We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| M&c Saatchi Plc | LSE:SAA | London | Ordinary Share | GB00B01F7T14 | 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% | 187.00 | 182.50 | 186.50 | 5,811 | 08:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Advertising Agencies | 462.53M | 90k | 0.0007 | 2,671.43 | 228.62M |
From Apr 2019 to Apr 2024
TIDMSAA
RNS Number : 4606B
M&C Saatchi PLC
21 September 2018
M&C SAATCHI PLC
INTERIM RESULTS
SIX MONTHSED
30 JUNE 2018
21 September 2018
M&C SAATCHI PLC
Interim results for the six months
ended 30 June 2018
21 September 2018
Strong Gross Profit and Earnings growth
Financial Highlights 2018 Growth versus 2017 Gross Profit GBP127.2m + 5% (2017: GBP121.0m) Like for like Gross + 8% Profit GBP15.8m + 19% (2017: GBP13.3m) Operating Profit Operating margin 12.4% +1.5% (2017: 10.9%) Profit Before Tax GBP16.7m + 26% (2017: GBP13.3m) Earnings GBP10.7m + 18% (2017: GBP9.1m) EPS 13.03p + 9% (2017: 11.94p) Dividend 2.45p + 15% (2017: 2.13p)
The highlights are headline results, see note on next page for definition.
Operational Highlights
-- Successful first half with good gross profit momentum and strong earnings growth -- Global Network performed well: deg UK: like-for-like gross profit up 10% deg Europe: like-for-like gross profit up 4% deg Middle East and Africa: like-for-like gross profit up 27% deg Asia and Australia: like-for-like gross profit up 10% deg Americas: like-for-like gross profit flat at 0%
-- Solid balance sheet with net cash of GBP4.4m despite seasonal working capital outflow (GBP3.9m net debt at 30(th) June 2017)
-- Interim dividend increased 15% to 2.45p
Commenting on the results, David Kershaw, Chief Executive, said:
"The Group recorded good gross profit and strong earnings increases over the first half of 2018.
"In keeping with our established and proven strategy, we continue to start new businesses and open new offices. This will propel growth in future years.
"The second half of 2018 has started well with trading in line with expectations."
For further information please call:
M&C Saatchi +44 (0)20-7543-4500
David Kershaw
Tulchan Communications +44 (0)20-7353-4200
Tom Murray
Numis Securities +44 (0)20-7260-1000
Nick Westlake, NOMAD
Charles Farquhar, Corporate Broking
Notes to Editors
Headline results
The term headline is not a defined term in IFRS. The items that are excluded from headline results are the amortisation or impairment of intangible assets (including goodwill and acquired intangibles, but excluding software) acquired in business combinations; changes to deferred and contingent consideration and other acquisition related charges taken to the income statement; impairment of investment in associate; profit and loss on disposal of associates; and income statement impact of put option accounting (whether accounted under IFRS2 or IFRS 9). See Note 5 for reconciliation between the Group's statutory results and the headline results.
Like-for-like
The like-for-like revenue comparisons referred to in this report are stated after excluding the impact of foreign currency movements and corporate acquisitions and disposals.
Operating margin
Operating margin refers to the percentage calculated by dividing operating profit by gross profit.
Net Cash
Net Cash refers to cash and cash equivalents at the end of the period less external borrowings (excluding any capitalised finance cost, finance leases and debt factoring).
Periods compared
This report comments on the unaudited consolidated income statement of M&C Saatchi plc (the "Group") for the six months to 30 June 2018 compared with the unaudited consolidated income statement for the same period in 2017.
SUMMARY OF RESULTS
The first six months of 2018 saw strong gross profit momentum and earnings growth. Actual gross profit grew by 5%, with like-for-like gross profit increasing by 8%. We returned a headline operating margin of 12.4%, up from 10.9% in 2017. The headline profit before tax advanced 26% to GBP16.7m and headline net earnings rose 18%. Statutory profit before taxation was up 13% from GBP9.7m to GBP11.0m.
M&C Saatchi has a unique, differentiated model that continues to deliver market-beating growth. The Group's strategy is overwhelmingly organic, rather than relying on M&A. Ours is a network of best-in-class entrepreneurs motivated to succeed by meaningful minority equity holdings in their businesses. Our client base is broad and diverse, not dependent on pressured multinational goods companies. Our integrated client offering, which delivers greater effectiveness and efficiency to our clients, is not reliant on shrinking media margins. Creativity, which cannot be automated, remains at the core of our approach.
UK
We posted an increase in UK gross profit of 10%, with our Sport & Entertainment and Mobile divisions continuing to trade particularly positively.
The new management within the UK advertising agency are delivering well. We returned a good run of account wins across our group of businesses in the first half, including AXA, Expedia, the Football Association, Foxtons, GambleAware, Heineken, Legal & General, Powerade and Twinings.
M&C Saatchi Sport & Entertainment won Sponsorship of the Year for their NatWest cricket work and M&C Saatchi Mobile won Most Effective Mobile Agency for the second year in a row.
We acquired 51% of two social influencer agencies, Red Hare and Grey Whippet, who have joined M&C Saatchi Merlin's social and talent divisions to form M&C Saatchi Talent Group.
We launched Send Me A Sample, a new proprietary voice-activated product trialling platform.
The UK headline operating profit was up an excellent 42% on 2017 and the headline operating margin increased to 16.5% compared with 2017's 13.2%. These margins exclude the impact of Group costs.
Europe
We made positive progress in Europe with like-for-like gross profit up 4%. Headline operating profit was up 7%, with a headline operating margin of 14.9% (2017: 14.8%).
Sweden won the Centre Party and have launched a social media offering.
Germany had a notable first half, winning projects from NHL, Alior Bank and Granini Limo.
Italy continues to excel with strong creative output.
France had a good first half and won Chaumet and the Champagne Syndicate as well as retaining EDF.
Middle East and Africa
Like-for-like gross profit in the Middle East and Africa was up 27%, with an excellent new business performance across the region. Headline operating profit was up 43%, with a headline operating margin of 6.3% (2017: 5.4%).
Our South African offices were appointed by Lexus, Marriott, Weylandts (homeware stores) and the second-hand car retailer Automark.
UAE performed impressively, winning Jumeirah International and an anti-obesity project from the Ministry of Health and Prevention
Our office in Tel Aviv maintains its good progress and won L.Raphael.
Asia and Australia
In Asia and Australia, like-for-like gross profit was up 10% on the same period last year. The headline regional operating margin was 13.6% (2017: 11.4%), with the headline operating profit up an impressive 25% on the same period last year.
Our Australian offices are doing well, winning Dan Murphy's, the Pharmacy Guild and Plush.
Malaysia won CIMB and retained Axiata, as well as being awarded Social Media Agency of the Year for the second year running.
We acquired 51% of Scarecrow, a first-rate creative agency in Mumbai and have opened offices in Jakarta and Hong Kong.
Americas
Like-for-like gross profit was flat. There was a 10% decrease in operating profit and a headline operating margin before start-up costs dip from 15.8% in 2017 to 14.7%.
Mobile continues to excel and has built a very proficient business in the US.
In New York, SS+K have rebounded after a challenging second half last year and was profitable in the first half of 2018, although much reduced from the first half of 2017. They have won communications strategy work with Commonwealth Bank and Level Forward.
Our Los Angeles office won several technology clients, including Canadian based Element AI and Fabric, a blockchain company. Our Los Angeles Sport & Entertainment business won several Coca-Cola projects.
We launched Majority in Los Angeles, a production company with an all-women Director roster, which has already won three commercial projects.
Balance sheet and cash
Our net cash at the half-year was GBP4.4m, which compares with GBP3.9m of net debt at the same stage last year. The Group experienced a seasonal working capital outflow of GBP11.3m in the first half of 2018. This was in line with the first half of 2017, which improved in the second half of 2017 to a positive working capital movement for the full-year.
Outlook
The Group recorded good gross profit and strong earnings increases over the first half of 2018. In keeping with our established and proven strategy, we continue to start new businesses and open new offices. This will propel growth in future years. The second half of 2018 has started well with trading in line with expectations.
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED INCOME STATEMENT
ED 30 JUNE 2018
Hot Features
Premium
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
Note GBP000 GBP000 GBP000
--------------------------------- ---- ---------- ---------- ------------
Billings 289,219 261,194 535,964
Revenue 215,395 121,035 251,481
Cost of sales (88,197) - -
Gross Profit 5 127,198 121,035 251,481
--------------------------------- ---- ---------- ---------- ------------
Operating costs (116,326) (115,699) (246,146)
Operating profit 5 10,872 5,336 5,335
--------------------------------- ---- ---------- ---------- ------------
Share of results of associates 1,264 531 1,987
Finance income 7 182 4,520 3,326
Finance costs 8 (1,337) (710) (1,346)
Profit before taxation 5 10,981 9,677 9,302
--------------------------------- ---- ---------- ---------- ------------
Taxation on profits 9 (3,341) (2,023) (4,736)
Profit for the financial period 7,640 7,654 4,566
Profit attributable to:
Equity shareholders of the Group 5 6,245 6,838 2,672
Non-controlling interest 1,395 816 1,894
7,640 7,654 4,566
--------------------------------- ---- ---------- ---------- ------------
Earnings per share 5
Basic 7.59p 8.98p 3.43p
Diluted 7.02p 8.74p 3.16p
Reconciliation of the above numbers to the Headline numbers, discussed in the front of this report, can be found in note 5 on pages 23 to 25.
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
ED 30 JUNE 2018
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
------------------------------------------ ---------- ---------- ------------
Profit for the period 7,640 7,654 4,556
---------------------------------------------- ---------- ---------- ------------
Other comprehensive income:
Items that will not be reclassified
to the income statement
Equity investments at FVOCI -
net change in fair value 400 - -
---------------------------------------------- ---------- ---------- ------------
400 - -
------------------------------------------ ---------- ---------- ------------
Items that are or may be reclassified
subsequently to the income statement
Exchange differences on translating
foreign operations (64) (625) (1,177)
Total other comprehensive income
for the period net of tax (64) (625) (1,177)
---------------------------------------------- ---------- ---------- ------------
Other comprehensive income for
the period, net of tax 336 (625) (1,177)
---------------------------------------------- ---------- ---------- ------------
Total comprehensive income for
the period 7,976 7,029 3,389
---------------------------------------------- ---------- ---------- ------------
Total comprehensive income attributable
to:
Equity shareholders of the Group 6,581 6,213 1,495
Non controlling interests 1,395 816 1,894
---------------------------------------------- ---------- ---------- ------------
7,976 7,029 3,389
------------------------------------------ ---------- ---------- ------------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED BALANCE SHEET
AT 30 JUNE 2018
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
-------------------------------------- --------- --------- -----------
NON CURRENT ASSETS
Intangible assets 51,469 52,681 48,515
Investments in associates 20,781 20,175 19,725
Financial assets at FVOCI 7,115 - -
Plant and equipment 11,663 11,038 12,269
Deferred tax assets 5,369 3,059 4,797
Other non current assets 3,747 9,018 9,325
------------------------------------------ --------- --------- -----------
100,144 95,971 94,631
-------------------------------------- --------- --------- -----------
CURRENT ASSETS
Contract assets 33,421 - -
Trade and other receivables 110,792 107,728 120,096
Current tax assets 4,944 4,164 945
Cash and cash equivalents 36,267 31,638 48,957
------------------------------------------ --------- --------- -----------
185,424 143,530 169,998
-------------------------------------- --------- --------- -----------
CURRENT LIABILITIES
Bank overdraft (3,048) - -
Trade and other payables (109,927) (103,012) (128,256)
Contract liabilities (26,089) - -
Current tax liabilities (6,662) (2,482) (1,221)
Other financial liabilities (618) (4,310) (3,731)
Deferred and contingent consideration (348) - (377)
Minority shareholder put options
liabilities (12,593) (13,855) (14,813)
------------------------------------------ --------- --------- -----------
(159,285) (123,659) (148,398)
-------------------------------------- --------- --------- -----------
Net current Assets 26,139 19,871 21,600
Total assets less current liabilities 126,283 115,842 116,231
Non current liabilities
Deferred tax liabilities (861) (100) (761)
Other financial liabilities (28,767) (35,567) (37,764)
Contingent consideration (765) - (833)
Minority shareholder put options
liabilities (7,363) (10,529) (10,316)
Other non current liabilities (2,613) (2,390) (2,487)
------------------------------------------ --------- --------- -----------
(40,369) (48,586) (52,161)
-------------------------------------- --------- --------- -----------
Net assets 85,914 67,256 64,070
------------------------------------------ --------- --------- -----------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED BALANCE SHEET (CONTINUED)
AT 30 JUNE 2018
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
---------------------------------- -------- -------- -----------
Equity
Share capital 866 790 813
Share premium 44,770 31,383 32,095
Merger reserve 31,592 31,592 31,592
Treasury reserve (792) (792) (792)
Minority interest put option
reserve (13,935) (14,540) (13,958)
Non controlling interest acquired (21,317) (20,421) (21,040)
Foreign exchange reserve 3,529 4,145 3,593
Fair value OCI reserve 1,000 - -
Retained earnings 33,993 29,380 25,235
-------------------------------------- -------- -------- -----------
TOTAL SHAREHOLDERS FUNDS 79,706 61,537 57,538
-------------------------------------- -------- -------- -----------
Non Controlling interestS 6,208 5,719 6,532
TOTAL EQUITY 85,914 67,256 64,070
-------------------------------------- -------- -------- -----------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED)
SIX MONTHSED 30 JUNE 2018
Non Fair Non
MI put controlling Foreign value controlling
Share Share Merger Treasury option interest exchange OCI Retained interest
Capital premium reserve reserve reserve acquired reserves reserve earnings Subtotal in equity Total
2018 Half year GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Balance as at
31 December
2017 813 32,095 31,592 (792) (13,958) (21,040) 3,593 - 25,235 57,538 6,532 64,070
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Adjustment on - - - - - - - - - - - -
initial
application of
IFRS
15
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Adjustment on
initial
application
of IFRS
9 - - - - - - - 600 - 600 - 600
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Adjusted
balance at
1 January
2018 813 32,095 31,592 (792) (13,958) (21,040) 3,593 600 25,235 58,138 6,532 64,670
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Reserve
movement for
six months
ending
30 June 2018
Exercise of
put options 15 5,926 - - - - - - - 5,941 - 5,941
Acquisitions 17 6,749 - - - (265) - - - 6,501 71 6,572
Exchange rate
movements - - - - 23 (12) - - - 11 (25) (14)
Option
exercise 21 - - - - - - - (21) - - -
Share option
charge - - - - - - - - 2,534 2,534 - 2,534
Dividends - - - - - - - - - - (1,765) (1,765)
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
Total
transactions
with owners 53 12,675 - - 23 (277) - - 2,513 14,987 (1,719) 13,268
Total
comprehensive
income for
period - - - - - - (64) 400 6,245 6,581 1,395 7,976
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
At 30 June
2018 866 44,770 31,592 (792) (13,935) (21,317) 3,529 1,000 33,993 79,706 6,208 85,914
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- -------- ----------- -------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (CONTINUED)
SIX MONTHSED 30 JUNE 2018
Non Non
MI put controlling Foreign controlling
Share Share Merger Treasury option interest exchange Retained interest
Capital premium reserve reserve reserve acquired reserves earnings Subtotal in equity Total
2017 Half year GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
At 1 January
2017 749 24,099 31,592 (792) (20,598) (13,122) 4,770 15,871 42,569 6,828 49,397
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
Reserve
movement for
six months
ending
30 June 2017
Exercise of
put options 16 5,788 - - 6,060 (7,344) - - 4,520 - 4,520
Acquisitions 4 1,496 - - - - - - 1,500 (230) 1,270
Disposals - - - - - - - (153) (153) 59 (94)
Exchange rate
movements - - - - (2) 45 - - 43 (106) (63)
Option
exercise 21 - - - - - - (21) - - -
Share option
charge - - - - - - - 6,845 6,845 - 6,845
Dividends - - - - - - - - - (1,648) (1,648)
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
Total
transactions
with owners 41 7,284 - - 6,058 (7,299) - 6,671 (12,755) (1,925) 10,830
Total
comprehensive
income for
period - - - - - - (625) 6,838 6,213 816 7,029
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
At 30 June
2017 790 31,383 31,592 (792) (14,540) (20,421) 4,145 29,380 61,537 5,719 67,256
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
SIX MONTHSED 30 JUNE 2017
Non Non
MI put controlling Foreign controlling
Share Share Merger Treasury option interest exchange Retained interest
Capital premium reserve reserve reserve acquired reserves earnings Subtotal in equity Total
2017 Year GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
At 1 January
2017 749 24,099 31,592 (792) (20,598) (13,122) 4,770 15,871 42,569 6,828 49,397
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
Reserve
movement for
year ending 31
December 2017
Acquisitions 4 1,498 - - - - - - 1,502 235 1,737
Acquisitions
of minority
interest 5 1,587 - - - (1,390) - - 202 310 512
Exercise of
put options 55 4,911 - - 6,640 (6,640) - (61) 4,905 - 4,905
Exchange rate
movements - - - - - 112 - - 112 (252) (140)
Share option
charge - - - - - - - 13,501 13,501 - 13,501
Dividends - - - - - - - (6,748) (6,748) (2,483) (9,231)
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
Total
transactions
with owners 64 7,996 - - 6,640 (7,918) - 6,692 13,474 (2,190) 11,284
Total
comprehensive
income for
the year - - - - - - (1,177) 2,672 1,495 1,894 3,389
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
At 31 December
2017 813 32,095 31,592 (792) (13,958) (21,040) 3,593 25,235 57,538 6,532 64,070
-------------- ------- ------- ------- -------- -------- ----------- -------- -------- -------- ----------- -------
M&C SAATCHI PLC
UNAUDITED CONSOLIDATED CASH FLOW STATEMENT
SIX MONTHSED 30 JUNE 2018
Six months Six months Year Ended
ended ended 31 December
30 June 30 June 2017
2018 2017
Notes GBP000 GBP000 GBP000
--------------------------------------- ----- ---------- ---------- ------------
Gross Profit 5 127,198 121,035 251,481
Operating cost (116,326) (115,699) (246,146)
Operating Profit 5 10,872 5,336 5,335
--------------------------------------- ----- ---------- ---------- ------------
Adjustments for:
Depreciation of plant and equipment 1,705 1,348 3,079
Losses on sale of plant and equipment 52 27 57
Losses on sale of software intangibles 60 - 4
Impairment and amortisation on
acquired intangible assets 2,007 737 2,021
Impairment of goodwill - - 5,214
Amortisation of capitalised software
intangible assets 75 44 211
Equity settled share based payment
expenses 2,534 6,845 13,501
--------------------------------------- ----- ---------- ---------- ------------
Operating cash flow before movements
in working capital and provisions 17,305 14,337 29,422
--------------------------------------- ----- ---------- ---------- ------------
Decrease/(Increase) in trade and
other receivables (7,952) 1,980 (10,806)
Decrease/(Increase) in contract
assets (16,398) - -
(Increase)/Decrease in trade and
other payables 928 (14,195) 11,665
(Decrease)/Increase in contract
assets 5,396 - -
--------------------------------------- ----- ---------- ---------- ------------
Cash generated from operations (721) 2,122 30,281
Tax paid (2,256) (3,881) (6,727)
--------------------------------------- ----- ---------- ---------- ------------
Net cash (outflow)/inflow from operating
activities (2,977) (1,759) 23,554
---------------------------------------------- ---------- ---------- ------------
Investing activities
Acquisitions net of cash acquired 11 1,149 (834) (951)
Acquisition of investments (355) (1,140) (2,024)
Proceeds from sale of plant and
equipment 13 4 77
Purchase of plant and equipment (1,083) (773) (3,451)
Purchase of capitalised software (6) (85) (385)
Dividend from associates (59) - 1,806
Interest earned 182 166 288
Net cash consumed by investing
activities (159) (2,662) (4,640)
--------------------------------------- ----- ---------- ---------- ------------
Net cash consumed by operating
and investing activities (3,136) (4,421) 18,914
--------------------------------------- ----- ---------- ---------- ------------
Six months Six months Year Ended
ended ended 31 December
30 June 30 June 2017
2018 2017
GBP000 GBP000 GBP000
Net cash consumed by operating
and investing activities (3,136) (4,421) 18,914
Dividends paid to equity holders
of the Company - - (6,748)
Dividends paid to non controlling
interest (1,727) (1,648) (2,484)
Issue of shares to minorities 34 - -
Repayment of finance leases (14) (15) (28)
Movement on invoice discounting (843) 291 (730)
Inception of bank loans 387 6,315 10,240
Repayment of bank loans (9,442) (184) (359)
Interest paid (569) (709) (1,275)
--------------------------------------------- ---------- ---------- ------------
Net cash generated / (consumed)
from financing activities (12,174) 4,050 (1,384)
--------------------------------------------- ---------- ---------- ------------
Net decrease in cash and cash equivalents (15,310) (371) 17,530
--------------------------------------------- ---------- ---------- ------------
Effect of exchange rate changes (426) (213) (795)
Cash and cash equivalents at the
beginning of the period 48,957 32,222 32,222
--------------------------------------------- ---------- ---------- ------------
Cash and cash equivalents at the
end of the period 33,221 31,638 48,957
--------------------------------------------- ---------- ---------- ------------
M&C SAATCHI PLC
UNAUDITED NOTES TO THE INTERIM STATEMENTS
SIX MONTHSED 30 JUNE 2018
1. GENERAL INFORMATION
The Company is a public limited company incorporated and domiciled in the UK. The address of its registered office is 36 Golden Square, London W1F 9EE.
The Company has its primary listing on the AIM market of the London Stock Exchange.
This consolidated half-yearly financial information was approved for issue on 20 September 2018.
These results do not constitute the Group's statutory accounts. The information presented in relation to 31 December 2017 is extracted from the statutory financial statements for the year then ended, which have been delivered to the Registrar of Companies. The auditor's report on the statutory financial statements for the year ended 31 December 2017 was unqualified, did not include references to any matters to which the auditors drew attention by way of emphasis without qualifying their report and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006.
2. Basis of preparation
This consolidated half-yearly financial information for the half-year ended 30 June 2018 has been prepared in accordance with the AIM Rules for companies. The half-yearly consolidated financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2017.
3. USE OF JUDGEMENTS AND ESTIMATES
In preparing these interim financial statements, management has made judgements and estimates that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
The significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those described in the last annual financial statements, except for new significant judgements and key sources of estimation uncertainty related to the application of IFRS 15 and IFRS 9, which are described in Note 4.
4. Accounting policies
The financial information in these interim results is that of the holding company and all of its subsidiaries (the Group). It has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards as adopted for use in the EU (IFRSs). Except as described below, the accounting policies applied in these interim financial statements are the same as those applied in the Group's consolidated financial statements as at and for the year ended 31 December 2017.
The changes in accounting policies are also expected to be reflected in the Group's consolidated financial statements as at and for the year ending 31 December 2018.
The Group has initially adopted IFRS 15 Revenue from Contracts with Customers and IFRS 9 Financial Instruments from 1 January 2018. A number of other new standards are effective from 1 January 2018 but they do not have a material effect on the Group's financial statements.
IFRS 15 Revenue from Contracts with Customers
Impact of the adoption of IFRS 15 Revenue from contracts with customers
IFRS 15 establishes a comprehensive framework for determining whether, how much and when revenue is recognised. It replaces IAS 18 Revenue, IAS 11 Construction Contracts and related interpretations. The Group has adopted IFRS 15 using the cumulative effect method (without practical expedients), thereby initially applying this standard at the date of initial application (1 January 2018). Accordingly, the information presented for 2017 has not been restated, it is presented as previously reported.
The new standard provides a framework which an entity must apply to measure and recognise revenue and the related cash flows. A five-step model is used whereby consideration received or expected to be received is recognised as revenue when contractual performance obligations are satisfied by the transfer of control of the relevant goods or services to the customer.
Adopting IFRS 15 has not had a significant impact on either the timing of the Group's recognition of revenue nor on the Group's equity. There are however two areas where the presentation of the Group's financial statements have been affected.
Agency vs Principal relationships - Certain of the Group activities involve the entity acting as agent for their customer. In these instances third party costs are excluded from revenue, when, however the Group acts as principal with regards services provided to clients these third party costs are included within revenue. IFRS 15 has altered the criteria used for the principal versus agent evaluation. Under IFRS 15 the principal versus agent assessment is based on whether the Group controls the relevant services before they are transferred to the client. As a result of the adoption of IFRS 15 there has been an increase in third party costs included in revenue and cost of sales of GBP88million. This change in approach of identifying whether transactions are accounted for as principal or agent has had no impact on the Group's result for the period. The varying spend on such third-party costs does not create a profit driver for management who, in terms of KPIs and for internal reporting purposes (and thus IFRS8 segmentation) focus on Gross Profit and not gross revenue.
Prepaid customer expenses - Under certain contractual arrangements the Group makes payments to suppliers on behalf of customers prior to billing. As these amounts do not relate to services provided by the Group under IFRS 15 these are recognised separately to trade receivables and contract assets. An amount totalling GBP2,589k has therefore been recognised as at 30 June 2018 as another receivable and is included within the consolidated balance sheet balance of Trade and other receivables of GBP110,792k.
Other than this reclassification, the impact of the adoption of IFRS on the consolidated statement of balance sheet, consolidated statement of changes in equity, consolidated cash flow statement and earnings per share was immaterial.
IFRS 15- Revenue Recognition Policy
Billings comprise the gross amounts billed, or billable, to clients in respect of commission based and fee based income together with the total of other fees earned, in addition to those instances where the Group has made payments on behalf of the customer to third parties.
Revenue comprises commission and fees earned and is stated exclusive of VAT and sales taxes.
Performance obligations - At the inception of a new contractual arrangement with a customer the Group identifies the performance obligations inherent in the agreement. Typically the terms of the contracts are such that the services to be rendered are considered to be either integrated (as they all drive the output of the contract as a whole) or to represent a series of services that are substantially the same with the same pattern of transfer to the customer. Accordingly, this amalgam of services is accounted for as a single performance obligation.
Where there are contracts with services capable of being distinct and are distinct within the context of the contract then they are accounted for as separate obligations. In these instances the consideration due to be earned from the contract is allocated to each of the performance obligations in proportion to their stand-alone selling price.
Recognition of revenue - Based on the terms of the contractual arrangements entered into with customers, revenue is typically recognised over time. In the majority of instances this is a result of the assets generated under the terms of a contract having no alternative use to the Group and there being an enforceable right to payment. Exceptions to this are noted below.
Measurement of revenue - Where revenue is recognised over time it is measured based on the proportion of the level of the service performed. Either an output or an input method, depending on the particular arrangement, is used to measure progress for each performance obligation. Where the terms of an agreement are such that the amounts due to be invoiced correspond directly with the value to the customer, then the Group recognises revenue in line with its 'right-to-invoice'. Where this is not the case then an input method based on costs incurred to date is used to measure performance. The primary input of substantially all work performed is represented by labour. As a result of the relationship between labour and cost there is normally a direct correlation between costs incurred and the proportion of the contract performed to date.
Principal vs Agent - When a third-party supplier is involved in fulfilling the terms of a contract then for each performance obligation identified the Group assesses whether they are acting as principal or agent. Where the Group controls the specified services prior to transferring those services to the customer then the Group is acting as principal. The Group considers that control exists where it is primarily responsible for ensuring the service meet the customers' specifications, for integrating products and services into the ultimate deliverable or in cases where it has discretion in establishing pricing.
When we act as an agent, the revenue recorded is the net amount retained. Costs incurred with external suppliers are excluded from revenue and recorded as other receivables payable by the customer. When the Group acts as principal the revenue recorded is the gross amount billed. When allowable by the terms of the contract out-of-pocket costs such as travel, are also recognised as the gross amount billed with a corresponding amount recorded as an expense.
Treatment of costs - Costs incurred in relation to the fulfilment of a contract are either recognised as an asset or treated as an expense. Costs are capitalised when they relate directly to a contract, are expected to be recovered or enhance resources of the Group, which will be used in satisfying future performance obligations of the contract.
Supplier rebates - The Group receives volume rebates from certain suppliers for transactions entered into on behalf of clients that, based on the terms of the relevant contracts and local law, are either remitted to clients or retained by the Group. If amounts are passed on to clients they are recorded as liabilities until settled or, if retained by the Group, are recorded as revenue when earned.
Further details on revenue recognition in terms of the nature of contractual arrangements are as follows:
-- Commission based income in relation to media spend - The Group arranges for a third party to provide the related goods and services in the capacity of an agent. Revenue is recognised in relation to the amount of commission the Group is entitled to. Often additional integrated services are provided at the same time with regards to the development and deployment of an overarching media strategy, due to the integrated nature of the services provided under the terms of the contract this is recognised as a single performance obligation. Where there is variability in the overall level of media spend then the Group estimates the variable consideration to which they will be entitled at inception of the contract. This estimate is revised at the earlier of either the completion of the contract or the end of the financial reporting period. The Group considers the commission earned to be reflective of the value to the customer and measures revenue to be recognised as the amount to which they have the 'right-to-invoice'. Although there may be a blend of services, some of which are akin to the Group acting as principal, as there is one performance obligation and as the main feature of the arrangements are the Group acting as an agent, all such revenue is recognised net in line with the Group acting as an agent.
-- Commission based income in relation to talent performance - The Group arranges, in the capacity of an agent, for talent, or other third parties, to provide their time in return for a booking fee. Accordingly this booking fee is recognised as the amount of commission to which the Group is entitled. The revenue is typically recognised as the booking or obligation is performed. Where contracts do not have an enforceable right to payment, as editorial oversight for the performance of the talent is held by the customer, revenue continues to be recognised over time.
In those instances where performance obligations are recognised at a point in time then the Group adopts a milestone approach and recognises revenue at the point in time at which a performance obligation is fully satisfied.
-- Retainer fees - Retainer fees relate to arrangements whereby the nature of the Group's contractual promise is to agree to 'stand-ready' to deliver services to the customer for a period of time rather than to deliver the good or services underlying that promise. Retainer fees are recognised over the period of the relevant assignments or arrangements, typically in line with 'stand-ready' incurred costs. The primary input of all work performed under these arrangements is labour. As a result of the direct relationship between labour and cost there is normally a direct correlation between costs incurred and the proportion of the contract performed to date.
-- Project fees and production income - Project fees typically relate to assignments under which a bespoke customer asset is created which has no alternative use to the Group. Where such assignments are carried out under contractual terms which entitle the Group to payment for its performance to date in the event of contract termination, then fees are recognised over the period of the relevant assignments. Revenue is typically recognised in line with the value delivered to the customer which is the amount to which the Group has the 'right-to-invoice'. In instances where amounts eligible for invoice do not correspond directly with the value to the customer then an input method based on costs incurred is used. The primary input of all work performed under these arrangements is labour. As a result of the direct relationship between labour and cost there is normally a direct correlation between costs incurred and the proportion of the contract performed to date.
Where projects are carried out under contracts the terms of which entitle the Group to payment for its performance only when control passes at a delivery date or a milestone then fees are recognised at the time that payment entitlement occurs.
IFRS 9 Financial instruments
IFRS 9 sets out requirements for recognising and measuring financial assets, financial liabilities and some contracts to buy or sell non-financial items. This standard replaces IAS 39 Financial Instruments: Recognition and Measurement.
Based on the unaudited review, the Group has found on a consolidated basis that IFRS9 has no significant impact on retained earnings or non controlling interests at 1 January 2018. There has however been a recognition of the fair value of certain investments previously held at cost. These are recognised at a fair value of GBP7.2 million (1 January 2018, GBP6.4 million).
Classification and measurement of financial assets and financial liabilities
IFRS 9 largely retains the existing requirements in IAS 39 for the classification and measurement of financial liabilities. However, it eliminates the previous IAS 39 categories for financial assets held to maturity, loans and receivables and available for sale.
The adoption of IFRS 9 has not had a significant effect on the Group's accounting policies related to financial liabilities and derivative financial instruments. The impact of IFRS 9 on the classification and measurement of financial assets is set out below.
Under IFRS 9, on initial recognition, a financial asset is classified as measured at: amortised cost; FVOCI (Fair Value through Other Comprehensive Income) - equity investment; or FVTPL(Fair Value through Profit and Loss (the Income statement)). The classification of financial assets under IFRS 9 is generally based on the business model in which a financial asset is managed and its contractual cash flow characteristics.
A financial asset is measured at amortised cost if it meets both of the following conditions and is not designated as at FVTPL:
deg it is held within a business model whose objective is to hold assets to collect contractual cash flows; and
deg its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
On initial recognition of an equity investment that is not held for trading, the Group may irrevocably elect to present subsequent changes in the investment's fair value in Other Comprehensive Income (OCI). This election is made on an investment-by-investment basis.
A financial asset (unless it is a trade receivable without a significant financing component) is initially measured at fair value.
The following accounting policies apply to the subsequent measurement of financial assets:
Financial assets at amortised cost
These assets are subsequently measured at amortised cost using the effective interest method. The amortised cost is reduced by impairment losses (see below). Interest income, foreign exchange gains and losses and impairment are recognised in the Income Statement. Any gain or loss on derecognition is recognised in Income Statement .
Equity investments at FVOCI
These assets are subsequently measured at fair value. Dividends are recognised as income in the Income Statement unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains and losses are recognised in OCI and are never reclassified to the Income Statement .
Impairment of financial assets
IFRS 9 replaces the 'incurred loss' model in IAS 39 with an 'expected credit loss' (ECL) model. The new impairment model applies to financial assets measured at amortised cost, contract assets and debt investments at FVOCI, but not to investments in equity instruments. Under IFRS 9, credit losses are recognised earlier than under IAS 39.
The financial assets at amortised cost consist of trade receivables and cash and cash equivalents.
Under IFRS 9, loss allowances are measured on either of the following bases:
deg 12-month ECLs: these are ECLs that result from possible default events within the 12 months after the reporting date; and
deg lifetime ECLs: these are ECLs that result from all possible default events over the expected life of a financial instrument.
The Group has elected to measure loss allowances for trade receivables and contract assets at an amount equal to lifetime ECLs.
The Group considers a financial asset to be in default when:
deg - the borrower is unlikely to pay its credit obligations to the Group in full, without recourse by the Group to actions such as realising security (if any is held); or
deg - the financial asset is more than 120 days past due.
The maximum period considered when estimating ECLs is the maximum contractual period over which the Group is exposed to credit risk.
Measurement of ECLs
ECLs are a probability weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the entity in accordance with the contract and the cash flows that the Group expects to receive).
Presentation of impairment
Loss allowances for financial assets measured at amortised cost are deducted from the gross carrying amount of the assets.
Impairment losses related to trade and other receivables, including contract assets, are presented separately in the income statement.
Impact of the new impairment model
For assets in the scope of the IFRS 9 impairment model, impairment losses are generally expected to increase and become more volatile, however on transition and in the period the Group identified no further impairments.
5. Earnings per share and reconciliation between headline and statutory results
The analysis below provides a reconciliation between the Group's statutory results and the headline results.
Fair value
adjustments
Amortisation Allocations to minority
Reported of acquired and dividend put option Headline
Six Months to results intangibles paid to conditional liabilities results
30 June 2018 GBP000 GBP000 share awards GBP000 GBP000
--------------------------- --------- ------------ -------------------- ------------ --------
Gross Profit 127,198 - - - 127,198
---------------------------- --------- ------------ -------------------- ------------ --------
Operating profit 10,872 2,007 399 2,534 15,812
---------------------------- --------- ------------ -------------------- ------------ --------
Share of results
of associates
& JV 1,264 - - - 1,264
Finance income 182 - - - 182
Finance cost (1,337) - - 768 (569)
---------------------------- --------- ------------ -------------------- ------------ --------
Profit before
taxation 10,981 2,007 399 3,302 16,689
---------------------------- --------- ------------ -------------------- ------------ --------
Taxation (3,341) (504) - (24) (3,869)
---------------------------- --------- ------------ -------------------- ------------ --------
Profit for the
period 7,640 1,503 332 3,278 12,820
---------------------------- --------- ------------ -------------------- ------------ --------
Non controlling interests (1,395) (424) (274) - (2,093)
---------------------------- --------- ------------ -------------------- ------------ --------
Profit attributable
to equity holders
of the Group 6,245 1,079 125 3,278 10,727
---------------------------- --------- ------------ -------------------- ------------ --------
BASIC EARNINGS PER SHARE
--------------------------------------- ------------ -------------------- ------------ --------
Weighted average number
of shares (Thousands) 82,302 82,302
---------------------------- --------- ------------ -------------------- ------------ --------
Basic EPS 7.59p 13.03p
---------------------------- --------- ------------ -------------------- ------------ --------
DILUTED EARNINGS PER
SHARE
---------------------------- --------- ------------ -------------------- ------------ -------- Weighted average number of shares (Thousands) as above 82,302 82,302 ---------------------------- --------- ------------ -------------------- ------------ -------- Add - Conditional shares 2,022 2,022 - Conditional shares with dividend 4,575 4,575 - Contingent consideration 118 118 ---------------------------- --------- ------------ -------------------- ------------ -------- Total 89,017 89,017 ---------------------------- --------- ------------ -------------------- ------------ -------- Diluted earnings per share 7.02p 12.05p ---------------------------- --------- ------------ -------------------- ------------ --------
The Directors believe that the headline results and headline earnings per share provide additional useful information on the underlying performance. The headline result is used for internal performance management, calculating the value of subsidiary convertible shares and minority interest put options. The term headline is not a defined term in IFRS.
The items that are excluded from headline results are the amortisation or impairment of intangible assets (including goodwill and acquired intangibles, but excluding software) acquired in business combinations, changes to deferred and contingent consideration and other acquisition related charges taken to the income statement; impairment of investment in associates and investments; profit and loss on disposal of associates; and the income statement impact of put option accounting and share based payment charges.
Fair value
adjustments
Amortisation Allocations to minority
Reported of acquired and dividend put option Headline
Six Months to results intangibles paid to conditional liabilities results
30 June 2017 GBP000 GBP000 share awards GBP000 GBP000
-------------------------- --------- ------------ -------------------- ------------ --------
Gross Profit 121,035 - - - 121,035
--------------------------- --------- ------------ -------------------- ------------ --------
Operating profit 5,336 737 332 6,845 13,250
--------------------------- --------- ------------ -------------------- ------------ --------
Share of results
of associates
& JV 531 - - - 531
Finance income 4,520 - (4,355) 165
Finance cost (710) - - - (710)
--------------------------- --------- ------------ -------------------- ------------ --------
Profit before
taxation 9,677 737 332 2,490 13,236
--------------------------- --------- ------------ -------------------- ------------ --------
Taxation (2,023) (245) - (600) (2,868)
--------------------------- --------- ------------ -------------------- ------------ --------
Profit for the
period 7,654 492 332 1,890 10,368
--------------------------- --------- ------------ -------------------- ------------ --------
Non controlling interests (816) (135) (332) - (1,283)
--------------------------- --------- ------------ -------------------- ------------ --------
Profit attributable
to equity holders
of the Group 6,838 357 - 1,890 9,085
--------------------------- --------- ------------ -------------------- ------------ --------
BASIC EARNINGS PER SHARE
-------------------------------------- ------------ -------------------- ------------ --------
Weighted average number
of shares (Thousands) 76,115 76,115
--------------------------- --------- ------------ -------------------- ------------ --------
Basic EPS 8.98p 11.94p
--------------------------- --------- ------------ -------------------- ------------ --------
DILUTED EARNINGS PER
SHARE
--------------------------- --------- ------------ -------------------- ------------ --------
Weighted average number
of shares (Thousands)
as above 76,115 76,115
--------------------------- --------- ------------ -------------------- ------------ --------
Add
- Conditional
shares 2,139 2,139
--------------------------- --------- ------------ -------------------- ------------ --------
Total 78,254 78,254
--------------------------- --------- ------------ -------------------- ------------ --------
Diluted earnings
per share 8.74p 11.61p
--------------------------- --------- ------------ -------------------- ------------ --------
Deferred Deferred
tax on tax on
acquired put Revaluation
intangible options of contingent
Amortisation Impairment US tax US tax consideration Acquisition
Year ended Reported of acquired of acquired rate rate GBP000 related Put option Headline
31 December results intangibles intangibles change change remuneration accounting results
2017 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Gross Profit 251,481 - - - - - - - 251,481
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Operating
profit 5,335 2,021 5,214 - - 40 614 13,501 26,725
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Share of
results
of associates
& JV 1,987 - - - - - - - 1,987
Finance income 3,326 - - - - - - (3,037) 289
Finance cost (1,346) - - - - - - - (1,346)
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Profit before
taxation 9,302 2,021 5,214 - - 40 614 10,464 27,655
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Taxation (4,736) (671) (1,804) 981 392 - - (996) (6,834)
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Profit for the
year 4,566 1,350 3,410 981 392 40 614 9,468 20,821
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Non
controlling
interests (1,894) (365) - - -- - (591) - (2,850)
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Profit
attributable
to equity
holders
of the Group 2,672 985 3,410 981 392 40 23 9,468 17,971
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
BASIC EARNINGS PER SHARE
--------------------------------------------------------------- -------- --------------- ------------- --------------------
Weighted
average
number of
shares
(Thousands) 77,999 77,999
-------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- --------
Basic EPS 3.43p 23.04p -------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- -------- DILUTED EARNINGS PER SHARE --------------------------------------------------------------- -------- --------------- ------------- -------------------- Weighted average number of shares (Thousands) as above 73,193 71,319 -------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- -------- Add - Conditional shares without dividend rights 2,763 2,763 - Conditional shares with dividend rights 3,829 3,829 - Contingent consideration 108 108 Total 84,699 84,699 -------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- -------- Diluted earnings per share 3.16p 21.22p -------------- -------- ------------ ----------- ---------- -------- --------------- ------------- ---------- -------- 6. SEGMENTAL INFORMATION
This segmental information is reconciled to the statutory results in Note 5.
Middle
East and Asia and
Six months to UK Europe Africa Australia Americas Total
30 June 2018 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
----------------------------- ------- ---------- ------------ ------------- -------------- -------
Gross Profit 46,586 17,082 7,793 32,598 23,139 127,198
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Operating profit excluding
Group costs 7,845 2,583 488 4,599 2,709 18,224
Group costs (2,188) (35) - (63) (26) (2,412)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Operating profit 5,657 2,547 488 4,436 2,684 15,812
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Share of results of
associates
and JV 1,173 (18) - 161 (51) 1,264
Financial income and
cost (184) (37) 17 57 (240) (387)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit before taxation 6,645 2,492 505 4,655 2,392 16,689
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Taxation (945) (1,068) (91) (1,285) (480) (3,869)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit for the period 5,700 1,424 414 3,370 1,912 12,820
Non controlling interests (981) (203) (76) (693) (140) (2,093)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit attributable
to equity shareholders
of the Group 4,719 1,221 338 2,677 1,772 10,727
------------------------------ ------- ---------- ------------ ------------- -------------- -------
HEADLINE BASIC EPS 13.03p
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Non cash costs included in headline
operating profit:
Depreciation & Amortisation
of software (712) (163) (165) (419) (157) (1,616)
Share option charges (2,534) - - - - (2,534)
============================== ======= ========== ============ ============= ============== =======
OFFICE LOCATION London Milan Johannesburg Sydney New York
Berlin Cape Town Melbourne Chicago
Paris Abu Dhabi New Delhi Los Angeles
Madrid Dubai Bangalore San Francisco
Geneva Beirut Islamabad Mexico
Stockholm Tel Aviv Hong Kong City
Moscow Shanghai São
Istanbul Tokyo Paulo
Kuala Lumpur
Bangkok
Jakarta
Singapore
============================== ======= ========== ============ ============= ============== =======
Middle
East and Asia and
Six months to UK Europe Africa Australia Americas Total
30 June 2017 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
----------------------------- ------- ---------- ------------ ------------- -------------- -------
Gross Profit 42,553 16,195 6,352 31,102 24,883 121,035
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Operating profit excluding
Group costs 5,612 2,433 341 3,717 3,642 15,745
Group costs (2,247) (44) - (171) (33) (2,495)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Operating profit 3,365 2,389 341 3,546 3,609 13,250
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Share of results of
associates
and JV 332 6 - 193 - 531
Financial income and
cost (227) (35) 24 27 (334) (545)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit before taxation 3,470 2,360 365 3,766 3,275 13,236
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Taxation (393) (958) 21 (1,048) (490) (2,868)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit for the period 3,077 1,402 386 2,718 2,785 10,368
Non controlling interests (642) (213) 25 (436) (17) (1,283)
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Profit attributable
to equity shareholders
of the Group 2,435 1,189 411 2,282 2,768 9,085
------------------------------ ------- ---------- ------------ ------------- -------------- -------
HEADLINE BASIC EPS 11.94p
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Non cash costs included in headline
operating profit:
Depreciation & Amortisation
of software (552) (116) (176) (305) (243) (1,392)
Share option charges - - - - - -
============================== ======= ========== ============ ============= ============== =======
OFFICE LOCATION London Milan Johannesburg Sydney New York
Berlin Cape Town Melbourne Chicago
Paris Abu Dhabi New Delhi Los Angeles
Madrid Dubai Islamabad San Francisco
Geneva Beirut Hong Kong São
Stockholm Tel Aviv Shanghai Paulo
Moscow Tokyo
Istanbul Kuala Lumpur
Bangkok
Singapore
============================== ======= ========== ============ ============= ============== =======
Middle
East and Asia and
Year ended UK Europe Africa Australia Americas Total
31 December 2017 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
------------------------------ ------- ---------- ------------ ------------- -------------- -------
Gross Profit 94.013 33,492 14,650 64,703 44,623 251,481
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Operating profit excluding
Group costs 15,149 5,187 1,568 7,733 3,385 33,022
Group costs (5,821) (71) - (339) (66) (6,297)
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Operating profit 9,328 5,116 1,568 7,394 3,319 26,725
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Share of results of
associates
and JV 1,633 3 - 351 - 1,987
Financial income and
cost (437) (69) 11 48 (610) (1,057)
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Profit before taxation 10,524 5,050 1,579 7,793 2,709 27,655
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Taxation (1,478) (1,604) (421) (2,110) (1,221) (6,834)
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Profit for the year 9,046 3,446 1,158 5,683 1,488 20,821
Non controlling interests (813) (721) (534) (1,189) 407 (2,850)
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Profit attributable
to equity shareholders
of the Group 8,233 2,725 624 4,494 1,895 17,971
------------------------------- ------- ---------- ------------ ------------- -------------- -------
HEADLINE BASIC EPS 23.04p
------------------------------- ------- ---------- ------------ ------------- -------------- -------
Non cash costs included in operating
profit:
Depreciation & Amortisation
of software (1,456) (394) (382) (669) (389) (3,290)
Share option charges - - - - - -
=============================== ======= ========== ============ ============= ============== =======
OFFICE LOCATION London Milan Johannesburg Sydney New York
Berlin Cape Town Melbourne Chicago
Paris Abu Dhabi New Delhi Los Angeles
Madrid Dubai Bangalore San Francisco
Geneva Beirut Islamabad São
Stockholm Tel Aviv Hong Kong Paulo
Moscow Shanghai
Istanbul Tokyo
Kuala Lumpur
Bangkok
Singapore
=============================== ======= ========== ============ ============= ============== =======
7. Finance Income
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
------------------------------------ ---------- ---------- ------------
Bank interest receivable 154 140 200
Other interest receivable - 25 89
--------------------------------------- ---------- ---------- ------------
Total finance income 154 165 289
--------------------------------------- ---------- ---------- ------------
Fair value adjustments to minority
shareholder put option liabilities 28 4,355 3,037
--------------------------------------- ---------- ---------- ------------
Total 182 4,520 3,326
--------------------------------------- ---------- ---------- ------------
8. Finance COsts
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
------------------------------------ ---------- ---------- ------------
Finance costs
Bank interest payable (569) (700) (1,334)
Other interest payable - (10) (2)
--------------------------------------- ---------- ---------- ------------
Total interest payable (569) (710) (1,346)
--------------------------------------- ---------- ---------- ------------
Fair value adjustments to minority
shareholder put option liabilities (768) - -
Total (1,337) (710) (1,346)
--------------------------------------- ---------- ---------- ------------
9. Taxation
Income tax expenses are recognised based on management's estimate of the average annual headline income tax expected for the full financial year.
The estimated headline effective annual tax rate used for the period to 30 June 2018 is 23.2% (30 June 2017: 21.6%). The increase in the headline tax rate is due to exhaustion of brought forward tax losses in USA during 2017.
The estimated effective annual tax rate for the period to 30 June 2018 is 30.4% (30 June 2017: 20.9%). The difference between the headline and statutory tax rates is caused by a difference in the profit before tax due to the impact of fair value adjustments to minority shareholder put option liabilities that have no effect on the tax charge.
10. Dividends
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
----------------------------------- ---------- ---------- ------------
2016 final dividend 6.44p (2015:
5.60p) - - 5,033
2017 interim dividend 2.13p (2016:
1.85p) - - 1,714
- - 6,747
----------------------------------- ---------- ---------- ------------
The directors propose an interim dividend of 2.45p per share (2017: 2.13p per share) payable on 9 November 2018 to shareholders who are on the register at 26 October 2018. This interim dividend, amounting to GBP2,062k (2017: GBP1,714k), along with 2017 final dividend of GBP6,261k (7.40p) has not been recognised as a liability in this half-yearly financial report.
11. Cash consumed by acquisitions
Six months Six months Year
ended ended ended
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
----------------------------------- ---------- ---------- ------------
Acquisitions
Initial cash consideration paid (202) (1,375) (2,479)
Cash and cash equivalents acquired 1,351 541 1,528
1,149 (834) (951)
----------------------------------- ---------- ---------- ------------
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 URVSRWVAKUAR
(END) Dow Jones Newswires
September 21, 2018 02:00 ET (06:00 GMT)
1 Year M&c Saatchi Chart |
1 Month M&c Saatchi 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
