We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register to chat with like-minded investors on our interactive forums.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Huntsworth Plc | LSE:HNT | London | Ordinary Share | GB00B0CRWK29 | ORD 1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 107.50 | 107.50 | 108.00 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2019 to Apr 2024
TIDMHNT
RNS Number : 0805M
Huntsworth PLC
26 July 2017
Huntsworth
Interim results for the six months to 30 June 2017
Continuing recovery with strong organic growth
-- Headline profit before tax up by 58% -- Interim dividend increased by 10% to 0.55p -- Strong growth from Huntsworth Health -- Grayling returns to profit -- Acquisition of The Creative Engagement Group (TCEG) in July 2017
Huntsworth plc, the healthcare communications and public relations group, today announces its interim results for the six months to 30 June 2017.
Financial highlights
Hot Features
Premium
30 June 30 June
2017 2016
Revenue GBP94.2m GBP86.6m +9%
Profit / (loss) before GBP9.2m GBP(8.9)m
tax
Diluted profit /
(loss) per share 1.6p (2.7)p
Headline operating
profit(1) GBP11.0m GBP7.3m +50%
Headline profit before
tax(1) GBP10.0m GBP6.4m +58%
Headline basic &
diluted EPS(1) 2.4p 1.7p +41%
Dividend per share 0.55p 0.50p +10%
Net debt GBP26.8m GBP37.1m
Paul Taaffe, CEO of Huntsworth plc, commented:
"The Group grew very strongly through the first half of 2017 led by Huntsworth Health assisted by favourable movements in exchange rates. Grayling has responded well to last year's restructuring with a return to profit. Our momentum going into the second half remains strong, driven by continued growth at Huntsworth Health, the first time impact of the TCEG acquisition and improving trading at Grayling."
Notes:
1. Unless otherwise stated, results have been adjusted to exclude highlighted items. An explanation of how all adjusted measures have been calculated is included in Appendix 1.
Enquiries
Huntsworth 020 3861 3999 Paul Taaffe, Chief Executive Officer Neil Jones, Chief Financial Officer Citigate Dewe Rogerson 020 7638 9571 Simon Rigby Elizabeth Kittle
Chief Executive's Statement
Group overview
Revenues for the first half of 2017 were GBP94.2 million (2016: GBP86.6 million), an increase of 9% compared to the prior year, or 7% on a like-for-like(2) basis. Profit before tax and highlighted items was GBP10.0 million (2016: GBP6.4 million), an increase of 58%.
The first half of the year has seen the Group perform strongly, driven by Huntsworth Health, which grew its revenue and profits by nearly 20% on a like-for-like basis, and assisted by a stronger US dollar. In addition, Grayling has returned to profit in the first half of the year, with three of its four operating units now making a positive contribution to the Group. Red has grown well in a flat market, although growth is expected to slow in H2 as client changes begin to impact, while Citigate Dewe Rogerson was slightly behind 2016 mainly due to the previously highlighted weaker trading conditions in Asia.
Our main focus for growth and investment remains Huntsworth Health. Healthcare is a growing sector as clients seek a more differentiated and increasingly digital offering for their medical and marketing communications. To further support this we added The Creative Engagement Group ('TCEG') to our portfolio of leading agencies in July 2017 for cash consideration of GBP24.7 million. TCEG consists of three agencies that provide experiential marketing, primarily to Healthcare clients, and its acquisition will further strengthen our ability to provide high quality digital creativity to clients, whilst allowing TCEG to benefit from access to the Group's existing Healthcare clients.
The Group's cash flow remained strong during the period, with a net operating inflow before highlighted items of GBP6.4 million (2016: GBP0.1 million) representing a cash conversion of 58%, ahead of our normal H1 average. Net debt at 30 June 2017 was GBP26.8 million (2016: GBP37.1 million).
Notes:
2. Like-for-like revenues are stated at constant exchange rates and are adjusted to include pre-acquisition revenues and exclude disposals/closures. A reconciliation of like-for-like measures to IFRS measures is included in Appendix 1.
Divisional overview
Huntsworth Health
First half-year 2017 revenues grew 33% or 20% on a like-for-like basis to GBP55.3 million, delivering an operating margin of 19.2% (H1 2016 19.4%).
Huntsworth Health continues to perform well, with strong double-digit revenue and operating profit growth. This growth continues to be driven by our largest agencies, with Evoke Health, our full service digital consumer agency, growing like-for-like revenues by 26.4%, and Apothecom, our medical communications and market access agency, growing like-for-like revenues by 15.3%. Together these two agencies now represent over 80% of divisional revenue. Profit margins across the division were in line with 2016 despite continued investment, most notably in a new multicultural agency within Evoke called Fabric together with market access at Apothecom. In terms of geographical spilt the division remains heavily weighted to the US, with nearly 90% of revenues generated there.
New business momentum remains good going into H2, although revenue growth will be slower than H1, which was exceptionally high. Consistent with our growth plan, we have won business from an expanded client base with wins across our healthcare verticals.
The addition of TCEG's experiential and internal communications skills to the portfolio brings significant revenues from new and existing Healthcare clients, and allows the divisional agencies the ability to offer an expanded range of services, which should allow TCEG to grow its US revenues from its current level of around one third of total revenues.
Grayling
Grayling revenues fell 24%, or 13% on a like-for-like basis, to GBP21.0 million, resulting in a profit of GBP0.4m for the period (H1 2016: loss of GBP0.1m). This performance is in line with our expectations as we develop Grayling into a more focused business that operates profitable agencies.
At 30 June 2017, continental Europe, the UK operations (together representing circa 70% of divisional revenues) and the Middle East and Africa region are all now profitable. We have further restructured the US PR offering with the aim of returning that business to profitability by the start of 2018.
Performance has differed between regions in the first half of 2017. Continental Europe remains the strongest and most profitable part of the division but has had a mixed performance in H1 with good growth in Eastern Europe offset by a disappointing performance in Western Europe. Overall like-for-like revenues are 6% down on H1 2016.
Following a restructure in 2015/2016 and the elimination of incremental costs from consolidating the London property portfolio, the UK business made good progress, retaining a number of major clients, generating positive net new client wins and attracting high quality new talent.
After a very difficult 2016, the Middle East & Africa division has returned to profit. Following its exit from Turkey and Qatar due to extremely difficult trading and political conditions, the division is now focused on the UAE and Kenya, both of which have made strong progress during the period.
The US business consists of a federal lobbying business in Washington DC, which remains profitable, and a general PR business which continues to transition to a broader client portfolio.
Red
Red performed well in the first half of the year with revenues growing by 5% to GBP6.9 million. Operating profit for the half year grew by 16% to GBP1.4 million, with margins improving from 18.2% to 20.1%. Following some movements in the client portfolio, growth is expected to be slower in H2.
Citigate Dewe Rogerson (CDR)
CDR's revenues grew by 2% due largely to the impact of positive exchange rates; on a like-for-like basis revenues fell 3%, to GBP10.9 million, delivering margins of 13.0% (H1 2016 15.1%).
The decrease was primarily driven by the Asia Pacific offices of CDR, with like-for-like revenues from Greater China down 14% and Singapore down 9%, reflecting a quieter transaction market in these regions.
Trading conditions were mixed in the UK, with a strong performance from financial PR with some notable project wins, offset by a weaker performance from corporate PR. Overall the UK agency saw a small fall in like-for-like revenues and margins, which resulted in an adjustment to staffing levels.
Continental Europe was broadly flat on H1 2016, with a strong performance in the Netherlands largely offset by a weaker performance in France.
Dividend
Given the strength of the Group's H1 performance and the outlook for the remainder of the year the interim dividend is being raised by 10% to 0.55p (H1 2016: 0.5p).
Group outlook
We expect to see a continued good performance across the Group in the second half of the year, again led by the Healthcare Division, along with the first time inclusion of TCEG. We expect Grayling to continue to deliver improved profitability, whilst CDR should benefit from the cost savings implemented in the first half of the year.
Review of Financial Results
Summary of financial results for the six months ended 30 June 2017
Like-for-like
2017 growth 2016
GBPm % GBPm
---------------------------------- ------ -------------- ------- -------
Revenue
Huntsworth Health 55.4 19.6% 41.5
Grayling 21.0 (13.3)% 27.8
CDR 10.9 (3.2)% 10.7
Red 6.9 5.2% 6.6
================================== ====== ============== ======= =======
Total revenue 94.2 6.6% 86.6
---------------------------------- ------ -------------- ------- -------
2017 Margin 2016 Margin
GBPm % GBPm %
---------------------------------- ------ -------------- ------- -------
Operating profit/(loss)
Huntsworth Health 10.7 19.2% 8.0 19.4%
Grayling 0.4 2.1% (0.1) (0.3)%
CDR 1.4 13.0% 1.6 15.1%
Red 1.4 20.1% 1.2 18.2%
---------------------------------- ------ -------------- ------- -------
Total operations 13.9 14.7% 10.7 12.4%
Central costs (3.0) (3.4)
Associates 0.1 -
---------------------------------- ------ -------------- ------- -------
Operating profit before
highlighted items 11.0 11.5% 7.3 8.5%
Highlighted items (Note
3) (0.9) (15.2)
---------------------------------- ------ -------------- ------- -------
Reported operating profit/(loss) 10.1 (7.9)
---------------------------------- ------ -------------- ------- -------
Adjusted basic & diluted
EPS 2.4p 1.7p
Reported basic & diluted
EPS 1.6p (2.7)p
---------------------------------- ------ -------------- ------- -------
Revenue and profit before highlighted items
Revenue in the six months to 30 June 2017 increased by GBP7.6 million to GBP94.2 million (H1 2016: GBP86.6 million).
On a like-for-like basis, revenues grew by 19.6% in Huntsworth Health and 5.2% in Red. Revenues declined by 13.3% in Grayling and 3.3% in CDR.
Group operating margins rose from 8.5% to 11.5%, primarily reflecting strong growth from Huntsworth Health, which has higher margins, and a return to profitability in Grayling.
Highlighted items
Highlighted items in the first half of 2017 relate primarily to the amortisation of intangible assets (GBP0.4 million) and acquisition related costs (GBP0.4 million). Highlighted items in H1 2016 included an impairment of GBP15.0 million in respect of Grayling goodwill.
After highlighted items, the statutory reported operating profit was GBP10.1 million (H1 2016: loss of GBP7.9 million).
Currency
The impact of changes in exchange rates against H1 2016 was to increase revenues by GBP7.9 million and increase operating profits by GBP2.5 million, which includes GBP1.3 million of incremental gains on hedging instruments.
Although the average sterling rate in H1 2017 was weaker than H1 2016, sterling actually strengthened between 31 December 2016 and 30 June 2017 resulting in a GBP3.6 million debit to Other Comprehensive Income and Expense arising from the retranslation of the Group's overseas assets.
Tax
The total tax charge of GBP3.9 million comprises a tax charge of GBP2.2 million on underlying earnings and GBP1.7 million on highlighted items. The pre-highlighted tax expense is based on the expected full year tax rate of 22% (year ended 31 December 2016: 18%). For the periods ended 30 June 2016 and 31 December 2016 the Group has reclassified the deferred tax expense on US intangible assets from profit before tax and highlighted items into highlighted items. This is on the basis that the deferred tax expense would only ever crystallise on a sale of the relevant businesses, which is not anticipated at the current time, and such a sale would be a highlighted item.
Earnings per share
Profits attributable to ordinary shareholders before highlighted items were GBP7.8 million (H1 2016: GBP5.5 million). Adjusted basic and diluted earnings per share increased to 2.4p (H1 2016: 1.7p).
Profits attributable to ordinary shareholders after highlighted items were GBP5.3 million (H1 2016: loss GBP8.9 million), resulting in basic and diluted earnings per share of 1.6p (H1 2016: loss of 2.7p).
Dividends
Given the strength of the Group's H1 performance and the outlook for the remainder of the year the interim dividend is being raised by 10% to 0.55p (H1 2016: 0.5 pence). The record date for this dividend will be 29 September 2017 and it is payable on 6 November 2017. A scrip dividend alternative will be available.
Balance sheet and cash flow
Cash inflow from operations totalled GBP6.4 million (H1 2016: GBP0.1 million), before highlighted cash outflows of GBP1.3 million. Other principal cashflows during the period were net payments for interest, tax and non-current assets of GBP3.1 million (H1 2016: GBP5.2 million), offset by the proceeds on the sale of Whiteboard and Hudson Sandler of GBP2.4 million.
Net debt at 30 June 2017 was GBP26.8 million (30 June 2016: GBP37.1 million; 31 December 2016: GBP31.6 million) which is within the Group's available facilities. Financial covenants based on the Group's facility agreements continue to be comfortably met.
On 3 July 2017, after the period end, the Group exercised its accordion option to extend its available facilities to GBP80 million, which remain committed until 31 May 2019.
Key risks and uncertainties
The Directors monitor the risks that the Group is exposed to and the risk management processes and internal controls in place to mitigate these risks. Our risk management approach is led by the Risk Committee and is designed to identify risks to the Group using both a bottom-up and top-down approach.
The Directors have considered whether the nature or level of risk that the Group is exposed to has changed significantly in the first half of 2017 and have concluded that whilst uncertainties remain in the macroeconomic environment, particularly around the UK's exit from the European Union, the risk profile is largely unchanged. The Directors continue to review risk levels and will act to mitigate any increased risks accordingly.
As described more fully on pages 26 to 29 of the 2016 Annual Report and Accounts, the Group's key risks and uncertainties are identified as:
-- economic downturn -- this can result in fewer new client mandates, longer procurement processes, pricing
pressures and an increased risk of bad debt;
-- currency risk -- this can cause earnings to fluctuate, particularly as the proportion of the Group's profits made
in the US is increasing;
-- investment decisions fail to deliver expected growth -- investments may be less financially beneficial than
anticipated;
-- service offering fails to evolve to meet changing market needs -- failure to evolve can result in loss of market
share, client losses and pressures on pricing;
-- loss of key clients -- impacting revenue and profit;
-- loss of key talent -- key individuals maintain client relationships and service quality;
-- information systems access and security -- breaches could compromise operations;
-- loan facility and covenant headroom risk -- resulting in reputational damage and/or impairing the Group's ability
to make future acquisitions or settle existing obligations;
-- legal and regulatory compliance -- potentially giving rise to reputational and/or financial damage.
The Group has a number of ongoing processes to identify, evaluate and manage the key financial, operating and compliance risks faced by the Group and for determining the appropriate course of action to manage and mitigate those risks. The Board delegates the monitoring of these internal control and risk management processes to the Audit Committee, and in turn to the Risk Committee. Further details of the risk management processes undertaken are included on page 36 of the 2016 Annual Report and Accounts.
Forward looking statements
The interim management report contains certain forward looking statements in respect of Huntsworth plc and the operation of its subsidiaries. These statements and forecasts involve risk and uncertainty because they relate to events and depend upon circumstances that may or may not occur in the future. There are a number of factors that could cause actual results or developments to differ materially from those expressed or implied by these forward looking statements and forecasts. Nothing in this announcement should be construed as a profit forecast.
Condensed Consolidated Income Statement
for the six months ended 30 June 2017
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
Notes GBP000 GBP000 GBP000
------------------------------------------ ----- --------- --------- ------------
Turnover 111,949 104,818 216,145
------------------------------------------ ----- --------- --------- ------------
Revenue 2 94,200 86,556 180,137
Operating expenses (84,178) (94,436) (194,723)
Share of profit from associate 99 - 57
------------------------------------------ ----- --------- --------- ------------
Operating profit/(loss) 2 10,121 (7,880) (14,529)
------------------------------------------ ----- --------- --------- ------------
Finance income 4 3 5 9
Finance costs 4 (941) (978) (1,982)
------------------------------------------ ----- --------- --------- ------------
Profit/(loss) before tax 9,183 (8,853) (16,502)
------------------------------------------ ----- --------- --------- ------------
Comprising:
Profit before tax and highlighted
items 3 10,039 6,354 16,005
Highlighted items 3 (856) (15,207) (32,507)
------------------------------------------ ----- --------- --------- ------------
9,183 (8,853) (16,502)
Taxation expense 5 (3,882) (26) (1,759)
------------------------------------------ ----- --------- --------- ------------
Profit/(loss) for the period attributable
to Parent Company's equity shareholders 5,301 (8,879) (18,261)
------------------------------------------ ----- --------- --------- ------------
Profit/(loss) per share
Basic - pence 7 1.6 (2.7) (5.6)
Diluted - pence 7 1.6 (2.7) (5.6)
Condensed Consolidated Statement of Comprehensive Income
for the six months ended 30 June 2017
Audited
Unaudited Unaudited Year ended
6 months ended 30 June 2017 6 months ended 30 June 2016 31 December 2016
GBP000 GBP000 GBP000
Profit/(loss) for the period 5,301 (8,879) (18,261)
Other comprehensive income and
expense
Items that may be reclassified
subsequently to the Income
Statement
Currency translation differences (3,607) 10,786 20,095
Tax credit on currency
translation differences 53 386 -
Amounts recognised in the Income
Statement on interest rate swaps 128 96 (664)
Movement in valuation of interest
rate swaps 41 (754) 231
Tax (expense)/credit on interest
rate swaps (32) 132 82
---------------------------------- ----------------------------- ----------------------------- ------------------
Total items that may be
reclassified subsequently to
profit or loss (3,417) 10,646 19,744
Other comprehensive income and
expense for the period (3,417) 10,646 19,744
---------------------------------- ----------------------------- ----------------------------- ------------------
Total comprehensive income and
expense for the period
attributable to Parent Company's
equity
shareholders 1,884 1,767 1,483
---------------------------------- ----------------------------- ----------------------------- ------------------
Condensed Consolidated Balance Sheet
as at 30 June 2017
Unaudited Unaudited
6 months 6 months Audited
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
Notes GBP000 GBP000 GBP000
------------------------------------- ------
Non-current assets
Intangible assets 8 155,962 172,506 159,797
Property, plant and equipment 10,470 9,950 11,832
Investment in associate 9 281 - 182
Other receivables 717 170 188
Deferred tax assets 1,462 2,377 926
------------------------------------- ------ ---------- ---------- -------------
168,892 185,003 172,925
------------------------------------- ------ ---------- ---------- -------------
Current assets
Work in progress 7,360 5,021 5,396
Trade and other receivables 62,764 54,671 56,087
Current tax receivable 526 574 1,504
Derivative financial assets 10 495 - -
Cash and short-term deposits 13 36,656 10,544 14,978
Assets of disposal group classified
as held for sale - - 3,319
------------------------------------- ------ ---------- ---------- -------------
107,801 70,810 81,284
------------------------------------- ------ ---------- ---------- -------------
Current liabilities
Obligations under finance leases (2) (3) (2)
Bank overdraft (110) - (495)
Trade and other payables (55,285) (47,523) (47,920)
Derivative financial liabilities 10 (232) (581) (154)
Current tax payable (1,542) (1,044) (756)
Provisions 12 (521) (1,322) (1,979)
------------------------------------- ------ ---------- ---------- -------------
(57,692) (50,473) (51,306)
------------------------------------- ------ ---------- ---------- -------------
Non-current liabilities
Bank loans 11 (63,519) (46,280) (45,412)
Obligations under finance leases (3) (26) (4)
Trade and other payables (2,917) (1,814) (2,892)
Derivative financial liabilities 10 (124) (750) (525)
Deferred tax liabilities (199) (199) (202)
Provisions 12 (1,292) (2,147) (1,553)
-------------
(68,054) (51,216) (50,588)
------------------------------------- ------ ---------- ---------- -------------
Net assets 150,947 154,124 152,315
------------------------------------- ------ ---------- ---------- -------------
Equity
Called up share capital 107,188 107,185 107,188
Share premium account 62,926 62,801 62,926
Merger reserve 29,468 29,468 29,468
Foreign currency translation
reserve 40,397 34,695 44,004
Hedging reserve (356) (750) (525)
Treasury shares (1,166) (1,166) (1,166)
Investment in own shares held
in the Employee Benefit Trusts (1,764) (1,867) (1,764)
Retained earnings (85,746) (76,242) (87,816)
------------------------------------- ------ ---------- ---------- -------------
Equity attributable to equity
holders of the parent 150,947 154,124 152,315
------------------------------------- ------ ---------- ---------- -------------
Condensed Consolidated Cash Flow Statement
for the six months ended 30 June 2017
Unaudited Unaudited
6 months 6 months Audited
ended ended Year ended
30 June 30 June 31 December
2017 2016 2016
Notes GBP000 GBP000 GBP000
--------------------------------------- ----- --------- --------- ------------
Cash inflow/(outflow) from operating
activities
Cash inflow/(outflow) from operations 13(a) 5,106 (1,342) 12,640
Interest paid (694) (795) (1,629)
Interest received 3 4 6
Net tax paid (1,352) (505) (2,107)
--------------------------------------- ----- --------- --------- ------------
Net cash inflow/(outflow) from
operating activities 3,063 (2,638) 8,910
--------------------------------------- ----- --------- --------- ------------
Cash inflow/(outflow) from investing
activities
Proceeds from sale of businesses,
net of cash disposed 2,375 - 462
Acquisition of intangible assets - (488) (488)
Cost of internally developed
intangible assets (180) (505) (933)
Purchases of property, plant
and equipment (887) (2,930) (5,053)
Proceeds from sale of property,
plant and equipment - 7 27
--------------------------------------- ----- --------- --------- ------------
Net cash inflow/(outflow) from
investing activities 1,308 (3,916) (5,985)
--------------------------------------- ----- --------- --------- ------------
Cash inflow/(outflow) from financing
activities
Proceeds from sale of own shares
to settle share options - 251 251
Repayment of finance lease liabilities (1) (2) (24)
Net drawdown of borrowings 17,975 6,975 5,975
Dividends paid to equity holders
of the parent - - (5,562)
--------------------------------------- ----- --------- --------- ------------
Net cash inflow from financing
activities 17,974 7,224 640
--------------------------------------- ----- --------- --------- ------------
Increase in cash and cash equivalents 22,345 670 3,565
--------------------------------------- ----- --------- --------- ------------
Movements in cash and cash equivalents
Increase in cash and cash equivalents 22,345 670 3,565
Effects of exchange rate fluctuations
on cash held (282) 956 2,000
Cash and cash equivalents at
1 January 14,483 8,918 8,918
--------------------------------------- ----- --------- --------- ------------
Cash and cash equivalents at
end of period 13(c) 36,546 10,544 14,483
--------------------------------------- ----- --------- --------- ------------
Condensed Consolidated Statement of Changes in Equity
for the six months ended 30 June 2017
Called Foreign
up Share currency Investment
share premium Merger translation Hedging Treasury in Retained Total
own
capital account reserve reserve reserve shares shares earnings Equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
At 1 January
2016 (audited) 107,170 62,811 30,369 23,909 (92) (1,166) (4,095) (63,604) 155,302
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
Loss for the
period - - - - - - - (8,879) (8,879)
Other
comprehensive
income/(expense) - - - 10,786 (658) - - 518 10,646
=================== ======== ======== ======== ============ ======== ========= =========== ========= ========
Total
comprehensive
income/(expense) - - - 10,786 (658) - - (8,361) 1,767
Settlement
of deferred
consideration 15 - 593 - - - - - 608
Settlement
of share options - - - - - - 2,228 (1,977) 251
Share issue
costs - (10) - - - - - - (10)
Charge for
share-based
payments - - - - - - - 269 269
Tax on share-based
payments - - - - - - - 8 8
Equity dividends - - - - - - - (4,071) (4,071)
Transfer - - (1,494) - - - - 1,494 -
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
At 30 June
2016 (unaudited) 107,185 62,801 29,468 34,695 (750) (1,166) (1,867) (76,242) 154,124
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
Loss for the
period - - - - - - - (9,382) (9,382)
Other
comprehensive
income/(expense) - - - 9,309 225 - - (436) 9,098
=================== ======== ======== ======== ============ ======== ========= =========== ========= ========
Total
comprehensive
income/(expense) - - - 9,309 225 - - (9,818) (284)
Settlement
of share options - - - - - - 103 (103) -
Share issue
costs - (11) - - - - - - (11)
Credit for
share-based
payments - - - - - - - (35) (35)
Credit for
unclaimed
dividends - - - - - - - 11 11
Tax on share-based
payments - - - - - - - 2 2
Scrip dividends 3 136 - - - - - - 139
Equity dividends - - - - - - - (1,631) (1,631)
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
At 31 December
2016 (audited) 107,188 62,926 29,468 44,004 (525) (1,166) (1,764) (87,816) 152,315
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
Profit for
the period - - - - - - - 5,301 5,301
Other
comprehensive
(expense)/income - - - (3,607) 169 - - 21 (3,417)
=================== ======== ======== ======== ============ ======== ========= =========== ========= ========
Total
comprehensive
(expense)/income - - - (3,607) 169 - - 5,322 1,884
Charge for
share-based
payments - - - - - - - 655 655
Tax on share-based
payments - - - - - - - 171 171
Equity dividends - - - - - - - (4,078) (4,078)
At 30 June
2017 (unaudited) 107,188 62,926 29,468 40,397 (356) (1,166) (1,764) (85,746) 150,947
------------------- -------- -------- -------- ------------ -------- --------- ----------- --------- --------
Notes to the Financial Statements
1. Basis of preparation
The condensed consolidated unaudited interim financial statements for the six months ended 30 June 2017 have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority, IAS 34 "Interim Financial Reporting" and the Group's accounting policies.
The Group's accounting policies are in accordance with International Financial Reporting Standards as adopted by the European Union and are set out in the Group's Annual Report and Accounts 2016 on pages 68 - 73, except as noted below. These are consistent with the accounting policies which the Group expects to adopt in its 2017 Annual Report. The Group has not early adopted any Standard, Interpretation or Amendment that has been issued but is not yet effective.
The information relating to the six months ended 30 June 2017 and 30 June 2016 is unaudited and does not constitute statutory financial statements as defined in Section 434 of the Companies Act 2006. The information has however been reviewed by the auditors and their report to the Board of Huntsworth plc is set out on page 27 of this document. The comparative figures for the year ended 31 December 2016 have been extracted from the Group's Annual Report and Accounts 2016, on which the auditors gave an unmodified opinion and did not include a statement under section 498 (2) or (3) of the Companies Act 2006. The Group Annual Report and Accounts for the year ended 31 December 2016 have been filed with the Registrar of Companies.
Changes in accounting policies
A number of new and amended IFRS's have been adopted and none had any significant impact on the Group's financial statements. Other than IFRS 15 and IFRS 16, the adoption of the standards, amendments and interpretations issued but not effective is not expected to have a material impact on the Group's financial statements. The Directors are in the process of evaluating the impact of IFRS 15 and IFRS 16.
Going concern
After reviewing the Group's performance, future forecasted performance and cash flows, ability to draw down on its facilities and the covenant requirements of those facilities, and after considering the key risks and uncertainties set out on page 9, the Directors consider that the Group has sufficient resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the Group's financial statements.
Reclassification of prior period information
For the periods ended 30 June 2016 and 31 December 2016 the Group has reclassified the deferred tax expense on US intangible assets from profit before tax and highlighted items into highlighted items. This is on the basis that the deferred tax expense would only ever crystallise on a sale of the relevant businesses, which is not anticipated at the current time, and such a sale would be a highlighted item.
Estimates
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. In preparing these condensed interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year ended 31 December 2016.
2. Segmental analysis
The following is an analysis of the Group's revenue and operating profit before highlighted items by reportable segment.
The Group's business activities are split into four operating divisions: Citigate Dewe Rogerson (CDR), Grayling, Red and Huntsworth Health. These divisions are the basis on which information is reported to the Group's Chief Operating Decision Maker, which has been determined to be the Group Board. The segment result is the measure used for the purposes of performance assessment and represents profit earned by each segment, but before highlighted operating expenses, net finance costs and taxation.
Huntsworth
CDR Grayling Red Health Total
6 months to 30 June GBP000 GBP000 GBP000 GBP000 GBP000
2017
---------------------------- ------- --------- ------- ----------- -------
Segment revenue 10,890 21,028 6,938 55,344 94,200
---------------------------- ------- --------- ------- ----------- -------
Segment operating
profit before highlighted
items 1,417 442 1,391 10,631 13,881
---------------------------- ------- --------- ------- ----------- -------
Huntsworth
CDR Grayling Red Health Total
6 months to 30 June GBP000 GBP000 GBP000 GBP000 GBP000
2016
----------------------- ------- --------- ------- ----------- -------
Segment revenue 10,655 27,817 6,598 41,486 86,556
----------------------- ------- --------- ------- ----------- -------
Segment operating
profit/(loss) before
highlighted items 1,606 (85) 1,203 8,046 10,770
----------------------- ------- --------- ------- ----------- -------
Huntsworth
CDR Grayling Red Health Total
Year ended 31 December GBP000 GBP000 GBP000 GBP000 GBP000
2016
------------------------ ------- --------- ------- ----------- --------
Segment revenue 22,087 53,862 13,349 90,839 180,137
------------------------ ------- --------- ------- ----------- --------
Segment operating
profit/(loss) before
highlighted items 3,584 (750) 2,710 18,299 23,843
------------------------ ------- --------- ------- ----------- --------
Highlighted items are not presented to the Board on a segmental basis.
A reconciliation of segment operating profit before highlighted items to profit/(loss) before tax is provided below:
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
-------------------------------------------------- --------- --------- ------------
Segment operating profit before highlighted items 13,881 10,770 23,843
Unallocated costs (3,003) (3,443) (5,922)
Share of profit from associate 99 - 57
-------------------------------------------------- --------- --------- ------------
Operating profit before highlighted items 10,977 7,327 17,978
Highlighted items (856) (15,207) (32,507)
Operating profit/(loss) 10,121 (7,880) (14,529)
Net finance costs (938) (973) (1,973)
Profit/(loss) before tax 9,183 (8,853) (16,502)
-------------------------------------------------- --------- --------- ------------
3. Highlighted items
Unaudited
Unaudited 6 months Audited
6 months ended Year ended
ended 30 30 June 31 December
June 2017 2016 2016
Notes GBP000 GBP000 GBP000
------------------------------------------------------ ----- ---------- --------- ------------
Profit/(loss) before tax 9,183 (8,853) (16,502)
Adjustments charged/(credited) to operating expenses:
Amortisation of intangible assets 8 395 439 840
Goodwill impairment 8 - 15,034 30,499
Impairment of software development costs 8 - - 239
Restructuring costs - 443 1,608
Remeasurement of contingent consideration receivable 102 - -
Acquisition and transaction related charge/(credit) 359 (709) (679)
------------------------------------------------------ ----- ---------- --------- ------------
Total adjustments charged to operating expenses 856 15,207 32,507
------------------------------------------------------ ----- ---------- --------- ------------
Adjusted profit before tax 10,039 6,354 16,005
------------------------------------------------------ ----- ---------- --------- ------------
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
Notes GBP000 GBP000 GBP000
----------------------------------------- ----- --------- --------- ------------
Charged to profit before tax 856 15,207 32,507 Taxation expense/(credit) on highlighted items 5 1,673 (873) (1,132) ----------------------------------------- ----- --------- --------- ------------ Charged to profit for the year 2,529 14,334 31,375 ----------------------------------------- ----- --------- --------- ------------
The Group presents highlighted items charged to profit before tax by making adjustments for costs and credits which management believe to be significant by virtue of their size, nature or incidence or which have a distortive effect on current year earnings. The Group uses these adjusted measures to evaluate performance and as a method to provide shareholders with clear and consistent reporting.
Amortisation of intangible assets
Intangible assets are amortised systematically over their estimated useful lives, which vary from 2 to 20 years depending on the nature of the asset. The amortisation charge in respect of intangible assets is excluded from adjusted results as they relate to historic business combinations rather than normal ongoing operations.
Goodwill impairment
Impairments totalling GBP30.5 million were recognised relating to goodwill in the Grayling CGU in 2016. Impairment charges were individually disclosed and excluded from adjusted results as they do not relate to underlying trading.
Impairment of software development costs
The 2016 impairment related to significant adverse changes in the extent to which internally developed software was expected to be used. The charge was excluded from adjusted results as it did not relate to underlying trading.
Restructuring costs
Restructuring costs comprised cost-saving and right-sizing initiatives including severance payments, compensation for loss of office and other contract termination costs. Property costs relating to onerous contract provisions raised for property leases because of restructuring initiatives were included. These costs, which were part of the new management teams strategic refocus of the business, were excluded from adjusted results as they do not relate to underlying trading. These costs have not recurred as the restructuring was completed in 2016.
Remeasurement of contingent consideration receivable
Effective 1 January 2017 the Whiteboard Advisors business was sold for initial consideration of $2.5million and a deferred element based on future performance. The loss of GBP0.1million relates to remeasuring the receivable to the period end exchange rate.
Acquisition and transaction related charge/(credit)
Transaction costs are costs incurred in relation to business acquisitions and disposals. These costs are excluded from adjusted results as they are one-off in nature. The credits relate to the subsequent re-measurement of the fair value of deferred contingent consideration. These credits were excluded from adjusted results as they relate to historic business combinations rather than ongoing operations.
Taxation
The tax related to highlighted items is the tax effect of the items above.
4. Finance costs and income
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 30 31
June June December
2017 2016 2016
GBP000 GBP000 GBP000
Bank interest payable 935 958 1,955
Finance lease interest - 1 -
Imputed interest on long term payables
and provisions 6 19 27
Finance costs 941 978 1,982
---------------------------------------- ---------- ---------- ----------
Bank interest receivable (1) (1) (2)
Other interest receivable (2) (4) (7)
---------------------------------------- ---------- ---------- ----------
Finance income (3) (5) (9)
---------------------------------------- ---------- ---------- ----------
Net finance costs 938 973 1,973
---------------------------------------- ---------- ---------- ----------
5. Tax
The tax expense for the six months ended 30 June 2017 has been based on an estimated effective tax rate on profit before tax and highlighted items for the full year of 22.0% (year ended 31 December 2016): 18.1%). The tax expense is analysed as follows:
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
Total:
Current tax 3,099 640 1,113
Deferred tax 783 (614) 646
------------------- ---------- ---------- -------------
Total tax expense 3,882 26 1,759
------------------- ---------- ---------- -------------
Comprising:
Income tax expense on profit before
tax and highlighted items 2,209 899 2,891
Income tax expense/(credit) on
highlighted items 1,673 (873) (1,132)
------------------------------------- ----- ------ ---------------------
3,882 26 1,759
The Finance Act 2016 was substantively enacted on 6 September 2016 and includes legislation to reduce the main rate of UK corporation tax to 19% from 1 April 2017 and 17% from 1 April 2020. The impact of this change is reflected in the numbers presented.
For the periods ended 30 June 2016 and 31 December 2016 the Group has reclassified the deferred tax expense on US intangible assets from profit before tax and highlighted items into highlighted items. This is on the basis that the deferred tax expense would only ever crystallise on a sale of the relevant businesses, which is not anticipated at the current time, and such a sale would be a highlighted item.
6. Dividends
Unaudited Unaudited
6 6 Audited
months months Year
ended ended ended
30 30 31
June June December
2017 2016 2016
GBP000 GBP000 GBP000
---------------------------------------- ---------- ---------- ----------
Equity dividends on ordinary shares
Final dividend for the year ended 2015
- 1.25 pence - 4,071 4,071
Interim dividend for the year ended
2016 - 0.5 pence - - 1,631
Final dividend for the year ended 2016 4,078 - -
- 1.25 pence
---------------------------------------- ---------- ---------- ----------
Total dividend expense 4,078 4,071 5,702
---------------------------------------- ---------- ---------- ----------
The final dividend for the year ended 31 December 2016 of 1.25 pence per share was approved by shareholders at the Annual General Meeting on 25 May 2017 and was paid on 6 July 2017. This dividend is included in trade and other payables at 30 June 2017.
The 2017 interim dividend of 0.55 pence per share was approved by the Board on 25 July 2017. The dividend will be paid on 6 November 2017 to those shareholders on the register on 29 September 2017.
7. Earnings per share
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
------------------------------------ --------- --------- ------------
Basic earnings/(loss) per share -
pence 1.6 (2.7) (5.6)
Diluted earnings/(loss) per share
- pence 1.6 (2.7) (5.6)
Adjusted basic earnings per share
- pence 2.4 1.7 4.0
Adjusted diluted earnings per share
- pence 2.4 1.7 4.0
------------------------------------ --------- --------- ------------
The data used in the calculation of the earnings per share numbers is summarised in the table below:
Unaudited 6 Unaudited 6 Audited Year
months ended months ended ended 31 December
30 June 2017 30 June 2016 2016
----------------------------- ----------------------------- -----------------------------
Earnings/(Loss) Weighted Earnings/(Loss) Weighted Earnings/(Loss) Weighted
GBP000 average GBP000 average GBP000 average
number number number
of shares of shares of shares
000's 000's 000's
------------------ ---------------- ----------- ---------------- ----------- ---------------- -----------
Basic 5,301 326,248 (8,879) 324,446 (18,261) 325,245
Diluted 5,301 332,770 (8,879) 324,446(1) (18,261) 325,245(1)
Adjusted basic 7,830 326,248 5,455 324,446 13,114 325,245
Adjusted diluted 7,830 332,770 5,455 325,574 13,114 329,488
------------------ ---------------- ----------- ---------------- ----------- ---------------- -----------
(1) As the basic EPS results in a loss per share, the diluted EPS is calculated using the undiluted weighted average number of shares.
The basic earnings per share calculation is based on the profit for the period attributable to parent company shareholders divided by the weighted average number of ordinary shares outstanding during the period.
Diluted earnings per share is calculated based on the profit for the period attributable to parent company shareholders divided by the weighted average number of ordinary shares outstanding during the period adjusted for the potentially dilutive impact of employee share option schemes and shares to be issued as part of contingent consideration on acquisition of subsidiaries.
Adjusted earnings per share is calculated in order to provide information to shareholders about continuing trading performance and is based on the profit attributable to parent company shareholders excluding highlighted items together with related tax effects as set out below:
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
---------- ---------- -------------
Earnings/(loss):
Profit/(loss) for the period attributable
to the Parent Company's shareholders 5,301 (8,879) (18,261)
Highlighted items (net of tax)
attributable to the Parent Company's
shareholders 2,529 14,334 31,375
------------------------------------------- ---------- ---------- -------------
Adjusted earnings 7,830 5,455 13,114
------------------------------------------- ---------- ---------- -------------
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
---------- ---------- -------------
Number of shares:
Weighted average number of ordinary
shares - basic and adjusted basic 326,248 324,446 325,245
Effect of share options in issue 6,522 1,128 4,243
Weighted average number of ordinary
shares - diluted and adjusted diluted 332,770 325,574 329,488
---------------------------------------- ---------- ---------- -------------
8. Intangible assets
Software
Customer Intellectual development
Brands relationships Goodwill property costs Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
------------------------- ------- --------------- --------- ------------- ------------- --------
Cost
At 1 January
2017 27,875 35,100 336,775 1,754 4,713 406,217
Capitalised development
costs - - - - 125 125
Foreign exchange
movement (399) (1,049) (5,340) 57 (82) (6,813)
------------------------- ------- --------------- --------- ------------- ------------- --------
At 30 June 2017 27,476 34,051 331,435 1,811 4,756 399,529
------------------------- ------- --------------- --------- ------------- ------------- --------
Amortisation
and impairment
charges
At 1 January
2017 24,010 34,769 183,322 1,754 2,565 246,420
Charge for the
period 249 146 - - 142 537
Foreign exchange
movement (391) (1,035) (2,006) 57 (15) (3,390)
------------------------- ------- --------------- --------- ------------- ------------- --------
At 30 June 2017 23,868 33,880 181,316 1,811 2,692 243,567
------------------------- ------- --------------- --------- ------------- ------------- --------
Net book value
at 30 June 2017 3,608 171 150,119 - 2,064 155,962
------------------------- ------- --------------- --------- ------------- ------------- --------
Net book value
at 31 December
2016 3,865 331 153,453 - 2,148 159,797
------------------------- ------- --------------- --------- ------------- ------------- --------
Net book value
at 30 June 2016 4,077 445 165,864 5 2,115 172,506
------------------------- ------- --------------- --------- ------------- ------------- --------
There are no indicators of impairment for any of the CGUs at 30 June 2017.
9. Investment in associate
The carrying amount of equity-accounted investments has changed as follows in the six months to June 2017:
6 months
ended
30 June
2017
GBP000
----------------------------- --------
Carrying amount
At 1 January 2017 182
Share of profit of associate 99
At 30 June 2017 281
----------------------------- --------
10. Financial risk management and financial instruments
The Group's activities expose it to a variety of financial risks including foreign exchange risk, interest rate risk, credit risk and liquidity risk.
The condensed interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's Annual Financial Statements as at 31 December 2016. There have been no changes in the Group's risk management policies since the year end.
Fair value measurement
The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3 based on the degree to which the fair value is observable.
-- Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities.
-- 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).
-- 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).
Level Level Level
1 2 3 Total
At 30 June 2017 GBP000 GBP000 GBP000 GBP000
---------------------------- -------------------- ----------------------- ------- ----------------
Financial assets
Foreign exchange derivative - 495 - 495
---------------------------- -------------------- ----------------------- ------- ----------------
- 495 - 495
------------------------------------------------- ----------------------- ------- ----------------
Financial liabilities
Interest rate swap - 356 - 356
---------------------------- -------------------- ----------------------- ------- ----------------
- 356 - 356
------------------------------------------------- ----------------------- ------- ----------------
Level Level Level
1 2 3 Total
At 30 June 2016 GBP000 GBP000 GBP000 GBP000
---------------------------- ------- ------- ------- -------
Financial liabilities
Interest rate swap - 750 - 750
Foreign exchange derivative - 581 - 581
---------------------------- ------- ------- ------- -------
- 1,331 - 1,331
---------------------------- ------- ------- ------- -------
Level Level Level
1 2 3 Total
At 31 December 2016 GBP000 GBP000 GBP000 GBP000
---------------------------- ------- ------- ------- -------
Financial liabilities
Interest rate swap - 525 - 525
Foreign exchange derivative - 154 - 154
- 679 - 679
---------------------------- ------- ------- ------- -------
Valuation techniques used to derive Level 2 fair values
Level 2 derivatives comprise foreign exchange derivatives and interest rate swaps. The foreign exchange derivatives have been fair valued using exchange rates that are quoted in an active market. Interest rate swaps are valued using forward interest rates extracted from observable yield curves.
Fair values of other financial liabilities and assets
All financial assets and financial liabilities have been recognised at their carrying values which are not materially different to their fair values.
11. Bank loans and overdrafts
The Group has a GBP65 million multi-currency facility agreement with Lloyds Bank plc, HSBC Bank plc and Barclays Bank plc and a GBP5 million committed overdraft facility with Lloyds Bank plc. This remains unchanged from last year. Both facilities are due to expire in May 2019.
12. Provisions
Reorganisation
Property and other Total
GBP000 GBP000 GBP000
--------------------------- -------- -------------- -------
At 1 January 2017 2,930 602 3,532
Arising during the year 39 - 39
Released during the year (20) (22) (42)
Utilised (1,194) (415) (1,609)
Transfer (75) - (75)
Foreign exchange movements (35) (3) (38)
Unwind of discount 6 - 6
--------------------------- -------- -------------- -------
At 30 June 2017 1,651 162 1,813
--------------------------- -------- -------------- -------
Current 380 141 521
Non-current 1,271 21 1,292
--------------------------- -------- -------------- -------
Property provisions
Provisions for property represent amounts set aside in respect of property leases which are onerous and the unavoidable costs of restoring leasehold properties to the condition specified in the lease at the end of the contractual term. The quantification of these provisions has been determined based on external professional advice and is dependent on the Group's ability to exit the leases early or to sublet the properties. In general, property costs are expected to be incurred over a range of one to eight years.
Reorganisation and other provisions
This provision relates principally to redundancy provisions.
13. Cash flow analysis
(a) Reconciliation of operating profit/(loss) to net cash inflow/(outflow) from operations
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
------------------------------------------- ---------- ---------- -------------
Operating profit/(loss) 10,121 (7,880) (14,529)
Share of profit from associate (99) - (57)
Amortisation of intangible assets 537 539 1,046
Impairment of intangible assets - 15,034 30,786
------------------------------------------- ---------- ---------- -------------
Operating profit before non-cash
highlighted items 10,559 7,693 17,246
Depreciation 1,423 1,320 2,737
Share option charge 655 269 234
Loss on disposal of property, plant
and equipment 3 48 72
Unrealised (profit)/loss on foreign
exchange derivatives (649) 581 154
Remeasurement of contingent consideration 102 - -
receivable
Profit on disposal of subsidiaries
and investments - - (436)
------------------------------------------- ---------- ---------- -------------
Operating cash flow before movements
in working capital 12,093 9,911 20,007
Increase in work in progress (2,067) (1,336) (1,712)
Increase in debtors (7,967) (6,874) (6,125)
Increase/(decrease) in creditors 4,426 (1,403) 2,339
Decrease in provisions (1,379) (1,640) (1,869)
------------------------------------------- ---------- ---------- -------------
Net cash inflow/(outflow) from
operations 5,106 (1,342) 12,640
------------------------------------------- ---------- ---------- -------------
Cash flows from highlighted items 1,300 1,399 2,999
------------------------------------------- ---------- ---------- -------------
Net cash inflow from operations
before highlighted items 6,406 57 15,639
------------------------------------------- ---------- ---------- -------------
(b) Reconciliation of net cash flow to movement in net debt
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
--------------------------------------- ---------- ---------- -------------
Increase in cash and cash equivalents
in the period 22,345 671 3,565
Cash inflow from movements in debt (17,975) (6,975) (5,975)
Repayment of capital element of
finance leases 1 2 24
--------------------------------------- ---------- ---------- -------------
Change in net debt resulting from
cash flows 4,371 (6,302) (2,386)
Amortisation and write off of loan
fees (132) (133) (264)
New finance lease - (7) (6)
Movement in fair value of derivative
financial instruments 818 (1,239) (587)
Translation differences (282) 956 2,000
--------------------------------------- ---------- ---------- -------------
Decrease/(increase) in net debt 4,775 (6,725) (1,243)
Net debt at beginning of period (31,614) (30,371) (30,371)
--------------------------------------- ---------- ---------- -------------
Net debt at end of period (26,839) (37,096) (31,614) --------------------------------------- ---------- ---------- -------------
(c) Analysis of net debt
Unaudited Unaudited Audited
6 months 6 months Year
ended ended ended
30 June 30 June 31 December
2017 2016 2016
GBP000 GBP000 GBP000
------------------------------------------- ---------- ---------- -------------
Cash and short-term deposits 36,656 10,544 14,978
Bank overdraft (110) - (495)
Bank loans (63,519) (46,280) (45,412)
Derivative financial assets/(liabilities) 139 (1,331) (679)
Obligations under finance leases (5) (29) (6)
------------------------------------------- ---------- ---------- -------------
Net debt (26,839) (37,096) (31,614)
------------------------------------------- ---------- ---------- -------------
14. Related party transactions
The ultimate controlling party of the Group is Huntsworth plc (incorporated in the United Kingdom). The Group has a related party relationship with Directors and executive officers. There were no material related party transactions other than the remuneration of key management personnel of GBP1.2 million in the six months ended 30 June 2017 (2016: GBP0.9 million).
15. Post balance sheet events
On 1 July 2017 Huntsworth plc acquired all of the issued shares in The Creative Engagement Group Limited for cash consideration of GBP24.7million.
The financial effects of the above transaction have not been brought into account at 30 June 2017. The operating results and assets and liabilities of the company will be brought into account from 1 July 2017. The fair value calculation of assets and liabilities acquired is on-going.
Independent review report to Huntsworth plc
Report on the consolidated interim financial statements
Our conclusion
We have reviewed Huntsworth plc's consolidated interim financial statements (the "interim financial statements") in the half year report of Huntsworth plc for the 6 month period ended 30 June 2017. Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
What we have reviewed
The interim financial statements comprise:
1. the Condensed Consolidated Balance Sheet as at 30 June 2017;
2. the Condensed Consolidated Income Statement and Condensed Consolidated Statement of Comprehensive Income for the period then ended;
3. the Condensed Consolidated Cash Flow Statement for the period then ended; 4. the Condensed Consolidated Statement of Changes in Equity for the period then ended; and 5. the explanatory notes to the interim financial statements.
The interim financial statements included in the half year report have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
As disclosed in note 1 to the interim financial statements, the financial reporting framework that has been applied in the preparation of the full annual financial statements of the Group is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.
Responsibilities for the interim financial statements and the review
Our responsibilities and those of the directors
The half year report, including the interim financial statements, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half year report in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
Our responsibility is to express a conclusion on the interim financial statements in the half year report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
What a review of interim financial statements involves
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and, 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.
We have read the other information contained in the half year report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.
PricewaterhouseCoopers LLP
Chartered Accountants
London
25 July 2017
Statement of Directors' Responsibilities
for the six months ended 30 June 2017
We confirm that to the best of our knowledge this interim report:
- has been prepared in accordance with IAS 34 'Interim Financial Reporting';
- includes a fair review of the information required by the Financial Conduct Authority's Disclosure and Transparency Rules ('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
- includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).
By order of the Board
Paul Taaffe
Chief Executive
Appendix 1: non-IFRS measures
This report makes reference to various non-IFRS measures, which are defined below. All performance based measures are presented to provide insight into ongoing profit generation, both individually and relative to other companies.
Headline operating profit/profit before tax
Calculated as operating profit/profit before tax excluding highlighted items. Highlighted items in the current year comprise amortisation of intangible assets, acquisition/transaction related costs and the remeasurement of contingent consideration receivable. In prior periods, goodwill impairment, restructuring costs and impairment of software development costs were also included in highlighted items.
Both headline profit and IFRS profit measures are presented in the income statement. An analysis of highlighted items is presented in Note 3.
Margin
Headline operating profit as a percentage of revenue.
Headline basic and diluted EPS
Headline basic EPS is calculated using profit for the period before highlighted items. Headline diluted EPS is the same calculation but takes into account the impact of share options in issue and deferred consideration that could be settled in shares. Details of the underlying inputs to headline and IFRS measures of EPS are included in Note 7.
Net debt
Net debt is the total of current and non-current borrowings and derivative financial instruments, less cash and cash equivalents. The group uses this as a measure of indebtedness. An analysis of net debt is included in Note 13.
Highlighted cash flows
Highlighted cash flows are the cash flows directly attributable to the items presented within highlighted items in the income statement. A reconciliation of the difference between cash flows before highlighted items and IFRS cash flows is included in Note 13.
Effective tax rate
The effective tax rate is the tax expense incurred by the Group on profit before tax and highlighted items, expressed as a percentage. This provides a more comparable basis to analyse our tax rate both individually and relative to other companies.
Like-for-like
Like-for-like revenues are stated at constant exchange rates and are adjusted to exclude disposals/closures. Constant currency results are calculated by translating prior period foreign currency results using the current period exchange rate. This provides insight into the organic growth of the business. A reconciliation of the material adjustments made between like-for-like revenue growth and absolute revenue growth are included in the table below:
6 months ended 30 CDR Grayling Red Huntsworth Total
June 2017 Health Group
-----------------------
GBP000 GBP000 GBP000 GBP000 GBP000
----------------------- ------- --------- ------- ----------- -------
IFRS revenue 10,890 21,028 6,938 55,344 94,200
Business closures - - - - -
----------------------- ------- --------- ------- ----------- -------
Like-for-like revenue 10,890 21,028 6,938 55,344 94,200
----------------------- ------- --------- ------- ----------- -------
6 months ended 30 CDR Grayling Red Huntsworth Total
June 2016 Health Group
-----------------------
GBP000 GBP000 GBP000 GBP000 GBP000
----------------------- ------- --------- ------- ----------- --------
IFRS revenue 10,655 27,817 6,598 41,486 86,556
Constant exchange
rates 600 2,480 - 4,784 7,864
Business closures - (6,045) - - (6,045)
----------------------- ------- --------- ------- ----------- --------
Like-for-like revenue 11,255 24,252 6,598 46,270 88,375
----------------------- ------- --------- ------- ----------- --------
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR LLFSDDTIEFID
(END) Dow Jones Newswires
July 26, 2017 02:00 ET (06:00 GMT)
1 Year Huntsworth Chart |
1 Month Huntsworth Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
