21 May 2012
ITE GROUP PLC
INTERIM RESULTS ANNOUNCEMENT
Acquisitions lead growth
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
|
|
|
Volume sales |
367,900 m2 |
282,600 m2 |
|
|
|
Revenue |
£68.6m |
£53.0m |
|
|
|
Pre-tax profit |
£6.3m |
£3.5m |
|
|
|
Headline pre-tax profit* |
£13.1m |
£9.1m |
|
|
|
Diluted earnings per share |
2.1p |
1.1p |
|
|
|
Headline diluted earnings per share** |
4.3p |
3.0p |
|
|
|
Interim dividend per share |
2.1p |
1.9p |
|
|
|
Net cash |
£16.4m |
£15.6m |
· First half revenues and profits increased by 29%+
· Like-for-like revenue growth of 9% over the first six months
· Two acquisitions completed in Ukraine - expanding sector coverage
· Small bolt-on acquisition in India to expand the portfolio
· Net cash as at 31st March of £16.4m
· Interim dividend increased to 2.1p (2011: 1.9p)
· £156.2m of revenue booked for the full year - (£137.1m this time last year)
Russell Taylor, CEO of ITE Group plc, commented:
"ITE has delivered a good performance over the first half of the year, with solid organic growth supplemented by the contribution of new businesses acquired last year. The acquisitions of Autoexpo and the Beauty portfolios in Ukraine have expanded sector coverage in a market with potential for growth. The Group has also grown its portfolio of events in India through a small bolt-on acquisition in Chennai.
The Group has a strong balance sheet and its markets are trading well. As at 18 May 2012 the Group has booked revenues for the current financial year of £156.2m (2011: £137.1m), which includes sales from newly acquired businesses as well as organic growth. On a like-for-like basis revenues booked for the full year are more than 6% ahead of this time last year. The Group is in a strong financial position with net cash of £10.2m at 16 May 2012, and with continued good trading conditions in our markets the Board has confidence in ITE's future prospects".
* Headline pre-tax profit is defined as profit before tax, excluding amortisation of acquired intangibles, impairment of goodwill, profits or losses on disposal of Group undertakings, revaluation of financial liabilities in relation to minority put options, imputed interest charges on put option liabilities and direct costs on completed and pending acquisitions & disposals - see note 5 to the consolidated financial statements for details.
** Headline diluted earnings per share is calculated using profit before amortisation of acquired intangibles, impairment of goodwill, profits or losses on disposal of Group undertakings, revaluation of financial liabilities in relation to minority put options, imputed interest charges on put option liabilities and direct costs on completed and pending acquisitions & disposals - see note 8 to the consolidated financial statements for details.
Enquiries:
Russell Taylor, Chief Executive Neil Jones, Group Finance Director
|
ITE Group plc |
020 7596 5000 |
Charles Palmer/Emma Appleton |
FTI Consulting |
020 7831 3113 |
Financial performance
ITE has delivered a strong set of results for the first six months of the year through growth in its core markets together with a first-time contribution from last year's newly acquired businesses. Revenues for the first six months increased by 29% to £68.6m (2011: £53.0m) and headline profits before tax increased by over 40% to £13.1m (2011: £9.1m).
During 2011, the Group made a number of acquisitions and these were a significant factor in the growth of the first half's results. The first time contribution to revenue from the MVK, Krasnodar and Turkeybuild portfolios was £11.6m, and the incremental headline profit before tax from these businesses over this period was £3.0m. The Group's core exhibition portfolio delivered organic growth of 9% in revenues and gross profits over the first six months.
Reported profits before tax were £6.3m (2011: £3.5m). Fully diluted earnings per share for the first six months were 2.1p (2011: 1.1p) and headline diluted earnings per share for the first six months were 4.3p (2011: 3.0p). Cash generated from operations over the first six months was £37.0m (2011: £37.3m) of which £4.9m has been applied to acquisitions and £5.9m in further loans to venues. After paying for the first of the two Ukrainian acquisitions the Group had net cash balances of £16.4m (2011: £15.6m) at 31 March 2012.
Business development
Since 1 October 2011, the Group has continued to expand its sector exposure in Ukraine, with two bolt-on acquisitions. On 28 November 2011 the Group announced the acquisition of the Autoexpo portfolio of events, the largest of which, Autoexpo is the principal automotive event in the Ukrainian market which takes place in May each year. On 12 April 2012, the Group announced the acquisition of Beautex which runs two beauty events in Ukraine in April and September of each year.
On 10 May 2012, the Group completed a small acquisition in India, acquiring two construction events run from Chennai. This new business provides the Group with a new regional base of operation as well as adding additional critical mass to the Group's Indian business.
The Group continues to seek opportunities which are consistent with its overall strategy of building market leading positions in high growth markets.
Board and management
On 1 February Marco Sodi was appointed to the Board as a Non-executive director and Chairman designate. On 23 March Iain Paterson who had been Chairman of ITE Group plc since March 2002 stepped down from the Board as Chairman. Marco Sodi took over as Non-executive Chairman from the same date. The Board warmly thank Iain for his significant contribution to the development of ITE Group plc over the last ten years.
Dividend
The Board has approved an interim dividend of 2.1p per share (2011: 1.9p per share) maintaining the Group's progressive dividend policy.
Trading highlights and review of operations
Over the first half of the financial year the Group experienced good trading conditions in most of its markets. Total volume sales for the first six months increased by 30% to 367,900sqm (2011: 282,600sqm) through a mix of organic growth and acquired businesses. On a like-for-like basis volume sales were 12% higher, and revenues 9% higher than for the same period last year. Since 1 October 2011, ITE has organised 125 events (2011: 93 events), the increase in events mostly relating to the new businesses acquired in Moscow, Krasnodar and Turkey. A summary of the Group's exhibition business sales and margins for the first six months of the year is set out below.
|
Square meters sold 000's |
Revenue* £'m |
Gross Profit* £'m |
First half 2011 |
283 |
52.4 |
20.4 |
Non-annual 2011 |
(36) |
(2.4) |
(0.4) |
Annually recurring |
247 |
50.0 |
20.0 |
Acquisitions |
79 |
11.6 |
4.3 |
Net organic change |
29 |
4.7 |
1.8 |
Non-annual 2012 |
13 |
1.7 |
0.6 |
First half 2012 |
368 |
68.0 |
26.7 |
* Excluding publishing activity
Russia
Volume sales in Russia over the first six months of the year were nearly double last year's comparable performance through the addition of the newly acquired portfolios. On a like-for-like basis, volume sales were 14% higher than the same period last year.
Moscow performed well over the first half of the financial year. The autumn events portfolio was increased significantly by the Group's acquisition of several new events in the MVK portfolio. The largest of these events were the printing exhibition, Polygraphinter, and the woodworking machinery event, Woodex, both of which are biennial and both of which out-performed initial expectations. In the core Moscow portfolio, Aqua-therm Moscow again delivered strong growth. This result helped to offset a small decline in the Moscow International Travel & Tourism event which delivered sales of 20,000sqm (2011: 21,000sqm), reflecting the previously highlighted difficult trading environment for industry this year. Overall, like-for-like volume sales in Moscow for the first six months were 2% more than this time last year.
The St. Petersburg office delivered a like-for-like volume sales increase of 5% over the first six months, although most of the office's large events take place in the second half of the year.
The Group's Novosibirsk office (Siberia) saw strong growth in both volumes and revenues following the opening of the new venue facility where ITE is the anchor tenant. This international quality facility is expected to provide the base for an expansion of ITE's business in the coming years. Sales volumes increased by 16% and revenues by over 30%, although increased operational and initial set-up costs associated with the new facility affected profits during the period.
In Krasnodar, the Group benefited from the first time contribution of the Autumn portfolio of events following the Group's acquisition of this business in March 2011. Overall, the business performed well, trading ahead of initial expectations. The largest event to have taken place over the first six months was the leading Russian agricultural event, Yugagro.
Central Asia & the Caucasus
Volume sales for the first six months in Central Asia and the Caucasus were 5% higher on a like-for-like basis than last year.
The Kazakhstan business reported a 10% increase in volume sales across its events taking place in the first half. The largest event in the region is the Kazakhstan International Oil & Gas Exhibition (KIOGE), which took place in Almaty in October. The event has been expanded this year to include the Kazenergy conference in Astana and this allowed the Group to co-ordinate the development of a broader Kazakhstan Oil and Gas Week. The combined event produced volume sales of 8,500sqm an increase of 9% on the previous year and combined conference revenues were increased by over 30%.
In Azerbaijan the good trading environment has continued and the Group's business here continues to grow into the larger venue facilities realising good volume increases at most events.
Eastern & Southern Europe
In Turkey the Group made good progress with volume sales increasing on a like-for-like basis. Actual sales for the first six months were less than last year's as the biennial event, TATEF (industrial metal working), did not take place in this period. The Group's leading regional travel event EMITT, achieved record volumes and revenues, illustrating the continued strength of this sector in the region. Turkeybuild, the pre-eminent construction event in Turkey, took place in early May for the first time under the Group's ownership and delivered its largest ever event at 38,700sqm, an 11% increase in volume sales over the previous event.
Ukraine's business made good progress in its international food event, and delivered increased visitor numbers at all of its events which will help stimulate future demand.
Rest of the World
MODA, the Group's leading UK mid-market fashion exhibition delivered an increase in revenue on marginally smaller volumes despite difficult trading conditions in the UK fashion industry. The MODA Group has continued its strategy of developing niche industry sectors through SCOOP, a high-end designer womenswear exhibition in London which delivered strong growth in its first edition under MODA's management.
In India, the Group's leading event Paperex, which serves the domestic paper mill industry, grew by nearly 30% over its 2010 edition, demonstrating the growth potential within the region. The Group is focusing on developing its existing brands in its core sectors and adding more events such as those in Chennai to give the operation some additional capacity.
April trading
April is the largest trading month for the Group. Total revenues for April were marginally ahead of last year's, but slightly below on a like-for-like basis. This result reflects the effect of competitive launches against two of our April events, Mosbuild and the recently acquired furniture event, Euroexpomebel, as well as some strong performances from the Group's other leading events. As expected Mosbuild proved very resilient to competition and performed well in delivering 66,000sqm, a decline of less than 4,000sqm (after adjusting for the biennial pattern in the Windows sector). Euroexpomebel, a less established event, proved more price sensitive and volume sales suffered accordingly. Other events in the April portfolio performed strongly, with Transrussia (logistics) and Moscow International Protection and Security both delivering volume growth of 16% over last year's events
Set out below are the results for the Group's principal events taking place in April 2012:
|
2012 sqm.
|
2011 sqm.
|
Mosbuild |
59,300 |
62,800 |
Windows sector |
6,700 |
14,800 |
Mosbuild Total |
66,000 |
77,600 |
EuroExpomebel |
5,600 |
14,200 |
TransRussia |
10,100 |
8,700 |
Moscow International Protection & Security |
10,000 |
8,600 |
Outlook
As at 18 May 2012, the Group had booked revenues for the current financial year of £156.2m (2011: £137.1m) which on a like-for-like basis represent an increase of more than 6% over the comparable figure for last year.
The Group is in a strong financial position and continues to generate high levels of cash. With continued good trading conditions in its markets the Board has confidence in ITE's future prospects.
Going Concern
As stated in note 19 to the condensed financial statements, the directors are satisfied that the Group has sufficient resources to continue to operate for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the condensed financial statements.
Condensed Consolidated Income Statement
For the six months ended 31 March 2012
|
|
Six months to 31 March 2012 |
|
Six months to 31 March 2011 |
|
Year ended 30 September 2011 |
|
|
Unaudited |
|
Unaudited |
|
Audited |
|
|
|
|
|
|
|
|
Notes |
£000 |
|
£000 |
|
£000 |
Continuing operations |
|
|
|
|
|
|
Revenue |
|
68,609 |
|
53,042 |
|
155,456 |
Cost of sales |
|
(41,804) |
|
(32,440) |
|
(80,595) |
|
|
__________ |
|
__________ |
|
__________ |
Gross profit |
|
26,805 |
|
20,602 |
|
74,861 |
Other operating income |
|
176 |
|
147 |
|
292 |
Administrative expenses before amortisation |
|
(13,653) |
|
(11,930) |
|
(24,099) |
Amortisation of acquired intangibles |
11 |
(6,146) |
|
(4,801) |
|
(10,717) |
Impairment loss |
|
- |
|
- |
|
(130) |
Foreign exchange loss on operating activities |
|
(616) |
|
(310) |
|
(208) |
Total administrative expenses |
|
(20,415) |
|
(17,041) |
|
(35,154) |
Share of results of associate |
|
57 |
|
- |
|
- |
|
|
__________ |
|
__________ |
|
__________ |
Operating profit |
|
6,623 |
|
3,708 |
|
39,999 |
Investment revenue |
3 |
590 |
|
193 |
|
582 |
Finance costs |
4 |
(882) |
|
(384) |
|
(1,487) |
|
|
__________ |
|
__________ |
|
__________ |
Profit on ordinary activities before taxation |
5 |
6,331 |
|
3,517 |
|
39,094 |
Tax on profit on ordinary activities |
6 |
(1,362) |
|
(717) |
|
(8,292) |
|
|
__________ |
|
__________ |
|
__________ |
Profit for the period |
|
4,969 |
|
2,800 |
|
30,802 |
|
|
__________ |
|
__________ |
|
__________ |
Attributable to: |
|
|
|
|
|
|
Owners of the Company |
|
5,099 |
|
2,680 |
|
30,724 |
Non-controlling interests |
|
(130) |
|
120 |
|
78 |
|
|
__________ |
|
__________ |
|
__________ |
|
|
4,969 |
|
2,800 |
|
30,802 |
|
|
__________ |
|
__________ |
|
__________ |
|
|
|
|
|
|
|
Earnings per share (p) |
|
|
|
|
|
|
Basic |
8 |
2.1 |
|
1.1 |
|
12.8 |
Diluted |
8 |
2.1 |
|
1.1 |
|
12.6 |
|
|
__________ |
|
__________ |
|
__________ |
Condensed Consolidated Statement of Comprehensive Income
For the six months ended 31 March 2012
The results stated above relate to continuing activities of the Group.
|
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
|
Unaudited |
Unaudited |
Audited |
|
|
|
|
|
|
|
£000 |
£000 |
£000 |
|
|
|
|
|
Profit for the period attributable to shareholders |
|
4,969 |
2,800 |
30,802 |
Cash flow hedges: |
|
|
|
|
|
|
|
|
|
Movement in fair value of cash flow hedges |
|
2,737 |
(2,248) |
(662) |
Fair value of cash flow hedges released to the income statement |
|
(122) |
(773) |
(1,367) |
Currency translation movement on net investment in subsidiary undertakings |
|
2,109 |
2,110 |
(4,162) |
|
|
__________ |
_________ |
__________ |
|
|
9,693 |
1,889 |
24,611 |
|
|
__________ |
__________ |
__________ |
|
|
|
|
|
Tax relating to components of comprehensive income |
|
(654) |
800 |
551 |
Total comprehensive income for the period |
|
9,039 |
2,689 |
25,162 |
Attributable to: |
|
|
|
|
Owners of the Company |
|
9,169 |
2,569 |
25,084 |
Non-controlling interests |
|
(130) |
120 |
78 |
|
|
9,039 |
2,689 |
25,162 |
|
|
__________ |
__________ |
__________ |
The Consolidated Statement of Comprehensive Income for the six months to 31 March 2011 has been restated to remove the line 'Put option at fair value' which was included in error, the amount has now been taken directly to retained earnings. The total comprehensive income for the period of £2,689,000 is £754,000 higher as a result and there is no change in the net assets of the Group as at 31 March 2011.
Condensed Consolidated Statement of Changes in Equity
31 March 2012
Six month period ended 31 March 2012: |
|
|
|
|
|
|
|
|
|
|||
|
Share Capital |
Share Premium Account |
Merger Reserve |
Capital Redemption Reserve |
ESOT Reserve
|
Retained Earnings |
Put Option Reserve |
Translation Reserve |
Hedge Reserve |
Total |
Non Controlling interests |
Total Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 1 October 2011 |
2,486 |
2,724 |
2,746 |
457 |
(7,826) |
87,057 |
(13,345) |
148 |
(594) |
73,853 |
7,059 |
80,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the period |
- |
- |
- |
- |
- |
5,099 |
- |
- |
- |
5,099 |
(130) |
4,969 |
Currency translation movement on net investment in subsidiary undertakings |
- |
- |
- |
- |
- |
- |
- |
2,109 |
- |
2,109 |
- |
2,109 |
Movement in fair value of cash flow hedges |
- |
- |
- |
- |
- |
- |
- |
- |
2,737 |
2,737 |
- |
2,737 |
Fair value of cash flow hedges released to the income statement |
- |
- |
- |
- |
- |
- |
- |
- |
(122) |
(122) |
- |
(122) |
Tax relating to components of comprehensive income |
|
|
|
|
|
(654) |
- |
- |
- |
(654) |
- |
(654) |
Total comprehensive income for the 6 month period ending 31 March 2012 |
- |
- |
- |
- |
- |
4,445 |
- |
2,109 |
2,615 |
9,169 |
(130) |
9,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of options |
2 |
39 |
- |
- |
1,430 |
(1,468) |
- |
- |
- |
3 |
- |
3 |
Dividends paid |
- |
- |
- |
- |
- |
(10,109) |
- |
- |
- |
(10,109) |
- |
(10,109) |
Dividends paid to NCI |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(937) |
(937) |
Share-based payments |
- |
- |
- |
- |
- |
1,041 |
- |
- |
- |
1,041 |
- |
1,041 |
Tax credited to equity |
- |
- |
- |
- |
- |
180 |
- |
- |
- |
180 |
- |
180 |
Foreign currency impact on put option reserve |
- |
- |
- |
- |
- |
- |
(194)
|
194 |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 31 March 2012 |
2,488 |
2,763 |
2,746 |
457 |
(6,396) |
81,146 |
(13,539) |
2,451 |
2,021 |
74,137 |
5,992 |
80,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Six month period ended 31 March 2011:
|
Share Capital |
Share Premium Account |
Merger Reserve |
Capital Redemption Reserve |
ESOT Reserve
|
Retained Earnings |
Put Option Reserve |
Translation Reserve |
Hedge Reserve |
Total |
Non Controlling interests |
Total Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 1 October 2010 |
2,483 |
2,698 |
2,746 |
457 |
(9,638) |
68,318 |
(1,351) |
4,310 |
1,435 |
71,458 |
1,123 |
72,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the period |
- |
- |
- |
- |
- |
2,680 |
- |
- |
- |
2,680 |
120 |
2,800 |
Currency translation movement on net investment in subsidiary undertakings |
- |
- |
- |
- |
- |
- |
- |
2,110 |
- |
2,110 |
- |
2,110 |
Movement in fair value of cash flow hedges |
- |
- |
- |
- |
- |
- |
- |
- |
(2,248) |
(2,248) |
- |
(2,248) |
Fair value of cash flow hedges released to income statement |
- |
- |
- |
- |
- |
- |
- |
- |
(773) |
(773) |
- |
(773) |
Tax relating to components of comprehensive income |
- |
- |
- |
- |
- |
800 |
- |
- |
- |
800 |
- |
800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the 6 month period ending 31 March 2011 |
- |
- |
- |
- |
- |
3,480 |
- |
2,110 |
(3,021) |
2,569 |
120 |
2,689 |
Put option on acquisition of subsidiary |
- |
- |
- |
- |
- |
- |
(1,082) |
- |
- |
(1,082) |
- |
(1,082) |
Issue of share capital |
3 |
- |
- |
- |
- |
- |
- |
- |
- |
3 |
- |
3 |
Dividends paid |
- |
- |
- |
- |
- |
(9,537) |
- |
- |
- |
(9,537) |
- |
(9,537) |
Exercise of options |
- |
- |
- |
- |
1,664 |
(148) |
- |
- |
- |
1,516 |
- |
1,516 |
Share-based payments |
- |
36 |
- |
- |
- |
879 |
- |
- |
- |
915 |
- |
915 |
Tax credited to equity |
- |
- |
- |
- |
- |
328 |
- |
- |
- |
328 |
- |
328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 31 March 2011 |
2,486 |
2,734 |
2,746 |
457 |
(7,974) |
63,320 |
(2,433) |
6,420 |
(1,586) |
66,170 |
1,243 |
67,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 30 September 2011:
|
Share Capital |
Share Premium Account |
Merger Reserve |
Capital Redemption Reserve |
ESOT Reserve
|
Retained Earnings Restated |
Put Option Reserve |
Translation Reserve |
Hedge Reserve |
Total |
Non Controlling interests |
Total Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 1 October 2010 |
2,483 |
2,698 |
2,746 |
457 |
(9,638) |
68,318 |
(1,351) |
4,310 |
1,435 |
71,458 |
1,123 |
72,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for the year |
- |
- |
- |
- |
- |
30,724 |
- |
- |
- |
30,724 |
78 |
30,802 |
Currency translation movement on net investment in subsidiary undertakings |
- |
- |
- |
- |
- |
- |
- |
(4,162) |
- |
(4,162) |
- |
(4,162) |
Movement in fair value of cash flow hedges |
- |
- |
- |
- |
- |
- |
- |
- |
(662) |
(662) |
- |
(662) |
Fair value of cash flow hedges released to the income statement |
|
|
|
|
|
|
|
|
(1,367) |
(1,367) |
|
(1,367) |
Tax relating to components of comprehensive income |
- |
- |
- |
- |
- |
551 |
- |
- |
- |
551 |
- |
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year ending 30 September 2011 |
- |
- |
- |
- |
- |
31,275 |
- |
(4,162) |
(2,029) |
25,084 |
78 |
25,162 |
Put option on acquisitions |
|
|
|
|
|
|
(12,856) |
|
|
(12,856) |
6,554 |
(6,302) |
Dividends paid |
- |
- |
- |
- |
- |
(14,105) |
- |
- |
- |
(14,105) |
- |
(14,105) |
Exercise of options |
3 |
26 |
- |
- |
1,812 |
(106) |
- |
- |
- |
1,735 |
- |
1,735 |
Share-based payments |
- |
- |
- |
- |
- |
1,696 |
- |
- |
- |
1,696 |
- |
1,696 |
Tax charged to equity |
- |
- |
- |
- |
- |
132 |
- |
- |
- |
132 |
- |
132 |
Exercise of put option on acquisition of subsidiary |
- |
- |
- |
- |
- |
(153) |
862 |
- |
- |
709 |
(696) |
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at 30 September 2011 |
2,486 |
2,724 |
2,746 |
457 |
(7,826) |
87,057 |
(13,345) |
148 |
(594) |
73,853 |
7,059 |
80,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statement of Financial Position
31 March 2012
|
|
31 March 2012 |
31 March 2011 |
30 September 2011 |
|
|
|
Unaudited |
Unaudited |
Audited |
|
|
Notes |
£000 |
£000 |
£000 |
|
Non-current assets |
|
|
|
|
|
Goodwill |
10 |
73,691 |
72,174 |
70,684 |
|
Other intangible assets |
11 |
57,923 |
50,835 |
58,867 |
|
Investments |
|
400 |
- |
400 |
|
Property, plant & equipment |
|
2,264 |
2,039 |
2,080 |
|
Interests in associates |
|
157 |
- |
100 |
|
Venue advances and other loans |
|
3,477 |
5,104 |
4,043 |
|
Derivative financial instruments |
15 |
838 |
- |
79 |
|
Deferred tax asset |
|
2,033 |
2,560 |
2,112 |
|
|
|
___________ |
___________ |
___________ |
|
|
|
140,783 |
132,712 |
138,365 |
|
Current assets |
|
|
|
|
|
Trade and other receivables |
12 |
52,891 |
45,031 |
51,623 |
|
Tax prepayment |
|
1,938 |
46 |
923 |
|
Derivative financial instruments |
15 |
1,007 |
345 |
221 |
|
Cash and cash equivalents |
|
38,257 |
42,972 |
33,961 |
|
|
|
___________ |
___________ |
___________ |
|
|
|
94,093 |
88,394 |
86,728 |
|
|
|
|
|
|
|
Total assets |
|
234,876 |
221,106 |
225,093 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Bank loan and overdraft |
14 |
(21,847) |
(17,752) |
(13,948) |
|
Trade and other payables |
13 |
(20,182) |
(23,847) |
(19,766) |
|
Deferred income |
|
(85,963) |
(85,429) |
(67,867) |
|
Derivative financial instruments |
15 |
(1,258) |
(1,297) |
(906) |
|
Provisions |
|
(1,095) |
(517) |
(565) |
|
|
|
___________ |
___________ |
___________ |
|
|
|
(130,345) |
(128,842) |
(103,052) |
|
Non-current liabilities |
|
|
|
|
|
Bank loan |
14 |
- |
(9,633) |
(14,483) |
|
Provisions |
|
(471) |
(846) |
(866) |
|
Deferred tax liabilities |
|
(12,343) |
(10,896) |
(13,067) |
|
Derivative financial instruments |
15 |
(11,588) |
(3,476) |
(12,713) |
|
|
|
___________ |
___________ |
___________ |
|
|
|
(24,402) |
(24,851) |
(41,129) |
|
|
|
|
|
|
|
Total liabilities |
|
(154,747) |
(153,693) |
(144,181) |
|
|
|
___________ |
___________ |
___________ |
|
Net assets |
|
80,129 |
67,413 |
80,912 |
|
|
|
___________ |
___________ |
___________ |
|
|
31 March 2012 |
31 March 2011 |
30 September 2011 |
|
|
Unaudited |
Unaudited |
Audited |
Equity |
|
|
|
|
Share capital |
16 |
2,488 |
2,486 |
2,486 |
Share premium account |
|
2,763 |
2,734 |
2,724 |
Merger reserve |
|
2,746 |
2,746 |
2,746 |
Capital redemption reserve |
|
457 |
457 |
457 |
ESOT reserve |
|
(6,396) |
(7,974) |
(7,826) |
Retained earnings |
|
81,146 |
63,320 |
87,057 |
Translation reserve |
|
2,451 |
6,420 |
148 |
Hedge reserve |
|
2,021 |
(1,586) |
(594) |
Put option reserve |
|
(13,539) |
(2,433) |
(13,345) |
|
|
___________ |
___________ |
___________ |
Equity attributable to equity holders of the parent |
|
74,137 |
66,170 |
73,853 |
Non-controlling interest |
|
5,992 |
1,243 |
7,059 |
|
|
___________ |
___________ |
___________ |
Total equity |
|
80,129 |
67,413 |
80,912 |
|
|
___________ |
___________ |
___________ |
Condensed Consolidated Cash Flow Statement
For the six months ended 31 March 2012
|
|
Six months to 31 March 2012 |
Six months to 31 March 2011* |
Year ended 30 September 2011 |
|
|
Unaudited |
Unaudited |
Audited |
|
|
£000 |
£000 |
£000 |
Cash flows from operating activities |
|
|
|
|
Operating profit from continuing operations |
|
6,623 |
3,708 |
39,999 |
Adjustments for non-cash items: |
|
|
|
|
Depreciation and amortisation |
|
6,697 |
5,261 |
11,647 |
Impairment of goodwill |
|
- |
- |
130 |
Share-based payments |
|
1,041 |
879 |
1,696 |
Share of associate profit |
|
(57) |
- |
- |
Increase/(decrease) in provisions |
|
135 |
(329) |
172 |
Disposal of property, plant and equipment |
|
- |
- |
35 |
Foreign exchange loss on operating activities |
|
616 |
310 |
208 |
Barter sales |
|
(300) |
(200) |
(501) |
Operating cash flows before movements in working capital |
|
14,755 |
9,629 |
53,386 |
Increase in receivables |
|
1,140 |
4,587 |
(10,589) |
Utilisation of venue advances and loans |
|
4,265 |
3,730 |
7,330 |
Increase in deferred income |
|
18,096 |
30,218 |
12,656 |
Increase/(decrease) in payables |
|
(1,298) |
(10,544) |
3,364 |
Fair value of cash flow hedges released to the income statement |
|
(122) |
(773) |
(1,367) |
Cash received on settlement of forward contracts |
|
202 |
409 |
546 |
Cash generated from operations |
|
37,038 |
37,256 |
65,326 |
Tax paid |
|
(4,200) |
(2,783) |
(11,589) |
Venue advances and loans |
|
(5,860) |
(4,000) |
(6,923) |
Net cash from operating activities |
|
26,978 |
30,473 |
46,814 |
Investing activities |
|
|
|
|
Interest received |
|
548 |
179 |
449 |
(Loss)/gain on derivative financial instruments |
|
(10) |
(18) |
(18) |
Acquisition of businesses - cash paid |
|
(4,915) |
(28,674) |
(47,565) |
Asset retained by vendor on acquisition of Krasnodar Expo |
|
- |
- |
(2,010) |
Cash acquired through acquisitions |
|
- |
158 |
3,032 |
Purchase of property, plant and equipment and computer software |
|
(825) |
(811) |
(1,523) |
Net cash utilised from investing activities |
|
(5,202) |
(29,166) |
(47,635) |
Financing activities |
|
|
|
|
Cash paid to acquire non-controlling interests |
|
- |
- |
(763) |
Dividends paid |
|
(10,109) |
(9,537) |
(14,105) |
Dividends paid to non-controlling interests |
|
(937) |
- |
- |
Interest paid |
|
(652) |
(352) |
(1,082) |
Proceeds from the issue of share capital |
|
2 |
3 |
3 |
Net cash flow in relation to ESOT shares |
|
- |
1,552 |
- |
Net cash flows from financing activities |
|
(11,696) |
(8,334) |
(15,947) |
* The Consolidated Cash Flow Statement as at 31 March 2011 has been restated to separate out the following captions; foreign exchange, barter sales, utilisation of venue loans and advances, fair value of cash flow hedges released to the income statement and cash received on settlement of forward contracts for greater clarity. |
|
|
Six months to 31 March 2012 |
Six months to 31 March 2011* |
Year ended 30 September 2011 |
|
|
Unaudited |
Unaudited |
Audited |
|
|
£000 |
£000 |
£000 |
Net (decrease)/increase in cash and cash equivalents |
|
10,080 |
(7,027) |
(16,768) |
Net cash and cash equivalents at beginning of period net of debt |
|
5,530 |
22,980 |
22,980 |
Effect of foreign exchange rates |
|
800 |
(366) |
(682) |
Net cash and cash equivalents at end of period net of debt |
|
16,410 |
15,587 |
5,530 |
Comprising: |
|
|
|
|
Cash and cash equivalents |
|
38,257 |
42,972 |
33,961 |
Bank overdraft |
|
(7,822) |
(17,752) |
(13,948) |
Bank loan |
|
(14,025) |
(9,633) |
(14,483) |
|
|
16,410 |
15,587 |
5,530 |
Cash generated from the business |
|
|
|
|
Cash generated from operations |
|
37,038 |
37,256 |
65,326 |
Interest received |
|
548 |
179 |
449 |
Interest paid |
|
(652) |
(352) |
(1,082) |
Dividends earned from associates |
|
- |
- |
- |
|
|
36,934 |
37,083 |
64,693 |
Free cash flow from the business |
|
|
|
|
Cash generated from the business |
|
36,934 |
37,083 |
64,693 |
Tax paid |
|
(4,200) |
(2,783) |
(11,589) |
|
|
32,734 |
34,300 |
53,104 |
* The Consolidated Cash Flow Statement as at 31 March 2011 has been restated to separate out the following captions; foreign exchange, barter sales, utilisation of venue loans and advances, fair value of cash flow hedges released to the income statement and cash received on settlement of forward contracts for greater clarity.
|
Notes to the Interim Financial Statements
1. General Information and basis of preparation
The information for the year ended 30 September 2011 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
The annual financial statements of ITE Group plc are prepared in accordance with IFRS as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting', as adopted by the European Union.
Accounting policies
The interim financial statements have been prepared on the basis of the accounting policies and methods of computation applicable for the year ending 30 September 2012. These accounting policies are consistent with those applied in the preparation of the accounts for the year ended 30 September 2011 except as described below.
The following new standards, amendments to standards and interpretations are mandatory for the period ending 31 March 2012, and have been adopted but have had no impact on the 2012 Group interim statements;
IAS 24 (revised) Related party disclosures;
Amendment to IFRIC 14 Prepayments on a minimum funding requirement;
Amendment to IFRS 7 Financial instruments disclosures;
Amendment to IAS 12 Deferred tax: Recovery of underlying assets;
Amendment to IAS 1 Presentation of items of other comprehensive income;
At the date of authorisation of these financial statements, the following standards and interpretations which have not been applied in these financial statements were in issue but not yet effective;
Amendments to IAS 19 'Employee Benefits';
IFRS 10 Consolidated Financial Statements;
IFRS 11 Joint arrangements;
IFRS 12 Disclosure of interests in other entities;
IFRS 13 Fair value measurement;
Reissue of amended IAS 27 'Consolidated and Separate Financial Statements' as IAS 27 'Separate Financial Statements';
Reissue of amended IAS 28 'Investments in Associates' as IAS 28 'Investments in Associates;
2. Segmental information
The revenue and profit before taxation are attributable to the Group's one principal activity, the organisation of trade exhibitions, conferences and related activities and can be analysed by geographic segment as follows.
IFRS 8 introduces the term Chief Operating Decision Maker (CODM). The Executive Board comprising Andy Braid, Neil Jones (Financial Director), Stephen Keen, Suzanne King, Alexander Shtalenkov, Edward Strachan (Executive Director), Russell Taylor (Chief Executive Officer) and Colette Tebbutt is considered to be the CODM.
ITE's reportable segments are strategic business units that are based in different geographic locations, predominantly in the developing and emerging markets. Each business unit is managed separately and has a different marketing strategy as determined by the local management. The products and services offered by each business unit are identical across the group.
ITE Group evaluates performance on the basis of profit or loss from operations before tax expense excluding non-recurring gains and losses and foreign exchange gains and losses.
The revenue and profit before taxation are attributable to the Group's one principle activity, the organization of trade exhibitions, conferences and related activities and can be analysed by geographic segment as follows:
Six months ended 31 March 2012 Unaudited |
Russia |
Central Asia & Caucasus |
Eastern & Southern Europe |
UK & Western Europe |
Rest of World |
Total Group |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
By geographical location of events/activities |
|
|
|
|
|
|
Revenue |
40,289 |
11,633 |
10,884 |
4,536 |
1,267 |
68,609 |
Result |
12,724 |
3,482 |
1,448 |
(10,558) |
(473) |
6,623 |
|
________ |
________ |
________ |
________ |
________ |
_______ |
By origin of sale |
|
|
|
|
|
|
Revenue |
31,843 |
5,966 |
8,913 |
20,181 |
1,706 |
68,609 |
Result |
3,373 |
1,247 |
(2,199) |
3,636 |
566 |
6,623 |
|
_______ |
________ |
________ |
_______ |
________ |
_______ |
Operating profit |
|
|
|
|
|
6,623 |
Investment revenue |
|
|
|
|
|
590 |
Finance costs |
|
|
|
|
|
(882) |
|
|
|
|
|
|
_______ |
Profit before tax |
|
|
|
|
|
6,331 |
Tax |
|
|
|
|
|
(1,362) |
|
|
|
|
|
|
_______ |
Profit after tax |
|
|
|
|
|
4,969 |
|
|
|
|
|
|
________ |
Capital expenditure |
356 |
17 |
54 |
147 |
14 |
588 |
Depreciation and amortisation |
4,243 |
50 |
2,189 |
91 |
124 |
6,697 |
Balance Sheet |
|
|
|
|
|
|
Assets * |
105,082 |
11,331 |
53,654 |
57,312 |
2,460 |
229,839 |
|
________ |
________ |
________ |
________ |
________ |
________ |
|
|
|
|
|
|
|
Liabilities * |
(55,193) |
(7,659) |
(27,465) |
(48,898) |
(201) |
(139,416) |
|
________ |
________ |
________ |
________ |
________ |
_______ |
* Segment assets and segment liabilities exclude current and deferred tax assets and liabilities
The revenue in the period of £68.6 million includes £0.3 million of barter sales.
Six months ended 31 March 2011 Unaudited |
Russia |
Central Asia & Caucasus |
Eastern & Southern Europe |
UK & Western Europe |
Rest of World |
Total Group |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
By geographical location of events/activities |
|
|
|
|
|
|
Revenue |
26,672 |
10,304 |
10,617 |
4,518 |
931 |
53,042 |
|
|
|
|
|
|
|
Result |
8,446 |
3,443 |
2,445 |
(10,069) |
(557) |
3,708 |
|
________ |
________ |
________ |
________ |
________ |
_______ |
By origin of sale |
|
|
|
|
|
|
Revenue |
18,180 |
4,824 |
8,824 |
20,711 |
503 |
53,042 |
Result |
1,459 |
1,388 |
(1,069) |
2,541 |
(611) |
3,708 |
|
_______ |
________ |
________ |
_______ |
________ |
|
|
|
|
|
|
|
_______ |
Operating profit |
|
|
|
|
|
3,708 |
Investment revenue |
|
|
|
|
|
193 |
Finance costs |
|
|
|
|
|
(384) |
|
|
|
|
|
|
_______ |
Profit before tax |
|
|
|
|
|
3,517 |
Tax |
|
|
|
|
|
(717) |
|
|
|
|
|
|
_______ |
Profit after tax |
|
|
|
|
|
2,800 |
|
|
|
|
|
|
________ |
Capital expenditure |
479 |
21 |
- |
307 |
4 |
811 |
Depreciation and amortisation |
3,026 |
50 |
1,890 |
150 |
145 |
5,261 |
|
|
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
Assets * |
108,851 |
10,886 |
31,497 |
63,293 |
3,973 |
218,500 |
|
________ |
________ |
________ |
________ |
________ |
________ |
|
|
|
|
|
|
|
Liabilities * |
(71, 187) |
(4,122) |
(6,530) |
(57,687) |
(1,025) |
(140,551) |
|
________ |
________ |
________ |
________ |
________ |
_______ |
* Segment assets and segment liabilities exclude current and deferred tax assets and liabilities
The revenue in the period of £53.0 million includes £0.2 million of barter sales.
Year ended 30 September 2011 Audited |
Russia |
Central Asia & Caucasus |
Eastern & Southern Europe |
UK & Western Europe |
Rest of World |
Total Group |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
By geographical location of events/activities |
|
|
|
|
|
|
Revenue |
105,650 |
21,853 |
17,940 |
8,950 |
1,063 |
155,456 |
|
|
|
|
|
|
|
Result |
47,320 |
7,852 |
4,042 |
(17,975) |
(1,240) |
39,999 |
|
________ |
________ |
________ |
________ |
________ |
_______ |
By origin of sale |
|
|
|
|
|
|
Revenue |
71,594 |
10,998 |
15,981 |
56,841 |
42 |
155,456 |
Result |
25,831 |
3,562 |
(1,324) |
12,919 |
(989) |
39,999 |
|
_______ |
________ |
________ |
_______ |
________ |
|
|
|
|
|
|
|
_______ |
Operating profit |
|
|
|
|
|
39,999 |
Investment revenue |
|
|
|
|
|
582 |
Finance costs |
|
|
|
|
|
(1,487) |
|
|
|
|
|
|
_______ |
Profit before tax |
|
|
|
|
|
39,094 |
Tax |
|
|
|
|
|
(8,292) |
|
|
|
|
|
|
_______ |
Profit after tax |
|
|
|
|
|
30,802 |
|
|
|
|
|
|
________ |
Capital expenditure |
680 |
117 |
21 |
456 |
- |
1,274 |
Depreciation and amortisation |
6,612 |
176 |
4,002 |
586 |
271 |
11,647 |
|
|
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
Assets * |
99,078 |
13,061 |
41,138 |
66,006 |
2,774 |
222,057 |
|
________ |
________ |
________ |
________ |
________ |
________ |
|
|
|
|
|
|
|
Liabilities * |
(51,786) |
(5,718) |
(20,804) |
(48,360) |
(1,603) |
(128,271) |
|
________ |
________ |
________ |
________ |
________ |
_______ |
* Segment assets and segment liabilities exclude current and deferred tax assets and liabilities
The revenue in the period of £155.5 million includes £0.5 million of barter sales.
3. Investment revenue
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
Unaudited |
Unaudited |
Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Interest receivable from bank deposits |
548 |
179 |
437 |
Interest receivable from Inland Revenue repayments |
- |
- |
12 |
Gain on derivative financial instruments |
42 |
14 |
14 |
Gain on settlement of contingent consideration |
- |
- |
119 |
|
__________ |
__________ |
__________ |
|
590 |
193 |
582 |
|
__________ |
__________ |
__________ |
4. Finance costs
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
Unaudited |
Unaudited |
Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Interest on bank loans and overdrafts |
443 |
177 |
741 |
Bank charges |
209 |
175 |
341 |
Loss on exercise of Ekin Fuar put option |
- |
- |
269 |
Loss on settlement of contingent consideration |
- |
- |
104 |
Loss on derivative financial instruments |
- |
32 |
32 |
Imputed interest charge on discounted put option liabilities |
230 |
- |
- |
|
__________ |
__________ |
__________ |
|
882 |
384 |
1,487 |
|
__________ |
__________ |
__________ |
5 .Reconciliation of profit on ordinary activities before taxation to headline pre-tax profit
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
Unaudited |
Unaudited |
Audited |
|
|
|
|
|
£000 |
£000 |
£000 |
|
|
|
|
Profit on ordinary activities before taxation |
6,331 |
3,517 |
39,094 |
Amortisation of acquired intangibles |
6,146 |
4,801 |
10,717 |
Loss on exercise of Ekin Fuar put option |
- |
- |
269 |
Gain on settlement of contingent consideration |
- |
- |
(119) |
Loss on settlement of contingent consideration |
- |
- |
104 |
Transaction costs (completed and pending) |
438 |
810 |
1,180 |
Impairment of goodwill |
- |
- |
130 |
Imputed interest charge on discounted put option liabilities |
230 |
- |
- |
|
__________ |
__________ |
__________ |
Headline pre-tax profit |
13,145 |
9,128 |
51,375 |
|
__________ |
__________ |
__________ |
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
Unaudited |
Unaudited |
Audited |
|
|
|
|
|
£000 |
£000 |
£000 |
Current tax |
|
|
|
UK corporation tax |
570 |
782 |
2,526 |
Foreign tax |
1,959 |
1,165 |
8,127 |
|
__________ |
__________ |
__________ |
|
2,529 |
1,947 |
10,653 |
Deferred tax |
(1,167) |
(1,230) |
(2,361) |
|
__________ |
__________ |
__________ |
Tax on profit on ordinary activities |
1,362 |
717 |
8,292 |
|
__________ |
__________ |
__________ |
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
Unaudited |
Unaudited |
Audited |
|
£000 |
£000 |
£000 |
Final dividend for the year ended 30 September 2011 of 4.2p (2010: 4.0p) per ordinary share |
10,109 |
9,537 |
9,537 |
|
__________ |
__________ |
__________ |
|
- |
|
|
Interim dividend for the year ended 30 September 2011 of 1.9p per ordinary share |
- |
- |
4,568 |
|
|
|
|
Proposed interim dividend for the year ending 30 September 2012 of 2.1p (2011: 1.9p) per ordinary share |
5,087 |
4,566 |
- |
|
__________ |
__________ |
__________ |
The proposed interim dividend was approved by the Board on 17 May 2012 and has not been included as a liability as at 31 March 2012.
8. Earnings per share
|
Headline diluted |
Basic and diluted |
||||
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
|
|
|
|
|
|
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
Profit for the financial period attributable to equity holders of the parent |
5,099 |
2,680 |
30,724 |
5,099 |
2,680 |
30,724 |
Amortisation of acquired intangibles |
6,146 |
4,801 |
10,717 |
- |
- |
- |
Tax effect of amortisation |
(1,321) |
(1,052) |
(2,358) |
- |
- |
- |
Transactional costs |
438 |
810 |
1,180 |
- |
- |
- |
Loss on Exercise of Ekin Fuar Put Option |
- |
- |
269 |
|
|
- |
Loss on Settlement of Contingent Consideration |
- |
- |
104 |
- |
- |
- |
Gain on Settlement of Contingent Consideration |
- |
- |
(119) |
- |
- |
- |
Tax effect of other adjustments |
- |
- |
(27) |
- |
- |
- |
Impairment of Goodwill |
- |
- |
130 |
- |
- |
- |
Imputed interest charge on discounted put option liabilities |
230 |
- |
- |
- |
- |
- |
|
________ |
________ |
________ |
________ |
______ |
________ |
|
10,592 |
7,239 |
40,620 |
5,099 |
2,680 |
30,724 |
|
________ |
________ |
________ |
________ |
________ |
________ |
|
|
Six months to 31 March 2012 |
Six months to 31 March 2011 |
Year ended 30 September 2011 |
|
|
|
Number of shares ('000) |
Number of shares ('000) |
Number of shares ('000) |
|
Weighted average number of shares: |
|
|
|
|
|
For basic earnings per share |
|
240,954 |
238,852 |
239,635 |
|
Dilutive effect of exercise of share options |
|
3,725 |
4,125 |
5,132 |
|
|
|
___________ |
___________ |
___________ |
|
For diluted earnings per share |
|
244,679 |
242,977 |
244,767 |
|
Headline diluted earnings per share is intended to provide a consistent measure of Group earnings on a year on year basis.
Headline diluted earnings per share is calculated using profit attributable to equity holders of the parent for the financial year before amortization of acquired intangibles, impairment of goodwill, profits or losses on disposal of Group undertakings, revaluation of financial liabilities in relation to minority put options and direct costs relating to completed acquisitions and disposals.
9. Acquisition of businesses
Autoexpo
On 2 December 2011 the Group's Ukrainian subsidiary purchased the exhibition assets of Limited Liability Company Autoexpo ('Autoexpo') for cash consideration paid of US$6 million (£3.8 million).
The acquisition of this company is consistent with ITE's strategy of expanding its business model into new sectors in existing markets.
The Group incurred transaction costs of £0.1m in relation to this acquisition.
Details of the aggregate net assets acquired as adjusted from book to fair value, and the attributable goodwill are presented as follows:
Assets acquired |
Book value |
Adjustments |
Fair value |
Property, plant and equipment |
31 |
- |
31 |
Intangible fixed assets - Trademarks |
- |
1,679 |
1,679 |
Intangible fixed assets - Customer relationships |
- |
1,344 |
1,344 |
|
_________ |
___________ |
___________ |
Net assets acquired |
31 |
3,023 |
3,054 |
|
_________ |
___________ |
___________ |
Goodwill arising on acquisition |
|
|
710 |
|
|
|
___________ |
Total cost of acquisition |
|
|
3,764 |
Satisfied by net cash paid |
|
|
3,764 |
The exhibition assets acquired are a portfolio of 10 exhibitions, including SIA, the Kyiv International Autosalon as well as others operating in ITE's core market sectors of travel and tourism, building and construction and oil and gas.
The values used in accounting for the identifiable assets and liabilities of these acquisitions are provisional in nature at balance sheet date. If necessary, adjustments will be made to these carrying values and the related goodwill, within 12 months of the acquisition date.
Goodwill arising on acquisition (£0.7 million) represents the perceived value placed by the Group of having an established operating position in a new emerging market. The goodwill and intangible assets are expected to qualify for tax deductions in Ukraine. No deferred tax liabilities arise in relation to the acquired intangible assets.
The acquired business has contributed £0.1 million to Group revenue and a loss of £0.2 million to profit before tax since acquisition. If the acquisition had occurred on 1 October 2011 the acquired business would have contributed approximately £0.5m to Group revenue and £0.2m to profit before tax in the period.
On 10 February 2012 the Group acquired 100% of the share capital of Expo.KZ LLP for consideration of $650,000 (£410,000), some of which was paid in April 2012. The assets acquired comprise a small number of trade events in Kazakhstan.
10. Goodwill
|
2012 |
At 1 October |
70,684 |
Addition of Autoexpo |
710 |
Exchange differences |
2,297 |
|
_________ |
At 31 March |
73,691 |
|
_________ |
11. Other intangible assets
|
2012 |
At 1 October |
58,867 |
Addition of Autoexpo |
3,019 |
Addition of Expo.KZ LLP |
410 |
Addition of computer software |
227 |
Amortisation of intangibles in the period |
(6,146) |
Exchange differences |
1,546 |
|
_________ |
At 31 March |
57,923 |
|
_________ |
12. Trade and other receivables
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Trade receivables |
25,786 |
21,841 |
35,299 |
Other receivables |
4,825 |
3,526 |
2,272 |
Venue advances and prepayments |
8,176 |
5,774 |
6,015 |
Prepayments and accrued income |
14,104 |
13,890 |
8,037 |
|
___________ |
___________ |
___________ |
|
52,891 |
45,031 |
51,623 |
|
___________ |
___________ |
___________ |
13. Trade and other payables
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Trade payables |
1,102 |
978 |
879 |
Taxation and social security |
2,660 |
2,645 |
3,169 |
Other payables |
3,651 |
4,172 |
3,104 |
Accruals |
9,356 |
7,937 |
8,475 |
Deferred consideration |
314 |
4,600 |
- |
Contingent consideration |
3,099 |
3,515 |
4,139 |
|
___________ |
___________ |
___________ |
|
20,182 |
23,847 |
19,766 |
|
___________ |
___________ |
___________ |
14. Bank loan and overdraft
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Current liabilities |
|
|
|
Bank overdraft |
7,822 |
17,752 |
13,948 |
Bank loan |
14,025 |
- |
- |
|
___________ |
___________ |
___________ |
|
21,847 |
17,752 |
13,948 |
|
___________ |
___________ |
___________ |
Non-current liabilities |
|
|
|
Bank loan |
- |
9,633 |
14,483 |
|
___________ |
___________ |
___________ |
|
- |
9,633 |
14,483 |
|
___________ |
___________ |
___________ |
The bank overdraft is repayable on demand. The borrowings are denominated in both Euros and US Dollars. The borrowings are arranged at floating interest rates, thus exposing the Group to cash flow interest risk. The overdraft is taken out to act as a partial hedge against the UK trade receivables in Euros and US Dollars.
The Group has a secured bank loan of £14.0 million as at 31 March 2012 (31 March 2011: 9.6 million, 30 September 2011: £14.4 million) denominated in Euros. The loan is fully repayable in November 2012 so is shown as a current liability at 31 March 2012.
15. Derivative financial instruments
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
Current assets |
|
|
|
Foreign currency forward contracts |
1,007 |
345 |
221 |
|
___________ |
___________ |
___________ |
|
1,007 |
345 |
221 |
|
___________ |
___________ |
___________ |
Non-current assets |
|
|
|
Foreign currency forward contracts |
838 |
- |
79 |
|
___________ |
___________ |
___________ |
|
838 |
- |
79 |
|
___________ |
___________ |
___________ |
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
Current liabilities |
|
|
|
Foreign currency forward contracts |
- |
694 |
215 |
Put options |
1,258 |
603 |
691 |
|
___________ |
___________ |
___________ |
|
1,258 |
1,297 |
906 |
|
___________ |
___________ |
___________ |
Non-current liabilities |
|
|
|
Foreign currency forward contracts |
18 |
1,791 |
762 |
Put options |
11,570 |
1,685 |
11,951 |
|
___________ |
___________ |
___________ |
|
11,588 |
3,476 |
12,713 |
|
___________ |
___________ |
___________ |
Foreign currency derivatives
The Group utilises foreign currency forward contracts to hedge future euro denominated sales made from the UK. The Group is party to foreign currency forward contracts in the management of its exchange rate exposures. The instruments purchased are denominated in Euros which represents the Group's primary billing currency. Under the forward contracts, the Group has an obligation to sell Euros for Sterling at specified rates at specified dates.
As at 31 March 2012 the notional amounts of outstanding foreign currency forward contracts that the Group has committed to are as follows:
Derivative assets
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
€000 |
€000 |
€000 |
|
|
|
|
Foreign currency forward contracts |
84,950 |
9,000 |
28,250 |
|
___________ |
___________ |
___________ |
|
84,950 |
9,000 |
28,250 |
|
___________ |
___________ |
___________ |
Derivative liabilities
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
€000 |
€000 |
€000 |
|
|
|
|
Foreign currency forward contracts |
10,450 |
103,150 |
66,400 |
|
___________ |
___________ |
___________ |
|
10,450 |
103,150 |
66,400 |
|
___________ |
___________ |
___________ |
The arrangements as at 31 March 2012 cover exchange exposures over the next 36 months, with €71.8 million covering exposures after September 2012. These instruments have been designated in hedging relationships, with any changes in their fair value being recorded in equity.
At 31 March 2012, the fair value of these derivatives is estimated to be an asset of approximately £1.8 million (31 March 2011: liability of £2.1 million on forward contracts; 30 September 2011: liability of £0.7 million on forward contracts). This is based on market valuations. This amount has been deferred in equity at 31 March 2012.
Put options
The Group has been party to a number of put options to acquire the non-controlling interests arising from business combinations. These instruments are initially recognised at fair value on the balance sheet with all subsequent changes in fair value taken to the income statement.
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
|
|
|
|
Put option for Ekin Fuar |
777 |
1,206 |
691 |
Put option for Summit Trade Events Limited |
999 |
1,082 |
1,082 |
Put option for Scoop |
481 |
- |
440 |
Put option for Yem Fuar |
10,571 |
- |
10,429 |
|
___________ |
___________ |
___________ |
|
12,828 |
2,288 |
12,642 |
|
___________ |
___________ |
___________ |
|
|
|
|
|
|
|
|
16. Share capital
|
Six months to 31 March 2012 Unaudited |
Six months to 31 March 2011 Unaudited |
Year ended 30 September 2011 Audited |
|
£000 |
£000 |
£000 |
Authorised |
|
|
|
375,000,000 ordinary shares of 1 penny each (31 March 2011: 375,000,000) |
3,750 |
3,750 |
3,750 |
|
__________ |
__________ |
__________ |
Allotted and fully-paid |
|
|
|
248,838,407 ordinary shares of 1 penny each (31 March 2011: 248,568,749) |
2,488 |
2,486 |
2,486 |
|
__________ |
__________ |
__________ |
During the period, the Company allotted 269,658 (2011: 248,568) ordinary shares of 1 penny each pursuant to the exercise of share options. The total consideration for the shares issued was £40,722 (2011: £38,478).
The Company has one class of ordinary shares which carry no right to fixed income.
17. Events after the balance sheet date
On the 3rd April the group acquired Beautex Co LLC for a total consideration of €8.6m (£7.2 million), subject to the profits of Intercharm 2011 and BeautyExpo 2012.
On 10th May the group acquired certain trade and exhibition assets of Unitech Exhibitions Pvt. Ltd, a private company operating in India. Two events were acquired; Roof India and Hand Tools & Fasteners Expo for consideration of 115 million Indian Rupees (£1.3m).
Due to the proximity of these acquisitions to the date of signing these accounts, the IFRS 3 acquisition accounting has not been finalised and the associated IFRS 3 disclosures are therefore to be completed.
18. Related party transactions
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. Transactions with key management personnel will be disclosed in the Group's Annual Report for the year ended 30 September 2012. There have been no material changes in related party transactions.
Transactions between the Group and its associates, where relevant, are disclosed below.
Trading transactions
In Kazakhstan, ITECA, a Group subsidiary, has transacted with Datacom and Saban Holdings for the provision of web systems and office rental respectively. Edward Strachan, a Group Director, is a significant shareholder of Datacom and Saban Holdings. In total, the services charged to ITECA were £35,000 (31 March 2011: £24,000; 30 September 2011: £54,000).
In St Petersburg, Primexpo, a Group subsidiary, has transacted with Cavalry House for the provision of office rental. Edward Strachan, a Group Director, is a significant shareholder of Cavalry House. In total, the services charged to Primexpo were £95,000 (31 March 2011: £94,000; 30 September 2011: £190,000).
During the period ended 31 March 2012 consultancy fees of £120,000 (31 March 2011: £120,000; 30 September 2011: £303,000) were paid to Kyzyl Tan Eurasian Advisors Limited ("Kyzyl Tan"), of which Edward Strachan is a significant shareholder. Kyzyl Tan was also paid a living away from home allowance of £19,000 (30 September 2011: £38,000). These payments were made under a contract for Kyzyl Tan to provide the services of Edward Strachan to the Group.
19. Principal risks and uncertainties
The Group identifies and monitors the key risks and uncertainties affecting the Group and runs the business in a way that minimises the impact of such risks where possible. There are a number of potential risks and uncertainties which could have a material impact on the Group's performance over the remaining six months of the financial year and could cause actual results to differ materially from expected and historical results. The principal risks and uncertainties are detailed below and in our most recent annual report.
Political uncertainty and regulatory risk
The Group's business is principally carried out in Russia and the CIS. Changes in law or the regulatory environment could have an effect on some or all of the exhibitions of the Group. ITE has reduced the risk by establishing its business as independent Russian and CIS companies fully contributing to the local economy, and the diversity of businesses across sectors and geography provides protection for the longer-term prospects of the Group.
Economic instability reduces demand for exhibition space
Reduced demand for exhibition space would reduce the profits of exhibitions. ITE operates across a wide range of sectors and countries to minimise the exposure to any single market. ITE, through its relationships with venues and staff has a relatively flexible cost structure, allowing it to manage its event margins in the short and medium term. This was evidenced by the Company's performance during the recent recession.
Going concern
The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Interim Management Report. The financial position of the Group, its cash flows and liquidity position are described in the financial statements and notes. The Group has considerable financial resources to continue in operation for the foreseeable future, a period of not less than 12 months from the date of this report. As a consequence, the directors believe that the Group is well placed to manage its business risks successfully despite the current uncertain economic outlook. The directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus, the Group continues to adopt the going concern basis in preparing the interim report and financial statements.
Commercial relationships
The Group has key commercial relationships with venues which secure the Group's rights to run its exhibitions in the future. A significant change in relationship could impact the Group's ability to operate its events. These key relationships are regularly reviewed and the Group seeks to maintain its exhibition rights for at least three years forward for significant exhibitions.
Venue availability
Damage to or unavailability of a particular venue could impact the Group's short-term trading position. Accordingly, the Group carries business interruption insurance which protects profits on its largest events against such an event in the short term. In the longer term the Group seeks to maintain good relationships with its principal venues to ensure the continuance of availability.
Competitor risk
Competition has existed in ITE's markets for some years. ITE faces competitive pressures on a market-by-market basis. In all of its overseas markets, ITE has a strong position as an international organiser, achieved through effective use of its international sales network and its established brands for major events. A single exhibition or sector in a market could have its prospects curtailed by a strong competitor launch; however, the breadth of ITE's portfolio of events, with its geographic and sector diversity, reduces the risk of a competitive threat to the Group's overall business.
People
ITE's employees have long-standing relationships with customers and venues, and a unique knowledge of the exhibitions business. Loss of key staff to a competitive event could impact the short-term prospects of a specific event or sector. ITE has sought to build loyalty in its staff by ensuring remuneration is competitive and through a wide distribution of the Group's long-term incentive plans. ITE has a good record of retaining its key staff through both growth and recessionary times.
Financial risk - foreign currency risk
The Group is exposed to movements in foreign currency exchange rates against Sterling for both trading transactions and for the translation of overseas operations. The principal exposures are to the Sterling/Euro exchange rate, which forms the basis of invoicing for most sales transactions within the Group. It is also exposed to the Ruble which forms the base books of the Group's Russian operations. The Group seeks to minimise exposure by protecting a certain amount of Euro denominated sales with forward contracts and utilising currency overdraft and term loan facilities to hedge foreign currency balance sheet assets.
Recent guidance released by the Financial Reporting Council ("FRC") requires the Group to comment on its exposure to risks from the Eurozone crisis. The Group's liquidity risk (its ability to service short term liabilities) is considered low in all scenarios bar a fundamental collapse of the financial markets. Whilst the Group's revolving credit facility is normally at least partially drawn in Euros (€16.7m at 16 May 2012) this could alternatively be drawn in other currencies (Sterling or US$), and at 16 May 2012 there is headroom of £13.5m on the Group's borrowing facilities. As at 18 May 2012 the Group also held Euro denominated cash balances of € 12.1m with only €4.2m held in banks within the euro zone.
Responsibility Statement
We confirm that to the best of our knowledge:
(a) the condensed set of interim financial statements has been prepared in accordance with IAS 34 "Interim Financial Reporting";
(b) the interim management report includes a fair review of the information required by DTR 4.2.7R (Indication of important events during the first six months and description of principal risks and uncertainties for the remaining six months of the year); and
(c) the interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).
By the order of the board
Chief Executive Officer
Russell Taylor
18 May 2012
Independent Review Report to ITE Group plc
We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2012 which comprises the condensed consolidated income statement, the condensed consolidated statement of comprehensive income, the condensed consolidated statement of changes in equity, the condensed consolidated balance sheet, the condensed consolidated cash flow statement and related notes 1 to 19. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 issued by the Auditing Practices Board. Our work has been undertaken so that we might state to the company those matters we are required to state to them in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed.
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority.
As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting," as adopted by the European Union.
Our responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 March 2012 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Services Authority.
Deloitte LLP
Chartered Accountants and Statutory Auditor
London, United Kingdom
18 May 2012
Directors and professional advisers
Directors |
Marco Sodi, non-executive Chairman Russell Taylor, Chief Executive Officer Michael Hartley, non-executive Director Linda Jensen, non-executive Director Neil Jones, Group Finance Director Edward Strachan, executive Director
|
Company Secretary |
John Price
|
Registered office |
ITE Group Plc 105 Salusbury Road London, NW6 6RG
|
Registration number |
1927339 |
Auditor |
Deloitte LLP London
|
Solicitors |
Olswang 90 High Holborn London, WC1V 6XX
|
Principal Bankers |
Barclays Bank plc 27 Soho Square London, W1D 3QR
|
Company Brokers |
Numis Securities Limited The London Stock Exchange Building 10 Paternoster Square London, EC4M 7LT
|
Registrars |
Equiniti Limited Aspect House Spencer Road Lancing West Sussex BN99 6DA
|
Public Relations |
Financial Dynamics Holborn Gate 26 Southampton Buildings London, WC2A 1PB
|
Website |
www.ite-exhibitions.com |
Financial calendar
Interim dividend
Record date 6 July 2012
Payment date 9 August 2012
Final dividend
Record date January 2013
Payment date February 2013