Final Results - Year Ended 31 Dec 1999, Part 4
WPP Group PLC
17 February 2000
PART 4
WPP GROUP PLC
Notes to the unaudited preliminary consolidated financial
statements (continued)
4. Segmental Information
Reported contributions by geographical area were as follows:
1999 1998
£m £m
Revenue
United Kingdom 434.7 393.5
United States 915.2 764.4
Continental Europe 426.2 396.0
Canada, Asia Pacific, Latin
America, Africa 396.5 364.5
& Middle East
2,172.6 1,918.4
PBIT9
United Kingdom 51.5 42.2
United States 139.0 111.6
Continental Europe 55.8 55.0
Canada, Asia Pacific, Latin
America, Africa 44.5 36.4
& Middle East
290.8 245.2
Reported contributions by operating sector were as follows:
1999 1998
£m £m
Revenue
Advertising and media investment 1,013.1 951.3
management
Information and consultancy 419.7 367.2
Public relations and public 178.9 134.8
affairs
Branding and Identity, Healthcare
and 560.9 465.1
Specialist Communications
2,172.6 1,918.4
PBIT9
Advertising and media investment 155.9 141.3
management
Information and consultancy 42.1 39.3
Public relations and public 23.9 15.7
affairs
Branding and Identity, Healthcare
and 68.9 48.9
Specialist Communications
290.8 245.2
9PBIT: Profit on ordinary activities before interest and
taxation
WPP GROUP PLC
Notes to the unaudited preliminary consolidated financial
statements (continued)
5. Taxation
The Group tax rate on profit on ordinary activities before
taxation is 30.0% (1998: 31.5%). The tax charge comprises:
1999 1998
£m £m
Corporation Tax at 30.25% (1998 - 31%) 12.4 12.9
Deferred taxation (0.7) -
Overseas taxation 56.5 51.4
Tax on profits of associate companies 8.1 6.8
Write-back of previously written-off - (4.1)
ACT
ACT write-off 0.3 -
76.6 67.0
6. Ordinary dividends
The board has recommended a final dividend of 2.1p (1998:
1.72p) per ordinary share. In addition to the interim dividend
paid of 1.0p (1998: 0.84p net) per ordinary share, this makes a
total for the year of 3.1p (1998: 2.56p) per ordinary share.
The final dividend is expected to be paid on 10 July 2000 to
share owners on the register at 9 June 2000. No advance
corporation tax is paid or payable in respect of either the
interim or final dividends owing to the abolition of ACT with
effect from April 1999.
7. Earnings per share
Basic and fully diluted earnings per share have been calculated in
accordance with FRS14 'Earnings per Share'.
(a) Basic earnings per share have been calculated using
earnings of £172.8 million (1998: £140.3 million) and weighted
average shares in issue during the year of 753,324,054 shares
(1998: 735,700,122 shares).
(b) Fully diluted earnings per share have been calculated on a
weighted average of 768,691,993 shares (1998: 746,939,733
shares). This takes into account the exercise of employee
share options where these are expected to dilute earnings.
(c) At 31 December 1999, there were 774,545,422 ordinary
shares in issue.
WPP GROUP PLC
Notes to the unaudited preliminary consolidated financial
statements (continued)
8. Goodwill
Total goodwill of £292.8 million arising during the year includes
£252.3 million in respect of acquisitions of subsidiary
undertakings. In addition, investments include £40.5 million
of goodwill in respect of associated undertakings acquired
during the year.
Cash paid in respect of these acquisitions was £242.2 million.
Future anticipated payments to vendors total £172.4 million
(1998 : £97.9 million), based on the directors' best estimates
of future obligations, which are dependent on future
performance of the interests acquired. £41.2 million of
earnout payments are expected to be paid during 2000.
Due to their timing, these acquisitions do not have a
significant impact on the Group's results for the year.
9. Debtors
The following are included in debtors: 1999
1998
£m £m
Trade debtors 770.0 678.9
Prepayments and accrued income 70.1 53.3
Other debtors 200.3 160.9
1,040.4 893.1
WPP GROUP PLC
Notes to the unaudited preliminary consolidated financial
statements
(continued)
10. Creditors: amounts falling due within one year
The following are included in creditors falling due within one year:
1999
1998
£m £m
Bank loans and overdrafts 148.3 95.4
Trade creditors 1,315.0 1,102.4
Corporate income tax payable 34.6 50.0
Deferred income 125.8 111.1
Payments due to vendors (note 8) 41.2 14.3
Other creditors and accruals 483.1 404.1
2,148.0 1,777.3
Overdraft balances included within bank loans and overdrafts
amount to £55.6 million (1998: £95.4 million).
11. Creditors: amounts falling due after more than one year
The following are included in creditors falling due after more
than one year:
1999
1998
£m £m
Corporate bond and bank loans 366.8 194.2
Corporate income taxes payable 122.9 91.3
Payments due to vendors (note 8) 131.2 83.6
Other creditors and accruals 31.6 32.4
652.5 401.5
WPP GROUP PLC
Notes to the unaudited preliminary consolidated financial
statements
(continued)
The corporate bond, bank loans and overdrafts included within
short and long term creditors fall due for repayment as
follows:
1999 1998
£m £m
Within one year 148.3 95.4
Between 1 and 2 years - -
Between 2 and 5 years 183.1 15.1
Over 5 years 183.7 179.1
515.1 289.6
12. Net funds
1999 1998
£m £m
Cash at bank and in hand 607.0 423.9
Bank loans and overdrafts due
within one year (note 10) (148.3) (95.4)
Corporate bond and loans due after
one year (note 11) (366.8) (194.2)
Net funds 91.9 134.3
13. Statutory information and audit review
The results for the year to 31 December 1999 do not constitute
statutory accounts and are unaudited. The statutory accounts
for the year ended 31 December 1998 received an unqualified
auditors' report and have been filed with the Registrar of
Companies.
WPP GROUP PLC
Appendix II
Preliminary results for the year ended 31 December, 1999
Unaudited preliminary consolidated profit & loss account for the
year ended 31 December, 1999
Presented in Euros for illustrative purposes only
1999 1998 +/-
eurom eurom %
Turnover (gross billings) 14,207.6 11,817.0 +20.2%
Revenue 3,302.8 2,833.7 +16.6%
Gross profit 2,820.4 2,411.4 +17.0%
Operating costs (2,419.8) (2,073.0) -16.7%
Operating profit 400.6 338.4 +18.4%
Income from associates 41.5 23.8 +74.4%
Profit on ordinary activities
before interest 442.1 362.2 +22.1%
and taxation
Net interest payable and similar (53.8) (47.9) -12.3%
charges
Profit on ordinary activities 388.3 314.3 +23.5%
before taxation
Tax on profit on ordinary (116.5) (98.9) -17.8%
activities
Profit on ordinary activities 271.8 215.4 +26.2%
after taxation
Minority interests (9.1) (8.1) -12.3%
Profit attributable to ordinary 262.7 207.3 +26.7%
share owners
Ordinary dividends (36.5) (29.0) +25.9%
Retained profit for the year 226.2 178.3 +26.9%
Earnings per share (net basis)
Basic earnings per ordinary 34.8c 28.2c +23.4%
share
Fully diluted earnings per 34.2c 27.8c +23.0%
ordinary share
Ordinary dividend per share - 1.52c 1.24c +22.6%
interim
3.19c 2.54c +25.6%
- final
WPP GROUP PLC
Unaudited preliminary consolidated balance sheet as at 31 December,
1999
Presented in Euros for illustrative purposes only
1999 1998
euro m euro m
Fixed assets
Intangible assets:
Corporate brands 561.9 495.9
Goodwill 658.8 223.9
Tangible assets 315.8 236.2
Investments 573.0 380.0
2,109.5 1,336.0
Current assets
Stocks and work in progress 182.2 152.0
Debtors 1,670.5 1,265.4
Debtors within working capital
facility:
Gross debts 555.1 417.3
Non-returnable proceeds (343.8) (296.4)
211.3 120.9
Cash at bank and in hand 974.6 600.6
3,038.6 2,138.9
Creditors: amounts falling due (3,448.8 (2,518.3)
within one year )
Net current liabilities (410.2) (379.4)
Total assets less current 1,699.3 956.6
liabilities
Creditors: amounts falling due (1,047.7 (568.9)
after more than one year )
Provisions for liabilities and (127.2) (110.4)
charges
Net assets 524.4 277.3
Capital and reserves
Share capital 124.4 108.5
Reserves 386.4 157.4
Share owners' funds 510.8 265.9
Minority interests 13.6 11.4
Total capital employed 524.4 277.3