | |||||||||||||
Financial publishing | 17,758 | 15,436 | 8,062 | 4,682 | 386 | 212 | 26,206 | 20,330 | |||||
Business publishing | 19,644 | 18,614 | 5,045 | 4,351 | 303 | 412 | 24,992 | 23,377 | |||||
Training | 4,225 | 3,909 | 1,046 | 1,164 | 1,884 | 1,229 | 7,155 | 6,302 | |||||
Conferences and seminars | 10,662 | 7,832 | 9,860 | 8,584 | 2,636 | (505) | 23,158 | 15,911 | |||||
Databases and information services | 5,637 | 6,629 | 26,681 | 24,990 | 4,644 | 4,602 | 36,962 | 36,221 | |||||
Sold/closed businesses | 37 | (116) | (67) | (53) | - | - | (30) | (169) | |||||
Unallocated corporate costs | (15,910) | (25,122) | (1,741) | 3,391 | (735) | (794) | (18,386) | (22,525) | |||||
Operating profit before acquired intangible amortisation, share option expense and exceptional items | 42,053 | 27,182 | 48,886 | 47,109 | 9,118 | 5,156 | 100,057 | 79,447 | |||||
Acquired intangible amortisation 2 | (4,288) | (5,474) | (8,429) | (8,913) | (954) | (1,504) | (13,671) | (15,891) | |||||
Long term incentive expense | (2,250) | (2,042) | (1,971) | (504) | (143) | (151) | (4,364) | (2,697) | |||||
Exceptional items (note 3) | - | (595) | 1,755 | (25,813) | (1,983) | (7,493) | (228) | (33,901) | |||||
Operating profit before associates | 35,515 | 19,071 | 40,241 | 11,879 | 6,038 | (3,992) | 81,794 | 26,958 | |||||
Share of results in associates | 281 | 219 | |||||||||||
Net finance costs (note 4) | (10,651) | # | (44,538) | ||||||||||
Profit/(loss) before tax | 71,424 | (17,361) | |||||||||||
Tax (expense)/credit (note 5) | (12,839) | 10,412 | |||||||||||
Profit/(loss) after tax | 58,585 | (6,949) |
1 Operating profit before acquired intangible amortisation, long term incentive expense and exceptional items (refer to the appendix to the Chairman's Statement).
2 Acquired intangible amortisation represents amortisation on acquisition related non-goodwill assets such as brands, databases , trademarks and customer relationships.
Acquired intangible | Long term incentive | Depreciation and | |||||||||||||
amortisation | expense | Exceptional items | amortisation | ||||||||||||
2010 | 2009 | 2010 | 2009 | 2010 | 2009 | 2010 | 2009 | ||||||||
£000's | £000's | £000's | £000's | £000's | £000's | £000's | £000's | ||||||||
Other segmental information | |||||||||||||||
by division: | |||||||||||||||
Financial publishing | (605) | (638) | (819) | (798) | (278) | (1,120) | (86) | (85) | |||||||
Business publishing | (3,982) | (5,203) | (741) | (365) | (17) | (241) | (25) | (33) | |||||||
Training | - | - | (243) | (679) | (5) | (71) | (18) | (33) | |||||||
Conferences and seminars | (423) | (478) | (711) | (396) | (2,012) | (23,697) | (47) | (88) | |||||||
Databases and information services | (8,526) | (9,430) | (1,227) | 41 | (26) | (1,181) | (652) | (544) | |||||||
Unallocated corporate costs | (135) | (142) | (623) | (500) | 2,110 | (7,591) | (2,101) | (2,017) | |||||||
(13,671) | (15,891) | (4,364) | (2,697) | (228) | (33,901) | (2,929) | (2,800) |
2010 | 2009 | ||||
£000's | £000's | ||||
Goodwill and intangible asset impairment | (1,807) | (23,164) | |||
Other exceptional income/(costs) | 1,579 | (10,737) | |||
(228) | (33,901) |
The group has reviewed the carrying value of goodwill and intangible assets and as a result has impaired capitalised goodwill and intangible assets, mostly in connection with the group's Asia-based conference and training business, by £1,807,000 (2009: Asia and US-based conference business: £23,164,000) with a corresponding tax credit of £130,000 (2009: £6,374,000).
During the year, the group recognised exceptional income of £1,579,000. This comprised an exceptional restructuring charge of £649,000 following further reductions in group headcount, and an exceptional credit of £2,228,000 following successful resolution of a US legal dispute. The group's tax charge includes a related tax expense of £640,000 comprising a current year charge of £1,257,000 and a prior year credit of £617,000.
In 2009, in response to tough trading conditions, the directors restructured the group's operations through rationalisation of its property portfolio (exceptional cost of £3,715,000), a reduction in group headcount (exceptional cost of £3,371,000), and other exceptional costs (£3,651,000) giving rise to total exceptional restructuring and other costs of £10,737,000 and a related tax credit of £4,138,000.
4. Finance income and expense
2010 | 2009 | |||||||
£000's | £000's | |||||||
Finance income | ||||||||
Interest income: | ||||||||
Interest receivable from DMGT group undertakings | 26 | 654 | ||||||
Interest receivable from short-term investments | 193 | 246 | ||||||
Expected return on pension scheme assets | 1,283 | 1,162 | ||||||
Fair value gains on financial instruments: | ||||||||
Ineffectiveness of interest rate swaps and forward contracts | 135 | 219 | ||||||
1,637 | 2,281 | |||||||
Finance expense | ||||||||
Interest expense: | ||||||||
Interest payable on committed borrowings | (9,575) | (12,297) | ||||||
Interest payable to DMGT group undertakings | - | (1,294) | ||||||
Interest payable on loan notes | (31) | (197) | ||||||
Interest on pension scheme liabilities | (1,225) | (1,189) | ||||||
Foreign exchange loss on restructured hedging arrangements | - | (7,863) | ||||||
Net movements in acquisition option commitment values | (1,191) | (2,202) | ||||||
Imputed interest on acquisition option commitments | (129) | (638) | ||||||
Interest on tax underpaid | (137) | (1,364) | ||||||
Foreign exchange loss on tax equalisation contracts | - | (19,854) | ||||||
Other gains on tax equalisation contracts | - | 79 | ||||||
Net loss on tax equalisation contracts | - | (19,775) | ||||||
(12,288) | (46,819) | |||||||
Net finance costs | (10,651) | (44,538) |
In 2009 the group recognised £19,854,000 (2010: £nil) in relation to foreign exchange losses on hedges on intra-group financing. This foreign exchange loss was matched by an equal and opposite tax credit so that there was no financial impact on earnings per share. The foreign exchange loss and the tax credit were excluded from underlying profit in 2009 and the underlying tax expense (note 5).
Also in 2009 the group recognised £7,863,000 (2010: £nil) of foreign exchange losses on restructured hedging arrangements which arose from forward contracts classified as ineffective under IAS 39 'Financial Instruments' following the directors' review of the group's US dollar revenue capacity in its UK-based businesses.
2010 | 2009 | |||||||||
£000's | £000's | |||||||||
Reconciliation of net finance costs in income statement to underlying net finance costs | ||||||||||
Total net finance costs in the income statement | (10,651) | (44,538) | ||||||||
Add back: | ||||||||||
Foreign exchange losses on restructured hedging arrangements | - | 7,863 | ||||||||
Net movements in acquisition option commitment values | 1,191 | 2,202 | ||||||||
Imputed interest on acquisition option commitments | 129 | 638 | ||||||||
Foreign exchange loss on tax equalisation contracts | - | 19,854 | ||||||||
1,320 | 30,557 | |||||||||
Underlying net finance costs | (9,331) | (13,981) |
5. Tax on profit/(loss) on ordinary activities
2010 | 2009 | |||||||
£000's | £000's | |||||||
Current tax expense/(credit) | ||||||||
UK corporation tax expense | 6,314 | 340 | ||||||
Foreign tax expense/(credit) | 12,071 | (3,016) | ||||||
Release of prior years' provisions | (3,239) | - | ||||||
Adjustments in respect of prior years | (1,292) | 550 | ||||||
13,854 | (2,126) | |||||||
Deferred tax expense/(credit) | ||||||||
Current year | 6,356 | (10,446) | ||||||
Release of prior years' provisions | (6,141) | - | ||||||
Adjustments in respect of prior years | (1,230) | 2,160 | ||||||
(1,015) | (8,286) | |||||||
Total tax expense/(credit) in income statement | 12,839 | (10,412) |
The effective tax rate for the year is an expense of 18% (2009: credit of 60%). The underlying tax rate for 2010 is 27% (2009: 27%) as set out below:
2010 | 2009 | |||||||
£000's | £000's | |||||||
Reconciliation of tax expense/(credit) in income statement to underlying tax expense | ||||||||
Total tax expense/(credit) in income statement | 12,839 | (10,412) | ||||||
Add back: | ||||||||
Tax on intangible amortisation | 4,395 | 4,684 | ||||||
Tax on exceptional items | (1,127) | 10,512 | ||||||
Tax on acquisition option commitments | - | (2,503) | ||||||
Tax credit on foreign exchange loss on tax equalisation swap | - | 19,854 | ||||||
Tax on foreign exchange losses on restructured hedging arrangements | - | 2,202 | ||||||
Tax on US goodwill amortisation | (4,684) | (4,567) | ||||||
Tax on release of prior years' provisions | 9,380 | - | ||||||
Tax adjustments in respect of prior years | 2,522 | (2,710) | ||||||
10,486 | 27,472 | |||||||
Underlying tax expense | 23,325 | 17,060 | ||||||
Underlying profit before tax (refer to the appendix to the Chairman's Statement) | 86,643 | 62,988 | ||||||
Underlying effective tax rate | 27% | 27% |
In 2010 the release of prior years' provisions of £9,380,000 (2009: £nil) arose due to the agreement by the tax authorities of open tax matters during the year.
In 2009 a credit of £19,854,000 (2010: £nil) relating to tax on foreign exchange losses was treated as exceptional and it was hedged by £19,854,000 (2010: £nil) of foreign exchange losses on tax equalisation contracts included within net finance costs (note 4).
The group presents the above underlying effective tax rate to help users of this report better understand its tax charge. In arriving at this rate, the group removes the tax effect of items which are adjusted for in arriving at the underlying profit disclosed in the appendix to the Chairman's Statement. However, the current tax effect of goodwill and intangible items is not removed. The group considers that the resulting underlying effective tax rate is more representative of its tax payable position, as the deferred tax effect of the goodwill and intangible items is not expected to crystallise.
The actual tax expense/(credit) for the year is different from 28% of profit/(loss) before tax for the reasons set out in the following reconciliation:
2010 | 2009 | ||||
£000's | £000's | ||||
Profit/(loss) before tax | 71,424 | (17,361) | |||
Tax at 28% (2009: 28%) | 19,999 | (4,861) | |||
Factors affecting tax charge: | |||||
Rates of tax on overseas profits | 2,278 | (1,307) | |||
Associate income reported net of tax | (79) | (61) | |||
US state taxes | 1,304 | 1,281 | |||
Goodwill and intangibles | 341 | 2,024 | |||
Disallowable expenditure | 704 | 1,594 | |||
Tax effects of intra-group transactions eliminated on consolidation | - | (14,295) | |||
Reversal of deferred tax asset on exercise of acquisition put options | - | 2,503 | |||
Deferred tax charge arising from changes in tax laws | 194 | - | |||
Release of prior years' provisions | (9,380) | - | |||
Prior year adjustments | (2,522) | 2,710 | |||
Total tax expense/(credit) for the year | 12,839 | (10,412) |
The UK income tax expense for the year is based on the UK statutory rate of corporation tax for the period of 28% (2009: 28%). The impact of changes in statutory tax rates relates principally to the reduction of the UK corporation tax rate from 28% to 27% from April 1 2011 which was enacted on July 27 2010. This change has resulted in a deferred tax charge arising from the reduction in the balance sheet carrying value of deferred tax assets to reflect the anticipated rate of tax at which those assets are expected to reverse.
The UK government has also indicated that it intends to enact future reductions in the main tax rate of 1% each year down to 24% by April 1 2014. Management estimate that the future tax rate changes would further reduce the UK deferred tax asset recognised but the actual impact will be dependent on the deferred tax position at that time.
In addition to the amount charged to the Income Statement, the following amounts relating to tax have been directly recognised in other comprehensive income:
2010 | 2009 | ||||
£000's | £000's | ||||
Current tax | (556) | - | |||
Deferred tax | 109 | (3,792) | |||
(447) | (3,792) |
6. Dividends
2010 | 2009 | |||
£000's | £000's | |||
Amounts recognisable as distributable to equity holders in period | ||||
Final dividend for the year ended September 30 2009 of 7.75p (2008: 13.0p) | 8,816 | 13,697 | ||
Interim dividend for year ended September 30 2010 of 6.25p (2009: 6.25p) | 7,327 | 6,971 | ||
16,143 | 20,668 | |||
Employees' Share Ownership Trust dividend | (8) | (11) | ||
16,135 | 20,657 | |||
Proposed final dividend for the year ended September 30 | 13,927 | 8,816 | ||
Employees' Share Ownership Trust dividend | (7) | (5) | ||
13,920 | 8,811 |
A final dividend of 11.75 pence per ordinary share (2009: 7.75 pence) is proposed for the year ended September 30 2010. Subject to shareholder approval at the Annual General Meeting, this would be paid on February 4 2011 to shareholders on the register on November 19 2010. It is expected that the shares will be marked ex-dividend on November 17 2010.
The directors have resolved to offer a scrip dividend alternative, under the scheme approved by shareholders on January 28 2009, to the final dividend. The scrip reference price, by reference to which new ordinary shares will be issued to those shareholders who elect to receive shares instead of cash in respect of the final dividend, will be announced by the company on December 8 2010. The scrip reference price will be equal to the average of the middle market quotations of an ordinary share as derived from the Daily Official List for the fifteen successive dealing days commencing on November 17 2010 and ending on December 7 2010. Mandate forms or revocations of elections must be received by the company's registrars no later than 3.00 pm on January 11 2011 to be effective. Full details of the scrip dividend alternative will be included in the shareholder's circular which will be sent to shareholders in December 2010 and for those shareholders who have opted for electronic communication, the information will be available on the company's website (www.euromoneyplc.com) at the same time.
The proposed final dividend of 11.75 pence (2009: 7.75 pence) is subject to approval at the Annual General Meeting on January 20 2011 and has not been included as a liability in these financial statements in accordance with IAS 10 'Events after the balance sheet date'.
7. Earnings/(loss) per share
2010 | 2009 | |||
£000's | £000's | |||
Earnings/(loss) attributable to equity holders of the parent | 58,105 | (6,287) | ||
Less earnings from discontinued operations | - | (1,207) | ||
Basic earnings/(loss) - continuing operations | 58,105 | (7,494) | ||
Acquired intangible amortisation | 13,671 | 15,891 | ||
Exceptional items | 228 | 33,901 | ||
Imputed interest on acquisition option commitments | 129 | 638 | ||
Net movements in acquisition option commitment values | 1,191 | 2,202 | ||
Foreign exchange loss on restructured hedging arrangements | - | 7,863 | ||
Tax on the above adjustments | (3,268) | (14,895) | ||
Tax deduction on US goodwill | 4,684 | 4,567 | ||
Provision released in respect of prior years' tax | (9,380) | - | ||
Tax adjustment in respect of prior years | (2,522) | 2,710 | ||
Adjusted earnings | 62,838 | 45,383 | ||
Number | Number | |||
000's | 000's | |||
Weighted average number of shares | 116,166 | 109,750 | ||
Shares held by the Employees' Share Ownership Trust | (59) | (59) | ||
116,107 | 109,691 | |||
Effect of dilutive share options | 1,344 | 2,682 | ||
Diluted weighted average number of shares | 117,451 | 112,373 | ||
Pence per share | Pence per share | |||
Basic earnings/(loss) per share - continuing operations | 50.04 | (6.83) | ||
Effect of dilutive share options | (0.57) | 0.16 | ||
Diluted earnings/(loss) per share - continuing operations | 49.47 | (6.67) | ||
Effect of acquired intangible amortisation | 11.64 | 14.14 | ||
Effect of exceptional items | 0.19 | 30.17 | ||
Effect of imputed interest on acquisition option commitments | 0.11 | 0.57 | ||
Effect of net movements in acquisition option commitment values | 1.01 | 1.96 | ||
Effect of foreign exchange loss on restructured hedging arrangements | - | 7.00 | ||
Effect of tax on the above adjustments | (2.78) | (13.25) | ||
Effect of tax deduction on US goodwill | 3.99 | 4.06 | ||
Effect of provision release in respect of prior years' tax | (7.98) | - | ||
Effect of tax adjustment in respect of prior years | (2.15) | 2.41 | ||
Adjusted diluted earnings per share | 53.50 | 40.39 | ||
Basic earnings/(loss) per share - continuing and discontinued operations | 50.04 | (5.73) | ||
Effect of dilutive share options | (0.57) | 0.14 | ||
Diluted earnings/(loss) per share - continuing and discontinued operations | 49.47 | (5.59) |
The adjusted diluted earnings per share figure has been disclosed since the directors consider it to provide an indication of the underlying trading performance.
8. Acquisitions
Purchase of new business
In August 2010, the group acquired 100% of the equity share capital of Arete Consulting Limited for a cash consideration of £6.1 million with a further payment in 2011 of approximately £0.6 million dependent on the audited profits of the business. Arete Consulting Limited is the parent company of a group of companies that owns and runs the website StructuredRetailProducts.com, the leading online information source for the structured retail products market. The website provides access to the largest online database of structured retail investment products. Covering all the major European, Americas and Asia-Pacific markets.
Fair value | |||||||
Book value | adjustments | Fair value | |||||
£000's | £000's | £000's | |||||
Net assets acquired: | |||||||
Intangible assets | - | 3,320 | 3,320 | ||||
Other non-current assets | 72 | - | 72 | ||||
Cash and cash equivalents | 978 | - | 978 | ||||
Other current assets | 266 | - | 266 | ||||
Trade creditors and other payables | (1,354) | - | (1,354) | ||||
Other non-current liabilities | - | (896) | (896) | ||||
(38) | 2,424 | 2,386 | |||||
Goodwill | 4,351 | ||||||
Total consideration | 6,737 | ||||||
Consideration satisfied by: | |||||||
Cash | 6,143 | ||||||
Deferred consideration | 594 | ||||||
6,737 |
Intangible assets represent brands, subscriptions contracts and customer relationships for which amortisation of £49,000 has been charged in the year. Goodwill is attributable to the value of the workforce and anticipated future operating synergies. Other non-current liabilities includes a deferred tax liability arising on the intangible assets.
The Arete group contributed £393,000 to the group's revenue, £66,000 to the group's operating profit and £66,000 to the group's profit before tax for the period between the date of acquisition and September 30 2010.
Increase in equity holdings
IAS 27 'Consolidated and Separate Financial Statements' (effective for annual periods beginning on or after July 1 2009) requires that, where there is no change in ownership of an existing controlled entity an increase in equity holding is accounted for as an equity transaction, with no adjustment to goodwill or gains and losses. Any remaining interest in the entity is re-measured to fair value, and a gain or loss is recognised in the income statement. This differs from the group's previous approach whereby goodwill was calculated separately for each transaction and the acquiree's assets and liabilities were fair valued at the date of acquisition. The new requirements have been applied to the purchase of additional interests in controlled entities during the year as set out below.
In October 2009, the group purchased the final 5% of the equity share capital of Coaltrans Conferences Limited for a cash consideration of £1,341,000.
In January 2010, the group exercised its option to purchase the final 10.8% of the equity share capital of Total Derivatives Limited for a cash consideration of £1,820,000. The group's equity shareholding in Total Derivatives Limited increased to 100%.
In February 2010, the group purchased the final 15% of the equity share capital of TelCap Limited for a cash consideration of £5,691,000. The group's equity shareholding in TelCap Limited increased to 100%.
Also in February 2010, the group purchased a further 1% of the equity share capital of Internet Securities, Inc. (ISI) for a cash consideration of $2,654,000 (£1,744,000). The group's equity shareholding in ISI increased to 98.7%.
In March 2010, the group, through ISI, acquired the final 49% interest in Benchmark Financials Limited (BPR) for a cash consideration of $1,479,000 (£980,000) paid in April 2010. The group's equity shareholding in BPR increased to 100%.
If the above acquisitions had been completed on the first day of the financial year, group revenues for the year would have been increased by £2,347,000 and group profit attributable to equity holders of the parent would have been increased by £898,000.
9. Deferred income
2010 | 2009 | ||||
£000's | £000's | ||||
Deferred subscription income | 76,095 | 66,944 | |||
Other deferred income | 17,645 | 15,655 | |||
93,740 | 82,599 |
The analysis of deferred income was not included in the audited financial statements for the year ended September 30 2009. The directors, however, believe it provides a useful indication of the financial position of the group.
10. Called up share capital
2010 | 2009 | ||
£000's | £000's | ||
Allotted, called up and fully paid | |||
118,491,911 ordinary shares of 0.25p each | |||
(2009: 113,757,463 ordinary shares of 0.25p each) | 296 | 284 |
During the year, 4,734,448 ordinary shares of 0.25p each (2009: 8,456,567 ordinary shares) with an aggregate nominal value of £11,836 (2009: £21,141) were issued as follows: 2,620,495 ordinary shares (2009: 6,257,957) under the company's 2009 scrip dividend alternative for a cash consideration of £nil (2009: £nil) and 2,113,953 ordinary shares (2009: 2,198,610 ordinary shares) following the exercise of share options granted under the company's share option schemes for a cash consideration of £1,322,454 (2009: £5,497).
Related Shares:
ERM.L