Final Results - Year Ended 31 December 1999
Parity Group PLC
7 March 2000
Parity Group plc
Preliminary Results for the year ended 31 December 1999
Parity profits rise as its strategic e-volution gathers pace
Parity Group plc, the e-business and software services group, announces strong
results in its Solutions business as the Group continues to benefit from its
increasing focus on e-business.
Financial Summary:
Turnover £m Profit before Tax* £m
1999 % change 1999 % change
E-BUSINESS/ SOLUTIONS
Parity Solutions 59.7 20.3 9.0 30.8
SOFTWARE SERVICES
Parity EuroSoft 74.0 13.6 4.9 13.5
TelTech 43.9 8.9 4.3 21.5
Parity Resources 136.6 1.1 7.4 (20.5)
Central costs (4.1)
Interest (net) (0.2)
Total
314.2 8.3 21.3 6.4
* Before goodwill amortisation and exceptional items
Central costs are no longer allocated to business units and 1998 comparative
profits have been restated accordingly.
Highlights*
+ Group turnover up 8% to £314.2 million (1998 : £290.2 million);
+ Profit before goodwill amortisation, exceptional items and taxation up 6% to
£21.3 million (1998 : £20.0 million);
+ Profits up 31% in Parity Solutions, the Groups' end-to-end e-business
solutions provider;
+ Basic earnings per share up 5% to 9.6p (1998 : 9.15p)
+ Total dividends up 10% to 2.5p;
+ Strategic move into ASP services with a partnership agreement with Infobank
International Holdings plc to build an on-line procurement service (an 'e-
Hub'), targeted initially at Utilities companies and their suppliers;
+ Three niche acquisitions in Parity's strategic e-business evolution
+ April : TMS Information Solutions, a developer of intranets and knowledge
management systems
+ December : Interactive Developments, one of the leading web architects in
the UK
+ December : Comtec Computer Training;
+ The Group today announces its second move into ASP e-business services with
an agreement with e-docs, a leading US e-billing system company, to set up a
web-based on-line billing service in the UK.
Commenting on the results, Parity Group Chairman Philip Swinstead said:
'The UK Solutions business continues to prosper with an exceptional level of
interest in web and e-business projects. This division will continue to forge
strategic partnerships in its Application Service Provider initiatives and is
increasing its internal investment in enabling technology. The future
strategy is to drive strongly into a leadership position in the UK, while
working with the Group's international software services businesses to create
new cells of e-business and web expertise in each of their markets. In line
with this strategy, the Group today announces its second move into ASP e-
business services with an agreement with e-docs, a leading US e-billing system
company, to set up a web-based on-line billing service in the UK.
'Our international Software Services businesses are now seeing increasing
demand across Europe and the USA. The UK staff agency has made a steady start
to the year and is expected to benefit from its investment programme from next
year.
'The Group will continue to invest to support its new strategy through
internal evolution and acquisitions. The Board intends to concentrate on
achieving a good short-term performance for shareholders, while investing in
skills and services to deliver superior long-term growth.'
For further information please contact:
Parity Group plc Telephone: 0207 831 3113 (on the day)
Philip Swinstead, Executive Chairman Telephone: 0207 776 0800 (thereafter)
Ray King, Group Finance Director
Michael Harrington, Group Communications Director
Financial Dynamics Telephone: 0207 831 3113
Giles Sanderson
Jon Earl
Introduction
This was a year of great change and much progress for Parity. I am pleased to
report that the Group increased its earnings per share, revenues and dividends
in markets much affected by the Y2K lockdown. All business units, apart from
the UK staff agency, increased both revenues and operating profits as shown in
the table below.
The Group's drive into e-business gathered pace through the year with
acquisitions, internal investment programmes and more recently the
announcement of the Group's first e-hub in strategic partnership with Infobank
International Holdings plc. Today the second initiative is announced with e-
docs, a leading US on-line billing system company. This strategic thrust is
led by the UK Solutions business whose annualised revenues are now running at
£80 million and which is migrating rapidly to internet-related projects.
Having started its e-business move towards the end of 1998, Parity has already
made substantial progress and in the UK now has a leading-edge capability
throughout a typical e-business project life cycle. Equally the Group has not
ignored these trends in its UK, Continental European and US software services
businesses, where web and e-business related skills are increasingly in
demand.
A new executive Board was appointed in the latter part of the year to
implement the new e-business strategy across the Group.
Results
Group turnover increased by 8% to £314.2 million (1998: £290.2 million) and
pre-tax profit before goodwill and exceptional items grew by 6% to £21.3
million (1998: £20.0 million). On this basis, earnings per share increased by
5% to 9.6p (1998: 9.15p). Movements in exchange rates had little net effect
on the results.
Growth in both turnover and profit was comfortably into double figures in most
of our business units, as shown in the table below. The only exception was the
UK Staff agency business unit where, as expected, Y2K lockdown had the most
significant impact within the Group.
Turnover £m Profit before Tax* £m
1999 % change 1999 % change
E-BUSINESS/SOLUTIONS
Parity Solutions 59.7 20.3 9.0 30.8
SOFTWARE SERVICES
Parity EuroSoft 74.0 13.6 4.9 13.5
TelTech 43.9 8.9 4.3 21.5
Parity Resources 136.6 1.1 7.4 (20.5)
Central costs including net
interest (4.3)
Total 314.2 8.3 21.3 6.4
*Before goodwill amortisation and exceptional items.
Central costs are no longer allocated to business units and 1998 comparative
profits have been restated accordingly.
The Group also recorded an exceptional operating charge of £2.5 million
relating to the Scheme of Arrangement in July 1999 and associated corporate
finance activities, as well as reshaping the Board and the Group's senior
management. This investment will provide flexibility for the future growth and
strategic development of the Group.
Dividend
The Board is recommending a final dividend for the year of 1.57p (1998:
1.47p). This brings the total dividend for the year to 2.50p (1998: 2.27p), an
increase of 10%. The final dividend will be payable on 3 July to all
shareholders on the register at the close of business on 7 April.
Cash Flow
The Group recorded a strong operating cash inflow before exceptional items of
£23.4m (1998 : £16.5m), reflecting tight working capital controls and a
significant reduction in working capital in Parity Resources due to the soft
market conditions in the latter part of the year. Acquisition outflows
amounted to £14.8m (1998: £nil) and at the end of the year the balance sheet
remained strong with net debt of only £1.6m (1998: net cash of £8.9m).
Management and organisation
At the end of the 1998, the Board decided that Philip Swinstead should move
back into a full-time Executive Chairman role to oversee the changes in
strategy and management that would be needed for the next phase of Parity's
growth.
A new Executive Board was formed and has been fully operational since
September. Ray King (ex Diageo) is now Group Finance Director and is also
overseeing Parity Resources. Rick Bacon (ex Bullough) was appointed Managing
Director of the international software services businesses, Teltech and Parity
EuroSoft. Keith Jennings, Managing Director of Parity Solutions, also joined
the Board and is leading the implementation of the Group's e-business
strategy. There have also been a number of key appointments at senior
management level.
There are now the following main strands to the Group's business:
+ e-business/Solutions Parity Solutions
+ Software Services
- International Parity EuroSoft and Teltech
- UK Staff agency Parity Resources
Acquisitions
Early in the year, Parity Solutions started its evolution into an e-business
services company, an important element of which involved a number of strategic
acquisitions. In April, TMS Information Solutions, a developer of intranets
and knowledge management systems, was acquired for £6.8 million. TMS has now
been integrated fully into Parity Solutions. This was followed in December by
the acquisition of Interactive Developments ('Idev'), one of the leading web
architects in the UK, for a total of £9.1 million. At the same time, in a
separate deal, the Group acquired Comtec Computer Training ('Comtec') for a
total of £7.2 million.
Group Review
1999 was a year of contrasting halves, with the first half retaining some of
the buoyancy of 1998. However, from early autumn onwards, trading conditions
became progressively tougher for all our businesses as the impact of the Y2K
lockdown was felt. In the UK, good momentum was maintained in Parity
Solutions, but a sharp decline in the staff agency market affected Parity
Resources in the last quarter. The international markets were more solid,
particularly in the USA where demand began to rise again towards the end of
the year.
Parity Solutions, which now includes the fully merged operations of TMS,
produced an excellent profit performance for the year, with revenues up 20%
and profits up 31%. Tight control of costs produced a further improvement in
margins to 15.1% (1998: 13.9%).
Among notable projects undertaken during the year was a large contract with
the Department of the Environment, Transport and the Regions (DETR) for the
supply of services and infrastructure for the development of a new
administration system for the Rent Service agency. We also supplied a
substantial range of consultancy and system integration services from
networking to e-commerce to the Post Office to help improve services to
customers and services from suppliers.
At the same time, Parity Solutions led the Group's move into the burgeoning
e-business arena, with an extensive programme of staff retraining and
recruitment, supported by the acquisitions of TMS and Idev. These two
additions provide Parity with a market-leading capability in both web-
enablement and knowledge management. With over 100 specialist experts in web
design and e-business, Parity Solutions now provides genuine end-to-end e-
business solutions and has a considerable and rapidly growing pipeline of new
business opportunities.
The acquisition of Comtec, a leading UK Microsoft and Lotus authorised
training provider, has greatly increased Parity Training's presence in the
delivery of e-business enabling technologies, including Windows 2000, making
it a major UK player.
In Software Services, our expanding international businesses provide IT
skills, training and, increasingly, full project teams for long-term clients
in mainland Europe and the USA. In the former, Parity EuroSoft's turnover
grew by 14% and profits were up 13% in sterling terms. Market conditions in
Germany and Switzerland were good in the first half but slowed towards the end
of the year. The performance in Germany was particularly impressive, a result
of investment in new sales management and a subsequent increase in new
clients. Market conditions in Benelux were tougher, but the training and
permanent recruitment services grew strongly.
Our US business, TelTech, had another excellent year, with profits growth of
22% in sterling terms on revenues up 9%. While some of TelTech's
traditionally strong sectors such as airlines and banking had a quiet year,
this was more than compensated for by an increase in revenues from the
pharmaceutical and insurance sectors and by a very successful entry into the
cable telecoms sector. TelTech's projects division also showed a steady
improvement in performance, with major projects carried out for Eastman Kodak
and GE Medical Systems.
Parity Resources, our UK staff agency, was significantly affected by the Y2K
lockdown, particularly in the last few months of the year, and suffered a 21%
reduction in profits relative to the strong performance in 1998. We have now
begun a programme of financial investment in management, systems and marketing
of the business, which will continue throughout 2000. The range of services
offered is also being widened to allow Parity Resources to provide a one-stop
resourcing solution to IT directors.
During 1999 the Board received expressions of interest in acquiring the UK
staff agency business. Considering shareholder value in the long term and the
level of price indicated by prospective buyers, it was decided not to pursue
this course of action and in October the Board withdrew from discussions. The
market for self-employed IT consultants is expected to pick up strongly in the
UK this year, and the investment in Parity Resources outlined above will help
ensure that it takes advantage of the opportunities.
Current Trading and Prospects
The UK Solutions business continues to prosper with an exceptional level of
interest in web and e-business projects. There is a trend towards creating
prototype websites to gain experience of e-business applications. This
division will continue to forge strategic partnerships in its Application
Service Provider initiatives and is increasing its internal investment in
enabling technology. The future strategy is to drive strongly into a
leadership position in the UK, while working with the international Software
Services business units to create new cells of e-business and web expertise in
each of their markets.
In the USA, the market in the North East has improved strongly and the Group
looks forward to expanding its US presence whilst extending its e-business
involvement following the UK model. The Continental European business is
expanding steadily after a quiet last quarter to 1999, and there are now signs
of increasing demand which is expected to pick up strongly in the second half.
The UK staff agency has made a steady start to the year and is expected to
benefit from its investment programme from next year.
The migration of all the Group's businesses into the e-business arena will
continue through 2000 and Parity will maintain its strategy of growing a
strong, balanced international Group with end-to-end e-business capabilities.
The Group will continue to invest to support this strategy through internal
evolution and acquisitions. The Board intends to concentrate on achieving a
good short-term performance for shareholders while investing in e-business
skills and services to deliver superior long-term growth.
Group Profit and Loss Account
For the year ended 31 December 1999
Unaudited Audited
1999 1998
Before
exceptional Exceptional
items items Total Total
£'000 £'000 1999 1999
Notes
TURNOVER 2 314,154 - 314,154 290,200
OPERATING COSTS 3 (292,853) (2,542) (295,395) (270,073)
OPERATING PROFIT 21,301 (2,542) 18,759 20,127
Net interest payable (198) - (198) (95)
PROFIT ON ORDINARY
ACTIVITIES
BEFORE GOODWILL 21,322 (2,542) 18,780 20,032
AMORTISATION AND
TAXATION
Goodwill amortisation (219) - (219) -
PROFIT ON ORDINARY 21,103 (2,542) 18,561 20,032
ACTIVITIES
BEFORE TAXATION
Taxation on Ordinary (7,074) 255 (6,819) (6,613)
activities
PROFIT ON ORDINARY 14,029 (2,287) 11,742 13,419
ACTIVITIES
AFTER TAXATION
Dividends (3,773) - (3,773) (3,335)
RETAINED PROFIT FOR THE 10,256 (2,287) 7,969 10,084
FINANCIAL YEAR
Earnings per Ordinary 4
share
- Basic 9.46p (1.54)p 7.92p 9.15p
- Diluted 9.28p (1.51)p 7.77p 8.84p
Earnings per Ordinary 4
share before goodwill
amortisation and
exceptional items
- Basic 9.61p 9.15p
- Diluted 9.42p 8.84p
Group Balance Sheet
At 31 December 1999
Unaudited Audited
1999 1998
£'000 £'000
Notes
FIXED ASSETS
Intangible assets 22,370 -
Tangible assets 6,123 3,790
Investments 1,497 1,316
29,990 5,106
CURRENT ASSETS
Debtors 57,117 59,628
Taxation recoverable after more than 3 87
one year 12,997 12,446
Cash at bank and in hand
70,117 72,161
CREDITORS: amounts falling due within
one year (810) (590)
Variable rate loan notes payable (59,751) (51,023)
Other creditors
(60,561) (51,613)
NET CURRENT ASSETS 9,556 20,548
TOTAL ASSETS LESS CURRENT LIABILITIES 39,546 25,654
PROVISIONS FOR LIABILITIES AND (770) (1,310)
CHARGES
NET ASSETS 38,776 24,344
CAPITAL AND RESERVES 7
Called up share capital 7,598 7,404
Shares to be issued 1,986 -
Capital redemption reserve 50 -
Share premium account 1,554 -
Other reserves 34,390 30,440
Profit and loss account (6,802) (13,500)
EQUITY SHAREHOLDERS' FUNDS 38,776 24,344
Group Cash Flow Statement
For the year ended 31 December 1999
Unaudited Audited
1999 1998
Total Total
Notes £'000 £'000
NET CASH FLOW FROM OPERATING ACTIVITIES
BEFORE EXCEPTIONAL ITEMS 5 23,404 16,451
Exceptional items (2,298) -
NET CASH FLOW FROM OPERATING ACTIVITIES 21,106 16,451
RETURNS ON INVESTMENTS AND SERVICING OF
FINANCE
Interest received 229 181
Interest paid (411) (276)
NET CASH OUTFLOW FROM RETURNS ON
INVESTMENTS (182) (95)
AND SERVICING OF FINANCE
TAXATION PAID (8,338) (5,568)
CAPITAL EXPENDITURE AND FINANCIAL
INVESTMENT
Purchase of tangible assets (2,980) (2,261)
Sale of tangible assets 69 118
Purchase of own shares by ESOP (560) (241)
Cash received by ESOP from option 545 -
exercises
Release from restricted deposit account - 596
NET CASH OUTFLOW FROM CAPITAL
EXPENDITURE AND FINANCIAL INVESTMENT (2,926) (1,788)
ACQUISITIONS AND DISPOSALS
Purchase of subsidiary undertakings (15,674) -
Cash received from businesses acquired 861 -
NET CASH OUTFLOW FROM ACQUISITIONS AND (14,813) -
DISPOSALS
EQUITY DIVIDENDS PAID (3,547) (2,862)
NET CASH (OUTFLOW)/INFLOW BEFORE (8,700) 6,138
FINANCING
FINANCING
Issue of Ordinary shares 2,752 15
Repayment of loan notes (2,105) (627)
Payment of deferred consideration (1,544) (5,218)
Increase in borrowings 10,236 -
NET CASH INFLOW(OUTFLOW) FROM FINANCING 9,339 (5,830)
INCREASE IN CASH IN THE PERIOD 6 639 308
Reconciliation Of Movements In Shareholders' Funds
For the year ended 31 December 1999
Unaudited Audited
1999 1998
Total Total
£'000 £'000
Profit for the year attributable to 11,742 13,419
shareholders
Dividends (3,773) (3,335)
Retained earnings 7,969 10,084
Other recognised (losses)/gains (1,200) 387
Goodwill on acquisitions deducted from - (138)
reserves
1,177 15
Share options exercised
4,500 -
Shares issued to vendors
1,986 -
Shares to be issued to vendors
Net increase in shareholders' funds 14,432 10,348
Shareholders' funds at start of year 24,344 13,996
Shareholders' funds at end of year 38,776 24,344
Statement of Total Recognised Gains and Losses
For the year ended 31 December 1999
1999 1998
Total Total
£'000 £'000
Profit for the year attributable to 11,742 13,419
shareholders
Currency translation differences on (1,200) 387
foreign currency net investments
Total recognised gains and losses for 10,542 13,806
the year
1. BASIS OF PRESENTATION
The financial information for the year ended 31 December 1999 does not
constitute the full statutory accounts for the year, which have not yet
been delivered to the Registrar of Companies. The auditors have not made
any report on the full statutory accounts. The Annual Report will be
posted to shareholders in April 2000.
The results for the year ended 31 December 1998 are an extract from the
Company's statutory accounts for that year. Those statutory accounts have
been reported on by the Company's auditors and delivered to the Registrar
of Companies. The report of the auditors was unqualified and did not
contain a statement under Section 237(2) or (3) of the Companies Act 1985.
1998 comparative figures for dividends and earnings per share have been
restated to reflect the three for one share adjustment following the
Scheme of Arrangement.
Basis of consolidation
The consolidated financial statements incorporate the results of Parity
Group plc and its subsidiary undertakings drawn up to 31 December. The
combination of Parity Group plc and Parity Limited (formerly Parity plc)
has been accounted for on a merger accounting basis as if it had occurred
on 1 January 1998. The subsidiaries acquired during the year have been
accounted for on an acquisition accounting basis.
2. SEGMENTAL ANALYSIS
The Group provides information technology services through its e-
business/Solutions and Software Services business segments.
1999
Turnover Profit before Net assets
taxation
£'000 £'000
£'000
e-business/Solutions
United Kingdom 59,692 9,031 3,906
Software Services
Continental Europe 73,960 4,905 14,735
USA 43,935 4,300 5,385
United Kingdom 136,567 11,686
7,373
254,462 16,578 31,806
Central costs including net
interest payable (4,287)
Non-operating assets and
liabilities
(19,062)
Before exceptional items
and goodwill 21,322 16,650
Goodwill (219) 22,370
Exceptional items (2,542) (244)
314,154 18,561 38,776
1998
Turnover Profit Net assets
before
taxation £'000
£'000 £'000
e-business/Solutions
United Kingdom 49,633 6,902 (2,409)
Software Services
Continental Europe 65,109 4,322 13,080
USA 40,327 3,538 4,838
United Kingdom 135,131 9,278 16,179
240,567 17,138 34,097
Central costs including net
interest payable (4,008)
Non-operating assets and
liabilities (7,344)
Before exceptional items
and goodwill 20,032 24,344
Goodwill
Exceptional items
290,200 20,032 24,344
Central costs are no longer allocated to businesses and 1998 comparative
profits have been restated accordingly.
There is no material difference between turnover and profit by origin and
by destination.
Turnover for Software Services in the UK as shown above excludes
£3,532,000 (1998 - £2,914,000) of inter-segmental turnover.
3. EXCEPTIONAL ITEMS
Exceptional costs of £2,542,000 were incurred during the year in respect
of the following items: Scheme of Arrangement and associated corporate
finance activities (£1,639,000) and the restructuring of the Board and
senior management (£903,000).
4. EARNINGS PER ORDINARY SHARE
The calculation of basic and diluted earnings per Ordinary share is based
on the following:
1999 1998
£'000 £'000
Before
exceptional Exceptional
items items Total Total
Profit on ordinary 14,029 (2,287) 11,742 13,419
activities after
taxation
The calculation of basic and diluted earnings per Ordinary share before
goodwill and exceptional items is based on profit after tax, adjusted for
goodwill and exceptional items, of £14,248,000 (1998: £13,419,000).
The weighted average number of Ordinary shares used in the calculation of
the basic and diluted earnings per share are as follows:
1999 1998
Average Average
Number Number
i) Basic weighted average number of
shares
Shares in issue 149,165,867 148,060,290
Adjustment for shares held by ESOP (907,938) (1,313,010)
148,257,929 146,747,280
ii) Dilutive weighted average number
of shares
Shares in issue 149,165,867 148,060,290
Adjustment for options 2,038,625 3,781,827
151,204,492 151,842,117
The number of Ordinary shares in issue at 31 December 1999 was 151,957,011.
The Directors have proposed a final dividend of 1.57p (1998: 1.47p) per
Ordinary share, payable on 3 July to shareholders on the register at the
close of business on 7 April.
5. RECONCILIATION OF OPERATING PROFIT TO NET CASH INFLOW
1999 1998
£'000 £'000
Operating profit before exceptional items 21,301 20,127
Depreciation of tangible assets 1,890 1,753
Amortisation of intangible assets 219 -
Gain on issue of own shares held by ESOP to
option holders (166) -
Loss/(profit) on disposal of tangible 20 (51)
assets 5,594 (12,350)
Decrease/(increase) in debtors (4,914) 7,015
(Decrease)/increase in creditors (540) (43)
Utilisation of provisions
Net cash flow from operating activities 23,404 16,451
before exceptional items
6. ANALYSIS OF NET DEBT
At 1 Other
January Cash non-cash
1999 flow changes
£'000 £'000 £'000
Cash at bank and in hand 12,446 1,106 -
Overdrafts (3,005) (467) -
9,441 639 -
Variable rate credit
facilities - (10,236) -
Variable rate loan notes (590) 2,105 (2,325)
8,851 (7,492) (2,325)
Acquired At 31 December
with Exchange 1999
subsidiaries movements £'000
£'000 £'000
Cash at bank and in hand - (555) 12,997
Overdrafts - (83) (3,555)
- (638) 9,442
Variable rate credit
facilities (12) 4 (10,244)
Variable rate loan notes - - (810)
(12) (634) (1,612)
Reconciliation of net cash flow to movement in net debt
£'000
Increase in cash in the period 639
Loan notes issued less repaid (220)
Increase in borrowings under variable rate credit (10,236)
facilities (12)
Borrowings acquired with subsidiary undertakings (634)
Exchange movements
Movement in net cash in the period (10,463)
Net cash at 1 January 1999 8,851
Net debt at 31 December 1999 (1,612)
7. SHAREHOLDERS' FUNDS
Group Ordinary Preference Shares Capital
share share to be redemption
capital capital issued reserve
£'000 £'000 £'000 £'000
Shareholders' funds as at
1 January 1999 7,404
Share options exercised 128
Issue of preference
shares 50
Redemption of preference
shares (50) 50
Transfer to legal
reserves
Shares issued to vendors 66
Shares to be issued to
vendors 1,986
Retained profit for the
year
Exchange adjustments
7,598 - 1,986 50
Group Profit &
Share Other loss
premium reserves account Total
£'000 £'000 £'000 £'000
Shareholders' funds as
at 1 January 1999 30,440 (13,500) 24,344
Share options exercised 1,049 1,177
Issue of preference
shares 50
Redemption of
preference shares (50) (50)
Transfer to legal
reserves 21 (21) -
Shares issued to
vendors 1,554 2,880 4,500
Shares to be issued to
vendors 1,986
Retained profit for the
year 7,969 7,969
Exchange adjustments
(1,200) (1,200)
1,554 34,390 (6,802) 38,776
Opening shareholders' funds have been restated as if the merger of Parity
Group plc and Parity plc had occurred on 1 January 1998. Ordinary share
capital of £7,404,000 represents the nominal value of the theoretical
number of Parity Group plc shares as at 1 January 1999, reflecting the
three for one share exchange which occurred at the time of the Scheme of
Arrangment.
The opening balance on other reserves of £30,440,000 represents the
difference between the restated Parity Group plc share capital discussed
above and the aggregate of the share capital of £2,468,000, share premium
of £35,350,000 and other reserves of £26,000 of Parity plc as at 31
December 1998, as disclosed in the Parity plc Report & Accounts for the
year then ended.
The cumulative amount of goodwill which has been written off to reserves,
including £219,000 amortised during the year, was £69,510,000.
The premium of £2,880,000 arising on the shares issued to vendors as part
of the purchase consideration for Idev and Comtec has been taken to other
reserves in accordance with Section 131 of the Companies Act 1985. The
premium of £1,554,000 arising on the shares issued to one of the vendors
of Idev following the redemption of the loan notes of £1,575,000, which
formed part of the purchase consideration for that company, has been taken
to the share premium account.
8. ACQUISITIONS
The Group purchased TMS Information Solutions, the Interactive Development
Group of Companies (Idev) and the Comtec Group of Companies (Comtec) in
the year.
The cost and resulting goodwill arising on these acquisitions was as
follows:
TMS Idev Comtec Total
£'000 £'000 £'000 £'000
Cash 6,557 4,000 4,630 15,187
Loan notes - 1,575 750 2,325
Shares - 1,425 1,500 2,925
Deferred consideration - 1,986 92 2,078
Fees and other costs
incurred 202 105 180 487
Total consideration 6,759 9,091 7,152 23,002
Goodwill 5,847 9,013 7,729 22,589
Goodwill arising on the acquisitions is being amortised over 20 years,
being the period over which the Directors estimate that the values of the
underlying businesses are expected to exceed the values of the underlying
tangible assets.
The loan notes issued to one of the vendors of Idev were redeemed on 17
December 1999 and the redemption proceeds were exchanged for 464,464
Ordinary 5p shares at that date.
The payment of the deferred consideration in respect of Idev is
conditional upon the achievement of certain quarterly revenue targets for
the financial years ended 31 December 2000 and 2001 and the vendors
remaining in full employment for these periods. The deferred
consideration comprises shares to be issued to the vendors of Idev,
falling due on a quarterly basis from March 2000 to December 2001, in
eight instalments. If the deferred consideration is paid in full, a total
of 530,814 Ordinary 5p shares will be issued.
The payment of the deferred consideration in respect of Comtec is not
conditional and will be paid in cash in 2000.
The value of the deferred consideration has been stated at fair value,
based on the mid market price of the Company's shares as at 31 December
1999, to take account of the movement in share price between the date of
acquisition and year end.