We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Sivota Plc | LSE:SIV | London | Ordinary Share | GB00BMH30492 | ORD GBP0.01 |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 27.50 | 25.00 | 30.00 | 27.50 | 27.50 | 27.50 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Investors, Nec | 5.92M | -3.2M | -0.2542 | -1.08 | 3.46M |
From Apr 2019 to Apr 2024
TIDMSIV
RNS Number : 6767Y
St. Ives PLC
07 March 2017
This announcement contains inside information
7 March 2017
ST IVES plc
Half Year Results for the 26 weeks ended 27 January 2017
St Ives plc, the international marketing services group, announces half year results for the 26 weeks ended 27 January 2017.
Financial Highlights
Hot Features
Premium
26 weeks 26 weeks
to to
27 January 29 January %age
2017 2016 change
----------------------------------- ----------- ----------- --------
Revenue GBP195.1m GBP185.7m 5%
Adjusted profit before tax* GBP9.8m GBP16.1m (39)%
Adjusted basic earnings per share* 5.45p 9.70p (44)%
Interim dividend 0.65p 2.35p (72)%
Statutory loss before tax GBP(26.8)m GBP(2.8)m -
GBP10.4m
Net debt GBP70.4m GBP80.8m less**
----------------------------------- ----------- ----------- --------
* Adjusted Results exclude Adjusting Items to enhance understanding of the financial performance of the Group. Adjusting Items comprise of redundancies, empty property and restructuring costs; impairments, gain or loss on disposal of properties; costs related to the acquisitions or setting up of new subsidiaries; impairment or amortisation charges related to goodwill, tangible and intangible assets; contingent consideration required to be treated as remuneration; movements in deferred consideration and costs related to the St Ives Defined Benefits Pension Scheme.
** Net debt as at 29 July 2016.
Key points
-- Very challenging six months, reflected in our financial performance
-- Strategic Marketing segment, which lies at the centre of our long term growth strategy, represents 39% of Group revenue and 55% of Adjusted operating profit
-- Revenue growth of 5% driven by our Strategic Marketing segment which delivered growth of 9%. Revenue in Books 15% ahead of the previous half year, partially offset by a 3% decline in Marketing Activation
-- Further progress made against key strategic priorities - collaboration and internationalisation
- Over 160 of our clients currently working with more than one business across the Group (2016:130) including Unilever, Standard Life Investments, Microsoft and Bosch
- Over 45% of our Strategic Marketing revenue now comes from clients based outside of the UK (2016: 40%). Nine of our Strategic Marketing businesses are servicing clients on an international basis
-- Net debt reduced to GBP70.4 million (29 July 2016: GBP80.8 million), with further debt reduction initiatives being pursued in H2
-- Interim dividend of 0.65 pence (2016: 2.35 pence) recognises the importance of dividends to shareholders whilst reflecting the importance of investing in the further organic growth of the Strategic Marketing segment, and the strengthening of the balance sheet
Matt Armitage, Chief Executive, said:
"While recent months have proved very challenging, these results mask further encouraging underlying progress within our core Strategic Marketing segment, with a number of exciting new projects being won from existing and new clients as we continue to develop our unique offering. We remain confident in the quality and strength of our Strategic Marketing businesses and in the long term growth strategy for this segment.
"However, we recognise the effect that the legacy businesses are having on our overall performance and on our ability to generate value for shareholders. We are reviewing strategic options for both our Marketing Activation and our Books segments whilst taking decisive action to improve efficiencies and reduce costs and to diversify our Marketing Activation sector focus. This is a priority for us in the months ahead and we will continue to report on its progress."
For further information, please contact:
St Ives plc 020 7928 8844 Matt Armitage, Chief Executive Brad Gray, Chief Financial Officer MHP Communications 020 3128 8139 John Olsen, Giles Robinson, Gina Bell
Chief Executive's Review
Introduction
Recent months have been very challenging for the Group as a whole, and this is reflected in the reported results for the first six months of the current financial year. It has also been a very disappointing period for shareholders, something of which the Board is acutely aware.
The challenges reside primarily within our legacy Marketing Activation and Books segments. In both cases, and despite their strong market positions, competition is becoming ever more intense and is leading to relentless downward pressure on margins. We are taking immediate action to reduce the cost base of both segments to reflect the new market realities and, at the same time, we are reviewing the strategic options for both.
These issues, and their impact on the results, mask further encouraging underlying progress within our core Strategic Marketing segment. This segment lies at the centre of our long term growth strategy and now represents some 39% of Group revenues and 55% of Adjusted operating profit. We have seen important progress in our pursuit of organic growth here, particularly through collaboration between our various businesses.
Group Performance
Group revenue of GBP195.1 million was 5% higher than the comparable period in the previous year. Our Strategic Marketing segment delivered growth of 9% - primarily acquisition growth. Revenue within our Books Segment was 15% ahead of the previous half year. These performances were partially offset by a 3% decline in our Marketing Activation segment, due to continued pressure within the grocery retail sector.
The Group's statutory loss before tax of GBP26.8 million (2016: GBP2.8 million) includes Adjusting Items of GBP36.6 million (2016: GBP19.0 million), of which GBP35.7 million relates to non-cash items. The non-cash Adjusting Items include an impairment charge of GBP23.9 million in the Marketing Activation segment and GBP3.0 million in the Books segment.
The Group's adjusted profit before tax declined to GBP9.8 million (2016: GBP16.1 million) and adjusted basic earnings per share decreased by 44% to 5.45 pence (2016: 9.70 pence).
The half year saw further growth in our Strategic Marketing segment although, as previously reported, we experienced a number of project cancellations and deferrals in the last quarter of the previous financial year, which have also impacted revenue growth and operating margin within the first half of the current financial year. We remain encouraged by the progress that has been made to replace the cancelled work. However, this process is taking longer than previously anticipated, and it is unlikely that we will see the full benefit of the new work we have won until the final quarter of the current financial year.
Balance Sheet
Net debt as at 27 January 2017 was GBP70.4 million, down from the GBP80.8 million as at 29 July 2016, representing a net debt to adjusted EBITDA ratio of 2.0x (29 July 2016: 2.0x). Further reducing the Group's indebtedness, including a focus on cash generation and the disposal of certain non-core properties currently held for sale, is a priority for the Board.
Dividend
The Board has reviewed the Group's near-term dividend policy to reflect the impact of the issues experienced in the legacy businesses and the costs involved in the ongoing cost-reduction initiatives (more details of which are set out in the Segment Overview below). In doing so it has balanced the importance of dividends to shareholders, the importance of investing in the further organic growth of the core Strategic Marketing segment, and the strengthening of the balance sheet. Against that background the Board has declared an interim dividend of 0.65 pence per share, a decrease of 72% against last year's interim dividend of 2.35 pence. The Board will re-evaluate the Group's longer-term dividend policy in due course.
The interim dividend of 0.65 pence will be paid on 5 May 2017 to the shareholders on the register at 7 April 2017, with an ex-dividend date on 6 April 2017.
Pension Scheme
On an IAS 19 basis the net deficit on the St Ives Defined Benefits Pension Scheme (the "Scheme") has reduced to GBP18.5 million (29 July 2016: GBP26.4 million). Scheme assets performed well increasing by GBP8.9 million over the period. Scheme liabilities increased by GBP1.0 million to GBP371.5 million, where an increase in the discount rate used to calculate the liabilities was offset by an increase in the inflation rate.
Strategic Priorities
We are confident in our long term strategy for further growth, which is built around our Strategic Marketing segment and which remains centred around three key priorities:
Collaboration
We continue to make progress with our collaboration agenda with over 160 of our clients currently working with more than one business across the Group (2016: 130). These include Unilever, Standard Life Investments, Microsoft and Bosch.
We are seeing a general increase in demand for integrated solutions from clients within our Strategic Marketing segment, which, while aligning to our collaboration agenda, has lead us to review and evolve our operating model within the segment, and resulted in us bringing a number of our Digital and Data businesses closer together.
Internationalisation
Many of our businesses now deliver international solutions for clients. Over 45% of our Strategic Marketing revenue now comes from clients based outside of the UK (2016: 40%). Nine of our Strategic Marketing businesses are servicing clients on an international basis.
Our strategy for developing our overseas footprint is client-driven; we will open offices in those territories where we can identify client-led opportunities. However, we will be disciplined in our implementation of this strategy; the opportunities must be in large markets or in markets with the potential for significant and sustainable growth, and the offices need to be capable of generating appropriate returns within a reasonable period of time.
Acquisitions
In the longer term, the acquisition of further complementary marketing services businesses, which add value to our existing portfolio and operate in our chosen growth areas of digital, data and insight services, will continue to be an important element of the growth strategy of our Strategic Marketing segment.
Given the recent challenges however, we are currently prioritising organic growth, including leveraging the investments we have made in existing propositions and in new offices.
Segment Overview
Strategic Marketing
Our Strategic Marketing operations represent 39% of Group revenue for the half year (2016: 37%) and 55% of Group Adjusted operating profit.
2017 2016
GBP'm GBP'm
-------------------------- ------ ------
Digital 41.6 32.2
Data 16.7 19.9
Insight 17.5 17.3
========================== ====== ======
Revenue 75.8 69.4
Adjusted operating profit 6.2 9.7
========================== ====== ======
We have seen further encouraging underlying progress within the Strategic Marketing segment, the core of the Group and of our long term growth strategy.
One of our priorities has been to replace the work lost in the last quarter of the previous financial year, and we have had a number of significant new client wins and contract renewals including long term agreements to be the digital partner of Rockwell Automation and DuPont Pioneer. We are encouraged by these successes although it is taking longer than previously anticipated to replace the lost revenues; revenue growth and operating margin were therefore subdued in the half year.
As a result of an increase in client demand for more integrated solutions, we have continued to drive our collaboration agenda and to evolve our operating model accordingly. We continue to focus on the disciplines of Digital, Data and Insight although the strict distinctions between these disciplines are becoming less relevant as more integrated propositions are provided to clients.
During the half year we announced some senior management changes within our Digital and Data businesses. Our three Digital businesses (Amaze, Realise and Branded3) are now under the management responsibility of a single individual, Tony Murphy, who was previously the CEO of Realise. We have also announced that our two Data businesses (Occam and Response One) will be managed by a single individual, Damian Coverdale (previously MD at Response One). These changes will ensure that we offer a coherent proposition combined with the breadth and scale of services to support our clients' expanding digital and data requirements.
Our Data businesses work increasingly with each other and also with our digital marketing businesses, where numerous joint propositions have been developed. We see further opportunities for collaboration between our Digital and Data businesses as data continues to be the driving force behind successful digital marketing and transformation activities.
Synergies between Solstice, our Chicago-based mobile and emerging technology business, and TAB continue to result in both businesses sharing resources, working practices, growth frameworks and data. The two are working together to develop innovative connected digital experiences using Voice, Virtual Reality and Internet of Things technology for clients. New wins in the half year have included projects for clients including Ford, BMW, Bosch and Electrolux.
Within our research consultancy, Incite, we have seen growth of our UK and US businesses through a significant number of new client wins in the technology, FMCG, finance and pharma sectors, although client spend and sentiment in Asia has been less robust. We continue to support our overseas offices in order to provide an international offering to clients - a growing number of Incite's clients are serviced by more than one Incite office - and to drive long-term growth, although this continues to affect short-term profitability.
Our healthcare consultancy, Hive, has experienced a number of new client wins including Roche, Leo Pharma, Ipsen, Gilead and Almiral. The business has also expanded its offering and client base in the US, delivering significant growth (albeit from a low base) through a number of client wins including Pfizer. We see the US, and further international expansion, as a significant contributor to future growth.
Our retail consultancy, Pragma has undertaken a number of large advisory projects, including strategic reviews and commercial due diligence of multinational consumer businesses. A growing number of such projects involve collaboration with FSP, our specialist property consulting firm, particularly where catchment analysis or location planning forms a key part of the investment decision.
The progress outlined above underscores the quality of our individual Strategic Marketing businesses and the potential for further profitable growth that they offer, both individually and, more importantly, through collaboration. They offer differentiated, value added services to clients and we are confident that the segment's margins can and will return to levels achieved in previous years.
Marketing Activation
Our Marketing Activation segment represented 40% of Group revenue for the half year (2016: 43%) and 17% of Group Adjusted operating profit.
2017 2016
GBP'm GBP'm
========================== ====== ======
Revenue 77.9 80.2
Adjusted operating profit 1.9 4.0
========================== ====== ======
Trading conditions within this segment continue to be very challenged, due in large part to the ongoing pressures within the grocery retail market. Whilst our expertise in grocery retail remains an important strength, diversification of the client base beyond this sector continues to be a priority.
The segment has had a number of new wins and project extensions during the half year for clients including Royal Mail, Innocent, Superdry, AkzoNobel, ESPA and OfficeTeam. While we have been successful in securing this work, the market remains extremely price competitive in all areas.
We will continue to focus on protecting margins through driving efficiency improvements and cost reductions, the benefits of which are expected to come through in the final quarter of the current financial year. A consultation has commenced with employees to reduce employee numbers in SP Group, our point-of-sale business. The cash cost, in addition to other restructuring costs, will be approximately GBP1.0 million and will be recorded in the second half of the year. In addition a non-cash impairment charge of GBP23.9 million has been incurred relating to SP Group, which is heavily dependent on the grocery retail market. At the same time, we are focusing on growth opportunities in markets that value service and innovation to further reduce the over-reliance on grocery retail.
Books
Our market-leading Books business represented 21% (2016: 20%) of Group revenue for the half year and 28% of Group Adjusted operating profit.
2017 2016
GBP'm GBP'm
========================== ====== ======
Revenue 41.4 36.1
Adjusted operating profit 3.2 3.7
========================== ====== ======
Revenue was 15% higher than the prior half year at GBP41.4 million (2016: GBP36.1 million).
Trading during the first half year was generally positive, particularly during the pre-Christmas period, and this has continued in the new year. Sales of printed books in the UK as reported by Nielsen were up 5% on 2016.
Following the end of the half year and as announced on 8 February, we were informed by HarperCollins that our contract for the production of monochrome books in the UK would not be renewed. The contract ends on 30 June 2017. As a result of the non-renewal, significant re-structuring and cost reductions are underway. We expect the mitigating actions to result in a one-off cash cost of GBP1.5 million, the majority of which will now impact the second half of this financial year and a GBP3.0 million non-cash impairment charge that has impacted the first half of the current financial year.
We continue to adapt to suit the evolving needs of clients, leveraging our well-invested digital print technology to provide a broader product range, greater capacity to support fast lead-times, lower stock-holding and with continued focus on extending supply-chain solutions to reduce the overall cost of the books supply-chain.
Outlook
Trading across our Strategic Marketing segment is recovering. We are encouraged by the new projects being won from existing and new clients, and excited by the opportunities that the increased collaboration between our businesses is generating.
Trading conditions within our Marketing Activation segment continue to be very challenging, due in large part to the ongoing pressures within the grocery retail market, but we are taking decisive action to increase efficiency and reduce costs and remain focused on diversifying into other sectors.
Similarly, within our Books business we are taking decisive action to ensure that the cost base reflects the future level of volumes we now expect.
Overall, we remain confident in the long term growth strategy currently being pursued in Strategic Marketing, and in the quality of the businesses within that segment, as illustrated by the clients and contracts they continue to attract. However, we recognise the need to address, decisively, the effect that the legacy businesses are having on the Group's overall performance and on our ability to generate value for shareholders. This, together with further strengthening of the balance sheet, is a priority for the Board and we will report further to shareholders on this in the months ahead.
Matt Armitage
Chief Executive
7 March 2017
Condensed Consolidated Income Statement
26 weeks 52 weeks
to to
29 January 29 July
2016 2016
(Restated (Restated
26 weeks to 27 January Note Note
2017 6) 6)
---------------------- ----------- -----------
Adjusted Adjusting Statutory Statutory Statutory
Results Items Results Results Results
GBP'000 (Note GBP'000 GBP'000 GBP'000
3)
Note GBP'000
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Revenue 2 195,127 - 195,127 185,706 367,546
Cost of sales (144,746) - (144,746) (131,973) (262,468)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Gross profit 50,381 - 50,381 53,733 105,078
Selling costs (13,599) - (13,599) (12,945) (25,011)
Administrative expenses (25,621) (36,781) (62,402) (40,055) (80,304)
Share of results
of joint ventures 122 - 122 (104) (122)
Other operating (expense)/income (7) 457 450 (1,669) (1,484)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Profit/(loss) from
operations 2 11,276 (36,324) (25,048) (1,040) (1,843)
Net pension finance
charge - (323) (323) (494) (972)
Other finance costs (1,472) - (1,472) (1,313) (2,899)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Profit/(loss) before
tax 9,804 (36,647) (26,843) (2,847) (5,714)
Income tax (charge)/credit (2,031) 893 (1,138) (2,347) (2,391)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Net profit/(loss)
for the period 7,773 (35,754) (27,981) (5,194) (8,105)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Basic earnings/(loss)
per share (p) 5 5.45 (25.08) (19.63) (3.96) (5.93)
Diluted earnings/(loss)
per share (p) 5 5.45 (25.07) (19.62) (3.88) (5.89)
--------------------------------- ---- --------- ---------- ---------- ---------- ----------
Adjusting Items comprise of redundancies, empty property and restructuring costs; impairments, gain or loss on disposal of properties; costs related to the acquisitions or setting up of new subsidiaries; impairment or amortisation charges related to goodwill, tangible and intangible assets; contingent consideration required to be treated as remuneration; movements in deferred consideration and costs related to the St Ives Defined Benefits Pension Scheme.
Condensed Consolidated Statement of Comprehensive Income
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
2017 2016 2016
GBP'000 GBP'000 GBP'000
------------------------------------- ----------- ----------- --------
Loss for the period (27,981) (5,194) (8,105)
Items that will not be reclassified
subsequently to profit or loss:
Remeasurement of the net retirement
benefits obligation 7,335 5,873 83
Tax charge on items taken directly
to equity (1,320) (1,057) (545)
------------------------------------- ----------- ----------- --------
6,015 4,816 (462)
Items that may be reclassified
subsequently to profit or loss:
Transfers of (profits)/losses
on cash flow hedges to hedged
items (109) 127 127
Profits/(losses) on cash flow
hedges 163 (235) (302)
Profit on foreign exchange 759 - 409
813 (108) 234
Other comprehensive income/(expense)
for the period 6,828 4,708 (228)
------------------------------------- ----------- ----------- --------
Total comprehensive expense
for the period (21,153) (486) (8,333)
------------------------------------- ----------- ----------- --------
All income for all periods was attributable to shareholders of the parent company.
Condensed Consolidated Statement of Changes in Equity
Hedging
Additional Share and Non-
Share paid-in ESOP Treasury option translation Other Retained controlling
capital capital^ reserve shares reserve reserve reserves earnings interest Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Balance at 1
August
2015 13,089 55,521 - (820) 6,773 427 61,901 57,892 - 132,882
Loss for the
period - - - - - - - (5,194) - (5,194)
Other
comprehensive
(expense)/profit
for the period - - - - - (108) (108) 4,816 - 4,708
----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- --------
Comprehensive
expense
for the period - - - - - (108) (108) (378) - (486)
Dividends - - - - - - - (7,515) - (7,515)
Issue of share
capital 115 - (115) - - - (115) - - -
Acquisitions 260 1,062 - 658 - - 1,720 (527) 5,116 6,569
Recognition of
shared-base
contingent
consideration
deemed
as remuneration - - - - 2,240 - 2,240 - - 2,240
Transfer of
contingent
consideration
deemed
as remuneration - - - - (933) - (933) 986 - 53
Purchase of own
shares - - (395) - - - (395) (35) - (430)
Exchange
differences - - - - - (1,060) (1,060) - - (1,060)
Recognition of
share-based
payments - - - - 446 - 446 - - 446
Settlement of
share-based
payments 13 119 302 - (980) - (559) 740 - 194
----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- --------
Balance at 29
January
2016 13,477 56,702 (208) (162) 7,546 (741) 63,137 51,163 5,116 132,893
Loss for the
period - - - - - - - (2,911) - (2,911)
Other
comprehensive
income/(expense)
for the period - - - - - 342 342 (5,278) - (4,936)
----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- --------
Comprehensive
income/(expense)
for the period - - - - - 342 342 (8,189) - (7,847)
Dividends - - - - - - - (3,419) - (3,419)
Issue of share
capital 660 12,716 (20) - - - 12,696 - - 13,356
Acquisitions 105 272 - (1) - - 271 (1) (5,116) (4,741) Recognition of shared-base contingent consideration deemed as remuneration - - - - 2,903 - 2,903 - - 2,903 Transfer of contingent consideration deemed as remuneration - 97 - - (2,362) - (2,265) 2,396 - 131 Exchange differences - - - - - 1,060 1,060 - - 1,060 Purchase of own shares - - - - - - - 35 - 35 Recognition of share-based payments - - - - (682) - (682) - - (682) Settlement of share-based payments 2 8 228 - (451) - (215) 128 - (85) Deferred tax on share-based payments - - - - (231) - (231) 255 - 24 ----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- -------- Balance at 29 July 2016 14,244 69,795 - (163) 6,723 661 77,016 42,368 - 133,628 Loss for the period - - - - - - - (27,981) - (27,981) Other comprehensive income for the period - - - - - 813 813 6,015 - 6,828 ----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- -------- Comprehensive income/(expense) for the period - - - - - 813 813 (21,966) - (21,153) Dividends - - - - - - - (7,777) - (7,777) Recognition of shared-base contingent consideration deemed as remuneration - - - - 2,828 - 2,828 - - 2,828 Transfer of contingent consideration deemed as remuneration - - - - (371) - (371) 393 - 22 Settlement of share-based payments 44 395 - - (123) - 272 124 - 440 Recognition of share-based payments - - - - (54) - (54) - - (54) ----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- -------- Balance at 27 January 2017 14,288 70,190 - (163) 9,003 1,474 80,504 13,142 - 107,934 ----------------- ------- ---------- ------- -------- ------- ----------- -------- -------- ----------- --------
^ Additional paid-in capital represents share premium, merger reserve and capital redemption reserve.
Condensed Consolidated Balance Sheet
27 January 29 January 29 July
2017 2016 2016
Note GBP'000 GBP'000 GBP'000
--------------------------------- ---- ---------- ---------- --------
Assets
Non-current assets
Property, plant and equipment 29,022 44,929 35,559
Investment property 6,203 - 6,203
Goodwill 115,332 156,191 135,633
Other intangible assets 48,618 42,956 53,234
Available for sale 3 3 3
Investment in joint venture 206 - 94
Deferred tax assets 232 139 232
Other non-current assets 14 750 374
--------------------------------- ---- ---------- ---------- --------
199,630 244,968 231,332
--------------------------------- ---- ---------- ---------- --------
Current assets
Inventories 6,467 7,097 7,482
Trade and other receivables 95,656 86,940 90,761
Income tax receivable - - 1,246
Asset held for sale - - 1,481
Cash and cash equivalents 18,486 14,005 11,835
--------------------------------- ---- ---------- ---------- --------
120,609 108,042 112,805
--------------------------------- ---- ---------- ---------- --------
Total assets 320,239 353,010 344,137
--------------------------------- ---- ---------- ---------- --------
Liabilities
Current liabilities
Trade and other payables 86,392 75,601 76,486
Derivative financial instruments 226 124 535
Income tax payable 2,047 932 -
Deferred consideration payable 2,367 9,607 1,772
Deferred income 6,801 6,666 6,206
Provisions 9 342 31
--------------------------------- ---- ---------- ---------- --------
97,842 93,272 85,030
--------------------------------- ---- ---------- ---------- --------
Non-current liabilities
Loans payable 88,906 96,149 92,595
Retirement benefits obligations 7 18,469 21,145 26,394
Deferred consideration payable - 3,384 -
Other non-current liabilities 790 790 814
Provisions 2,240 1,905 2,185
Deferred tax liabilities 4,058 3,472 3,491
--------------------------------- ---- ---------- ---------- --------
114,463 126,845 125,479
--------------------------------- ---- ---------- ---------- --------
Total liabilities 212,305 220,117 210,509
--------------------------------- ---- ---------- ---------- --------
Net assets 107,934 132,893 133,628
--------------------------------- ---- ---------- ---------- --------
Equity
Capital and reserves
Share capital 14,288 13,477 14,244
Other reserves 80,504 63,137 77,016
Retained earnings 13,142 51,163 42,368
--------------------------------- ---- ---------- ---------- --------
Attributable to shareholders
of the parent company 107,934 127,777 133,628
Non-controlling interests - 5,116 -
--------------------------------- ---- ---------- ---------- --------
Total equity 107,934 132,893 133,628
--------------------------------- ---- ---------- ---------- --------
These financial statements were approved by the Board of Directors on 7 March 2017.
Condensed Consolidated Cash Flow Statement
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
2017 2016 2016
Note GBP'000 GBP'000 GBP'000
---------------------------------- ---- ----------- ----------- --------
Operating activities
Cash generated from operations 8 18,862 13,472 23,650
Interest paid (1,472) (1,313) (2,899)
Income taxes received/(paid) 1,500 (2,832) (6,286)
---------------------------------- ---- ----------- ----------- --------
Net cash generated from operating
activities 18,890 9,327 14,465
---------------------------------- ---- ----------- ----------- --------
Investing activities
Purchase of property, plant
and equipment (1,762) (4,698) (7,124)
Purchase of other intangibles (226) (194) (488)
Proceeds on disposal of property,
plant and equipment 1,947 2,965 3,315
Acquisition of subsidiaries,
net of cash acquired - (16,163) (20,937)
Deferred consideration paid
for acquisitions made in prior
periods (144) (1,105) (5,790)
---------------------------------- ---- ----------- ----------- --------
Net cash used in investing
activities (185) (19,195) (31,024)
---------------------------------- ---- ----------- ----------- --------
Financing activities
Proceeds on issue of shares 439 - 13,356
Purchase of treasury shares - (395) (395)
Dividends paid 4 (7,777) (7,515) (10,934)
(Decrease)/increase in bank
loans (5,000) 15,000 10,000
---------------------------------- ---- ----------- ----------- --------
Net cash (used in)/generated from financing activities (12,338) 7,090 12,027 ---------------------------------- ---- ----------- ----------- -------- Net increase/(decrease) in cash and cash equivalents 6,367 (2,778) (4,532) Cash and cash equivalents at beginning of the period 11,835 16,392 16,392 Effect of foreign exchange rate changes 284 391 (25) ---------------------------------- ---- ----------- ----------- -------- Cash and cash equivalents at end of the period 8 18,486 14,005 11,835 ---------------------------------- ---- ----------- ----------- --------
Notes to the Condensed Consolidated Financial Statements
1. Basis of preparation
The condensed financial statements have been prepared in accordance with IAS 34 "Interim Financial Statements" and in accordance with the Disclosure and Transparency Rules of the UK's Financial Conduct Authority ("FCA").
The financial information contained in these half year financial statements has been prepared in accordance with the accounting policies set out in the Group's Annual Report and Accounts 2016, prepared in accordance with the recognition and measurement principles of International Financial Reporting Standards as adopted by the European Union commission, and those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The half year statements have not been audited or reviewed.
The financial information for the twenty six weeks ended 27 January 2017 and prior half and full year comparatives do not comprise statutory accounts for the purpose of Section 435 of the Companies Act 2006. The abridged information for the fifty two weeks to 29 July 2016 has been extracted from the Group's Annual Report and Accounts 2016 which have been filed with the Registrar of Companies. The Auditor's report on the accounts of the Group for that period was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under Sections 498(2) or (3) of the Companies Act 2006.
Going concern
The Directors, having made appropriate enquiries, consider that adequate resources exist for the Group to continue in operational existence for the foreseeable future and that, therefore, it is appropriate to adopt the going concern basis in preparing the combined financial information for the twenty six weeks ended 27 January 2017.
2. Segment reporting
The Group manages its business on a market segment basis, based on the Group's internal reporting to the Chief Operating Decision Maker ("CODM"). The CODM has been determined to be the Chief Executive Officer and Chief Financial Officer as they are primarily responsible for the allocation of resources to the segments and the assessment of performance of the segments.
The Strategic Marketing segment comprises of the Group's Digital, Data and Insight businesses. The Marketing Activation segment comprises of the Group's Exhibitions and Events, Point-of-Sale, Print Management and Field Marketing businesses. The Books segment comprises Clays.
Corporate costs are allocated to revenue generating segments as this presentation better reflects their profitability.
Business segments
26 weeks to 27 January
2017
------------------------------- -------------------------------------------
Strategic Marketing
Marketing Activation Books Total
GBP'000 GBP'000 GBP'000 GBP'000
------------------------------- ---------- ----------- -------- --------
Revenue
External sales 74,748 78,218 42,161 195,127
Group sales 1,822 5,763 58 7,643
Eliminations (793) (6,038) (812) (7,643)
------------------------------- ---------- ----------- -------- --------
Total revenue 75,777 77,943 41,407 195,127
------------------------------- ---------- ----------- -------- --------
Result
Operating profit before
Adjusting Items 6,174 1,894 3,208 11,276
Adjusting Items (8,717) (23,726) (3,881) (36,324)
------------------------------- ---------- ----------- -------- --------
Statutory loss from operations (2,543) (21,832) (673) (25,048)
------------------------------- ---------- ----------- --------
Net pension finance charge (323)
Other finance costs (1,472)
------------------------------- ---------- ----------- -------- --------
Statutory loss before tax (26,843)
Income tax charge (1,139)
------------------------------- ---------- ----------- -------- --------
Statutory net loss for
the period (27,982)
------------------------------- ---------- ----------- -------- --------
26 weeks to 29 January
2016 (restated)
--------------------------- -------------------------------------------
Strategic Marketing
Marketing Activation Books Total
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------- ---------- ----------- -------- --------
Revenue
External sales 66,429 83,057 36,220 185,706
Group sales 3,587 4,501 6 8,094
Eliminations (657) (7,331) (106) (8,094)
--------------------------- ---------- ----------- -------- --------
Total revenue 69,359 80,227 36,120 185,706
--------------------------- ---------- ----------- -------- --------
Result
Operating profit before
Adjusting Items 9,684 3,971 3,766 17,421
Adjusting Items (13,059) (5,145) (257) (18,461)
--------------------------- ---------- ----------- -------- --------
Statutory (loss)/profit
from operations (3,375) (1,174) 3,509 (1,040)
--------------------------- ---------- ----------- --------
Net pension finance charge (494)
Other finance costs (1,313)
--------------------------- ---------- ----------- -------- --------
Statutory loss before tax (2,847)
Income tax charge (2,347)
--------------------------- ---------- ----------- -------- --------
Statutory net loss for the
period (5,194)
--------------------------- ---------- ----------- -------- --------
52 weeks to 29 July 2016
(restated)
--------------------------- -------------------------------------------
Strategic Marketing
Marketing Activation Books Total
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------- ---------- ----------- -------- --------
Revenue
External sales 138,745 159,694 69,107 367,546
Group sales 6,987 10,411 17 17,415
Eliminations (1,577) (15,298) (540) (17,415)
--------------------------- ---------- ----------- -------- --------
Total revenue 144,155 154,807 68,584 367,546
--------------------------- ---------- ----------- -------- --------
Result
Operating profit before
Adjusting Items 19,354 8,084 5,842 33,280
Adjusting Items (18,140) (15,752) (1,231) (35,123)
--------------------------- ---------- ----------- -------- --------
Statutory profit/(loss)
from operations 1,214 (7,668) 4,611 (1,843)
--------------------------- ---------- ----------- --------
Net pension finance charge (972)
Other finance costs (2,899)
--------------------------- ---------- ----------- -------- --------
Statutory loss before tax (5,714)
Income tax charge (2,391)
--------------------------- ---------- ----------- -------- --------
Statutory net loss for the
period (8,105)
--------------------------- ---------- ----------- -------- --------
Geographical segments
The Strategic Marketing, Marketing Activation and Books business segments operate primarily in the UK, deriving more than 18% of their revenue and results from operations and customers located in the UK.
3. Adjusting Items
Adjusting Items disclosed on the face of the Condensed Consolidated Income statement are as follows:
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
2017 2016 2016
Expense/(income) GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------------- ------- ------- ------- ------- ------- -------
Restructuring items
Redundancies and other
charges 359 817 1,612
Costs associated with
empty properties 19 771 976
Impairment of tangible
assets 5,800 - -
------------------------------- ------- ------- ------- ------- ------- -------
6,178 1,588 2,588
St Ives defined benefits
pension scheme costs
Administrative costs 435 325 582
Curtailment credit - (198) (198)
Other 409 130 327
------------------------------- ------- ------- ------- ------- ------- -------
844 257 711
Costs relating to acquisitions
made in current and prior
periods
Amortisation of acquired
intangibles 5,047 4,079 9,237
Impairment of goodwill
and acquired intangible
assets 21,130 2,520 12,712
Costs associated with
the acquisition and setup
of subsidiaries - 172 785
Contingent consideration
required to be treated
as remuneration 3,616 5,237 8,220
(Decrease)/increase in
deferred consideration (34) 2,939 (781)
------------------------------- ------- ------- ------- ------- ------- -------
29,759 14,947 30,173
Adjusting Items in expenses 36,781 16,792 33,472
(Profit)/loss on disposal
of property, plant and
equipment (457) 1,669 1,651
------------------------------- ------- ------- ------- ------- ------- -------
Adjusting Items before
interest and tax 36,324 18,461 35,123
Net pension finance charge
in respect of defined
benefits pension scheme 323 494 972
------------------------------- ------- ------- ------- ------- ------- -------
Adjusting Items before
tax 36,647 18,955 36,095
Income tax credit (893) (1,036) (3,931)
------------------------------- ------- ------- ------- ------- ------- -------
Adjusted results 35,754 17,919 32,164
------------------------------- ------- ------- ------- ------- ------- -------
Redundancy and restructuring costs of GBP167,000 and costs relating to Burnley of GBP19,000 were recorded within the Marketing Activation segment. Redundancy costs of GBP153,000 were recorded in the Strategic Marketing segment. Restructuring costs of GBP39,000 were recorded in the Books segment.
As a result of the non-renewal of the HarperCollins contract, the Group recorded an impairment charge of GBP3,000,000 relating to tangible assets in the Books segment.
A non-cash impairment charge of GBP23,930,000 was recorded in respect of SP Group's goodwill and tangible assets. This is primarily as a result of the dependency on the grocery retail sector and declining margins.
The gain on disposal of property, plant and equipment of GBP457,000 relates to the sale of the Group's property at Burnley. This item was recorded in the Marketing Activation segment.
4. Dividends
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
per 2017 2016 2016
share GBP'000 GBP'000 GBP'000
----------------------------- ------ ----------- ----------- --------
Final dividend paid for the
52 weeks ended 31 July 2015 5.55p - 7,515 7,515
Interim dividend paid for
the 26 weeks ended
29 January 2016 2.35p - - 3,419
Final dividend paid for the
52 weeks ended 29 July 2016 5.45p 7,777 - -
----------------------------- ------ ----------- ----------- --------
Dividends paid during the
period 7,777 7,515 10,934
----------------------------- ------ ----------- ----------- --------
Declared interim dividend
for the 26 weeks ended
27 January 2017 (2016 -
2.35p per share) 0.65p 928 - -
----------------------------- ------ ----------- ----------- --------
5. Earnings per share
The calculation of the basic and diluted earnings per share is based on the following:
Number of shares
26 weeks 26 weeks 52 weeks
to 27 to 29 to 29
January January July
2017 2016 2016
'000 '000 '000
-------------------------------------- -------- -------- --------
Weighted average number of ordinary
shares for the purposes of basic
earnings per share 142,541 131,225 136,633
Effect of dilutive potential ordinary
shares:
Share options: 96 2,456 930
-------------------------------------- -------- -------- --------
Weighted average number of ordinary
shares for the purposes of diluted
earnings per share 142,637 133,681 137,563
-------------------------------------- -------- -------- --------
Basic and diluted earnings per share
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
2017 2016 2016
------------------------- ------------------ ------------------ ------------------
Earnings Earnings Earnings
per per per
Earnings share Earnings share Earnings share
GBP'000 pence GBP'000 pence GBP'000 pence
------------------------- -------- -------- -------- -------- -------- --------
Earnings/(loss) and
basic earnings/(loss)
per share
Adjusted earnings
and adjusted basic
earnings per share 7,773 5.45 12,725 9.70 24,059 17.61
Adjusting Items (35,754) (25.08) (17,919) (13.66) (32,164) (23.54)
------------------------- -------- -------- -------- -------- -------- --------
Loss and basic loss
per share (27,981) (19.63) (5,194) (3.96) (8,105) (5.93)
------------------------- -------- -------- -------- -------- -------- --------
Earnings/(loss) and
diluted earnings/(loss)
per share
Adjusted earnings
and Adjusted diluted
earnings per share 7,773 5.45 12,725 9.52 24,059 17.49
Adjusting Items (35,754) (25.07) (17,919) (13.40) (32,164) (23.38)
------------------------- -------- -------- -------- -------- -------- --------
Loss on earnings and
diluted loss per share (27,981) (19.62) (5,194) (3.88) (8,105) (5.89)
------------------------- -------- -------- -------- -------- -------- --------
Adjusted earnings is calculated by adding back Adjusting Items, as adjusted for tax, to the profit/(loss) for the period.
6. Restatement
Previously the Group reported the employee costs of the Insight businesses, part of Strategic Marketing segment, under administrative expenses. The Group's accounting policy is to include these types of costs within cost of sales and accordingly the half and full year comparatives have been re-stated to ensure consistency.
The impact of the prior period adjustments on the previously reported Consolidated Income Statement are summarised as follows:
52 weeks to 29 26 weeks to 29
July 2016 January 2016
------------------------ ------------------------------------ -----------------------------------
Before Before
Adjustments Adjustments Restated Adjustments Adjustments Restated
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------ ------------- ----------- -------- ------------ ----------- --------
Adjusted Results:
Cost of sales 249,730 12,738 262,468 125,688 6,180 131,868
Administrative expenses 59,570 (12,738) 46,832 29,634 (6,180) 23,454
------------------------ ------------- ----------- -------- ------------ ----------- --------
Statutory Results:
Cost of sales 249,730 12,738 262,468 125,793 6,180 131,973
Administrative expenses 93,042 (12,738) 80,304 46,235 (6,180) 40,055
------------------------ ------------- ----------- -------- ------------ ----------- --------
There is no impact on Consolidated Comprehensive Income, Consolidated Statement of Changes in Equity, Consolidated Balance Sheet and Consolidated Cashflow for either the half or full year comparatives.
7. Retirement benefits
The net obligation in respect of St Ives plc Retirement Benefits Pension Scheme of GBP18,469,000 at 27 January 2017 has decreased compared to GBP26,394,000 as at 29 July 2016. The decrease is primarily due to strong investment performance of the plan assets.
8. Notes to the condensed consolidated cash flow statement
Reconciliation of cash generated from operations
26 weeks 26 weeks 52 weeks
to to to
27 January 29 January 29 July
2017 2016 2016
GBP'000 GBP'000 GBP'000
---------------------------------------- ----------- ----------- --------
Loss from continuing operations (25,048) (1,040) (1,843)
Adjustments for:
Depreciation of property, plant
and equipment 3,630 3,608 7,201
Share of (profit)/losses from
joint venture (122) 104 122
Impairment losses 26,930 2,520 12,712
Amortisation of intangible assets 5,389 4,558 10,016
(Profit)/loss on disposal of property,
plant and equipment (450) 1,669 1,484
Share-based payment (credit)/charge (54) 445 (238)
Settlement of share-based payment - 195 108
Increase in fair value of derivatives - - (175)
Decrease in retirement benefit
obligations (1,145) (1,373) (2,278)
Remeasurement of deferred consideration (34) 2,939 (781)
Increase in contingent consideration
required to be treated as remuneration 3,616 5,237 8,220
Increase in provisions 33 86 55
Operating cash inflows before
movements in working capital 12,745 18,948 34,603
---------------------------------------- ----------- ----------- --------
Decrease/(increase) in inventories 239 (506) (880)
Increase in receivables (4,086) (7,245) (9,572)
Increase in payables 9,394 3,763 3,985
Increase/(decrease) in deferred
income 570 (432) (906)
Payment of deemed remuneration - (1,056) (3,580)
---------------------------------------- ----------- ----------- --------
Cash generated from operations 18,862 13,472 23,650
---------------------------------------- ----------- ----------- --------
Analysis of net debt
30 July Cash Exchange 27 January
2016 flow differences 2017
GBP'000 GBP'000 GBP'000 GBP'000
-------------------------- -------- -------- ------------ ----------
Cash and cash equivalents 11,835 6,364 287 18,486
Bank loans (92,595) 5,000 (1,311) (88,906)
Net debt (80,760) 11,364 (1,024) (70,420)
-------------------------- -------- -------- ------------ ----------
Cash and cash equivalents (which are presented as a single class of assets on the face of the balance sheet) comprise cash at bank and other short-term highly liquid investments with a maturity of three months or less. The effective interest rates on cash and cash equivalents are based on current market rates.
9. Post-balance sheet events
The Group has classified the investment properties at Roche and Peterborough as assets held for sale in the second half of the year.
10. Risks and uncertainties
The Group's principal risks and key mitigating activities in place to address them, as at 29 July 2016, are set out in pages 21 to 23 of the Group's Annual Report and Accounts 2016, a copy of which is available on the Group's website: www.st-ives.co.uk.
The principal risks have been considered by the Board and changes to the risk ratings have been made, since the period ended 29 July 2016, for the following risks.
(i) Legacy Businesses
This risk covers issues arising within the legacy businesses, Marketing Activation and Books which may distract or inhibit the Board's focus on its strategic objective and in the short term, impact the growth within the Strategic Marketing segment if the Board has to address issues that emerge in these segments.
The inherent risk rating associated with legacy businesses has been increased from medium to high, following a further decline in Marketing Activation and the loss of the HarperCollins contract in Books. A consultation has commenced with employees to reduce employee numbers within both Books and Marketing Activation in response to the reduction in revenues. In addition, the Board is considering its strategic options in respect of these businesses. Given the continued uncertainty around these businesses the residual risk rating remains high.
(ii) Clients
The Group has a variety of key clients in each of its three business segments. Long-term relationships have been fostered with many of these clients over a number of years however competitive pressure may result in the loss of a key client.
Whilst the financial impact of these key contracts has not increased, the likelihood has risen since the appetite for clients to carry out tenders has become more apparent (particularly in the Marketing Activation and Books segments), therefore the inherent risk rating associated with this risk has been increased to high. The mitigating activities include encouraging collaborative behaviour across the Group's businesses and creating a commitment to cross-selling that will distinguish the Group's marketing offering from its competitors'; achieving or exceeding service level agreements with clients; broadening the Group's capabilities, providing marketing solutions in support of our clients' marketing strategies; avoiding over reliance on any single client; implementing bespoke propositions for securing the renewal of key client contracts, providing Group support where appropriate and conducting client satisfaction surveys. Notwithstanding these mitigating activities, the residual risk rating has increased from low to medium.
(iii) Financing
The Group's ability to trade may be compromised by lack of cash funds. The ability to finance working capital and carry out operations is fundamental to the Group. In order to monitor this, the Group conducts 'going concern' reviews twice yearly, longer-term viability assessments on a yearly basis and continually monitors the Group's performance against its banking covenants. The Group also undertakes monthly reviews of working capital, cash forecasts and headroom on banking covenants and periodically reviews its financial KPIs with its bankers. This inherent risk is consistent with prior years and continues to be high.
During the period the GBP125 million revolving credit facility was reduced to GBP95 million supplemented by a term loan of GBP30 million and the maximum leverage covenant condition (net debt to Adjusted EBITDA) was increased for the remaining duration of the facility (which expires on 23 March 2019). However, as a result of the challenging trading environment, particularly in the Marketing Activation and Books segments (as detailed in the announcements on 19 January and 8 February 2017), the residual risk rating has increased to medium from low.
11. Related parties
The nature of related party transactions of the Group has not changed from those described in the Group's consolidated financial statements for the fifty two weeks ended 29 July 2016.
12. Responsibility statement
We confirm that, to the best of our knowledge:
-- the condensed set of financial statements has been prepared in accordance with IAS34 "Interim Financial Reporting";
-- the half year management report includes a fair review of the information required by DTR4.2.7R (indication of important events during the first six months of the year and descriptions of principal risks and uncertainties for the remaining six months of the year); and
-- the half year management report includes a fair review of the information required by DTR4.2.8R (disclosure of related parties' transactions and changes therein).
By order of the Board
Matt Armitage
Chief Executive
7 March 2017
The foregoing contains forward looking statements made by the Directors in good faith based on information available to them up to 7 March 2017. Such statements need to be read with caution due to inherent uncertainties, including economic and business risk factors underlying such statements.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR UGUAUWUPMPUQ
(END) Dow Jones Newswires
March 07, 2017 02:00 ET (07:00 GMT)
1 Year Sivota Chart |
1 Month Sivota 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
