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 |
|---|---|---|---|---|---|
| Dwf Group Plc | LSE:DWF | London | Ordinary Share | GB00BJMD6M39 | 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% | 99.60 | 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
TIDMDWF
RNS Number : 4810W
DWF Group PLC
11 December 2019
DWF Group plc
Unaudited Interim Report for the six months ended 31 October 2019
Registered number: 11561594
Stock code: DWF.L
Wednesday 11 December 2019
DWF Group plc
Half year results for the period ending 31 October 2019
Strong organic growth with good progress against medium-term targets
DWF Group plc, the global legal business providing Complex, Managed and Connected Services, today issues its half year results for the period to 31 October 2019.
GROUP FINANCIAL SUMMARY
Hot Features
Premium
GBPm HY 2020 HY 2019 Change
Net revenue 146.8 133.4 +10%
-------- -------- ---------
Gross profit 73.7 72.3 +2%
-------- -------- ---------
Gross profit margin (%) 50.2% 54.2% -4.0ppts
-------- -------- ---------
Underlying gross profit 73.7 68.4 +8%
-------- -------- ---------
Underlying gross profit margin (%) 50.2% 51.3% -1.1ppts
-------- -------- ---------
Adjusted earnings before interest, tax,
depreciation and amortisation ('Adjusted
EBITDA') 20.1 16.9 +19%
-------- -------- ---------
Underlying adjusted EBITDA 13.5 12.9 +4%
-------- -------- ---------
Adjusted profit before tax ('Adjusted
PBT') 9.9 13.4 -26%
-------- -------- ---------
Underlying adjusted PBT 9.7 9.4 3%
-------- -------- ---------
Reported PBT 4.7 5.3
-------- -------- ---------
Adjusted diluted earnings per share ('Adjusted
diluted EPS') (pence) 2.6p 3.6p
-------- -------- ---------
Reported diluted EPS (pence) 1.2p 1.9p
-------- -------- ---------
Net debt 49.5 59.0
-------- -------- ---------
Andrew Leaitherland, Group Chief Executive Officer commented:
"We are pleased with our first set of interim results as a plc. Our business continues to evolve in line with our strategy, with International and Connected Services being our key areas of investment. This is evident in the growth achieved in the first half of the year in these two divisions, with further investments made in key capabilities and locations where our clients need us to be, such as Poland and Dusseldorf, Germany. This will help to drive the business forward in the second half of this year and beyond. Growth in International and Connected Services was underpinned by a solid performance in the UK business, with Insurance Services delivering double digit organic growth and Commercial Services showing resilience in a tough market. We have also made progress with our Managed Services offering by securing a five-year contract with BT, demonstrating the success of this strand of our strategy. Finally, we are excited to announce that we reached an agreement to acquire a leading Spanish law firm, Rousaud Costas Duran ("RCD"), with whom we previously had an exclusive Association which significantly expands our International capabilities"
FINANCIAL HIGHLIGHTS
-- 10% increase in Group revenue from GBP133.4m to GBP146.8m
o 28% growth in the International division
o 18% growth in the Connected Services division
o 10% growth in the Insurance Services division
o The Commercial Services division flat in H1
-- Organic revenue growth[1] of 7%
-- Underlying adjusted EBITDA2 of GBP13.5m, increased by 4% (FY 2019 H1: GBP12.9m) with significant investment in H1
-- Reported PBT of GBP4.7m (FY 2019 H1: GBP5.3m)
o Reduction due to change in partner compensation model with the prior period on a reported basis reflecting the lower LLP-based direct cost
o Underlying adjusted PBT3 of GBP9.7m (FY 2019 H1: GBP9.4m), an increase of 3%
-- 17-day reduction, equivalent to 14% improvement, in debtor days5 (FY 2019: 122 days)
-- 15-day increase in WIP days5 in line with normal working capital cycle, resulting in reduction in gross lock-up days5 to 201 (FY 2019: 203 days)
-- Closing net debt5 of GBP49.5m (FY 2019 H1: GBP59.0m)
-- Declared first interim dividend of 1.25p payable in December with a second interim dividend anticipated in February 2020 (will revert to dividends being twice annually in FY21)
OPERATIONAL & STRATEGIC PERFORMANCE
-- Revenue per partner increased by 4% to GBP438k (half year basis) despite significant H1 investment in new partners
-- Net increase of 20 new partners in the period which will support ongoing underlying organic growth particularly in the International division
-- Underlying gross margin down 1.1 percentage points ('ppts') from 51.3% to 50.2% reflecting the investment made in the first half
-- Cost to income ratio6 improved by 0.7ppts to 43.0%
-- Acquired in Poland and expanded German operations with Dusseldorf office
-- Landmark five-year Managed Services contract with BT live from 1 November
OUTLOOK AND CURRENT TRADING
-- Expansion of office in Newcastle Australia with hire of 8 lawyers
-- Strong pipeline of work across all divisions with significant bid activity, including Managed Services opportunities
-- Investment to support growth in second half has now been made with cost base set to be maintained for the remainder of the year
-- The first half results, investments made, and trading through November reinforce management's confidence in delivering expectations for the full year
-- Reached a definitive agreement to acquire Rousaud Costas Duran ('RCD') on 10 December 2019 with completion expected by 31 December 2019. The acquisition of RCD is expected to be earnings enhancing in its first full financial year post completion
[1] Organic revenue growth eliminates the impact of acquisitions
2 Underlying Adjusted EBITDA is defined in note 2
3 Underlying Adjusted PBT is defined in note 2
4 Adjusted diluted EPS is defined in note 8
5 Debtor days, WIP days, Gross lock-up days and net debt are defined in note 22
6 Cost to income ratio is defined in note 2
A presentation for analysts and investors of the full year results will be webcast on 11 December 2019 at 9:30am (GMT) and can be accessed at: https://webcasts.eqs.com/dwf20191211
For further information:
DWF Group plc
James Igoe,
Head of Communications and IR +44(0)20 7280 8929
Finsbury
Ed Simpkins
Richard Crowley +44(0)20 7251 3801
About the Company
DWF is a global legal business providing complex, managed and connected services, operating from 28 key locations with approximately 3,200 people. The Company became the first Main Market Premium Listed legal business on the London Stock Exchange in March 2019. DWF recorded revenue of GBP272.4 million in the year ended 30 April 2019. For more information visit: www.dwf.law
Forward-looking statements
This announcement contains certain forward-looking statements with respect to the Group's current targets, expectations and projections about future performance, anticipated events or trends and other matters that are not historical facts. These forward-looking statements, which sometimes use words such as "aim", "anticipate", "believe", "intend", "plan" "estimate", "expect" and words of similar meaning, include all matters that are not historical facts and reflect the directors' beliefs and expectations and involve a number of risks, uncertainties and assumptions that could cause actual results and performance to differ materially from any expected future results or performance expressed or implied by the forward-looking statement.
GROUP CHIEF EXECUTIVE OFFICER'S REPORT
A STRONG START TO OUR FIRST FULL YEAR AS A PLC
FY20, our first full year as a plc, is a critical year in the Group's long-term strategy. I am pleased with the progress we continue to make towards the targets we set out at IPO. We have achieved a strong financial performance, with net revenue growing by 10% to GBP146.8m (First half 2019: GBP133.4m). The vast majority of this growth was organic as we have deployed limited capital on M&A since the IPO, although we continue to review acquisition opportunities, such as RCD, aligned to our strategy. We have seen good improvement in our KPIs over the course of the first half. Underlying adjusted EBITDA increased by 4% to GBP13.5m and underlying adjusted PBT increased 3% to GBP9.7m as we have continued to invest to support our growing platform.
Continuing the global build
Our first half saw us acquire in Poland, launch in Dusseldorf, Germany and add 20 net new partners. Elsewhere, we are seeing our portfolio of international locations grow organically and benefit from the additional capacity from the partner hires made over the last 12 to 18 months. Revenue per partner is progressing towards the medium-term target of GBP1m, demonstrating the capacity for organic growth that exists in the International division.
Australia continues to be one of our most important locations with further opportunities to grow and build upon 80% revenue increase in the first half. It is also now the largest International business despite being one of the most recent launches. We have recently brought in a group hire in Newcastle, Australia, comprising eight lawyers and 16 people in total, strengthening our expertise in insurance, real estate, commercial, civil litigation and corporate law. The number of partners in the Australian business has doubled compared to the same period last year, demonstrating our ability to attract talent in this location.
The successful acquisition of Rousaud Costas Duran ('RCD') in Spain followed a period of working as an exclusive association. We continue to work closely with our other large exclusive association, Wood, Smith, Henning & Berman a Los Angeles, US-based partnership. The close relationships with all of our associations allows us to assess future prospects in these territories, where there is an opportunity to support more of our clients on a global basis.
Our international strategy is client-led. We continue to enter new markets and build further capability in our current markets to serve clients where they need us, through organic build, association partners or acquisition targets with a strong sector alignment and cultural fit. This will remain a core element of our strategy given the scale of the global opportunities.
Resilience and organic growth in the UK
Our two core UK divisions continue to be the largest part of our Group, with Insurance Services demonstrating strong organic growth and Commercial Services highlighting our resilience in a tough market for transactional activity. As we signposted in July, Commercial Services has seen a slowdown in growth compared to a strong first half in the prior year but we expect a stronger second half delivering some full year growth. Litigation is performing particularly well. The increase in litigation activity is historically a bellwether for tougher economic conditions, and we anticipate the high levels of activity to continue and, depending on the political landscape, potentially increase. As such, Insurance Services is enjoying a strong year so far delivering 10% revenue growth, spread across all practice groups, and we expect that this growth rate will be sustained for much of the second half.
Developing Managed Services
We talked at IPO and in our 2019 results about Managed Services being one of our key differentiators. The landmark win with BT underscores our commitment to this strand of our strategy, and the contract went live in November. We see an opportunity in the market to give our clients an integrated service, with easier access to the right level and quality of legal advice, delivered in a way that takes away the challenge of managing multiple suppliers. Alongside the advisory and connected businesses in the Group, we believe that we have a compelling offering in this space and are building a pipeline of further opportunities.
Managed Services has global client appeal, and we remain focused on Australia and the US becoming integral locations in our ambition to create a 24-hour Managed Services capability.
Connecting with our clients
Connected Services has had a strong first half and continues to capture the interest of our clients who value the opportunity to achieve single source supply for certain types of work and also to benefit from some of our innovations such as our software and resourcing businesses. We recently launched a regulatory service in the division, and we are already seeing a good level of demand with this service area high on board agendas.
M&A activity
After a period during the IPO where acquisitions were largely paused, we now see a strong M&A pipeline and are actively reviewing a number of opportunities. The key is to focus on jurisdictions and capabilities where we have both client synergies and demand, and where we see an opportunity to build upon our organic performance through carefully selected deals.
Our progress against strategy
Our ability to transform legal services through our people, for our clients, depends on the effective delivery of our strategy, which means understanding our clients, engaging our people and doing things differently.
Understanding our clients
Our sector-led go-to-market strategy is enabling us to build close relationships with our clients as we demonstrate our understanding of the issues facing their business and their industry. In the first half of this year we were appointed to the legal panel for Tarmac and were reappointed to the reduced own account panel with Lloyds Banking Group. Clients in our three key global sectors of Insurance, Real Estate and Financial Services are increasingly looking for us to offer cross-border services, with referrals and cross-working between offices on the increase.
Engaging our people
We continue to invest significant time and resources in ensuring our business is an attractive place to work, helping us to recruit and retain the right people. We have now launched our Buy As You Earn scheme in the UK through which employees can use a proportion of their salary to purchase shares in DWF. 14.8% of our employees have signed up so far. This follows those of our people receiving a one-off share awards through the IPO. We were proud to receive recognition for our innovative employee share plans at the recent ProShare annual awards.
We were delighted to be recognised by two well-regarded UK rankings in this half year. We were recognised as one of the ten best employers for working families, and were ranked 16(th) in the Social Mobility Employer Index.
Doing things differently
We have consistently been ranked as one of the most innovative legal businesses by the Financial Times and were delighted this year to receive our highest ever ranking (8(th) ) and to win two awards at the FT's Innovative Lawyers awards. We won the New Business and Service Delivery category for our ground-breaking IPO, and the Data, Knowledge and Intelligence category in recognition of our excellence in data analytics to help insurers mitigate the effects of adverse claims and behaviours.
Outlook and current trading
The half year results have delivered good progress towards our full year targets and, as we trade through December, we continue to see growth in activity levels and transactions, and further client wins. November continued the growth acceleration we saw in September and October and our new lateral hires are coming up to speed. We expect growth across all divisions in the second half in line with our medium-term guidance set out at IPO. There are many opportunities to supplement the organic growth with M&A, and we continue to progress a number of these situations in earnest.
Working capital performance has continued the trend demonstrated in the last six months with the progress on debtor days expected to continue and the work-in-progress ('WIP') days forecast to reduce, as per the normal lock-up cycle, in the second half of the year. We have a number of initiatives still to be deployed to drive further efficiencies and remain confident in delivering our medium-term targets on lock-up. Our cost to income ratio has continued its downward trend and we are pleased with the first half progress in this regard.
With revenues naturally weighted towards the second half due to seasonality and business investments, and with costs expected to be relatively flat we expect further meaningful progress in the second half.
The strategic acquisition of RCD will significantly expand DWF's capabilities via offices in Madrid, Barcelona and Valencia and provide access to an extensive network of connections in Portugal and Latin America. RCD will bring 40 new partners and c.400 people in total to DWF.
Andrew Leaitherland
Group Chief Executive Officer
FINANCIAL REVIEW
GROWING AND INVESTING FOR THE FUTURE
Financial overview
The Board is pleased with the Group's financial performance in the first half of FY20.
The divisional performance was in line with expectations with Group revenues growing 10% against a record first half in the prior year. Group underlying gross profit has grown by 8% on the prior period, despite the first half investments in fee earner recruitment that were made in International and Connected Services. These investments have slightly diluted first half margins but should deliver profitable second half growth that is expected to lead to a year-on-year improvement in underlying gross margin percentage at the full year. The cost to income ratio has improved by 0.7 ppts compared to October 18 and is in line with the April 19 position. With revenues traditionally weighted towards the second half against a relatively flat administrative cost profile, we expect to see further reduction in the cost to income ratio at the full year as the platform supports higher revenue without the need for a commensurate increase in costs.
This combination of top line growth and controlled investment in resource and overheads drive will drive our expected performance in the second half.
Adjusted and underlying measures
As set out in note 2, there are three adjustments in the Interim Report to aid comparability of underlying performance between periods. Note 2 also sets out a pro forma adjustment for FY19 to put this on a comparable basis:
1. The introduction of the new International Financial Reporting Standard on leasing (IFRS 16) has a material impact on EBITDA, increasing it by GBP6.7m due to the reclassification of rental costs into depreciation and interest. At a PBT level, the impact is minimal. However, to ensure comparability at an EBITDA level, the metric Underlying adjusted EBITDA is included in the report and strips out the impact of IFRS 16 on the FY20 figures.
2. As was the case in the FY19 annual report, relevant metrics exclude the impact of non-underlying items and IFRS 2 costs relating to unvested share awards granted.
3. The Group's FY19 reported statutory financials represented 10.5 months as a partnership and 1.5 months as a plc. A material change on IPO was the move to a new partner compensation model and the method for accounting for partner costs in relation to partner drawings. The impact of these changes makes the FY19 partner compensation included in direct costs artificially low. In this set of results the "underlying" adjusted metrics apply an adjustment to the first half of FY19 to give a direct cost figure that essentially reflects a full year of trading as a plc, to ensure that the underlying gross profit, EBITDA and PBT progression can be properly understood. A similar adjustment for FY19 is set out in note 2.
Revenue
Group revenue was GBP146.8m for the half-year compared to GBP133.4m in the previous half-year, an increase of 10%. International and Connected Services continue to deliver in line with the medium term CAGRs set out at IPO, with the UK divisions growing at 5% on a combined basis. This growth was driven by Insurance Services, delivering a 10% revenue increase on the prior period. Revenue in Commercial Services was flat but is expected to return to growth in the second half of FY20. The current political environment is impacting Corporate Services and Real Estate where transactional activity has been relatively muted however this has been offset by a stronger performance in Litigation. 7% of the Group's revenue growth was organic with the remainder due to the acquisition in Poland which is performing well. Second half revenue tends to make up a larger proportion of the full year and, this year, compares to a weaker second half comparator in FY19.
Direct costs
Direct costs were GBP73.1m compared to GBP61.0m on a statutory basis in the first half of FY19, a reported increase of 20%. As noted above, there is a lack of comparability in the numbers as direct costs in the first half of FY19 were based on the pre-IPO partner compensation model and accounting treatment, which simply included cash drawings, as opposed to full profit share. In order to allow comparison with the first half of FY20, prior year direct costs on an Adjusted underlying basis were GBP65.0m. This reflects the partner profit share being included in direct costs on the basis of the new partner compensation model adopted from IPO where former equity partners moved to 40% of their pre-IPO profit share while fixed share partners moved to 90% of their pre-IPO profit share. The underlying adjusted direct cost increase is therefore 12.5%, driven by investment in 131 additional fee earners and 20 partners over the period. This same adjustment supports the underlying gross margin calculation referred to below.
Gross profit
Reported gross profit is GBP73.7m compared to GBP72.3m in the first half of FY19. This equates to an increase of 2% and a reduction in gross margin. However, on an underlying basis (adjusting direct costs as set out above) gross profit has increased by GBP5.3m or 8%. Insurance delivered a meaningful underlying improvement in gross margin, whilst Commercial, International and Connected are showing a slight, short-term, dilution compared to the prior year due to first half investments. This dilution is expected to invert in the second half to give gross margin improvements in all divisions across the Group.
Working capital
Working capital (measured as 'gross lock-up days') has remained a key area of focus and opportunity, with a reduction of 2 days from the April 19 position. Closing net debt was GBP49.5m as expected, and whilst this is higher than the April 19 position this reflects the seasonal nature of the working capital cycle and the timing of new plc-related outflows such as corporation tax. These timing differences are expected to unwind to give a year end net debt figure which is expected to be at a similar level to the prior year.
Gross lock-up days comprise ('WIP') days, the amount of time between starting work and invoicing clients, and debtor days, the length of time between invoicing and cash collection.
The increase in WIP days from April 19 reflects the normal billing cycle where WIP tends to build in the first half and is subsequently billed, converting to debtors in the second half. Seasonal effects in the business and development of strategy have driven an expansion in WIP days to 96, in line with management expectations.
The Group is delighted with its debtor day performance which has fallen to 105 days. This is a reduction of 17 days since April 19 and 10 days since October 18. The Board views this as evidence of the ability to drive improved collections performance, with further opportunity given that debtor days remain high.
The Group will continue to focus on working capital improvements in FY20 and beyond and are highly confident of delivering the medium-term target of a 5 to 10-day improvement in lockup days. Focus remains on global process standardisation for billing and collections, billing automation, and partner accountability to drive improved working capital performance.
Insurance Services
Measure GBPm HY20 HY19 Variance Variance
Revenue 47.8 43.3 4.5 10.4%
------- ------- --------- -----------
Direct cost (24.3) (21.4) (2.9) (13.3%)
------- ------- --------- -----------
Reported gross profit 23.5 21.9 (1.7) (7.6%)
------- ------- --------- -----------
Reported gross margin
% 49.2% 50.5% (1.3 ppts)
------- ------- --------- -----------
Underlying gross profit 23.5 20.4 3.1 15.6%
------- ------- --------- -----------
Underlying gross margin
% 49.2% 47.0% 2.2 ppts
------- ------- --------- -----------
Insurance Services has seen an acceleration in growth over the past 12 months with the new client wins and lateral hires brought in during FY19 driving a strong uplift in revenue in the first half of FY20. Revenue growth of over 10% reflects a combination of factors. Firstly, there is an increasing flow of work from international panel appointments where our global reach is giving us access to work that we would previously have been unable to service, and much of this work is of a more complex nature that attracts higher margins. We are also seeing a continuation of the trend for insurers to have fewer firms on their panels and we have been privileged to be re-appointed to a number of panels alongside a lower number of firms who will share the work going forward. A number of our largest clients tell us that we are seen as their strategic partner both in the UK and overseas due to our increasing international footprint, and this is helpful to drive both UK and international growth. We are also seeing some pricing improvement on renegotiation of contracts, providing a correction to some historical rates which were too low for the work being delivered. These market dynamics combine to give a strong first-half revenue growth performance and also good underlying gross margin improvement due to pricing and efficiency gains.
The Insurance market tends to see more litigation as economic conditions become tougher, and this dynamic is evidenced in our financial performance with all three practice groups seeing a higher flow of instructions. In addition to the external market environment, the Managed and Connected Services offerings are proving to be appealing to clients and are helping to drive more bid activity. The expectation is that the division will continue on its growth trajectory in the second half.
Commercial Services
Measure GBPm HY20 HY19 Variance Variance
Revenue 55.2 55.1 0.1 0.1%
------- ------- --------- -----------
Direct cost (22.9) (19.5) (3.4) (17.2%)
------- ------- --------- -----------
Reported gross profit 32.3 35.6 (3.3) (9.3%)
------- ------- --------- -----------
Reported gross margin
% 58.5% 64.6% (6.1 ppts)
------- ------- --------- -----------
Underlying gross profit 32.3 33.2 (0.9) (2.7%)
------- ------- --------- -----------
Underlying gross margin
% 58.5% 60.2% (1.7 ppts)
------- ------- --------- -----------
Commercial Services has seen a flat revenue performance in the first half of FY20, with the Corporate Services and Real Estate practice groups seeing lower activity levels than in the prior year, whilst Litigation is enjoying significant growth with a pipeline suggesting that this momentum will continue. The slightly muted performance in Corporate Services and Real Estate is reflective of the economic and political environment which is impacting transactional activity. It also reflects the time needed in Real Estate to replace revenue lost in FY19 following partner departures due to an optimisation programme. Looking forward, the pipeline across all three practice groups is looking healthier so the expectation is that the division will deliver a performance that inverts the prior year pattern of strong first half, weaker second half, to deliver a strong second half in FY20 after a weaker first half.
Whilst revenue growth at a divisional level has been challenging, there has been a continued drive towards efficiency and engagement with the Managed Services build to ensure that work is transitioned to the Managed Services platform to drive efficiency and margin improvement. We expect that the benefit of these initiatives will be reflected in the second half performance.
Selective partner hiring continues to ensure that we have the expertise, sector and geographical coverage needed to drive revenue, with London and Real Estate taking priority in terms of investment focus. This, combined with a healthy pipeline, gives us confidence that the second half performance is likely to see and an improvement in gross margin.
International
Measure GBPm HY20 HY19 Variance Variance
Revenue 33.0 25.8 7.2 28.0%
------- ------- --------- -----------
Direct cost (19.1) (14.6) (4.5) (31.0%)
------- ------- --------- -----------
Reported gross profit 13.9 11.2 2.7 24.1%
------- ------- --------- -----------
Reported gross margin
% 42.1% 43.4% (1.3 ppts)
------- ------- --------- -----------
The International division continues to be the main growth engine of the Group. The first half has delivered 28.0% revenue growth compared to a record first half in the prior year. Standout performances include Australia which has grown at 80%, and Qatar which has grown by 76% with Poland delivering a strong performance and proving to be an attractive proposition in the market given the number of partners that have been attracted to join. While margins in International are improving as expected in the majority of locations, the overall divisional margin is 1.3 percentage points lower than the prior year due in part to weaker performances in Germany and Dubai, together with the significant partner hiring that took place in the first half. Margin is expected to improve in the second half as first half partner investments get up to speed.
Moving into the second half, it is expected that the new partner hires in the first half, the continuing positive development of revenue per partner and traction in Dusseldorf, Germany, and Newcastle, Australia, will deliver incremental revenues compared to the first half. Investments have been made to continue the build in key locations with Australia proving to be one of the areas of greatest opportunity. Poland has been a successful launch and has already had organic investment via partner hires and team lifts and will likely be the second largest international location by the end of the year.
Connected Services
Measure GBPm HY20 HY19 Variance Variance
Revenue 10.8 9.1 1.6 17.7%
------ ------ --------- -----------
Direct cost (6.8) (5.5) (1.3) (24.1%)
------ ------ --------- -----------
Reported gross profit 4.0 3.7 0.3 8.2%
------ ------ --------- -----------
Reported gross margin
% 36.9% 40.1% (3.2 ppts)
------ ------ --------- -----------
Underlying gross profit 4.0 3.6 0.3 9.6%
------ ------ --------- -----------
Underlying gross margin
% 36.9% 39.6% (2.7 ppts)
------ ------ --------- -----------
Connected Services has had a strong first half of the year with 18% revenue growth on the prior year, delivering GBP10.8m of revenue. Almost all of the businesses within Connected Services are growing in double digits, with some standout performances in areas like Vueity (audit services), Adjusting and Forensics which have grown by 82%, 224% and 356% respectively. All three of these businesses are relatively new within the portfolio so are growing from a comparatively smaller base but are gaining traction quickly. The performance of the division is tempered by a slight contraction in Claims as parts of the Australian and UK business are restructured with an expectation that they will deliver a stronger second half performance. Divisional gross margin reduced 2.7 ppts dilution on the prior year, despite margins improving in a number of service lines, as a result of first half investments into businesses in, inter alia, Vueity and Compliance, and investment in advocates to service increasing demand in Advocacy anticipated in the second half. There has also been GBP200k additional investment compared to the prior year in Ventures which is the innovation and incubation arm of Connected and is not directly revenue producing but which is expected to support revenue build across Connected Services and the broader group.
As the Connected Services businesses grow to critical mass and client and partner awareness of services increases, we are seeing more opportunities both directly with new and existing clients, and from internal referrals. The recently launched Regulatory practice is already generating pipeline and adds sought after expertise to the portfolio. The overall growth trend has accelerated through the first half and this ramp-up is expected to continue into the second half of the year, in particular in Advocacy and Costs, which supports management confidence in the outlook. Demand is increasingly cross-border with future opportunities to both consolidate smaller suppliers in this space in the market and align the global footprint of Connected with our legal advisory capabilities.
Administrative expenses
Reported administrative expenses increased from GBP66.4m in the first half of FY19 to GBP67.2m in the first half of FY20. As described in note 2, there are three factors impacting comparability:
-- The inclusion of GBP8.0m of non-underlying items in the first half of FY19, compared to just GBP0.9m in the first half of FY20.
-- A GBP1.2m benefit to administrative expenses as a result of IFRS 16 implementation in FY20.
-- The inclusion of share-based payments expense of GBP4.4m in the first half of FY20, with no related charge in the first half of FY19.
Removing the non-underlying, IFRS 16 and share based payments expense from both periods gives an increase of c. 8%. Non-underlying items and share based payment expense are separately disclosed to provide more information about our cost base. The underlying increase in administrative expenses of GBP4.9m, primarily reflects the full year impact of Australia, support costs for the substantial growth of the International business and an increase in PLC specific head office costs.
Net finance expense
Net finance expense was GBP0.8m in the first half of FY20 compared to GBP0.6m in the comparative period. This cost relates predominantly to interest on the Group's Revolving Credit Facility. The position is broadly flat year over year with full year interest costs expected to drop compared to the prior year as borrowings reduce.
IFRS 16-related interest payable on leases of GBP1.0m is recognised separately on the face of the income statement to allow for greater understanding of the composition of finance costs by the Group.
Profit before tax
Statutory PBT was GBP4.7m compared to GBP5.3m in the first half of FY19, a reduction of GBP0.6m or 12% on the comparative period. This position is impacted by the same factors that distort the prior year operating profit, being the lower partner compensation charge in the prior year due to the majority of the year being on LLP rather than plc basis. Underlying adjusted PBT increased by 3% reflecting the level of investment which has been made in the first half. The combination of revenue growth, margin improvement, and reducing cost to income ratio is driving this first half improvement which we expect will accelerate in the second half.
Taxation
The Group is now in its first full year as a listed company and is therefore subject to corporation tax. The estimated blended tax rate is expected to be c.21% and payments on account of GBP3.0m have been made in the first half with a tax charge to the Income statement of GBP1.4m.
Dividend
The Group's dividend policy is to retain sufficient capital to fund ongoing operating requirements and to invest in the Group's long-term growth. The Group has a target dividend pay-out ratio of up to 70% of DWF Group plc's Adjusted profit after tax.
The Group paid a final dividend in relation to FY19 of 1.0p per share. The Board approved the first interim dividend for FY20 of 1.25p per share which is payable on 20 December 2019. A second interim dividend is expected to be paid in February 2020 with the final expected to be paid in September 2020 as outlined in our FY19 annual report.
Statement of financial position
Group net assets were GBP40.4m in the first half of FY20 compared to net liabilities of GBP12.5m in the first half of FY19 and net assets of GBP41.8m at 30 April 19.
The impact of IFRS 16 has increased property, plant and equipment by GBP70.3m with a related increase of GBP78.1m to lease liabilities. The full impact of the transition to IFRS 16 is set out in note 1.4.
Capital expenditure
The Group has incurred cash outflows on capital expenditure of GBP2.5m in the first half, which is a reduction on the GBP3.0m of capex in the comparator period. The decrease is due to the absence of material property requirements in the current year, with IT and Managed Services initiatives being the focus of the first half expenditure. This is in line with the stated use of proceeds at the IPO, and the expenditure has been on strengthening the global IT network, modernising equipment and building the Managed Services platform. A slightly higher level of expenditure is expected in the second half.
Conclusion
The Group has delivered another period of profitable, primarily organic, growth which leaves the Group well positioned for the full year outturn. This is despite the first half including some significant resource investments which are expected to become revenue generating in the second half but contributed to a slight short-term gross margin dilution in the first half. The progress on working capital is demonstrating that the operational interventions made so far can make a material difference, particularly to our debtor day performance. We have several initiatives still to deploy, giving us confidence that the second half of the year will show further progress towards our medium-term gross lock-up targets. The second half is expected to deliver a stronger revenue pull-through than the first, with investments made ramping up whilst cost control and saving initiatives are expected to drive further progress on the cost to income ratio. M&A continues to be pursued with a strong pipeline of opportunities being given close consideration, and the RCD acquisition demonstrating our ability to supplement organic growth with strategic deals.
Statement of Directors' responsibilities
The Directors confirm to the best of their knowledge that the interim information has been prepared in accordance with International Accounting Standard 34 Interim Financial Reporting as adopted by the European Union. The Interim Management Report includes a fair review of the Interim Information and, as required by DTR 4.2 TR and DTR 4.2 8R, the following information:
-- an indication of important events that have occurred during the first six months of the financial year, and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and
-- disclosure of material related party transactions that have taken place in the first six months of the current financial year and of any material changes in the related party transactions described in the last Annual Report and Financial Statements.
This responsibility statement was approved by the board of Directors on 10 December 2019 and is signed on its behalf by:
Chris Stefani
Chief Financial Officer
OFFICERS
Directors:
Sir Nigel Knowles
Group Chairman
Andrew Leaitherland
Group Chief Executive Officer
Chris Stefani
Chief Financial Officer
Chris Sullivan
Senior Independent Director
Teresa Colaianni
Independent Non-Executive Director
Vinodka Murria
Independent Non-Executive Director
Luke Savage
Independent Non-Executive Director
Samantha Tymms
Independent Non-Executive Director
Matthew Doughty
Partner Director
Company secretary:
Mollie Stoker
Registered office:
20 Fenchurch Street
London
EC3M 3AG
United Kingdom
Tel: +44 333 320 2220
www.dwf.law
Company registration number: 11561594
FINANCIAL STATEMENTS
Unaudited Consolidated Income Statement
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
Notes GBP'000 GBP'000 GBP'000
----------------------------------- ------ ------------- ------------- -------------
Revenue 174,106 157,168 321,446
----------------------------------- ------------- ------------- -------------
Recoverable expenses (27,313) (23,812) (49,085)
----------------------------------- ------ ------------- ------------- -------------
Net revenue 3 146,793 133,356 272,361
----------------------------------- ------------- ------------- -------------
Direct costs (73,088) (61,032) (126,871)
Gross profit 3 73,705 72,324 145,490
----------------------------------- -------------
Administrative expenses (67,194) (66,362) (131,037)
----------------------------------- ------ ------------- ------------- -------------
Operating profit 6,511 5,962 14,453
----------------------------------- ------ ------------- ------------- -------------
Adjusted operating profit 2 20,145 16,867 33,589
----------------------------------- ------------- ------------- -------------
Depreciation, amortisation and
impairment (8,389) (2,876) (5,365)
----------------------------------- ------------- ------------- -------------
Non-underlying items 4 (853) (8,029) (12,569)
----------------------------------- ------------- ------------- -------------
Share based payments expense (4,392) - (1,202)
----------------------------------- ------ ------------- ------------- -------------
Interest payable on leases 5 (1,030) - -
----------------------------------- ------------- ------------- -------------
Net finance expense 5 (787) (630) (2,131)
----------------------------------- ------ ------------- ------------- -------------
Profit before tax 4,694 5,332 12,322
----------------------------------- ------ ------------- ------------- -------------
Taxation 6 (1,362) (28) (138)
----------------------------------- ------ ------------- ------------- -------------
Profit for the period 3,332 5,304 12,184
----------------------------------- ------ ------------- ------------- -------------
Earnings per share attributable
to the owners of the parent:
----------------------------------- ------ ------------- ------------- -------------
Basic (p) 8 1.2p 2.0p 4.5p
----------------------------------- ------ ------------- ------------- -------------
Diluted (p) 8 1.2p 1.9p 4.5p
----------------------------------- ------ ------------- ------------- -------------
Adjusted earnings per share
attributable to the owners of
the parent:
----------------------------------- ------ ------------- ------------- -------------
Basic (p) 8 2.7p 3.6p 6.9p
----------------------------------- ------ ------------- ------------- -------------
Diluted (p) 8 2.6p 3.6p 6.8p
----------------------------------- ------ ------------- ------------- -------------
The results for the periods presented above are derived from continuing operations.
Notes 1 to 25 are an integral part of these consolidated financial statements.
Unaudited Consolidated Statement of Comprehensive Income
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
---------------------------------------------- ------------- ------------- -------------
Profit for the period 3,332 5,304 12,184
---------------------------------------------- ------------- ------------- -------------
Items that are or may be reclassified
subsequently to the income statement:
---------------------------------------------- ------------- -------------
Foreign currency translation differences
- foreign operations (129) 451 180
---------------------------------------------- ------------- ------------- -------------
Total other comprehensive (expense)/income
for the period, net of income tax (129) 451 180
---------------------------------------------- ------------- ------------- -------------
Total comprehensive income for the
period 3,203 5,755 12,364
---------------------------------------------- ------------- ------------- -------------
Items in the above statements are disclosed net of tax. Notes 1 to 25 are an integral part of these consolidated financial statements.
Unaudited Consolidated Statement of Financial Position
31 October 31 October 30 April
2019 2018 2019
Notes GBP'000 GBP'000 GBP'000
------------------------------------------ ------ -------------- -------------- -----------
Non-current assets
------------------------------------------ ------ -------------- -----------
Intangible assets and goodwill 10 4,892 4,017 4,541
------------------------------------------ ------ -------------- -----------
Property, plant and equipment 11 80,214 14,117 14,032
------------------------------------------ ------ -------------- -----------
Investments 254 254 254
------------------------------------------ ------ -------------- -----------
Trade and other receivables 12 152 - 152
------------------------------------------ ------ -------------- -----------
Deferred tax asset 1,197 - 933
------------------------------------------ ------ -------------- -------------- -----------
Total non-current assets 86,709 18,388 19,912
------------------------------------------ ------ -------------- -------------- -----------
Current assets
------------------------------------------ ------ -------------- -----------
Current tax asset 976 - -
------------------------------------------ ------ -------------- -----------
Trade and other receivables 12 170,025 144,680 164,168
------------------------------------------ ------ -------------- -----------
Cash at bank and in hand 13 19,805 10,585 12,912
------------------------------------------ ------ -------------- -------------- -----------
Total current assets 190,806 155,265 177,080
------------------------------------------ ------ -------------- -------------- -----------
Total assets 277,515 173,653 196,992
------------------------------------------ ------ -------------- -------------- -----------
Current liabilities
------------------------------------------ ------ -------------- -----------
Trade and other payables 14 44,108 54,153 53,995
------------------------------------------ ------ -------------- -----------
Current tax liabilities - 22 418
------------------------------------------ ------ -------------- -----------
Deferred consideration 2,512 652 1,625
------------------------------------------ ------ -------------- -----------
Lease liabilities 15 9,655 - -
------------------------------------------ ------ -------------- -----------
Other interest-bearing loans
and borrowings 16 3,687 18,295 9,028
------------------------------------------ ------ -------------- -----------
Provisions 17 1,252 1,252 1,252
------------------------------------------ ------ -------------- -----------
Amounts due to Members of partnerships
in the Group 23 35,729 48,409 38,071
------------------------------------------ ------ -------------- -------------- -----------
Total current liabilities 96,943 122,783 104,389
------------------------------------------ ------ -------------- -------------- -----------
Non-current liabilities
------------------------------------------ ------ -------------- -----------
Trade and other payables 14 - 10,831 10,072
------------------------------------------ ------ -------------- -----------
Deferred consideration 608 1,140 208
------------------------------------------ ------ -------------- -----------
Lease liabilities 15 72,487 - -
------------------------------------------ ------ -------------- -----------
Other interest-bearing loans
and borrowings 16 65,667 51,285 39,196
------------------------------------------ ------ -------------- -----------
Provisions 17 1,446 125 1,329
------------------------------------------ ------ -------------- -------------- -----------
Total non-current liabilities 140,208 63,381 50,805
------------------------------------------ ------ -------------- -------------- -----------
Total liabilities 237,151 186,164 155,194
------------------------------------------ ------ -------------- -------------- -----------
Net assets/(liabilities) 40,364 (12,511) 41,798
------------------------------------------ ------ -------------- -------------- -----------
Equity
------------------------------------------ ------ -------------- -----------
Share capital 19 3,000 2,385 3,000
------------------------------------------ ------ -------------- -----------
Share premium 19 63,167 - 63,167
------------------------------------------ ------ -------------- -----------
Other reserves 2,372 (2,105) (1,323)
------------------------------------------ ------ -------------- -----------
Accumulated losses (28,175) (12,791) (23,046)
------------------------------------------ ------ -------------- -------------- -----------
Total equity/(deficit) 40,364 (12,511) 41,798
------------------------------------------ ------ -------------- -------------- -----------
Notes 1 to 25 are an integral part of these consolidated financial statements.
Unaudited Consolidated Statement of Changes in Equity
(Accumulated
Share- losses)/ Total
Treasury Merger based payments Translation retained equity/
Share capital Share premium shares reserve reserve reserve earnings (deficit)
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
At 1 May 2018 2,385 - - (2,385) - (171) 5,477 5,306
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Impact of IFRS
9 transition - - - - - - (2,510) (2,510)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Impact of IFRS
15 transition - - - - - - 997 997
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Restated at 1
May 2018 2,385 - - (2,385) - (171) 3,964 3,793
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Profit for the
period - - - - - - 5,304 5,304
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Exchange rate
differences - - - - - 451 - 451
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Total
comprehensive
income - - - - - 451 5,304 5,755
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Reserves
transferred
to amounts
due to
Members of
partnerships
in the Group - - - - - - (22,059) (22,059)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
At 31 October
2018 2,385 - - (2,385) - 280 (12,791) (12,511)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Profit for the
period - - - - - - 6,880 6,880
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Exchange rate
differences - - - - - (271) - (271)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Total
comprehensive
income - - - - - (271) 6,880 6,609
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Reserves
transferred
to amounts
due to
Members of
partnerships
in the Group - - - - - - (20,478) (20,478)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Deferred tax
arising on
Group
restructure - - - - - - 636 636
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Issue of share
capital 615 63,167 - - - - - 63,782
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Treasury share
sale - - - - - - 2,707 2,707
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Share based
payments - - - - 1,053 - - 1,053
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
At 30 April
2019 3,000 63,167 - (2,385) 1,053 9 (23,046) 41,798
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -----------
Unaudited Consolidated Statement of Changes in Equity (continued)
(Accumulated
Share- losses)/
Treasury Merger based payments Translation retained Total
Share capital Share premium shares reserve reserve reserve earnings equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
At 1 May 2019 3,000 63,167 - (2,385) 1,053 9 (23,046) 41,798
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Adjustment
from the
adoption
of IFRS 16 - - - - - - (5,715) (5,715)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Restated at 1
May 2019 3,000 63,167 - (2,385) 1,053 9 (28,761) 36,083
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Profit for the
period - - - - - - 3,332 3,332
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Exchange rate
differences - - - - - (129) - (129)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Total
comprehensive
income - - - - - (129) 3,332 3,203
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Dividends paid - - - - - - (2,746) (2,746)
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Share based
payments - - - - 3,824 - - 3,824
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
At 31 October
2019 3,000 63,167 - (2,385) 4,877 (120) (28,175) 40,364
---------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- ---------
Notes 1 to 25 are an integral part of these consolidated financial statements.
Unaudited Consolidated Statement of Cash Flows
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
Note GBP'000 GBP'000 GBP'000
-------------------------------------------- ----- ------------- ------------- -------------
Cash flows from operating activities
-------------------------------------------- ------------- ------------- -------------
Cash generated from/(used in) operations
before adjusting items 22a 4,030 2,783 (10,545)
-------------------------------------------- ------------- ------------- -------------
Cash used to settle non-underlying
items (1,614) (2,982) (19,289)
-------------------------------------------- ----- ------------- ------------- -------------
Cash generated from/(used in) operations 2,416 (199) (29,834)
-------------------------------------------- ------------- ------------- -------------
Interest paid (2,097) (1,441) (2,405)
-------------------------------------------- ------------- ------------- -------------
Tax (paid)/repaid (3,020) 29 (50)
-------------------------------------------- ----- ------------- ------------- -------------
Net cash used in operating activities (2,701) (1,611) (32,289)
-------------------------------------------- ----- ------------- ------------- -------------
Cash flows from investing activities
-------------------------------------------- ------------- ------------- -------------
Acquisition of subsidiary, net 323 - -
of cash acquired
-------------------------------------------- ------------- ------------- -------------
Acquisition of subsidiary, deferred
consideration (729) (1,151) (1,802)
-------------------------------------------- ------------- ------------- -------------
Purchase of property, plant and
equipment (1,611) (2,345) (4,196)
-------------------------------------------- ------------- ------------- -------------
Purchase of other intangible assets (859) (680) (1,222)
-------------------------------------------- ------------- ------------- -------------
Net cash flows used in investing
activities (2,876) (4,176) (7,220)
-------------------------------------------- ----- ------------- ------------- -------------
Cash flows from financing activities
-------------------------------------------- ------------- ------------- -------------
Issue of ordinary shares, net of
issue costs - - 73,350
-------------------------------------------- ------------- ------------- -------------
Treasury share sale - - 2,707
-------------------------------------------- ------------- ------------- -------------
Dividends paid (2,746) - -
-------------------------------------------- ------------- ------------- -------------
Proceeds from borrowings 39,000 7,992 80,290
-------------------------------------------- ------------- ------------- -------------
Repayment of borrowings (16,483) (2,515) (89,475)
-------------------------------------------- ------------- ------------- -------------
Repayment of lease liabilities (6,060) - -
-------------------------------------------- ------------- ------------- -------------
Movement in supplier payments facility (1,821) 2,464 (2,646)
-------------------------------------------- ------------- ------------- -------------
Interest received 310 75 293
-------------------------------------------- ------------- ------------- -------------
Capital contributions by Members 617 2,287 4,732
-------------------------------------------- ------------- ------------- -------------
Repayments to former Members (808) (2,206) (23,124)
-------------------------------------------- ----- ------------- ------------- -------------
Net cash flows from financing activities 12,009 8,097 46,127
-------------------------------------------- ----- ------------- ------------- -------------
Net increase in cash and cash equivalent 6,432 2,310 6,618
-------------------------------------------- ----- ------------- ------------- -------------
Cash and cash equivalents at the
beginning of period 10,822 4,228 4,228
-------------------------------------------- ----- ------------- ------------- -------------
Effects of foreign exchange rate
changes on cash and cash equivalents 146 (56) (24)
-------------------------------------------- ----- ------------- ------------- -------------
Cash and cash equivalents at the
end of period 13 17,400 6,482 10,822
-------------------------------------------- ----- ------------- ------------- -------------
Notes 1 to 25 are an integral part of these consolidated financial statements.
Notes to the Financial Statements
1 Accounting policies 1.1 General information
DWF Group plc (the 'Company') is a public limited company, domiciled in the United Kingdom under the Companies Act 2006, and registered in England. The registered office is 20 Fenchurch Street, London, EC3M 3AG.
The principal activities of the Company and entities controlled by the Group (together referred to as the 'Group') and the nature of the Group's operations are set out in the latest Annual Report and Financial Statements for the year ended 30 April 2019. The entire issued share capital of the Company was admitted to the premium listing segment of the official list of the Financial Conduct Authority and to trading on the Main Market of the London Stock Exchange on 15 March 2019.
The functional currency of the Group is British pounds sterling because that is the currency of the primary economic environment in which the Group operates. The Group financial statements are also presented in British pounds sterling.
1.2 Basis of preparation
This condensed consolidated interim financial information ('Interim Information') was approved for issue by the Board of Directors on 10 December 2019.
The Interim Information is neither reviewed nor audited and does not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the year ended 30 April 2019 were approved by the Board of Directors on 30 July 2019 and subsequently filed with the Registrar. The report of the auditor on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 of the Companies Act 2006.
This Interim Information for the six months ended 31 October 2019 has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and in accordance with IAS 34: Interim Financial Reporting as adopted by the European Union ('IAS 34'). The accounting policies, methods of computation and presentation are consistent with those presented in the most recent Annual Report and Financial Statements. The Interim Information should be read in conjunction with the Annual Report and Financial Statements for the year ended 30 April 2019 which have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union ('IFRS'), and are available on the Group's website: www.dwf.law.
With the exception of the implementation of IFRS 16: Leases ('IFRS 16'), which is discussed below, no changes have been made to the Group's accounting policies in the period ended 31 October 2019.
The Group's forecast and projections, taking account of reasonably possible changes in trading performance, show that the Group will be able to operate within the level of its current banking facilities. The Directors have therefore adopted a going concern basis in preparing the Interim Information.
1.3 Non-underlying items
Non-underlying items are non-trading, non-cash or one-off items disclosed separately in the consolidated Income Statement where the quantum, nature or volatility of such items are considered by management to otherwise distort the underlying performance of the Group. The following are included by the Group in its assessment of non-underlying items:
-- IPO professional fees and other costs directly attributable to listing on the London Stock Exchange
-- Transaction costs associated with mergers and acquisitions -- Gains on bargain purchase 1.4 Adoption of new and revised standards
New IFRS that is effective for the current period
IFRS 16: Leases
The Group has adopted 'IFRS 16' using the modified retrospective approach from 1 May 2019, but has not restated comparatives for previous reporting periods, as permitted under the specific transitional provisions in the standard. The reclassifications and adjustments arising from the new leasing rules are therefore recognised in the opening Statement of Financial Position on 1 May 2019.
The Group has lease contracts for various offices and office equipment. Before the adoption of IFRS 16 the Group accounted for leases under IAS 17: Leases ('IAS 17') and leases were classified as either finance or operating leases. Under IAS 17, all the Group's leases were classified as operating leases and the payments made on leases (net of any incentives received from the lessor) were charged to the income statement on a straight-line basis over the period of the lease.
On adoption of IFRS 16, the Group recognised right-of-use assets and lease liabilities in relation to leases which had previously been classified as operating leases under the principles of IAS 17. The Group has elected to measure its right of use assets arising from property leases using the approach set out in IFRS 16.C8(b)(i). Under IFRS 16.C8(b)(i) right of use assets are calculated as if the Standard applied at lease commencement, but discounted using the borrowing rate at the date of initial application. Lease liabilities were measured at the present value of the remaining lease payments, discounted using the Group's incremental borrowing rate.
The Group's weighted average incremental borrowing rate used as at 1 May 2019 was 2.57%.
The change in accounting policy resulted in the following operating lease commitments disclosed under IAS 17 being recorded as lease liabilities on the statement of financial position at 1 May 2019:
GBP'000
-------------------------------------------------------------- ----------
Total operating lease commitments disclosed at 30 April
2019 73,212
-------------------------------------------------------------- ----------
Short-term leases not included in lease liabilities 116
-------------------------------------------------------------- ----------
Changes in terms recognised under IFRS 16 21,862
Other minor adjustments relating to commitment disclosures 569
Discounted using incremental borrowing rate (9,370)
Total lease liabilities recognised under IFRS 16 at
1 May 2019 86,389
-------------------------------------------------------------- ----------
In applying IFRS 16 for the first time, the Group has used the following practical expedients permitted by the standard:
-- The use of a single discount rate to a portfolio of leases with reasonably similar characteristics
-- Reliance on previous assessments on whether leases are onerous
-- The accounting for operating leases with a remaining lease term of less than 12 months as at 1 May 2019 as short-term
-- The exclusion of initial direct costs for the measurement of the right-of-use asset at the date of initial application, and
-- The use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease
The Group has also elected not to reassess whether a contract is, or contains, a lease at the date of initial application. Instead, for contracts entered into before the transition date, the Group relied on its assessment made applying IAS 17 and IFRIC 4: Determining whether an Arrangement contains a Lease.
The Group remeasures the lease liability (and makes a corresponding adjustment to the related right-of-use asset) whenever:
-- the lease term has changed or there is a change in the assessment of exercise of a purchase option, in which case the lease liability is remeasured by discounting the revised lease payments using a revised discount rate.
-- the lease payments change due to changes in an index or rate or a change in expected payment under a guaranteed residual value, in which cases the lease liability is remeasured by discounting the revised lease payments using the initial discount rate (unless the lease payments change is due to a change in a floating interest rate, in which case a revised discount rate is used).
-- a lease contract is modified and the lease modification is not accounted for as a separate lease, in which case the lease liability is remeasured by discounting the revised lease payments using a revised discount rate.
The Group did not make any such adjustments during the periods presented.
The impact of the first-time application of IFRS 16 on the statement of financial position at 1 May 2019 is:
Impact of
transition
GBP'000
---------------------------------------- --------------
Property, plant and equipment
---------------------------------------- --------------
Right-of-use asset 70,342
---------------------------------------- --------------
Trade and other receivables
---------------------------------------- --------------
Prepayments (1,689)
---------------------------------------- --------------
Current trade and other payables
---------------------------------------- --------------
Accruals (537)
---------------------------------------- --------------
Operating lease incentives (1,412)
---------------------------------------- --------------
Lease liabilities 8,276
---------------------------------------- --------------
Non-current trade and other payables
---------------------------------------- --------------
Operating lease incentives (10,072)
---------------------------------------- --------------
Lease liabilities 78,113
---------------------------------------- --------------
Net assets (5,715)
---------------------------------------- --------------
Equity
---------------------------------------- --------------
Retained earnings (5,715)
---------------------------------------- --------------
Total equity (5,715)
---------------------------------------- --------------
As the Group has applied the simplified approach in respect of comparatives at transition, comparative information has not been restated and continues to be reported under IAS 17. The table below demonstrates the impact of using IAS 17 compares to IFRS 16 on the Group's income statement for the period to 31 October 2019:
IAS 17 Impact of IFRS 16
transition
GBP'000 GBP'000 GBP'000
--------------------------------------------- ---------- -------------- ----------
Rental expense (6,692) 6,692 -
--------------------------------------------- -------------- ----------
Depreciation, amortisation and impairment - (5,456) (5,456)
--------------------------------------------- ---------- -------------- ----------
Administrative expenses (6,692) 1,236 (5,456)
--------------------------------------------- ---------- -------------- ----------
Operating profit (6,692) 1,236 (5,456)
--------------------------------------------- ---------- -------------- ----------
Adjusted operating profit (6,692) 6,692 -
--------------------------------------------- -------------- ----------
Depreciation, amortisation and impairment - (5,456) (5,456)
--------------------------------------------- ---------- -------------- ----------
Interest payable on leases - (1,030) (1,030)
--------------------------------------------- ---------- -------------- ----------
Profit before tax (6,692) 206 (6,486)
--------------------------------------------- ---------- -------------- ----------
From 1 May 2019, leases are recognised as a right-of-use asset with a corresponding liability at the date at which the lease asset is available for use by the Group.
Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any re-measurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made on or before the commencement date, less any lease incentives received. Right-of-use assets are depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. Right-of-use assets are recognised within property, plant and equipment.
Lease liabilities are initially measured at the net present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Group and payments of penalties for terminating a lease, if the lease term reflects the Group exercising the option to terminate.
In calculating the present value of lease payments, the Group uses the incremental borrowing rate at the lease commencement date if the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is re-measured if there is a modification, a change in the lease term, a change in the in-substance fixed lease payments or a change in the assessment to purchase the underlying asset
Extension and termination options are included in several the property leases across the Group. The Group determines the lease term as the non-cancellable term of the lease, together with any periods covered by an option to extend the lease if it is reasonably certain to be exercised, or any period covered by an option to terminate the lease if it is reasonably certain not to be exercised. The Group applies judgement in evaluating whether it is reasonably certain to exercise an option to renew or terminate a lease. Management considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. After the commencement date, the Group reassesses the lease term if there is a significant event or change in circumstances that is within its control and affects its ability to exercise, or not to exercise, the option to renew or terminate the contract.
Payments associated with short-term leases and leases of low-value assets (with a value of less than GBP5,000) are recognised on a straight-line basis as an expense in the income statement. Short-term leases have a term of 12 months or less.
1.5 New or amended International Financial Reporting Standards and Interpretations adopted
The following IFRSs have been issued and adopted by the Group in these consolidated financial statements. Their adoption did not have a material effect on the financial information unless otherwise indicated:
-- IFRS 17 Insurance Contracts -- Amendments to IFRS 9 Prepayment Features with Negative Compensation
-- Annual improvements to IFRS Standards 2015-2017, Amendments to IFRS 3 Business combinations, IFRS 11 Joint Arrangements, IAS 12 Income taxes and IAS 23 Borrowing costs
-- Amendments to IAS 19 Employee Benefits, Plan amendment, Curtailment or Settlement
-- IFRS 10 Consolidated Financial Statements and IAS 28 (amendments) Sale or Contribution of Assets between an Investor and its Associates or Joint Venture
1.6 Accounting estimates and judgement
The preparation of the financial statements under IFRSs requires management to make judgement, estimates and assumptions which affect the financial information. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant and are reviewed on an ongoing basis.
The key areas of judgement, estimates and assumptions relate to the control over ABS and non-ABS groups, professional indemnity provisions, fair value of unbilled revenue and impairment of trade receivables.
Critical judgements in applying the Group's accounting policies
Control over the ABS and non-ABS Groups
Regulations in certain jurisdictions in which the Group is represented allow Alternative Business Structures ('ABS') where legal firms can be owned by non-lawyers. This is not the case in other jurisdictions ('non-ABS'). As a result, DWF LLP, the head of the non-ABS Group, is not directly owned by any entity within the ABS Group (which includes the ultimate parent DWF Group plc). Consolidation of DWF LLP and the other non-ABS entities depends on the assessment of whether a Member of the ABS Group is exposed, or has rights, to variable returns from its involvement with such entity and has the ability to affect those returns through its power over such entity. DWF LLP and the other non-ABS entities are consolidated in these financial statements on the basis of the Governance Deed adopted by the Group.
Professional indemnity insurance claims
There is significant judgement in the recognition and quantification of the liability associated with claims and regulatory proceedings. Recognition is based on the assessed likelihood of a claim being successful. When the outflow is both probable and can be estimated reliably, a liability is recognised representing the best estimate of the gross liability, with a separate asset recognised for any portion that the Group will recover from its insurers. Where the payment is not probable or cannot be estimated reliably no liability is recognised. The gross liability is recognised in other payables and the related asset is recognised in other receivables on the consolidated statement of financial position.
Key sources of estimation uncertainty
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting period that may have a significant risk of causing material adjustment of the carrying amounts of assets and liabilities within the next financial period are discussed below.
Unbilled revenue
The valuation of unbilled revenue is based on an estimate of the amount expected to be recoverable from clients on unbilled matters based on the time spent at a rate which is defined by factors including time spent, the expertise and skills provided, and expenses incurred. Provision is made for factors such as historical recoverability rates, contingencies, the outcomes of previous matters and agreements with clients.
Trade receivables provision
The valuation of amounts recoverable and not recoverable on trade debtors involves significant estimation. The estimation of provisions is established based on interactions between finance, the fee earner and clients whilst being mindful of the specific circumstances of clients, individual matters and invoices, and guided by calculation rules applied to the aged population of all trade debtors (excluding those already addressed by more specific provision). A bad debt provision amounting to GBP8,012,000 was provided at 31 October 2019 (31 October 2018: GBP7,384,000; 30 April 2019: GBP6,534,000).
IFRS 9: Financial instruments ('IFRS 9') requires the expected credit losses to be measured using an unbiased and probability-weighted amount that is determined by evaluating a range of possible outcomes, the time value of money and reasonable and supportable information that is available without undue cost or effort at the reporting date about past events, current conditions and forecasts of future economic conditions. IFRS 9 allows practical expedients to be used when measuring credit losses. The Group has elected to use a provision matrix based on the ageing profit of debts and the historical credit loss rates adjusted by a forward-looking estimate that includes the probability of a worsening domestic economic environment and specific conditions to a particular client over the coming quarters.
2 Alternative performance measures
Profit measures
To provide shareholders with additional understanding of the trading performance of the Group, adjusted earnings before interest, tax, depreciation and amortisation ('EBITDA') has been calculated as profit before tax after adding back:
-- non-underlying items; -- share-based payments expense; -- net finance expense; and -- depreciation, amortisation and impairment.
Owing to the change in partner remuneration structure effected on 15 March 2019 together with the application of IFRS 16 Leases effected on 1 May 2019, Underlying Adjusted EBITDA is presented to allow for greater comparability of financial performance between each period. Underlying Adjusted EBITDA is calculated as Adjusted EBITDA less the internally reported partner remuneration pro-forma adjustment and the impact of the transition to IFRS 16.
In addition, Underlying Adjusted PBT is presented as Adjusted PBT less the internally reported partner remuneration pro-forma adjustment and the impact of transition to IFRS 16.
Lastly, the cost to income ratio is used to assess the levels of operational gearing in the Group. The cost to income ratio is defined as administrative expenses less non-underlying items, share based payment expense and the impact of the transition to IFRS 16 divided by net revenue.
Adjusted profit before tax, adjusted EBITDA and underlying adjusted EBITDA reconcile to profit on continuing activities before tax as follows:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------------- ------------- ------------- -------------
Profit before tax ('PBT') 4,694 5,332 12,322
------------- -------------
Non-underlying items 853 8,029 12,569
Share based payments expense 4,392 - 1,202
--------------------------------------------- ------------- ------------- -------------
Adjusted PBT 9,939 13,361 26,093
--------------------------------------------- ------------- -------------
Depreciation, amortisation and impairment 8,389 2,876 5,365
--------------------------------------------- ------------- -------------
Interest payable on leases 1,030 - -
--------------------------------------------- ------------- -------------
Net finance expense 787 630 2,131
--------------------------------------------- ------------- ------------- -------------
Adjusted operating profit ('Adjusted
EBITDA') 20,145 16,867 33,589
--------------------------------------------- ------------- ------------- -------------
Internally reported partner remuneration
pro-forma adjustment (Note 23) - (3,951) (6,456)
--------------------------------------------- ------------- -------------
Impact of the transition to IFRS (6,692) - -
16 (Note 1.4)
--------------------------------------------- ------------- ------------- -------------
Underlying Adjusted EBITDA 13,453 12,916 27,133
--------------------------------------------- ------------- ------------- -------------
Underlying adjusted PBT reconciles to Adjusted PBT as follows:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
-------------------------------------------- ------------- ------------- -------------
Adjusted PBT 9,939 13,361 26,093
-------------------------------------------- ------------- -------------
Internally reported partner remuneration
pro-forma adjustment (Note 23) - (3,951) (6,456)
-------------------------------------------- ------------- -------------
Impact of the transition to IFRS (206) - -
16 (Note 1.4)
-------------------------------------------- ------------- -------------
Underlying adjusted PBT 9,733 9,410 19,637
-------------------------------------------- ------------- ------------- -------------
The cost to income ratio is calculated as follows:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------------------------ ------------- ------------- -------------
Net revenue 146,793 133,356 272,361
------------- -------------
Administrative expenses 67,194 66,362 131,037
------------------------------------ ------------- -------------
Non-underlying expenses (853) (8,029) (12,569)
------------------------------------ ------------- -------------
Share-based payment expenses (4,392) - (1,202)
------------------------------------ ------------- -------------
Impact of transition to IFRS 16 1,236 - -
------------------------------------ ------------- -------------
Adjusted administrative expenses 63,185 58,333 117,266
------------------------------------ ------------- ------------- -------------
Cost to income ratio 43.0% 43.7% 43.1%
------------------------------------ ------------- ------------- -------------
3 Operating segments
Reporting segments
In accordance with IFRS 8: Operating Segments ('IFRS 8'), the Group's operating segments are based on the operating results reviewed by the Board, who represent the chief operating decision maker ('CODM'). The Group has the following four strategic divisions, which are its reportable segments. These divisions offer different services and are reported separately because of different specialisms from the teams in the business groups.
The following summary describes the operations of each reportable segment:
Reportable segment Operations
Commercial Services Provides commercial legal services, encompassing
our Corporate Services, Litigation and
Real Estate practice groups.
Insurance Services Provides insurance legal services, encompassing
our Professional Indemnity & Commercial,
Catastrophic Personal Injury & Occupational
Health, and Motor, Fraud & Claimant practice
groups.
International A division focussed on supporting clients
on a global scale, with a sector-focussed
approach to grow a client-orientated
practice.
Connected Services Encompasses various independent businesses
that work alongside, support and deliver
products and services to our legal teams
and clients.
The revenue and operating profit are attributable to the principal activities of the Group.
Owing to the change in partner remuneration structure as described in note 2, Underlying Gross Profit is presented to allow for greater comparability of financial performance between each period. Underlying Gross Profit is calculated as Reported Gross Profit less the revised compensation model adjustment.
For period ended 31 October 2019 - Reported and underlying
Commercial Insurance Connected
Services Services International Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------------- ------------ ----------- --------------- ----------- ----------
Segment net revenue 55,183 47,830 33,017 10,763 146,793
---------------------- ------------ ----------- --------------- ----------- ----------
Direct costs (22,897) (24,289) (19,106) (6,796) (73,088)
---------------------- ------------ ----------- --------------- ----------- ----------
Gross profit 32,286 23,541 13,911 3,967 73,705
---------------------- ------------ ----------- --------------- ----------- ----------
Administrative expenses (67,194)
------------------------------------------------------------------------------- ----------
Operating profit 6,511
------------------------------------------------------------------------------- ----------
Interest payable on leases (1,030)
------------------------------------------------------------------------------- ----------
Net finance expense (787)
------------------------------------------------------------------------------- ----------
Profit before tax 4,694
------------------------------------------------------------------------------- ----------
Taxation (1,362)
------------------------------------------------------------------------------- ----------
Profit for the period 3,332
------------------------------------------------------------------------------- ----------
For period ended 31 October 2018 - Reported
Commercial Insurance Connected
Services Services International Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------------- ------------ ----------- --------------- ----------- ----------
Segment net revenue 55,113 43,312 25,790 9,141 133,356
---------------------- ------------ ----------- --------------- ----------- ----------
Direct costs (19,535) (21,437) (14,585) (5,475) (61,032)
---------------------- ------------ ----------- --------------- ----------- ----------
Gross profit 35,578 21,875 11,205 3,666 72,324
---------------------- ------------ ----------- --------------- ----------- ----------
Administrative expenses (66,362)
------------------------------------------------------------------------------- ----------
Operating profit 5,962
------------------------------------------------------------------------------- ----------
Net finance expense (630)
------------------------------------------------------------------------------- ----------
Profit before tax 5,332
------------------------------------------------------------------------------- ----------
Taxation (28)
------------------------------------------------------------------------------- ----------
Profit for the period 5,304
------------------------------------------------------------------------------- ----------
For period ended 31 October 2018 - Underlying adjusted
Commercial Insurance Connected
Services Services International Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------- ------------ ----------- --------------- ----------- ----------
Segment net revenue 55,113 43,312 25,790 9,141 133,356
-------------------------- ------------ ----------- --------------- ----------- ----------
Direct costs (19,535) (21,437) (14,585) (5,475) (61,032)
-------------------------- ------------ ----------- --------------- ----------- ----------
Revised compensation
model adjustment (2,391) (1,512) - (48) (3,951)
-------------------------- ------------ ----------- --------------- ----------- ----------
Underlying gross profit 33,187 20,363 11,205 3,618 68,373
-------------------------- ------------ ----------- --------------- ----------- ----------
For year ended 30 April 2019 - Reported
Commercial Insurance Connected
Services Services International Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
------------------------ ------------ ----------- --------------- ----------- -----------
Segment net revenue 108,885 91,062 53,954 18,460 272,361
------------------------ ------------ ----------- --------------- ----------- -----------
Direct costs (40,499) (44,532) (30,287) (11,553) (126,871)
------------------------ ------------ ----------- --------------- ----------- -----------
Reported gross profit 68,386 46,530 23,667 6,907 145,490
------------------------ ------------ ----------- --------------- ----------- -----------
Administrative expenses (131,037)
--------------------------------------------------------------------------------- -----------
Operating profit 14,453
--------------------------------------------------------------------------------- -----------
Net finance expense (2,131)
--------------------------------------------------------------------------------- -----------
Profit before tax 12,322
--------------------------------------------------------------------------------- -----------
Taxation (138)
--------------------------------------------------------------------------------- -----------
Profit for the year 12,184
--------------------------------------------------------------------------------- -----------
For year ended 30 April 2019 - Underlying adjusted
Commercial Insurance Connected
Services Services International Services Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
-------------------------- ------------ ----------- --------------- ----------- -----------
Segment net revenue 108,885 91,062 53,954 18,460 272,361
-------------------------- ------------ ----------- --------------- ----------- -----------
Direct costs (40,499) (44,532) (30,287) (11,553) (126,871)
-------------------------- ------------ ----------- --------------- ----------- -----------
Revised compensation
model adjustment (3,791) (2,555) - (109) (6,456)
-------------------------- ------------ ----------- --------------- ----------- -----------
Underlying gross profit 64,595 43,975 23,667 6,798 139,034
-------------------------- ------------ ----------- --------------- ----------- -----------
There are no intra-segmental revenues which are material for disclosure. Administrative expenses represent non direct costs that are not specifically allocated to segments.
Revenue by Region
The UK is the Group's country of domicile and the Group generates the majority of its revenue from external clients in the UK. The geographical analysis of revenue is on the basis of the country of origin in which the client is invoiced:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------ ------------- ------------- -------------
UK 112,928 108,644 220,486
------------------ ------------- -------------
Rest of Europe 17,760 12,026 24,033
------------------ ------------- -------------
Middle East 3,566 4,345 9,871
------------------ ------------- -------------
Rest of World 12,539 8,341 17,971
------------------ ------------- ------------- -------------
Net revenue 146,793 133,356 272,361
------------------ ------------- ------------- -------------
Total assets and liabilities for each reportable segment are not presented as this information is not provided to the CODM.
3 Non-underlying items
The following items have been charged to the Income Statement during the period but are considered to be non-underlying so are shown separately:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------------------------- ----------- ------------- -------------
IPO professional fees - 8,029 12,569
------------------------------------- ----------- ------------- -------------
Transaction costs associated with 1,050 - -
acquisitions
------------------------------------- ----------- ------------- -------------
Gain on bargain purchase (197) - -
------------------------------------- ----------- ------------- -------------
Total non-underlying items 853 8,029 12,569
------------------------------------- ----------- ------------- -------------
4 Net finance expense and interest payable on leases
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------- ------------- ------------- -------------
Finance income
--------------------------------------- ------------- ------------- -------------
Interest receivable (310) (75) (293)
--------------------------------------- ------------- ------------- -------------
(310) (75) (293)
--------------------------------------- ------------- ------------- -------------
Finance expense - other
--------------------------------------- ------------- ------------- -------------
Interest payable on bank borrowings 654 128 1,057
--------------------------------------- ------------- ------------- -------------
Other interest payable 159 160 279
--------------------------------------- ------------- ------------- -------------
Bank and other charges 284 417 1,088
--------------------------------------- ------------- ------------- -------------
1,097 705 2,424
--------------------------------------- ------------- ------------- -------------
Net finance expense 787 630 2,131
--------------------------------------- ------------- ------------- -------------
Finance expense - leases
--------------------------------------- ------------- ------------- -------------
Interest payable on leases 1,030 - -
--------------------------------------- ------------- ------------- -------------
1,030 - -
--------------------------------------- ------------- ------------- -------------
5 Taxation
Six months
Six months ended 31 Year ended
ended 31 October 30 April
October 2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------------------------------- ---------------- ------------- -------------
UK corporation tax on profit 1,421 - 237
------------------------------------------- ------------- -------------
Foreign tax on profit 4 28 145
------------------------------------------- ------------- -------------
Adjustments in respect of prior periods 201 - 53
------------------------------------------- ---------------- ------------- -------------
Current tax expense 1,626 28 435
------------------------------------------- ---------------- ------------- -------------
Deferred tax credit (264) - (297)
------------------------------------------- ---------------- ------------- -------------
Taxation 1,362 28 138
------------------------------------------- ---------------- ------------- -------------
6 Dividends
Distributions to owners of the parent in the period:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
pence per pence per pence per
share share share
------------------------------------------------ ------------- ------------- -------------
Final dividends recognised as distributions 1.00p - -
in the year
------------------------------------------------ ------------- ------------- -------------
Interim dividends recognised as distributions - - -
in the year
------------------------------------------------ ------------- ------------- -------------
Total dividends paid in the period 1.00p - -
------------------------------------------------ ------------- ------------- -------------
Interim dividend proposed 1.25p - -
------------------------------------------------ ------------- ------------- -------------
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------------------------------------ ------------- ------------- -------------
Final dividends recognised as distributions 2,746 - -
in the year
------------------------------------------------ ------------- ------------- -------------
Interim dividends recognised as distributions - - -
in the year
------------------------------------------------ ------------- ------------- -------------
Total dividends paid in the period 2,746 - -
------------------------------------------------ ------------- ------------- -------------
Interim dividend proposed 3,428 - -
------------------------------------------------ ------------- ------------- -------------
The first Interim dividend of 1.25 pence per share was approved by the Board on 13 November 2019. The interim dividend has not been included as a liability in the Interim Report. The dividend is payable on 20 December 2019 to all shareholders on the Register of Members on 22 November 2019. The payment of this dividend will not have any tax consequences for the Group.
7 Earnings per share
The calculation of the basic and diluted earnings per share is based on the following data:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
---------------------------------------------- -------------- -------------- --------------
Earnings from continuing operations
for the purpose of basic earnings
per share 3,332 5,304 12,184
---------------------------------------------- -------------- -------------- --------------
Number Number Number
---------------------------------------------- -------------- -------------- --------------
Weighted average number of ordinary
shares for the purposes of basic earnings
per share 269,309,091 269,221,068 269,221,068
---------------------------------------------- -------------- --------------
Effect of dilutive potential ordinary
shares:
Future exercise of share awards and
options 13,990,578 3,969,034 3,969,034
---------------------------------------------- -------------- -------------- --------------
Weighted average number of ordinary
shares for the purposes of diluted
earnings per share 283,299,669 273,190,102 273,190,102
---------------------------------------------- -------------- -------------- --------------
Basic earnings per share 1.2p 2.0p 4.5p
---------------------------------------------- -------------- -------------- --------------
Diluted earnings per share 1.2p 1.9p 4.5p
---------------------------------------------- -------------- -------------- --------------
Adjusted earnings per share is included as an Alternative Performance Measure ('APM'). Adjusted earnings per share has been calculated using adjusted earnings which is profit after taxation but before:
-- non-underlying items; -- share based payment expense; -- the tax effect of non-underlying items and share based payments expense; and
-- a tax adjustment included on a pro-forma basis to reflect a full year of normalised tax charge as if the corporate structure was in effect for the full year.
The calculation of adjusted basic and adjusted diluted earnings per share is based on:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
----------------------------------------- -------------- -------------- --------------
Earnings from continuing operations
for the purpose of adjusted earnings
per share 3,332 5,304 12,184
----------------------------------------- -------------- --------------
Add/(remove):
Non-underlying items 853 8,029 12,569
--------------
Share based payments expense 4,392 - 1,202
-------------- --------------
Tax effect of adjustments above (747) - (204)
-------------- --------------
Pro-forma tax adjustment - (2,638) (5,275)
----------------------------------------- -------------- -------------- --------------
Adjusted earnings for the purposes
of adjusted earnings per share 7,830 10,695 20,476
----------------------------------------- -------------- -------------- --------------
Number Number Number
----------------------------------------- -------------- -------------- --------------
Weighted average number of ordinary
shares for the purposes of adjusted
earnings per share 269,309,091 269,221,068 269,221,068
----------------------------------------- -------------- --------------
Add:
-------------- --------------
Additional shares held in trust 16,700,331 26,809,898 26,809,898
----------------------------------------- -------------- -------------- --------------
Weighted average number of ordinary
shares for the purposes of adjusted
basic earnings per share 286,009,422 296,030,966 296,030,966
----------------------------------------- -------------- -------------- --------------
Effect of dilutive potential ordinary
shares:
Future exercise of share awards and
options 13,990,578 3,969,034 3,969,034
----------------------------------------- -------------- -------------- --------------
Weighted average number of ordinary
shares for the purposes of adjusted
diluted earnings per share 300,000,000 300,000,000 300,000,000
----------------------------------------- -------------- -------------- --------------
Adjusted basic earnings per share 2.7p 3.6p 6.9p
----------------------------------------- -------------- -------------- --------------
Adjusted diluted earnings per share 2.6p 3.6p 6.8p
----------------------------------------- -------------- -------------- --------------
Shares held in trust are i) issued shares that are owned by the EBT and RST and are recognised, on consolidation, as treasury shares; less ii) the future exercise of share awards and options.
8 Acquisitions of subsidiaries
Acquisitions in the six months to 31 October 2019
a) K&L Gates Jamka sp.k ('K&L Gates') - Poland
On 20 May 2019, DWF Law LLP, a partnership controlled by DWF Group plc, acquired the legal services business K&L Gates which is registered and operates in Poland. The acquisition expands the Group's geographic footprint. This was achieved through the acquisition of 100% of the share capital of the corporate partner, which is the only limited partner of the underlying trading partnership. The transaction resulted in DWF Law LLP obtaining control of K&L Gates and the underlying partnership from 1 May 2019.
Total consideration has been provisionally estimated at GBP3,013,000, which results in a gain on bargain purchase of GBP197,000 (recognised within administrative expenses as a non-underlying item).
Initial consideration on completion of GBP605,000 was paid on 22 May 2019. Deferred consideration is variable based on the cash conversion of acquired work in progress and trade receivables. As a result, total consideration may increase or decrease, or may be deferred beyond the agreed instalment dates until the acquired assets convert to cash. Deferred consideration, subject to any adjustment for cash conversion, of GBP2,408,000 is payable in instalments over 18 months as follows:
-- GBP900,000 (30%) in November 2019 -- GBP900,000 (30%) in May 2020 -- GBP608,000 (20%) in November 2020
The acquired business generated revenues of GBP8,900,000 and gross profit of GBP3,600,000 for 12 months ended 30 April 2019
Details of the consideration paid and the fair value of net assets acquired are as follows:
K&L Gates
Jamka sp.k
Provisionally
recognised
fair value
on acquisition
GBP'000
------------------------------------- ----------------
Consideration paid
------------------------------------- ----------------
Initial cash consideration paid 605
------------------------------------- ----------------
Deferred consideration 2,408
------------------------------------- ----------------
Fair value of consideration 3,013
------------------------------------- ----------------
Less:
------------------------------------- ----------------
Property, plant and equipment 301
------------------------------------- ----------------
Trade receivables 2,177
----------------
Other receivables 455
------------------------------------- ----------------
Cash 877
------------------------------------- ----------------
Trade payables (346)
------------------------------------- ----------------
Other payables (254)
------------------------------------- ----------------
Fair value of net assets acquired 3,210
------------------------------------- ----------------
Gain on bargain purchase (197)
------------------------------------- ----------------
b) BT Law Limited
On 23 July 2019 DWF was appointed as strategic legal partner of BT. As a result of this appointment, on 31 October 2019, DWF Law LLP, a partnership controlled by DWF Group plc, acquired the share capital of the legal services business BT Law Limited, which is registered and operates in the United Kingdom. Consideration equal to the net asset value of the business is provisionally estimated at GBP84,000 and was paid on 1 November 2019. Net assets acquired included GBP51,000 of cash.
Acquisitions in the six months to 31 October 2018
There were no material acquisitions during the period.
Acquisitions in the 12 months to 30 April 2019
There were no material acquisitions during the year.
9 Intangible assets and goodwill
Capitalised
Software development
Goodwill costs costs Total
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------- ---------- ---------- -------------- ---------
Cost
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2019 2,589 1,580 3,260 7,429
----------------------------------- ---------- ---------- -------------- ---------
Additions - internally developed - - 729 729
----------------------------------- ---------- ---------- -------------- ---------
Additions - externally purchased - 130 - 130
----------------------------------- ---------- ---------- -------------- ---------
Effect of movements in foreign
exchange (26) - - (26)
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2019 2,563 1,710 3,989 8,262
----------------------------------- ---------- ---------- -------------- ---------
Amortisation and impairment
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2019 319 538 2,031 2,888
----------------------------------- ---------- ---------- -------------- ---------
Amortisation for the period - 222 261 483
----------------------------------- ---------- ---------- -------------- ---------
Effect of movements in foreign
exchange (1) - - (1)
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2019 318 760 2,292 3,370
----------------------------------- ---------- ---------- -------------- ---------
Net book value
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2019 2,245 950 1,697 4,892
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2019 2,270 1,042 1,229 4,541
----------------------------------- ---------- ---------- -------------- ---------
Capitalised
Software development
Goodwill costs costs Total
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------- ---------- ---------- -------------- ---------
Cost
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 2,040 1,382 2,932 6,354
----------------------------------- ---------- ---------- -------------- ---------
Additions through acquisitions 535 - - 535
----------------------------------- ---------- ---------- -------------- ---------
Additions - internally developed - - 328 328
----------------------------------- ---------- ---------- -------------- ---------
Additions - externally purchased - 200 - 200
----------------------------------- ---------- ---------- -------------- ---------
Effect of movements in foreign
exchange 14 (2) - 12
----------------------------------- ---------- ---------- -------------- ---------
At 30 April 2019 2,589 1,580 3,260 7,429
----------------------------------- ---------- ---------- -------------- ---------
Amortisation and impairment
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 321 310 1,706 2,337
----------------------------------- ---------- ---------- -------------- ---------
Amortisation for the period - 228 325 553
----------------------------------- ---------- ---------- -------------- ---------
Effect of movements in foreign
exchange (2) - - (2)
----------------------------------- ---------- ---------- -------------- ---------
At 30 April 2019 319 538 2,031 2,888
----------------------------------- ---------- ---------- -------------- ---------
Net book value
----------------------------------- ---------- ---------- -------------- ---------
At 30 April 2019 2,270 1,042 1,229 4,541
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 1,719 1,072 1,226 4,017
----------------------------------- ---------- ---------- -------------- ---------
10 Intangible assets and goodwill (continued)
Capitalised
Software development
Goodwill costs costs Total
GBP'000 GBP'000 GBP'000 GBP'000
----------------------------------- ---------- ---------- -------------- ---------
Cost
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2018 2,052 943 2,679 5,674
----------------------------------- ---------- ---------- -------------- ---------
Additions - internally developed - - 253 253
----------------------------------- ---------- ---------- -------------- ---------
Additions - externally purchased - 439 - 439
----------------------------------- ---------- ---------- -------------- ---------
Effect of movements in foreign
exchange (12) - - (12)
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 2,040 1,382 2,932 6,354
----------------------------------- ---------- ---------- -------------- ---------
Amortisation and impairment
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2018 321 152 1,400 1,873
----------------------------------- ---------- ---------- -------------- ---------
Amortisation for the period - 158 306 464
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 321 310 1,706 2,337
----------------------------------- ---------- ---------- -------------- ---------
Net book value
----------------------------------- ---------- ---------- -------------- ---------
At 31 October 2018 1,719 1,072 1,226 4,017
----------------------------------- ---------- ---------- -------------- ---------
At 1 May 2018 1,731 791 1,279 3,801
----------------------------------- ---------- ---------- -------------- ---------
11 Property, plant and equipment
Office
equipment
Right-of-use Leasehold and fixtures Computer
asset improvements and fittings equipment Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------- ------------------ --------------- --------------- ------------ ---------
Cost
--------------------------------- --------------- --------------- ------------ ---------
At 1 May 2019 - 16,230 10,944 36,971 64,145
--------------------------------- --------------- --------------- ------------ ---------
Adjustment on transition
to IFRS 16 70,342 - - - 70,342
--------------------------------- --------------- --------------- ------------ ---------
Additions through acquisitions - - 300 1 301
--------------------------------- --------------- --------------- ------------ ---------
Additions 1,877 34 274 1,303 3,488
--------------------------------- --------------- --------------- ------------ ---------
Effect of movements in
foreign exchange (67) 18 15 - (34)
--------------------------------- ------------------ --------------- --------------- ------------ ---------
At 31 October 2019 72,152 16,282 11,533 38,275 138,242
--------------------------------- ------------------ --------------- --------------- ------------ ---------
Accumulated depreciation
--------------------------------- --------------- --------------- ------------ ---------
At 1 May 2019 - 11,665 6,051 32,397 50,113
--------------------------------- --------------- --------------- ------------ ---------
Charge for the period 5,456 529 613 1,308 7,906
--------------------------------- --------------- --------------- ------------ ---------
Effect of movements in
foreign exchange - 2 2 5 9
--------------------------------- ------------------ --------------- --------------- ------------ ---------
At 31 October 2019 5,456 12,196 6,666 33,710 58,028
--------------------------------- ------------------ --------------- --------------- ------------ ---------
Net book value
--------------------------------- ------------------ --------------- --------------- ------------ ---------
At 31 October 2019 66,696 4,086 4,867 4,565 80,214
--------------------------------- ------------------ --------------- --------------- ------------ ---------
At 1 May 2019 - 4,565 4,893 4,574 14,032
--------------------------------- ------------------ --------------- --------------- ------------ ---------
11 Property, plant and equipment (continued)
Office
equipment
Leasehold and fixtures Computer
improvements and fittings equipment Total
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------- --------------- --------------- ------------ ---------
Cost
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 16,045 10,918 35,331 62,294
--------------------------------- --------------- --------------- ------------ ---------
Additions 192 56 1,637 1,885
--------------------------------- --------------- --------------- ------------ ---------
Effect of movements in foreign
exchange (7) (30) 3 (34)
--------------------------------- --------------- --------------- ------------ ---------
At 30 April 2019 16,230 10,944 36,971 64,145
--------------------------------- --------------- --------------- ------------ ---------
Accumulated depreciation
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 11,162 5,884 31,131 48,177
--------------------------------- --------------- --------------- ------------ ---------
Charge for the period 503 167 1,266 1,936
--------------------------------- --------------- --------------- ------------ ---------
At 30 April 2019 11,665 6,051 32,397 50,113
--------------------------------- --------------- --------------- ------------ ---------
Net book value
--------------------------------- --------------- --------------- ------------ ---------
At 30 April 2019 4,565 4,893 4,574 14,032
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 4,883 5,034 4,200 14,117
--------------------------------- --------------- --------------- ------------ ---------
Office
equipment
Leasehold and fixtures Computer
improvements and fittings equipment Total
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------- --------------- --------------- ------------ ---------
Cost
--------------------------------- --------------- --------------- ------------ ---------
At 1 May 2018 15,704 9,868 34,377 59,949
--------------------------------- --------------- --------------- ------------ ---------
Additions 348 1,028 952 2,328
--------------------------------- --------------- --------------- ------------ ---------
Effect of movements in foreign
exchange (7) 22 2 17
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 16,045 10,918 35,331 62,294
--------------------------------- --------------- --------------- ------------ ---------
Accumulated depreciation
--------------------------------- --------------- --------------- ------------ ---------
At 1 May 2018 10,624 5,281 29,860 45,765
--------------------------------- --------------- --------------- ------------ ---------
Charge for the period 538 603 1,271 2,412
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 11,162 5,884 31,131 48,177
--------------------------------- --------------- --------------- ------------ ---------
Net book value
--------------------------------- --------------- --------------- ------------ ---------
At 31 October 2018 4,883 5,034 4,200 14,117
--------------------------------- --------------- --------------- ------------ ---------
At 1 May 2018 5,080 4,587 4,517 14,184
--------------------------------- --------------- --------------- ------------ ---------
12 Trade and other receivables
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------- -------------- -------------- -----------
Trade receivables (net of allowance
for doubtful receivables) 80,855 76,749 86,022
--------------------------------------- -------------- -----------
Other receivables 2,874 4,519 5,108
--------------------------------------- -------------- -----------
Amounts recoverable from clients in
respect of unbilled revenue 69,706 48,577 53,996
--------------------------------------- -------------- -----------
Unbilled disbursements 6,273 5,574 6,279
--------------------------------------- -------------- -----------
Prepayments and accrued income 9,465 8,409 11,911
--------------------------------------- -------------- -----------
Reimbursement asset* 852 852 852
--------------------------------------- -------------- -------------- -----------
170,025 144,680 164,168
--------------------------------------- -------------- -------------- -----------
Non-current
Other receivables 152 - 152
--------------------------------------- --------------
152 - 152
--------------------------------------- -------------- -------------- -----------
* Reimbursement asset attributable to FOIL provision.
13 Cash and cash equivalents
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
-------------------------------------- ------------- -------------- -----------
Cash at bank and in hand 19,805 10,585 12,912
Bank overdrafts (2,405) (4,103) (2,090)
-------------------------------------- ------------- -------------- -----------
Cash and cash equivalents per cash
flow statement 17,400 6,482 10,822
-------------------------------------- ------------- -------------- -----------
14 Trade and other payables
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
-------------------------------------- -------------- -------------- -----------
Trade payables 23,129 25,973 24,756
-------------------------------------- -------------- -------------- -----------
Other payables 4,778 6,143 7,657
-------------------------------------- -------------- -------------- -----------
Other taxation and social security 10,428 8,239 9,879
-------------------------------------- -------------- -------------- -----------
Accruals and deferred income 5,773 12,906 10,291
-------------------------------------- -------------- -------------- -----------
Operating lease incentives - 892 1,412
-------------------------------------- -------------- -------------- -----------
44,108 54,153 53,995
-------------------------------------- -------------- -------------- -----------
Non-current
-------------------------------------- -------------- -----------
Operating lease incentives - 10,831 10,072
-------------------------------------- -------------- -------------- -----------
- 10,831 10,072
-------------------------------------- -------------- -------------- -----------
Operating lease incentives have been derecognised under adoption of IFRS 16.
15 Lease liabilities
GBP'000
------------------------------------------------------- ----------
1 May 2019 86,389
------------------------------------------------------- ----------
Additions 1,877
------------------------------------------------------- ----------
Interest expense related to lease liabilities 1,030
Net foreign currency translation gain (64)
Repayment of lease liabilities (including interest) (7,090)
------------------------------------------------------- ----------
31 October 2019 82,142
------------------------------------------------------- ----------
Current lease liabilities 9,655
--------------------------------- ---------
Non-current lease liabilities 72,487
--------------------------------- ---------
82,142
--------------------------------- ---------
The maturity of lease liabilities at 31 October 2019 were as follows:
Lease payments
GBP'000
------------------------------------------------------------ -----------------
Six months to 30 April 2020 6,913
------------------------------------------------------------ -----------------
Year to 2021 12,593
------------------------------------------------------------
Year to 2022 11,668
------------------------------------------------------------
Year to 2023 10,945
------------------------------------------------------------
Year to 2024 9,611
------------------------------------------------------------
Later years 38,873
------------------------------------------------------------
90,603
------------------------------------------------------------ -----------------
Effect of discounting (8,479)
Effect of movement in foreign currency translation rates 18
------------------------------------------------------------ -----------------
Lease liability at 31 October 2019 82,142
------------------------------------------------------------ -----------------
16 Other interest-bearing loans and borrowings
Obligations under interest-bearing loans and borrowings
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
------------------------------------- ------------- -------------- -----------
Current liabilities
------------------------------------- -------------- -----------
Bank loans 820 6,798 4,655
------------------------------------- -------------- -----------
Supplier payments facility 462 7,394 2,283
-------------- -----------
Bank overdrafts 2,405 4,103 2,090
------------------------------------- ------------- -------------- -----------
3,687 18,295 9,028
------------------------------------- ------------- -------------- -----------
Non-current liabilities
------------------------------------- -------------- -----------
Bank loans 66,154 51,499 39,791
------------- --------------
Capitalised loan arrangement fees (487) (214) (595)
------------------------------------- ------------- -------------- -----------
65,667 51,285 39,196
------------------------------------- ------------- -------------- -----------
69,354 69,580 48,224
------------------------------------- ------------- -------------- -----------
17 Provisions
Dilapidation provisions
Dilapidation provisions are established for property leases, held at the date of the statement of financial position. Such provisions are estimated at the start of the lease and updated annually. The Group's current lease portfolio terminate over the course of the next 10 years.
FOIL provision
The Forum of Insurance Lawyers ('FOIL') provision represents the total VAT (partial exemption) exposure on historic claims handling engagements. There is an attributable reimbursement asset in note 12, resulting in net exposure of GBP400,000 as at 31 October 2019 (31 October 2018: GBP400,000; 30 April 2019: GBP400,000). The enquiry is ongoing and therefore it is not possible to estimate when the provision will crystallise.
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
----------------------------------------- -------------- -------------- -----------
Dilapidation provisions
Balance at beginning of the period 1,329 119 119
--------------
Provisions made during the period 117 234 1,440
----------------------------------------- -------------- -------------- -----------
Provisions used during the period - (200) (200)
----------------------------------------- -------------- -------------- -----------
Provisions reversed during the period - (28) (30)
----------------------------------------- -------------- -------------- -----------
Balance at the end of the period 1,446 125 1,329
----------------------------------------- -------------- -------------- -----------
Non-current 1,446 125 1,329
----------------------------------------- -------------- -------------- -----------
Current - - -
----------------------------------------- -------------- -------------- -----------
1,446 125 1,329
----------------------------------------- -------------- -------------- -----------
FOIL provision
Balance at beginning of the period 1,252 1,252 1,252
--------------
Balance at the end of the period 1,252 1,252 1,252
----------------------------------------- -------------- -------------- -----------
Non-current - - -
----------------------------------------- -------------- -------------- -----------
Current 1,252 1,252 1,252
----------------------------------------- -------------- -------------- -----------
1,252 1,252 1,252
----------------------------------------- -------------- -------------- -----------
Total provisions
Balance at beginning of the period 2,581 1,371 1,371
--------------
Provisions made during the period 117 234 1,440
----------------------------------------- -------------- -------------- -----------
Provisions used during the period - (200) (200)
----------------------------------------- -------------- -------------- -----------
Provisions reversed during the period - (28) (30)
----------------------------------------- -------------- -------------- -----------
Balance at the end of the period 2,698 1,377 2,581
----------------------------------------- -------------- -------------- -----------
Non-current 1,446 125 1,329
----------------------------------------- -------------- -------------- -----------
Current 1,252 1,252 1,252
----------------------------------------- -------------- -------------- -----------
2,698 1,377 2,581
----------------------------------------- -------------- -------------- -----------
18 Financial instruments
Financial risk management
The Directors have overall responsibility for the oversight of the Group's risk management framework. Further explanation on management of risk factors are provided in the risk section of the Annual Report and Financial Statements for the year ended 30 April 2019.
The Group's principal financial instruments comprise trade and other receivables, unbilled revenue, cash and cash equivalents, trade and other payables, bank borrowings and capital contributions from partners.
Credit risk
Credit risk is the risk of financial loss to the Group if a client or counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Group's receivables. Credit checks are performed for new clients and ongoing monitoring takes place for existing clients.
Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group maintains sufficient cash or working capital facilities to meet the cash requirements of the Group in order to mitigate this risk.
The Group is financed through a combination of partners' capital (repayable on retirement of the Member), undistributed profits, cash and bank borrowing facilities.
The Group's principal facility is an GBP80.0m revolving credit facility ('RCF'). Management undertake rolling thirteen-week cash flow forecasts to ensure visibility of short-term liquidity and manage facility usage, in addition to annual budgets and longer-term forecasts. The RCF facility matures in 2022 and there are no contracted repayments until that date. The Group anticipates continued utilisation of the facility to fund business growth.
Market risk
Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates will affect the Group's income. The Group's exposure to market risk predominantly relates to interest and currency risk.
Interest rate risk
The Group's bank borrowings incur both fixed and variable interest charges. The variable rates are linked to LIBOR plus a margin.
Foreign currency risk
The Group has overseas operations in Europe, Middle East, Asia, Australia, Canada and North America and is therefore exposed to changes in the respective currencies in these territories. The Group maintains bank balances in local currency. Cash positions are monitored, and any imbalances are dealt with by purchasing currency at the spot rate.
19 Share capital
Ordinary
Number shares Share premium Total
of 1p each GBP'000 GBP'000 GBP'000
---------------------------------- ------------- ----------- ---------------- ----------
Issued and fully paid ordinary
shares
---------------------------------- ------------- ----------- ---------------- ----------
Shares issued 300,000,000 3,000 63,167 66,167
---------------------------------- ------------- ----------- ---------------- ----------
At 31 October 2019 300,000,000 3,000 63,167 66,167
---------------------------------- ------------- ----------- ---------------- ----------
DWF Group plc was incorporated on 10 September 2018 with 1 ordinary share of GBP1. The Group has applied merger accounting and therefore the share capital issued as part of the share-for-share exchange, as noted below, has been reflected in the comparative year in the consolidated financial statements.
On 11 March 2019, the 1 ordinary share was subdivided into 100 shares of GBP0.01 each.
On the same day, DWF Group plc issued 238,524,490 ordinary shares in a share-for-share exchange with the shareholders of DWF Holdings Limited creating share capital of GBP2,385,245. DWF Group plc then issued 1 bonus share with a nominal value of GBP225,042,865. This share was subsequently cancelled which created distributable reserves in the parent company of GBP225,042,865.
On 15 March 2019, DWF Group plc issued 61,475,410 ordinary shares as part of the Initial Public Offering in exchange for GBP75,000,000 of cash, represented by share capital of GBP614,754 and share premium of GBP74,385,246.
Issuance costs of GBP11,218,000 were recognised against share premium in accordance with the Companies Act 2006, section 610.
30,778,932 of treasury shares are held by the Group's trusts, of which 2,600,798 are held in the name of employees under restricted rewards. The cost to the trusts of acquiring the shares was GBP308.
20 Related parties and ultimate controlling party
By virtue of being on the Executive Board, Jason Ford is a related party of the Company. In July 2017, July 2018 and July 2019, loan agreements (the "July 2017 Loan Agreement", "July 2018 Loan Agreement" and "July 2019 Loan Agreement", respectively) were made between DWF LLP (in 2017 and 2018) and DWF Law LLP (in 2019) and six former directors of Triton Global Limited, including Jason Ford (who at the time of the agreements was a member of DWF LLP) (together, the "Borrowers"). As at 31 October 2019, the total aggregate outstanding loan amount owed by the Borrowers to DWF LLP under the July 2017 Loan Agreement and July 2018 Loan Agreement; and to DWF Law LLP under the July 2019 Loan Agreement was GBP692,000 (31 October 2018: GBP398,000; 30 April 2019: GBP398,000). The Borrowers are jointly and severally liable under those loan agreements. In March 2017, DWF LLP and Jason Ford entered into a loan agreement, pursuant to which DWF LLP provided a loan of GBP100,000 to Jason Ford, for the purpose of repayment by Jason Ford of a professional corporate investment loan made available by Barclays Bank plc to Jason Ford in December 2015 to fund a shareholder loan to Triton Global Limited. The outstanding loan amount owed by Jason Ford to DWF LLP as at 31 October 2019 was GBP100,000 (31 October 2018: GBP100,000; 30 April 2019: GBP100,000).
In the opinion of the Directors, there is no controlling party of DWF Group plc.
21 Employee information and their pay and benefits
The average number of persons employed by the Group (including Executive Directors) during the period analysed by category, and the aggregate payroll costs of these people was as follows:
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
No. No. No.
----------------------------------------- ---------------- ------------- -------------
Legal advisers 1,648 1,536 1,626
Support staff 1,183 1,158 1,089
----------------------------------------- ---------------- ------------- -------------
2,831 2,694 2,715
----------------------------------------- ---------------- ------------- -------------
GBP'000 GBP'000 GBP'000
----------------------------------------- ---------------- ------------- -------------
Wages and salaries 60,615 54,083 110,156
Social security costs 5,970 5,441 11,369
----------------------------------------- -------------
Contributions to defined contribution
plans 3,188 2,400 4,854
----------------------------------------- ---------------- ------------- -------------
69,773 61,924 126,379
----------------------------------------- ---------------- ------------- -------------
Defined contribution plans
The Group operates a number of defined contribution pension plans. The outstanding balance at 31 October 2019 was GBP870,000 (31 October 2018: GBP558,000; 30 April 2019: GBP914,000).
22 Cash generated from operations
a) Cash used in operations before adjusting items
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------------- ------------- ------------- -------------
Cash flows from operating activities
--------------------------------------------- ------------- -------------
Profit before tax 4,694 5,332 12,322
--------------------------------------------- ------------- -------------
Adjustments for:
--------------------------------------------- ------------- -------------
Non-underlying items 853 8,029 12,569
--------------------------------------------- ------------- -------------
Share based payments expense 4,392 - 1,202
--------------------------------------------- ------------- -------------
Depreciation, amortisation and impairment 8,389 2,876 5,365
--------------------------------------------- ------------- -------------
Interest payable on leases 1,030 - -
--------------------------------------------- ------------- -------------
Net finance expense 787 630 2,131
--------------------------------------------- ------------- ------------- -------------
Operating cash flows before movements
in working capital 20,145 16,867 33,589
--------------------------------------------- ------------- -------------
Increase in trade and other receivables (4,879) (4,767) (24,601)
--------------------------------------------- ------------- -------------
(Decrease)/increase in trade and other
payables (9,202) 177 1,455
--------------------------------------------- ------------- -------------
Increase in provisions 117 6 1,210
--------------------------------------------- ------------- -------------
Decrease in amounts due to Members
of partnerships in the Group (2,151) (9,500) (22,198)
--------------------------------------------- ------------- -------------
Cash used in / (generated by) operations
before adjusting items 4,030 2,783 (10,545)
--------------------------------------------- ------------- ------------- -------------
Analysis of cash and cash equivalents and other interest-bearing loans and borrowings:
Exchange Non-cash 31 October
1 May 2019 Cash flow movement movement 2019
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- ------------- ------------ ------------ ------------ -------------
Cash and cash equivalents 10,822 6,432 146 - 17,400
----------------------------- ------------ ------------ ------------ -------------
Bank loans (43,851) (22,517) (11) (108) (66,487)
----------------------------- ------------ ------------ ------------ -------------
Supplier payments
facility (2,283) 1,821 - - (462)
----------------------------- ------------- ------------ ------------ ------------ -------------
Total net debt (35,312) (14,264) 135 (108) (49,549)
----------------------------- ------------- ------------ ------------ ------------ -------------
Exchange Non-cash 31 October
1 May 2018 Cash flow movement movement 2018
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- ------------- ------------ ------------ ------------ -------------
Cash and cash equivalents 4,228 2,310 (56) - 6,482
----------------------------- ------------ ------------ ------------ -------------
Bank loans (53,394) (5,477) 24 764 (58,083)
----------------------------- ------------ ------------ ------------ -------------
Supplier payments
facility (4,930) (2,464) - - (7,394)
----------------------------- ------------- ------------ ------------ ------------ -------------
Total net debt (54,096) (5,631) (32) 764 (58,995)
----------------------------- ------------- ------------ ------------ ------------ -------------
Exchange Non-cash 30 April
1 May 2018 Cash flow movement movement 2019
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
----------------------------- ------------- ------------ ------------ ------------ -----------
Cash and cash equivalents 4,228 6,618 (24) - 10,822
----------------------------- ------------ ------------ ------------ -----------
Bank loans (53,394) 9,185 13 345 (43,851)
----------------------------- ------------ ------------ ------------ -----------
Supplier payments
facility (4,930) 2,647 - - (2,283)
----------------------------- ------------- ------------ ------------ ------------ -----------
Total net debt (54,096) 18,450 (11) 345 (35,312)
----------------------------- ------------- ------------ ------------ ------------ -----------
b) Free cash flows
Six months Six months
ended 31 ended 31 Year ended
October October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------------- ------------- ------------- -------------
Free cash flows
--------------------------------------------- ------------- -------------
Operating cash flows before movements
in working capital 20,145 16,867 33,589
--------------------------------------------- ------------- -------------
Net working capital movement (13,964) (4,584) (21,936)
--------------------------------------------- ------------- -------------
Amounts due to Members of partnerships
in the Group (2,151) (9,500) (22,198)
--------------------------------------------- ------------- ------------- -------------
Cash used in operations before adjusting
items 4,030 2,783 (10,545)
--------------------------------------------- ------------- ------------- -------------
Repayment of lease liabilities (6,060) - -
--------------------------------------------- ------------- -------------
Interest paid on leases (1,030) - -
--------------------------------------------- ------------- ------------- -------------
(3,060) 2,783 (10,545)
--------------------------------------------- ------------- ------------- -------------
Net interest paid (757) (1,366) (2,112)
--------------------------------------------- ------------- -------------
Tax (paid) / received (3,020) 29 (50)
--------------------------------------------- ------------- -------------
Purchase of property, plant and equipment (1,611) (2,345) (4,196)
--------------------------------------------- ------------- -------------
Purchase of other intangible assets (859) (680) (1,222)
--------------------------------------------- ------------- -------------
Free cash flows (9,307) (1,579) (18,125)
--------------------------------------------- ------------- ------------- -------------
c) Working capital measures
31 October 31 October 30 April
2019 2018 2019
GBP'000 GBP'000 GBP'000
--------------------------------------- ------------- ------------- -----------
WIP days
------------- -----------
Amounts recoverable from clients in
respect of unbilled revenue 69,706 48,577 53,996
Unbilled disbursements 6,273 5,574 6,279
--------------------------------------- ------------- ------------- -----------
Total WIP 75,979 54,151 60,275
--------------------------------------- ------------- ------------- -----------
Annualised net revenue 289,736 257,115 272,361
--------------------------------------- ------------- ------------- -----------
WIP days 96 77 81
--------------------------------------- ------------- ------------- -----------
Debtor days
------------- -----------
Trade receivables (net of allowance
for doubtful receivables) 80,855 76,749 86,022
Other receivables 2,874 4,519 5,108
--------------------------------------- ------------- ------------- -----------
Total debtors 83,729 81,268 91,130
--------------------------------------- ------------- ------------- -----------
Annualised net revenue 289,736 257,115 272,361
--------------------------------------- ------------- ------------- -----------
Debtor days 105 115 122
--------------------------------------- ------------- ------------- -----------
Gross lock-up days
------------- -----------
Total WIP 75,979 54,151 60,275
Total debtors 83,730 81,268 91,130
--------------------------------------- ------------- ------------- -----------
Total gross lock-up 159,709 135,419 151,405
--------------------------------------- ------------- ------------- -----------
Annualised net revenue 289,736 257,115 272,361
--------------------------------------- ------------- ------------- -----------
Gross lock-up days 201 192 203
--------------------------------------- ------------- ------------- -----------
Annualised net revenue reflects the total net revenue for the previous 12-month period and includes the full 12 months of revenue for acquisitions up to the first anniversary post-acquisition.
23 Amounts due to Members of partnerships in the Group
Amounts due to Members of partnerships in the Group comprise unallocated reserves within equity, Members' capital and other amounts due to Members classified as liabilities as follows:
Total amounts
due to Members
Members' Other amounts of partnerships
capital due to Members in the Group
GBP'000 GBP'000 GBP'000
--------------------------------------- ---------- ----------------- ------------------
At 1 May 2019 10,679 27,392 38,071
--------------------------------------- ---------- ----------------- ------------------
Members' remuneration charged as an
expense - 19,009 19,009
--------------------------------------- ---------- ----------------- ------------------
Introduced by the Members 617 - 617
--------------------------------------- ---------- ----------------- ------------------
Repayments of capital (808) - (808)
--------------------------------------- ---------- ----------------- ------------------
Drawings - (21,160) (21,160)
--------------------------------------- ---------- ----------------- ------------------
At 31 October 2019 10,488 25,241 35,729
--------------------------------------- ---------- ----------------- ------------------
Total amounts
due to Members
Members' Other amounts of partnerships
capital due to Members in the Group
GBP'000 GBP'000 GBP'000
--------------------------------------- ---------- ----------------- ------------------
At 1 May 2018 29,071 6,644 35,715
--------------------------------------- ---------- ----------------- ------------------
Members' remuneration charged as an
expense - 14,784 14,784
--------------------------------------- ---------- ----------------- ------------------
Allocation of retained profit - 22,059 22,059
--------------------------------------- ---------- ----------------- ------------------
Introduced by the Members 2,287 - 2,287
--------------------------------------- ---------- ----------------- ------------------
Repayments of capital (2,206) - (2,206)
--------------------------------------- ---------- ----------------- ------------------
Drawings - (24,230) (24,230)
--------------------------------------- ---------- ----------------- ------------------
At 31 October 2018 29,152 19,257 48,409
--------------------------------------- ---------- ----------------- ------------------
Total amounts
Other amounts due to Members
due to of partnerships
Members' capital Members in the Group
GBP'000 GBP'000 GBP'000
--------------------------------- ------------------ --------------- ------------------
At 1 May 2018 29,071 6,644 35,715
--------------------------------- ------------------ --------------- ------------------
Members' remuneration charged
as an expense - 31,014 31,014
--------------------------------- ------------------ --------------- ------------------
Allocation of retained profit - 42,537 42,537
--------------------------------- ------------------ --------------- ------------------
Introduced by the Members 4,732 - 4,732
--------------------------------- ------------------ --------------- ------------------
Repayments of capital (23,124) - (23,124)
--------------------------------- ------------------ --------------- ------------------
Drawings - (52,803) (28,573)
--------------------------------- ------------------ --------------- ------------------
At 30 April 2019 10,679 27,392 38,071
--------------------------------- ------------------ --------------- ------------------
The average number of Members during the period and Members' remuneration charged as an expense during the period was as follows:
31 October 31 October 30 April
2019 2018 2019
Average number of Members of partnerships
held by the Group during the period 265 246 249
--------------------------------------------- ------------- ------------- -----------
GBP'000 GBP'000 GBP'000
--------------------------------------------- ------------- ------------- -----------
Members' profit share charged as
an expense 19,009 14,784 31,014
--------------------------------------------- ------------- ------------- -----------
Pro-forma revised compensation model
adjustment (19,009) (18,485) (36,970)
--------------------------------------------- ------------- ------------- -----------
- (3,701) (5,956)
--------------------------------------------- ------------- ------------- -----------
Partner annual bonus charged as an
expense - (250) (500)
--------------------------------------------- ------------- ------------- -----------
Revised compensation model adjustment - (3,951) (6,456)
--------------------------------------------- ------------- ------------- -----------
To allow for greater comparability of financial performance, a revised compensation model adjustment has been calculated for each relevant period on the same basis as is described in the IPO Prospectus. The adjustments reflect the impact of the revised compensation model for Members of the Partnerships held by the Group as if the revised compensation model had been in place during the pre-IPO period.
24 Seasonality
Historically, the Group generates two to three percentage points more revenue in the second half of the year when compared to the first. This is due to the number of working days, the timing of annual leave, the timing of resource investments and new client wins. In the current year, the expectation is for a heavier weighting towards the second half as the investment in new hires generates revenue. With a cost profile that tends to be flat and, in the case of administrative expenses, is being tightly controlled, the seasonality described here has a more material effect at EBITDA and PBT.
25 Events after the reporting period
On 10 December 2019 DWF Group plc exchanged contracts to acquire the entire share capital of Rousaud Costas Duran S.L.P. ("RCD"), a company incorporated in Spain. The completion date for the transaction is expected to be before 31 December 2019.
The acquisition cements DWF's presence in Spain by establishing offices in Madrid, Barcelona and Valencia, with 40 partners and more than 400 people joining the Group.
The Group acquired RCD from its former equity owners for total consideration payable in cash and shares of up to EUR50.5m.
The process of fair valuing the acquired assets and liabilities of RCD has not been completed at the date of this interim report.
There have been no other events after the reporting period.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
IR LIFSRFALLLIA
(END) Dow Jones Newswires
December 11, 2019 02:00 ET (07:00 GMT)
1 Year Dwf Chart |
1 Month Dwf 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
