6 October 2015
St Ives plc, the international marketing services group, announces preliminary results for the 52 weeks ended 31 July 2015.
|
52 weeks to 31 July 2015 |
52 weeks to 1 August 2014 (restated**) |
%age change |
Underlying* revenue |
£344.6m |
£327.6m |
+5% |
Underlying* profit before tax |
£33.0m |
£29.9m |
+10% |
Underlying* basic earnings per share |
20.32p |
18.70p |
+9% |
Reported profit before tax |
£8.7m |
£11.9m |
-27% |
Basic earnings per share |
4.35p |
8.60p |
-49% |
Full year dividend |
7.80p |
7.15p |
+9% |
Net debt |
£62.8m |
£42.7m |
|
* Non-underlying items comprise acquisition costs; restructuring costs; provision releases; operating results of non-continuing sites; net profit on disposal of property, plant and equipment; profit on disposal of subsidiary; consideration required to be treated as remuneration; amortisation or impairment of acquired intangibles; remeasurement of deferred consideration; costs related to the St Ives defined benefits pension scheme and other one-off items.
** Figures are restated for the 52 Weeks to 1 August 2014 to reclassify the costs related to the St Ives defined benefits pension scheme as non-underlying items.
· Strong financial performance for the year, reflecting further growth in Strategic Marketing which contributed 46% (2014 - 37%) of underlying operating profit
· Important strategic progress across all three drivers of growth:
- Further increase in collaboration, with over 100 clients using services of more than one Group business (2014: 82), including Johnson & Johnson, Carlsberg, Royal Mail and Pizza Express
- Continued international growth, with Incite opening an office in Shanghai and Amaze winning its first major e-commerce project from its new Chicago office; over 30% of Strategic Marketing revenue is now generated from clients based outside UK
- Further carefully screened acquisitions: Chicago-based Solstice Mobile ("Solstice"), a mobile-first marketing & technology business, acquired in March 2015 and integrating well; and Fripp, Sandeman and Partners ("FSP"), a specialist retail property consultancy, acquired since year-end
"This has been a very good year for St Ives, with a strong financial performance driven by further growth from our Strategic Marketing businesses.
"The extent of the growth in collaboration between our businesses, and the increase in international activity for our clients is clear evidence that our strategy is working. At the same time, we have made two further acquisitions with both Solstice and, more recently, FSP adding important new strategic capabilities to our offering.
"The new financial year has started in line with our expectations, and we continue to invest in our higher margin Strategic Marketing activities. Assuming current market conditions continue, we are confident that we will make further strategic and financial progress during the year ahead."
For further information, please contact:
St Ives plc |
020 7928 8844 |
Matt Armitage, Chief Executive Brad Gray, Chief Financial Officer
|
|
MHP Communications |
020 3128 8100 |
John Olsen, Giles Robinson, Gina Bell |
|
St Ives is an international marketing services group, made up of a number of successful and dynamic businesses serving leading brands internationally, with offices in the UK, North America, China and Singapore.
We operate not as a single entity but as a group of market leading businesses, each with its own unique value proposition, offering complementary services and collaborating closely with each other wherever this adds value to clients. We work with a large number of leading, international consumer-facing brands across all major sectors - including retail & FMCG, healthcare & pharma, financial services, media, technology, automotive and charity - helping them determine strategic direction, and designing and delivering world-class solutions to match their specific requirements.
Our industry-leading Strategic Marketing businesses have strong capabilities across three specialist high growth areas: data, digital and consulting.
Our Marketing Activation businesses, which deliver marketing communications through a combination of print and in-store marketing services, complement our Strategic Marketing offering and collaborate with them where this adds value to clients.
The Group's strategy for further growth for the marketing services businesses is centred around three key priorities:
· organic growth through collaboration and investment in our existing brands;
· internationalisation, often client-led, into large and high growth markets; combined with
· further acquisitions of complementary, ambitious and growing Strategic Marketing businesses that share our common attributes and ethos.
Our long standing Books business, which is the UK market leader, represents another valuable source of profit and cash generation as we pursue our overall growth strategy.
St Ives employs more than 3,000 people in the UK, North America and Asia, and is listed on the London Stock Exchange (SIV) with a market capitalisation of c£240m.
|
2015 |
2014 |
Data |
33.2 |
35.5 |
Digital |
45.5 |
27.8 |
Consulting |
32.0 |
22.9 |
Underlying Strategic Marketing revenue |
110.7 |
86.2 |
Underlying Strategic Marketing operating profit |
16.3 |
11.8 |
|
2015 |
2014 |
Exhibitions and Events |
37.6 |
36.7 |
Point-of-Sale |
73.5 |
82.4 |
Print Management |
46.3 |
43.1 |
Field Marketing |
9.6 |
11.8 |
Underlying Marketing Activation revenue |
167.0 |
174.0 |
Underlying Marketing Activation operating profit |
10.9 |
11.4 |
Our market-leading Books business, Clays, represented 20% (2014: 21%) of Group underlying revenue for the year.
|
2015 |
2014 |
Underlying Books revenue |
66.9 |
67.4 |
Underlying Books operating profit |
8.1 |
8.4 |
Chief Executive
6 October 2015
The Group has delivered a strong financial performance for the full year, with growth in both underlying revenue and underlying profit, and with recent acquisitions making a significant contribution to the Group's results.
The Group's total revenue for the period increased by 4% from £330.7 million to £344.6 million. Reported profit before tax decreased from £11.9 million to £8.7 million with reported basic earnings per share decreasing from 8.60 pence to 4.35 pence. This decrease in reported results is the result of an increase in non-underlying items, largely driven by the acquisitions made during the year.
The following Financial Review focuses on the underlying results of the Group which, in management's view, best reflect how the business is managed and show the performance in a consistent manner. The underlying results remove the impact of non-underlying items which include acquisition costs, restructuring costs, provision releases, operating results of non-continuing sites, net profit on disposal of property, plant and equipment, profit on disposal of subsidiary, consideration required to be treated as remuneration, amortisation or impairment of acquired intangibles, remeasurement of deferred consideration, costs related to St Ives defined benefits pension scheme and other one-off items.
As a result of the reallocation of resources and a change in the Group's internal reporting, we have redefined our segments as Strategic Marketing, Marketing Activation and Books. Comparatives have been restated to reflect the reclassification of reporting segments for the 52 weeks to 1 August 2014. A full explanation of our segmental reporting disclosures can be found in note 2
Prior year figures have been restated to classify the costs related to St Ives defined benefits pension scheme as non-underlying items (note 5).
Underlying revenue increased by £17.0 million (5%) to £344.6 million. After equalising the effect of acquisitions made, during the current and prior year, growth from acquisitions was 6% offset by a 1% organic decline. The organic growth within our Strategic Marketing segment has been offset by a decline in the Marketing Activation segment and, to a lesser extent, the Books segment.
Underlying revenue from our Strategic Marketing segment increased from £86.2 million to £110.7 million, an increase of 28%, as a result of recent acquisitions and organic growth. The growth was split between organic growth of 4% and acquisition growth of 24%. Organic growth in the current year was adversely impacted by a one-off software licence sale recorded within our Data division in the prior year of £2.4 million.
Underlying revenue from our Marketing Activation segment decreased by 4% from £174.0 million to £167.0 million primarily, due to the structural changes and pressures in the retail grocery market. This has impacted our POS business, SP Group and our Field Marketing business, Tactical Solutions.
Revenue from our Books segment was broadly in line with the prior year at £66.9 million (2014 - £67.4 million).
The Group's underlying gross profit margin improved from 31% to 33% primarily as a result of the increased mix from our Strategic Marketing segment, which carries a higher gross profit margin.
Underlying profit from operations increased by 12% from £31.5 million to £35.4 million with the operating margin remaining at 10% of revenue.
Underlying profit from operations in our Strategic Marketing segment increased by 38% from £11.8 million to £16.3 million with an operating margin of 15% (2014 - 14%). This includes full year contributions from Realise Limited and The Health Hive Group Limited, which were acquired in the prior year and a contribution from Solstice which was acquired in March 2015. The improvement in operating margin has been as a result of the acquisition of higher margin businesses and the change of mix within our Data businesses where, although the revenue has decreased, underlying operating profit has been maintained.
Underlying profit from operations in our Marketing Activation segment has decreased by 4% from £11.4 million to £10.9 million with an operating margin of 7% (2014 - 7%). Despite the fall in revenue, the Group was able to maintain its operating margin through a combination of further rationalisation and improved efficiency. During the period the Group closed its print operation at its Burnley site and to improve efficiency transferred some operations and equipment to other Group sites. The cost of £1,297,000 is recorded as a non-underlying item (note 3).
Underlying profit from operations in our Books segment decreased by 4% from £8.4 million to £8.1 million, with an operating margin of 12% (2014 - 13%). In March 2015 the Book business entered into a multi-year contract with Penguin Random House to produce all of its UK monochrome books. The transfer of production from the previous supplier is split into two tranches; the first took place in January 2015; and the final tranche will be transferred in January 2016. As a result of this increased business, we have invested in additional equipment and people to fulfil the contract.
In March 2015 the Group acquired Solstice, a Chicago-based digital business specialising in mobile-first digital product design and engineering services. The initial consideration of £24.7 million was payable in the form of cash and St Ives plc shares.
In August 2015 the Group acquired FSP, a specialist retail property consultancy. The consideration was payable in the form of cash and St Ives plc shares.
The deferred consideration paid in the year for acquisitions made in prior years totalled £15.6 million (2014 - £4.8 million).
The Group, where possible, has issued shares from Treasury to satisfy the share element of initial and deferred consideration.
The Group's tax rate on the underlying profit before tax was 21.3% (2014 - 23.4%). A significant proportion of the Group's profit is generated and taxed in the UK and the UK Corporation tax rate fell from 21% to 20% this year. The total underlying tax charge is £7.0 million (2014 - £7.1 million).
Corporation tax of £6.3 million (2014 - £3.7 million) was paid in the UK.
The Board is recommending a final dividend of 5.55p per ordinary share (2014 - 5.00p), giving a full year dividend of 7.80p (2014 - 7.15p), an increase of 9% on 2014. The dividend is covered 2.6 times by underlying earnings and will be paid on 22 December 2015 to shareholders on the register at 27 November 2015, with an ex-dividend date of 26 November 2015.
The Trustees of the Group's defined benefits pension scheme completed an actuarial valuation of the Scheme as at 30 April 2013 that was updated to 31 July 2015. The Group will continue to make deficit funding contributions of £2.0 million per annum and a contribution of £0.4 million per annum (2014 - £0.4 million) towards the costs of administration.
The IAS 19 (Employee Benefits) accounting deficit of the Scheme at 31 July 2015 was £27.6 million (2014 - £9.8 million). The deficit has increased as a result of an increase in the liabilities of the scheme, caused by a decrease in the discount rate used to value the liabilities and an increase in the inflation rate.
In line with legislation that came into effect on 1 October 2012, the Group is continuing the process of automatically enrolling eligible UK employees into a qualifying pension scheme. The charge for the year for the Group's defined contribution schemes was £3.8 million (2014 - £2.8 million).
Cash generated from operations was £35.5 million (2014 - £31.2 million). Total capital expenditure was £6.1 million (2014 - £11.7 million) and included new capital of £3.5 million in the Books segment to meet the additional volume generated by the Penguin Random House contract; a further £1.1 million of maintenance capital and the development of Tactical Solutions data offering in Marketing Activation; and other expenditure of £1.5 million in Strategic Marketing and St Ives plc.
The Group negotiated a new revolving credit facility with its existing two banks for a term of four years expiring on 23 March 2019 and with the ability to extend the term for a further year. The facility was increased from £90.0 million to £115.0 million.
Net debt increased during the year from £42.7 million to £62.8 million. At 31 July 2015, St Ives had drawn £79.2 million on its bank credit facility, leaving an unutilised commitment of £35.8 million. The Group had cash in hand of £16.4 million.
Our policy is to maintain prudent leverage ratios. At 31 July 2015 the ratio of net debt to EBITDA, before non-underlying items, was 1.4 times as shown below:
|
2015 |
2014 |
|
|
|
Net debt |
62.8 |
42.7 |
EBITDA before non-underlying items |
43.4 |
39.3 |
|
1.4 |
1.1 |
Brad Gray
Chief Financial Officer
6 October 2015
Condensed Consolidated Income Statement
|
52 weeks to 31 July 2015 |
52 weeks to1 August 2014 (restated**) |
|
Note |
Underlying £'000 |
Non-underlying* £'000 |
Total £'000 |
Underlying £'000 |
Non-underlying* £'000 |
Total £'000 |
|
|
|
|
|
|
|
|
Revenue |
2 |
344,553 |
- |
344,553 |
327,587 |
3,097 |
330,684 |
Cost of sales |
|
(229,654) |
- |
(229,654) |
(224,755) |
(3,049) |
(227,804) |
Gross profit |
|
114,899 |
- |
114,899 |
102,832 |
48 |
102,880 |
Selling costs |
|
(23,569) |
(210) |
(23,779) |
(21,855) |
(396) |
(22,251) |
Administrative expenses |
|
(56,047) |
(23,993) |
(80,040) |
(49,346) |
(19,879) |
(69,225) |
Share of results of joint ventures |
|
(88) |
- |
(88) |
(120) |
- |
(120) |
Other operating income |
|
180 |
541 |
721 |
23 |
2,185 |
2,208 |
Profit/(loss) from operations |
2 |
35,375 |
(23,662) |
11,713 |
31,534 |
(18,042) |
13,492 |
Pension finance (charge)/credit |
|
- |
(373) |
(373) |
- |
57 |
57 |
Other finance costs |
|
(2,398) |
(213) |
(2,611) |
(1,666) |
- |
(1,666) |
Profit/(loss) before tax |
|
32,977 |
(24,248) |
8,729 |
29,868 |
(17,985) |
11,883 |
Income tax (charge)/credit |
4 |
(7,014) |
3,841 |
(3,173) |
(6,986) |
5,608 |
(1,378) |
Net profit/(loss) for the period |
|
25,963 |
(20,407) |
5,556 |
22,882 |
(12,377) |
10,505 |
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
Shareholders of the parent company |
|
25,963 |
(20,407) |
5,556 |
22,879 |
(12,362) |
10,517 |
Non-controlling interests |
|
- |
- |
- |
3 |
(15) |
(12) |
|
|
25,963 |
(20,407) |
5,556 |
22,882 |
(12,377) |
10,505 |
|
|
|
|
|
|
|
|
Basic earnings per share (p) |
7 |
20.32 |
(15.97) |
4.35 |
18.70 |
(10.10) |
8.60 |
|
|
|
|
|
|
|
|
Diluted earnings per share (p) |
7 |
19.82 |
(15.58) |
4.24 |
18.10 |
(9.78) |
8.32 |
* Non-underlying items comprise: acquisition costs; restructuring costs; provision releases; operating results of non-continuing sites; net profit on disposal of property, plant and equipment; profit on disposal of subsidiary; consideration required to be treated as remuneration; amortisation of acquired intangibles; remeasurement of deferred consideration; costs related to the St Ives defined benefits pension scheme and other one-off items (note 3).
** Figures are restated for the 52 Weeks to 1 August 2014 to reclassify the costs related to the St Ives defined benefits pension scheme as non-underlying items (note 5).
Condensed Consolidated Statement of Comprehensive Income
|
52 weeks to |
52 weeks to |
Profit for the period |
5,556 |
10,505 |
Items that will not be reclassified subsequently to profit or loss: |
|
|
Actuarial losses on defined benefits pension scheme |
(19,691) |
(11,677) |
Tax credit on items taken directly to equity |
3,925 |
2,366 |
|
(15,766) |
(9,311) |
Items that may be reclassified subsequently to profit or loss: |
|
|
Transfer of losses on available for sale financial asset - Items reclassified to Consolidated Income Statement |
1,540 |
- |
Transfers of losses on cash flow hedges to hedged items |
60 |
50 |
Losses on cash flow hedges |
(127) |
(60) |
Losses on available for sale financial asset |
- |
(1,540) |
Tax credit on items taken directly to equity |
- |
13 |
|
1,473 |
(1,537) |
Other comprehensive expense for the period |
(14,293) |
(10,848) |
Total comprehensive expense for the period |
(8,737) |
(343) |
|
|
|
Attributable to: |
|
|
Shareholders of the parent company |
(8,737) |
(331) |
Non-controlling interests |
- |
(12) |
|
(8,737) |
(343) |
Condensed Consolidated Statement of Changes in Equity
|
Share capital £'000 |
Additional paid-in capital*** £'000 |
ESOP reserve £'000 |
Treasury shares £'000 |
Share option reserve £'000 |
Hedging and translation reserve £'000 |
Other reserves £'000 |
Retained earnings £'000 |
Non-controlling interest £'000 |
Total £'000 |
Balance at 3 August 2013 |
12,171 |
51,865 |
(200) |
(62) |
6,269 |
(74) |
57,798 |
77,941 |
279 |
148,189 |
Profit/(loss) for the period |
- |
- |
- |
- |
- |
- |
- |
10,517 |
(12) |
10,505 |
Other comprehensive income/(expense) for the period |
- |
- |
- |
- |
- |
3 |
3 |
(10,851) |
- |
(10,848) |
Comprehensive income/ (expense) for the period |
- |
- |
- |
- |
- |
3 |
3 |
(334) |
(12) |
(343) |
Dividends |
- |
- |
- |
- |
- |
- |
- |
(8,170) |
- |
(8,170) |
Acquisitions |
311 |
925 |
- |
1,030 |
- |
- |
1,955 |
(1,526) |
(267) |
473 |
Transfer of share-based contingent consideration deemed as remuneration |
35 |
444 |
- |
396 |
(3,687) |
- |
(2,847) |
3,688 |
- |
876 |
Exchange differences |
- |
- |
- |
- |
- |
37 |
37 |
- |
- |
37 |
Purchase of own shares |
- |
- |
(235) |
(3,169) |
- |
- |
(3,404) |
- |
- |
(3,404) |
Recognition of share-based payments |
- |
- |
424 |
1,642 |
4,427 |
- |
6,493 |
(823) |
- |
5,670 |
Tax on share-based payments |
- |
- |
- |
- |
190 |
- |
190 |
799 |
- |
989 |
Balance at 1 August 2014 |
12,517 |
53,234 |
(11) |
(163) |
7,199 |
(34) |
60,225 |
71,575 |
- |
144,317 |
Profit for the period |
- |
- |
- |
- |
- |
- |
- |
5,556 |
- |
5,556 |
Other comprehensive expense for the period |
- |
- |
- |
- |
- |
(67) |
(67) |
(14,226) |
- |
(14,293) |
Comprehensive expense for the period |
- |
- |
- |
- |
- |
(67) |
(67) |
(8,670) |
- |
(8,737) |
Dividends |
- |
- |
- |
- |
- |
- |
- |
(9,455) |
- |
(9,455) |
Acquisitions |
213 |
1,731 |
- |
845 |
- |
- |
2,576 |
(917) |
- |
1,872 |
Transfer of share-based contingent consideration deemed as remuneration |
144 |
249 |
- |
956 |
(4,437) |
- |
(3,232) |
3,810 |
- |
722 |
Exchange differences |
- |
- |
- |
- |
- |
528 |
528 |
- |
- |
528 |
Purchase of own shares |
160 |
- |
(382) |
(2,458) |
- |
- |
(2,840) |
- |
- |
(2,680) |
Recognition of share-based payments |
55 |
307 |
393 |
- |
4,467 |
- |
5,167 |
1,204 |
- |
6,426 |
Tax on share-based payments |
- |
- |
- |
- |
(456) |
- |
(456) |
345 |
- |
(111) |
Balance at 31 July 2015 |
13,089 |
55,521 |
- |
(820) |
6,773 |
427 |
61,901 |
57,892 |
- |
132,882 |
*** Additional paid-in capital represents share premium, merger reserve and capital redemption reserve
Condensed Consolidated Balance Sheet
.
|
Note |
31 July 2015 £'000 |
1 August 2014 £'000 |
Assets |
|
|
|
Non-current assets |
|
|
|
Property, plant and equipment |
|
48,242 |
53,360 |
Goodwill |
|
137,488 |
123,254 |
Other intangible assets |
|
45,652 |
43,981 |
Available for sale |
|
3 |
2 |
Investment in joint venture |
|
109 |
11 |
Deferred tax assets |
|
139 |
- |
Other non-current assets |
|
1,086 |
671 |
|
|
232,719 |
221,279 |
Current assets |
|
|
|
Inventories |
|
6,579 |
5,732 |
Trade and other receivables |
|
75,945 |
79,554 |
Derivative financial instruments |
|
165 |
18 |
Asset held for sale |
|
412 |
- |
Cash and cash equivalents |
|
16,392 |
12,336 |
|
|
99,493 |
97,640 |
Total assets |
|
332,212 |
318,919 |
Liabilities |
|
|
|
Current liabilities |
|
|
|
Obligations under finance leases |
|
- |
11 |
Trade and other payables |
|
71,070 |
76,885 |
Derivative financial instruments |
|
4 |
14 |
Income tax payable |
|
355 |
1,786 |
Deferred consideration payable |
|
4,879 |
12,587 |
Deferred income |
|
6,976 |
5,927 |
Provisions |
|
408 |
1,276 |
|
|
83,692 |
98,486 |
Non-current liabilities |
|
|
|
Loans |
|
79,225 |
55,000 |
Obligations under finance leases |
|
- |
17 |
Retirement benefits obligations |
8 |
27,597 |
9,833 |
Deferred consideration payable |
|
3,487 |
1,406 |
Other non-current liabilities |
|
698 |
- |
Provisions |
|
1,732 |
1,273 |
Deferred income |
|
81 |
- |
Deferred tax liabilities |
|
2,818 |
8,587 |
|
|
115,638 |
76,116 |
Total liabilities |
|
199,330 |
174,602 |
Net assets |
|
132,882 |
144,317 |
Equity |
|
|
|
Capital and reserves |
|
|
|
Share capital |
|
13,089 |
12,517 |
Other reserves |
|
61,901 |
60,225 |
Retained earnings |
|
57,892 |
71,575 |
Total equity |
|
132,882 |
144,317 |
These financial statements were approved by the Board of Directors on 6 October 2015.
Condensed Consolidated Cash Flow Statement
|
Note |
52 weeks to |
52 weeks to |
Operating activities |
|
|
|
Cash generated from operations |
10 |
35,510 |
31,216 |
Interest paid |
|
(2,398) |
(1,598) |
Income taxes paid |
|
(6,595) |
(3,711) |
Net cash generated from operating activities |
|
26,517 |
25,907 |
|
|
|
|
Investing activities |
|
|
|
Purchase of property, plant and equipment |
|
(5,542) |
(11,108) |
Purchase of other intangibles |
|
(533) |
(566) |
Proceeds on disposal of property, plant and equipment |
|
4,751 |
1,236 |
Acquisition of subsidiaries, net of cash acquired |
|
(19,854) |
(35,214) |
Deferred consideration paid for acquisitions made in prior period |
|
(14,626) |
- |
Disposal proceeds of subsidiaries, net of cash disposed |
|
- |
3,289 |
Investment in financial assets |
|
- |
(158) |
Net cash used in investing activities |
|
(35,804) |
(42,521) |
|
|
|
|
Financing activities |
|
|
|
Dividends paid |
6 |
(9,455) |
(8,170) |
Purchase of treasury shares |
|
(2,680) |
(3,404) |
Decrease in finance lease obligations |
|
(28) |
(48) |
Increase in bank loans |
|
24,225 |
25,000 |
Net cash generated from financing activities |
|
12,062 |
13,378 |
Net increase/(decrease) in cash and cash equivalents |
|
2,775 |
(3,236) |
Cash and cash equivalents at beginning of the period |
|
12,336 |
15,581 |
Effect of foreign exchange rate changes |
|
1,281 |
(9) |
Cash and cash equivalents at end of the period |
|
16,392 |
12,336 |
Notes to the Condensed Consolidated Financial Statements
The preliminary results have been prepared on the basis of the accounting policies as set out in the Group's Annual Report and Accounts 2015.
The financial information set out in the preliminary results does not comprise statutory accounts for the purpose of section 434 of the Companies Act 2006 in respect of the period ended 31 July 2015 and 1 August 2014.
The financial information for the period ended 31 July 2015 has been extracted from the Group's 2015 statutory accounts for that period which have been prepared on a going concern basis and in accordance with the recognition and measurement principles of International Financial Reporting Standards as adopted by European Union ('IFRS') and those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The 2015 statutory accounts will be delivered to the Registrar of Companies following the Company's 2015 Annual General Meeting.
The financial information for the period ended 1 August 2014 has been extracted from the Group's statutory accounts for that period which have been delivered to the Registrar of Companies with the exception of the restated amounts as disclosed in note 2 and note 5. The Auditor's report on both the Group's 2015 and 2014 statutory accounts were unqualified and did not contain statements under sections 498(2) or 498(3) of the Companies Act 2006 in respect of the 2015 and 2014 statutory accounts.
The Group manages its business on a market segment basis, based on the Group's internal reporting to the Chief Operating Decision Maker ("CODM"). The CODM has been determined to be the Chief Executive Office and Chief Financial Officer as they are primarily responsible for the allocation of resources to the segments and the assessment of performance of the segments.
As a result of the reallocation of resources and a change in the Group's internal reporting, the segments have been redefined as Strategic Marketing, Marketing Activation and Books.
The Strategic Marketing segment comprises all the businesses that were previously reported under the Marketing Services segment other than the Field Marketing business which is now reported under the Marketing Activation segment. The Strategic Marketing segment comprises the Data, Digital and Consulting businesses.
The Marketing Activation segment includes the Field Marketing business, and all the Group's Marketing Print businesses that were previously reported under the Print Services segment other than Clays which is now reported under the Books segment. The Marketing Activation segment comprises the Group's Exhibitions and Events, Point-of-sale, Print Management and Field Marketing businesses
The Books segment comprises Clays that was previously reported under the Print Services segment.
Corporate costs are allocated to revenue generating segments as this presentation better reflects their profitability.
Comparatives have been restated to reflect the reclassification of reporting segments for the 52 weeks to 1 August 2014.
|
52 weeks to 31 July 2015 |
|
Strategic Marketing |
Marketing Activation |
Books |
Total |
Revenue |
|
|
|
|
External sales |
107,084 |
170,494 |
66,975 |
344,553 |
Group sales |
4,639 |
9,822 |
28 |
14,489 |
Eliminations |
(1,033) |
(13,346) |
(110) |
(14,489) |
Underlying revenue |
110,690 |
166,970 |
66,893 |
344,553 |
Result |
|
|
|
|
Result before non-underlying items |
16,340 |
10,947 |
8,088 |
35,375 |
Non-underlying items |
(16,983) |
(4,719) |
(1,960) |
(23,662) |
(Loss)/profit from operations |
(643) |
6,228 |
6,128 |
11,713 |
Pension finance charge |
|
|
|
(373) |
Finance costs |
|
|
|
(2,611) |
Profit before tax |
|
|
|
8,729 |
Income tax charge |
|
|
|
(3,173) |
Profit for the period |
|
|
|
5,556 |
|
52 weeks to 1 August 2014 (Restated) |
|
Strategic Marketing |
Marketing Activation |
Books |
Total |
Revenue |
|
|
|
|
External sales |
81,804 |
178,329 |
67,454 |
327,587 |
Group sales |
4,448 |
231 |
18 |
4,697 |
Eliminations |
(65) |
(4,545) |
(87) |
(4,697) |
Underlying revenue |
86,187 |
174,015 |
67,385 |
327,587 |
Non-underlying revenue |
- |
3,097 |
- |
3,097 |
Total revenue |
86,187 |
177,112 |
67,385 |
330,684 |
Result |
|
|
|
|
Result before non-underlying items |
11,787 |
11,356 |
8,391 |
31,534 |
Non-underlying items |
(14,421) |
(2,906) |
(715) |
(18,042) |
(Loss)/profit from operations |
(2,634) |
8,450 |
7,676 |
13,492 |
Pension finance credit |
|
|
|
57 |
Finance costs |
|
|
|
(1,666) |
Profit before tax |
|
|
|
11,883 |
Income tax charge |
|
|
|
(1,378) |
Profit for the period |
|
|
|
10,505 |
The Strategic Marketing, Marketing Activation and Books business segments operate primarily in the UK, with the Group deriving 90% of its revenue and profits from operations and customers located in the UK.
Non-underlying items disclosed on the face of the Condensed Consolidated Income statement are as follows:
Expense/(income) |
2015 |
2015 |
2014 |
2014 |
Restructuring items |
|
|
|
|
Redundancies and other charges |
2,408 |
|
1,534 |
|
Impairment of property, plant and equipment |
- |
|
824 |
|
Costs associated with empty properties |
671 |
|
738 |
|
Provision releases |
- |
|
(45) |
|
Profit on disposal of property, plant and equipment |
(541) |
|
(840) |
|
Net profit on disposal of a subsidiary |
- |
|
(883) |
|
Operating losses from non-continuing sites |
- |
|
441 |
|
Remaining other non-underlying income |
- |
|
(149) |
|
|
|
2,538 |
|
1,620 |
St Ives defined benefits pension scheme costs |
|
|
|
|
Adiministrative costs |
562 |
|
547 |
|
Other |
268 |
|
- |
|
|
|
830 |
|
547 |
Acquisition costs |
|
|
|
|
Amortisation of acquired intangibles |
7,827 |
|
6,125 |
|
Impairment of available for sale asset |
1,540 |
|
- |
|
Impairment of acquired intangibles and goodwill |
1,470 |
|
1,234 |
|
Costs associated with the acquisition and setup of subsidiaries |
686 |
|
947 |
|
Contingent consideration required to be treated as remuneration |
6,233 |
|
7,569 |
|
Increase in deferred consideration |
2,538 |
|
- |
|
|
|
20,294 |
|
15,875 |
Non-underlying items before interest and tax |
|
23,662 |
|
18,042 |
Net pension finance (charge)/credit in respect of defined benefit pension scheme |
373 |
|
(57) |
|
Accelerated amortisation of bank arrangement fees |
213 |
|
- |
|
|
|
586 |
|
(57) |
Non-underlying items before tax |
|
24,248 |
|
17,985 |
Income tax credit |
|
(3,841) |
|
(5,608) |
|
|
20,407 |
|
12,377 |
The restructuring items in the current period include costs relating to the closure of the Burnley site of £1,297,000, redundancy costs of £764,000 relating to the restructuring of the former Print Services segment to the Marketing Activation segment and costs relating to empty properties of £671,000. These costs are recorded within the Marketing Activation segment. Redundancy costs of £347,000 were recorded in the Strategic Marketing segment.
Profit on disposal of property, plant and equipment includes £411,000 relating to the sale of a property recorded within the Books segment, and a net gain of £159,000 from the sale of properties in Blackburn, Leeds and Plymouth relating to the Marketing Activation segment. A loss of £29,000 on disposal of assets related to the closure of Burnley site was recorded within Marketing Activation segment.
Charges related to the amortisation of acquired customer relationships, proprietary techniques, trademarks and software intangibles of £7,143,000 and £684,000 were recorded in the Strategic Marketing and Marketing Activation segments respectively. Contingent consideration of £6,233,000 in respect of acquisitions required to be treated as remuneration rather than consideration and additional deferred consideration in respect of the acquisitions of £2,538,000 are both recorded within the Strategic Marketing segment.
The impairment charge of £1,470,000 relates to an impairment of goodwill of £296,000; and to customer relationship assets of £1,174,000, where there has been a higher level of customer churn in the Field Marketing business. An impairment charge of £1,540,000 was recorded on the disposal of the Group's investment in Easypress Limited for a nominal amount in July 2015 and is included within Books Segment.
The St Ives defined benefits pension scheme administrative expenses were recorded in the Books segment. The prior period figures have been restated to reflect the change in the classification of the St Ives defined benefits pension scheme charges to non-underlying items (note 5).
The Group conducted a project to offer those members of the St Ives defined benefits pension scheme over the age of 55 independent advice on their pension options. These costs of £268,000 have been treated as a non-underlying item.
In the current period, the tax credit relates to the items discussed above.
Income tax on profit as shown in the Consolidated Income Statement is as follows:
|
2015 |
2014 |
Total current tax charge/(credit) at 19.86% (2014 - 22.33%): |
|
|
Current period |
6,114 |
6,938 |
Adjustments in respect of prior periods |
(19) |
(3,982) |
Total current tax charge |
6,095 |
2,956 |
Deferred tax on origination and reversal of temporary differences: |
|
|
Deferred tax credit |
(2,411) |
(1,660) |
Adjustments in respect of prior periods |
(511) |
82 |
Total deferred tax credit |
(2,922) |
(1,578) |
Total income tax charge |
3,173 |
1,378 |
Income tax charge on the profit before and after non-underlying items is as follows:
|
2015 |
2014 |
Tax charge on profit before non-underlying items |
7,014 |
6,986 |
Tax credit on non-underlying items |
(3,841) |
(5,608) |
Total income tax charge |
3,173 |
1,378 |
The charge can be reconciled to the profit before tax per the Consolidated Income Statement as follows:
|
2015 |
2014 |
Profit before tax |
8,729 |
11,883 |
Tax calculated at a rate of 19.86% (2014 - 22.33%) |
1,734 |
2,653 |
Non-deductible charges on impairment of assets |
664 |
147 |
Expenses not deductible for tax purposes |
2,564 |
2,718 |
Non-taxable income |
(363) |
(422) |
Effect of change in UK corporate tax rate |
80 |
188 |
Adjustments in respect of prior periods |
(530) |
(3,899) |
Movement in deferred tax on industrial buildings |
(976) |
- |
Utilisation of tax losses |
- |
(7) |
Total income tax charge |
3,173 |
1,378 |
Income tax loss as shown in the Consolidated Statement of Comprehensive Income is as follows:
|
2015 |
2014 |
United Kingdom corporation tax credit at 20.67% (2014 - 22.33%) |
(479) |
(447) |
Deferred tax on origination and reversal of temporary differences |
(3,446) |
(1,932) |
Total income tax credit |
(3,925) |
(2,379) |
Income tax credit as shown in the Statement of Changes in Equity is as follows:
|
2015 |
2014 |
United Kingdom corporation tax credit at 20.67% (2014 - 22.33%) |
345 |
799 |
Deferred tax on origination and reversal of temporary differences |
(456) |
190 |
Total income tax credit |
(111) |
989 |
The Group operates a defined benefits pension scheme ("the Scheme") which was closed to new entrants from 6 April 2002 and closed to future benefits accrual with effect from 31 August 2008. At the period end, 7% of the Group's employees were deferred members of the Scheme. The Group has closed and sold a number of businesses that were participating employers of the Scheme and has made eleven acquisitions since June 2010 that are not participating employers. As a result, the board has concluded that the Scheme income and expenses do not relate to the underlying trading activities of the Group. Furthermore, the underlying assumptions used in the Scheme's valuation are determined by reference to external market data (notably discount and inflation rates) that are outside the Group's control and can vary significantly between periods. Therefore, the accounting policy for the Group was amended to reclassify the Scheme income and expenses as non-underlying items (note 3).
The impact of the prior period adjustments on the previously reported Consolidated Income Statement are summarised as follows:
|
52 Weeks to 1 August 2014 |
|
Previously Reported |
Adjustments |
Restated |
|
£'000 |
£'000 |
£'000 |
Administrative expenses - underlying items |
(49,893) |
547 |
(49,346) |
Administrative expenses - non-underlying items |
(19,328) |
(547) |
(19,875) |
Interest income - underlying items |
13,054 |
(13,054) |
- |
Finance cost - underlying items |
(14,663) |
12,997 |
(1,666) |
Net pension finance credit |
- |
57 |
57 |
|
|
|
|
Net profit attributable to: |
|
|
|
Shareholders of the parent company - underlying items |
22,389 |
490 |
22,879 |
Shareholders of the parent company - non-underlying items |
(11,872) |
(490) |
(12,362) |
|
|
|
|
Underlying basic earnings per share (p) |
18.30 |
0.40 |
18.70 |
Non-underlying items (p) |
(9.70) |
(0.40) |
(10.10) |
Basic earnings per share (p) |
8.60 |
- |
8.60 |
Underlying diluted earnings per share (p) |
17.71 |
0.39 |
18.10 |
Non-underlying items (p) |
(9.39) |
(0.39) |
(9.78) |
Diluted earnings per share (p) |
8.32 |
- |
8.32 |
|
per share |
2015 |
2014 |
Final dividend paid for the 53 weeks ended 2 August 2013 |
4.50p |
− |
5,570 |
Interim dividend paid for the 26 weeks ended 31 January 2014 |
2.15p |
− |
2,600 |
Final dividend paid for the 52 weeks ended 1 August 2014 |
5.00p |
6,590 |
− |
Interim dividend paid for the 26 weeks ended 30 January 2015 |
2.25p |
2,865 |
− |
Dividends paid during the period |
|
9,455 |
8,170 |
Proposed final dividend at the period end of 5.55p per share (2014 - 5.00p per share) |
5.55p |
7,239 |
6,590 |
The calculation of the basic and diluted earnings per share is based on the following:
|
2015 |
2014 |
Weighted average number of ordinary shares for the purposes of basic earnings per share |
127,784 |
122,318 |
Effect of dilutive potential ordinary shares: |
|
|
Share options |
3,232 |
4,088 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share |
131,016 |
126,406 |
|
52 Weeks to 31 July 2015 |
52 Weeks to 1 August 2014 |
|
Earnings |
Earnings |
Earnings |
Earnings |
Earnings and basic earnings per share from continuing activities |
|
|
|
|
Underlying earnings and underlying earnings per share (restated note 5) |
25,963 |
20.32 |
22,879 |
18.70 |
Non-underlying items (restated note 5) |
(20,407) |
(15.97) |
(12,362) |
(10.10) |
Earnings and basic earnings per share |
5,556 |
4.35 |
10,517 |
8.60 |
|
|
|
|
|
Earnings and diluted earnings per share from continuing activities |
|
|
|
|
Underlying earnings and underlying earnings per share (restated note 5) |
25,963 |
19.82 |
22,879 |
18.10 |
Non-underlying items (restated note 5) |
(20,407) |
(15.58) |
(12,362) |
(9.78) |
Earnings and diluted earnings per share |
5,556 |
4.24 |
10,517 |
8.32 |
Underlying earnings is calculated by adding back non-underlying items, as adjusted for tax, to the profit for the period.
The net obligation in respect of retirement benefit obligations of £27,597,000 at 31 July 2015 has increased compared to 1 August 2014 (£9,833,000) primarily due to a lower discount rate and increased inflation rate.
On 17 March 2015, the Group acquired 100% of all the issued stock of Solstice, a mobile-first marketing and technology business. Goodwill arising on the acquisition relates to the value of future growth from new customers and of the assembled workforce.
The provisional allocation of the purchase price payable for Solstice is as follows:
|
Historical net assets |
Fair value adjustments |
Fair value of net assets |
Proprietary techniques |
- |
8,992 |
8,992 |
Customer relationships |
- |
1,694 |
1,694 |
Trademarks |
- |
961 |
961 |
Property, plant and equipment |
285 |
- |
285 |
Trade and other receivables |
4,152 |
- |
4,152 |
Bank balances and cash |
645 |
- |
645 |
Trade and other payables |
(1,459) |
- |
(1,459) |
Deferred tax liabilities |
- |
(4) |
(4) |
Net assets acquired |
3,623 |
11,643 |
15,266 |
Goodwill arising on acquisition |
|
|
12,830 |
Total consideration |
|
|
28,096 |
The fair value of the components of the total consideration payable is as follows:
|
|
|
£'000 |
Cash consideration payment in the current period |
|
|
18,960 |
Fair value of 417,294 St Ives plc ordinary shares allocated from treasury shares as at 17 March 2015 |
|
|
860 |
Fair value of 2,125,254 St Ives plc ordinary shares issued as at 17 March 2015 |
|
|
3,880 |
Working capital payment in the current period |
|
|
1,539 |
Working capital and future consideration payable in cash and shares |
|
|
5,114 |
Less consideration treated as deemed remuneration |
|
|
(2,257) |
Total consideration |
|
|
28,096 |
The acquisition had the following impact on investing cash outflows in the current period:
|
|
|
£'000 |
Cash paid |
|
|
20,499 |
Less cash acquired |
|
|
(645) |
Net cash outflow |
|
|
19,854 |
At the acquisition date, it was estimated that all the trade and other receivables were collectible.
Estimated deferred consideration is payable in three tranches which are dependent upon the level of EBITDA achieved by Solstice and its subsidiaries for the calendar years ending 2015, 2016 and 2017. The total consideration payable is capped at £50,000,000 excluding a working capital adjustment of £1,900,000.
The post-acquisition impact of Solstice on the Group's revenue and operating profit are as follows:
|
2015 |
Revenue |
8,416 |
Operating profit |
1,570 |
Had Solstice been acquired at the beginning of the current period, it would have the following incremental impact on the Group's revenue and operating profit in the current period.
|
Pro Forma |
Revenue |
10,061 |
Operating profit |
1,357 |
|
2015 |
2014 |
Profit from continuing operations |
11,713 |
13,492 |
|
|
|
Adjustments for: |
|
|
Depreciation of property, plant and equipment |
7,201 |
7,428 |
Share of losses from joint venture |
88 |
120 |
Impairment losses |
3,009 |
2,058 |
Amortisation of intangible assets |
8,690 |
6,879 |
Profit on disposal of property, plant and equipment |
(721) |
(863) |
Profit on disposal of a subsidiary |
- |
(1,345) |
Increase/(decrease) in deferred income |
1,132 |
(1,496) |
Share-based payment charge |
908 |
1,159 |
Settlement of share based payments |
541 |
344 |
Increase in derivatives |
(67) |
(4) |
Decrease in defined benefits pension scheme |
(2,325) |
(1,703) |
Payment of deemed remuneration |
(975) |
- |
Remeasurement of deferred consideration |
2,538 |
- |
Increase in contingent consideration required to be treated as remuneration |
6,233 |
4,885 |
Decrease in provisions |
(409) |
(187) |
Operating cash inflows before movements in working capital |
37,556 |
30,767 |
(Increase)/decrease in inventories |
(833) |
1,292 |
Decrease/(increase) in receivables |
6,864 |
(9,672) |
(Decrease)/increase in payables |
(8,077) |
8,829 |
Cash generated from operations |
35,510 |
31,216 |
|
1 August |
Cash flow |
Reclassify |
Foreign exchange gains and losses |
31 July |
Cash and cash equivalents |
12,336 |
2,775 |
- |
1,281 |
16,392 |
Finance lease obligations due less than one year |
(11) |
28 |
(17) |
- |
- |
Finance lease obligations due more than one year |
(17) |
- |
17 |
- |
- |
Bank loans |
(55,000) |
(24,447) |
- |
222 |
(79,225) |
|
(42,692) |
(21,644) |
- |
1,503 |
(62,833) |
Cash and cash equivalents (which are presented as a single class of assets on the face of the Consolidated Balance Sheet) comprise cash at bank and other short-term highly liquid investments with a maturity of three months or less. The effective interest rates on cash and cash equivalents are based on current market rates.
On 13 August 2015, the Group acquired the entire share capital of Fripp, Sandermann and Partners Limited (FSP), a UK-based retail consultancy. The consideration was satisfied in cash and St Ives shares.
Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. No material related party transactions have been entered into during the year, which might reasonably affect the decisions made by the users of these financial statements.
On 04 November 2014, pursuant to the Directors and Senior Executives Deferred Bonus Scheme outlined on page 50 of the Directors' Remuneration Report, a portion of the net bonus payable to Matt Armitage and Patrick Martell in respect of the 2014 financial period was used to purchase 85,764 ordinary shares in the Company from the Group's Employee Benefit Trust ('EBT') on behalf of these directors at 192.35 pence per share.
No other executive officers of the Company or their associates had material transactions with the Group during the year.
During the period, the Group earned revenue of £315,390 (2014 - £nil) from its joint venture in Loop LLC. At 31 July 2015, an amount of £324,000 (2014 - £74,000) was due from Loop LLC.
The foregoing contains forward looking statements made by the directors in good faith based on information available to them up to 6 October 2015. Such statements need to be read with caution due to inherent uncertainties, including economic and business risk factors underlying such statement.