WPP PLC
Interim results for the six months ended 30 June 2010
Unaudited condensed consolidated interim income statement
for the six months ended 30 June 2010
|
Notes |
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
|
Constant Currency1 |
Year ended 31 December 2009 |
|
|
£m |
£m |
+/(-)% |
+/(-)% |
£m |
Billings |
|
20,333.1 |
18,742.0 |
8.5 |
7.3 |
37,919.4 |
|
|
|
|
|
|
|
Revenue |
6 |
4,440.9 |
4,288.7 |
3.5 |
2.7 |
8,684.3 |
Direct costs |
|
(361.0) |
(333.6) |
(8.2) |
(6.4) |
(703.6) |
Gross profit |
|
4,079.9 |
3,955.1 |
3.2 |
2.4 |
7,980.7 |
Operating costs |
4 |
(3,739.7) |
(3,756.4) |
0.4 |
0.9 |
(7,219.0) |
Operating profit |
|
340.2 |
198.7 |
71.2 |
64.5 |
761.7 |
Share of results of associates |
4 |
22.3 |
19.8 |
12.6 |
(4.6) |
57.0 |
Profit before interest and taxation |
|
362.5 |
218.5 |
65.9 |
57.9 |
818.7 |
Finance income |
5 |
39.3 |
107.5 |
(63.4) |
(66.3) |
150.4 |
Finance costs |
5 |
(138.4) |
(197.5) |
29.9 |
30.4 |
(355.4) |
Revaluation of financial instruments |
5 |
(19.5) |
50.8 |
- |
- |
48.9 |
Profit before taxation |
|
243.9 |
179.3 |
36.0 |
23.3 |
662.6 |
Taxation |
7 |
(61.3) |
(41.0) |
(49.5) |
(40.3) |
(155.7) |
Profit for the period |
|
182.6 |
138.3 |
32.0 |
18.2 |
506.9 |
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
Equity holders of the parent |
|
150.8 |
108.4 |
39.1 |
21.9 |
437.7 |
Non-controlling interests |
|
31.8 |
29.9 |
(6.4) |
(4.3) |
69.2 |
|
|
182.6 |
138.3 |
32.0 |
18.2 |
506.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Headline PBIT |
6,19 |
455.3 |
342.2 |
33.1 |
27.9 |
1,017.2 |
Headline PBIT margin |
6,19 |
10.3% |
8.0% |
|
|
11.7% |
Headline PBT |
19 |
356.2 |
252.2 |
41.2 |
32.8 |
812.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share2 |
|
|
|
|
|
|
Basic earnings per ordinary share |
9 |
12.3p |
8.9p |
38.2 |
21.7 |
35.9p |
Diluted earnings per ordinary share |
9 |
12.0p |
8.8p |
36.4 |
20.1 |
35.3p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 The basis for calculating the constant currency percentage change shown above is described in the glossary attached to this appendix.
2 The calculations of the Group's earnings per share and headline earnings per share are set out in note 9.
WPP PLC
Unaudited condensed consolidated interim statement of comprehensive income
for the six months ended 30 June 2010
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Profit for the period |
182.6 |
138.3 |
506.9 |
Exchange adjustments on foreign currency net investments |
113.5 |
(852.9) |
(155.6) |
Loss on revaluation of available for sale investments |
(17.3) |
(17.8) |
(13.5) |
Actuarial loss on defined benefit pension schemes |
- |
- |
(7.2) |
Deferred tax charge on defined benefit pension schemes |
- |
- |
(4.4) |
Other comprehensive income relating to the period |
96.2 |
(870.7) |
(180.7) |
Total comprehensive income relating to the period |
278.8 |
(732.4) |
326.2 |
|
|
|
|
Attributable to: |
|
|
|
Equity holders of the parent |
239.7 |
(743.0) |
270.4 |
Non-controlling interests |
39.1 |
10.6 |
55.8 |
|
278.8 |
(732.4) |
326.2 |
WPP PLC
Unaudited condensed consolidated interim cash flow statement
for the six months ended 30 June 2010
|
Notes |
Six months ended 30 June 2010 |
Six months ended 30 June 20091 |
Year ended 31 December 20091 |
|
|
£m |
£m |
£m |
Net cash (outflow)/inflow from operating activities |
10 |
(159.7) |
(191.4) |
818.8 |
Investing activities |
|
|
|
|
Acquisitions and disposals |
10 |
(77.5) |
(77.3) |
(118.4) |
Purchases of property, plant and equipment |
|
(79.9) |
(113.0) |
(222.9) |
Purchases of other intangible assets (incl. capitalised computer software) |
|
(9.9) |
(16.1) |
(30.4) |
Proceeds on disposal of property, plant and equipment |
|
1.5 |
2.1 |
9.2 |
Net cash outflow from investing activities |
|
(165.8) |
(204.3) |
(362.5) |
Financing activities |
|
|
|
|
Share option proceeds |
|
9.3 |
0.1 |
4.1 |
Cash consideration for non-controlling interests |
10 |
(12.4) |
(15.7) |
(26.4) |
Share repurchases and buybacks |
10 |
(28.6) |
(9.5) |
(9.5) |
Net increase/(decrease) in borrowings |
10 |
432.0 |
107.7 |
(426.3) |
Financing and share issue costs |
|
(1.1) |
(27.8) |
(18.8) |
Equity dividends paid |
|
(126.6) |
- |
(189.8) |
Dividends paid to non-controlling interests in subsidiary undertakings |
|
(33.3) |
(31.3) |
(63.0) |
Net cash inflow/(outflow) from financing activities |
|
239.3 |
23.5 |
(729.7) |
Net decrease in cash and cash equivalents |
|
(86.2) |
(372.2) |
(273.4) |
Translation differences |
|
92.2 |
(228.0) |
(98.7) |
Cash and cash equivalents at beginning of period |
|
946.0 |
1,318.1 |
1,318.1 |
Cash and cash equivalents at end of period |
10 |
952.0 |
717.9 |
946.0 |
Reconciliation of net cash flow to movement in net debt: |
|
|
|
|
Net decrease in cash and cash equivalents |
|
(86.2) |
(372.2) |
(273.4) |
Cash (inflow)/outflow from (increase)/decrease in debt financing |
|
(430.9) |
(79.9) |
445.1 |
Other movements |
|
(22.8) |
46.1 |
35.1 |
Translation difference |
|
151.5 |
26.9 |
220.4 |
Movement of net debt in the period |
|
(388.4) |
(379.1) |
427.2 |
Net debt at beginning of period |
|
(2,640.4) |
(3,067.6) |
(3,067.6) |
Net debt at end of period |
11 |
(3,028.8) |
(3,446.7) |
(2,640.4) |
1 2009 comparatives have been restated to include cash consideration for non-controlling interests in financing activities rather than investing activities.
WPP PLC
Unaudited condensed consolidated interim balance sheet
as at 30 June 2010
|
Notes |
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
|
£m |
£m |
£m |
Non-current assets |
|
|
|
|
Intangible assets: |
|
|
|
|
Goodwill |
12 |
8,940.7 |
8,371.6 |
8,697.5 |
Other |
13 |
1,950.5 |
2,007.9 |
2,000.7 |
Property, plant and equipment |
|
691.1 |
643.6 |
680.5 |
Interests in associates |
|
763.9 |
656.2 |
729.3 |
Other investments |
|
262.6 |
273.4 |
294.6 |
Deferred tax assets |
|
67.5 |
65.6 |
67.5 |
Trade and other receivables |
14 |
295.8 |
247.4 |
286.1 |
|
|
12,972.1 |
12,265.7 |
12,756.2 |
Current assets |
|
|
|
|
Inventory and work in progress |
|
435.4 |
346.5 |
306.7 |
Corporate income tax recoverable |
|
74.1 |
63.1 |
73.0 |
Trade and other receivables |
14 |
8,210.3 |
6,662.6 |
7,548.9 |
Cash and short-term deposits |
|
1,103.6 |
1,098.2 |
1,666.7 |
|
|
9,823.4 |
8,170.4 |
9,595.3 |
Current liabilities |
|
|
|
|
Trade and other payables |
15 |
(10,178.9) |
(8,499.2) |
(9,774.0) |
Corporate income tax payable |
|
(66.4) |
(54.4) |
(71.6) |
Bank overdrafts and loans |
|
(151.6) |
(381.7) |
(720.7) |
|
|
(10,396.9) |
(8,935.3) |
(10,566.3) |
Net current liabilities |
|
(573.5) |
(764.9) |
(971.0) |
Total assets less current liabilities |
|
12,398.6 |
11,500.8 |
11,785.2 |
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Bonds and bank loans |
|
(3,980.8) |
(4,163.2) |
(3,586.4) |
Trade and other payables |
16 |
(487.8) |
(453.4) |
(423.3) |
Corporate income tax payable |
|
(497.9) |
(471.0) |
(485.5) |
Deferred tax liabilities |
|
(791.1) |
(817.0) |
(809.6) |
Provision for post-employment benefits |
|
(258.1) |
(245.0) |
(251.8) |
Provisions for liabilities and charges |
|
(171.2) |
(133.6) |
(152.9) |
|
|
(6,186.9) |
(6,283.2) |
(5,709.5) |
Net assets |
|
6,211.7 |
5,217.6 |
6,075.7 |
|
|
|
|
|
Equity |
|
|
|
|
Called-up share capital |
|
125.8 |
125.5 |
125.6 |
Share premium account |
|
21.7 |
8.8 |
12.6 |
Shares to be issued |
|
3.9 |
6.8 |
5.5 |
Other reserves |
|
(3,949.0) |
(4,735.3) |
(4,044.9) |
Own shares |
|
(145.5) |
(170.2) |
(154.0) |
Retained earnings |
|
9,965.3 |
9,811.5 |
9,949.2 |
Equity share owners' funds |
|
6,022.2 |
5,047.1 |
5,894.0 |
Non-controlling interests |
|
189.5 |
170.5 |
181.7 |
Total equity |
|
6,211.7 |
5,217.6 |
6,075.7 |
WPP PLC
Unaudited condensed consolidated interim statement of changes in equity
for the six months ended 30 June 2010
|
Ordinary share capital |
Share premium account |
Shares to be issued |
Other reserves |
Own shares |
Retained earnings |
Total equity share owners' funds |
Non-controlling interests |
Total |
|
||
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
||
Balance at 1 January 2009 |
125.5 |
8.6 |
8.7 |
(3,888.3) |
(189.8) |
9,697.5 |
5,762.2 |
197.6 |
5,959.8 |
|||
Ordinary shares issued |
- |
0.2 |
(0.4) |
0.1 |
- |
0.1 |
- |
- |
- |
|||
Exchange adjustments on foreign currency net investments |
- |
- |
- |
(833.6) |
- |
- |
(833.6) |
(19.3) |
(852.9) |
|||
Net profit for the period |
- |
- |
- |
- |
- |
108.4 |
108.4 |
29.9 |
138.3 |
|||
Dividends paid |
- |
- |
- |
- |
- |
- |
- |
(31.3) |
(31.3) |
|||
Non-cash share-based incentive plans (including stock options) |
- |
- |
- |
- |
- |
31.1 |
31.1 |
- |
31.1 |
|||
Treasury shares additions |
- |
- |
- |
- |
(9.5) |
- |
(9.5) |
- |
(9.5) |
|||
Transfer from goodwill |
- |
- |
(1.5) |
- |
- |
- |
(1.5) |
- |
(1.5) |
|||
Net movement in own shares held by ESOP Trusts |
- |
- |
- |
- |
29.1 |
(29.1) |
- |
- |
- |
|||
Loss on revaluation of available for sale investments |
- |
- |
- |
(17.8) |
- |
- |
(17.8) |
- |
(17.8) |
|||
Equity component of convertible bonds (net of deferred tax) |
- |
- |
- |
44.5 |
- |
- |
44.5 |
- |
44.5 |
|||
Recognition/remeasurement of financial instruments |
- |
- |
- |
(40.2) |
- |
3.5 |
(36.7) |
- |
(36.7) |
|||
Acquisition of subsidiaries |
- |
- |
- |
- |
- |
- |
- |
(6.4) |
(6.4) |
|||
Balance at 30 June 2009 |
125.5 |
8.8 |
6.8 |
(4,735.3) |
(170.2) |
9,811.5 |
5,047.1 |
170.5 |
5,217.6 |
|||
Ordinary shares issued |
0.1 |
3.8 |
(1.3) |
0.7 |
- |
0.2 |
3.5 |
- |
3.5 |
|||
Exchange adjustments on foreign currency net investments |
- |
- |
- |
691.4 |
- |
- |
691.4 |
5.9 |
697.3 |
|||
Net profit for the period |
- |
- |
- |
- |
- |
329.3 |
329.3 |
39.3 |
368.6 |
|||
Dividends paid |
- |
- |
- |
- |
- |
(189.8) |
(189.8) |
(31.7) |
(221.5) |
|||
Non-cash share-based incentive plans (including stock options) |
- |
- |
- |
- |
- |
23.8 |
23.8 |
- |
23.8 |
|||
Net movement in own shares held by ESOP Trusts |
- |
- |
- |
- |
16.2 |
(16.2) |
- |
- |
- |
|||
Actuarial loss on defined benefit schemes |
- |
- |
- |
- |
- |
(7.2) |
(7.2) |
- |
(7.2) |
|||
Deferred tax on defined benefit pension schemes |
- |
- |
- |
- |
- |
(4.4) |
(4.4) |
- |
(4.4) |
|||
Gain on revaluation of available for sale investments |
- |
- |
- |
4.3 |
- |
- |
4.3 |
- |
4.3 |
|||
Equity component of convertible bonds (net of deferred tax) |
- |
- |
- |
(9.8) |
- |
- |
(9.8) |
- |
(9.8) |
|||
Recognition/remeasurement of financial instruments |
- |
- |
- |
3.8 |
- |
2.0 |
5.8 |
- |
5.8 |
|||
Acquisition of subsidiaries |
- |
- |
- |
- |
- |
- |
- |
(2.3) |
(2.3) |
|||
Balance at 31 December 2009 |
125.6 |
12.6 |
5.5 |
(4,044.9) |
(154.0) |
9,949.2 |
5,894.0 |
181.7 |
6,075.7 |
|||
Ordinary shares issued |
0.2 |
9.1 |
(1.6) |
0.6 |
- |
0.8 |
9.1 |
- |
9.1 |
|||
Exchange adjustments on foreign currency net investments |
- |
- |
- |
106.2 |
- |
- |
106.2 |
7.3 |
113.5 |
|||
Net profit for the period |
- |
- |
- |
- |
- |
150.8 |
150.8 |
31.8 |
182.6 |
|||
Dividends paid |
- |
- |
- |
- |
- |
(126.6) |
(126.6) |
(33.3) |
(159.9) |
|||
Non-cash share-based incentive plans (including stock options) |
- |
- |
- |
- |
- |
34.7 |
34.7 |
- |
34.7 |
|||
Treasury shares allocations |
- |
- |
- |
- |
1.0 |
(1.0) |
- |
- |
- |
|||
Net movement in own shares held by ESOP Trusts |
- |
- |
- |
- |
7.5 |
(36.1) |
(28.6) |
- |
(28.6) |
|||
Loss on revaluation of available for sale investments |
- |
- |
- |
(17.3) |
- |
- |
(17.3) |
- |
(17.3) |
|||
Recognition/remeasurement of financial instruments |
- |
- |
- |
6.4 |
- |
1.8 |
8.2 |
- |
8.2 |
|||
Acquisition of subsidiaries |
- |
- |
- |
- |
- |
(8.3) |
(8.3) |
2.0 |
(6.3) |
|||
Balance at 30 June 2010 |
125.8 |
21.7 |
3.9 |
(3,949.0) |
(145.5) |
9,965.3 |
6,022.2 |
189.5 |
6,211.7 |
|||
Total comprehensive income relating to the period ended 30 June 2010 was £278.8 million (period ended 30 June 2009: loss of £732.4 million; year ended 31 December 2009: £326.2 million)
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21)
1. Basis of accounting
The unaudited condensed consolidated interim financial statements are prepared under the historical cost convention, except for the revaluation of certain financial instruments as disclosed in our accounting policies.
2. Accounting policies
The unaudited condensed consolidated interim financial statements comply with the recognition and measurement criteria of International Financial Reporting Standards (IFRS) as adopted by the European Union and as issued by the International Accounting Standards Board (IASB), IAS 34 Interim Financial Reporting and with the accounting policies of the Group which were set out on pages 145 to 151 of the 2009 Annual Report and Accounts. No changes have been made to the Group's accounting policies in the period to 30 June 2010 other than the adoption of IFRS 3 (revised) Business Combinations and IAS 27 (revised) Consolidated and Separate Financial Statements.
The main impact of these revised standards on the unaudited condensed consolidated interim financial statements for the period ended 30 June 2010 was as follows:
· In the period to 30 June 2010, acquisition-related costs have been recognised as an operating cost in the income statement whereas previously they were capitalised. Prior periods have not been restated as this change in accounting is required to be applied prospectively from 1 January 2010;
· The term ''minority interest'' has been changed to ''non-controlling interest'';
· Equity interests held prior to control being obtained are re-measured to fair value at the acquisition date, with any resulting gain or loss recognised in the income statement. The Group excludes such gains or losses from headline profits;
· Changes in ownership interest in a subsidiary that does not result in a change of control are treated as transactions among equity holders and are reported within equity shareowners' funds. No gain or loss is recognised on such transactions and goodwill is not re-measured; and
· Cash consideration for non-controlling interests is classified as a financing activity rather than an investing activity in the cash flow statement. Prior periods have been restated accordingly as this change in disclosure is required to be applied retrospectively.
Statutory Information and Independent Review
The unaudited condensed consolidated interim financial statements for the six months to 30 June 2010 and 30 June 2009 do not constitute statutory accounts. The financial information for the year ended 31 December 2009 does not constitute statutory accounts. The statutory accounts for the year ended 31 December 2009 have been delivered to the Jersey Registrar of Companies and received an unqualified auditors' report. The interim financial statements are unaudited but have been reviewed by the auditors and their report is set out on page 35.
The announcement of the interim results was approved by the board of directors on 24 August 2010.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
3. Currency conversion
The reporting currency of the Group is the pound sterling and the unaudited condensed consolidated interim financial statements have been prepared on this basis.
The 2010 unaudited condensed consolidated interim income statement is prepared using, among other currencies, average exchange rates of US$1.5257 to the pound (period ended 30 June 2009: US$1.4933; year ended 31 December 2009: US$1.5667) and €1.1505 to the pound (period ended 30 June 2009: €1.1195; year ended 31 December 2009: €1.1233). The unaudited condensed consolidated interim balance sheet as at 30 June 2010 has been prepared using the exchange rates on that day of US$1.4963 to the pound (30 June 2009: US$1.6463; 31 December 2009: US$1.6148) and €1.2206 to the pound (30 June 2009: €1.1720; 31 December 2009: €1.1269).
The basis for calculating the constant currency percentage changes, shown on the face of the unaudited condensed consolidated interim income statement, is described in the glossary attached to this appendix.
4. Operating costs and share of results of associates
Operating costs include:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Amortisation and impairment of acquired intangible assets |
87.0 |
88.1 |
172.6 |
Goodwill impairment |
10.0 |
40.0 |
44.3 |
Gains on disposal of investments |
(6.8) |
(8.4) |
(31.1) |
Investment write-downs |
2.2 |
4.3 |
11.1 |
Staff costs |
2,684.1 |
2,662.5 |
5,117.0 |
Other operating costs |
963.2 |
969.9 |
1,905.1 |
|
3,739.7 |
3,756.4 |
7,219.0 |
The goodwill impairment charge of £10.0 million (30 June 2009: £40.0 million of which £22.2 million related to associates) relates to a number of under-performing businesses in the Group. In certain markets, the impact of current local economic conditions and trading circumstances on these businesses is sufficiently severe to indicate an impairment to the carrying value of goodwill. The directors will reassess the need for any further impairment write-downs at year end.
Share of results of associates include:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Share of profit before interest and taxation |
38.7 |
30.5 |
86.3 |
Share of exceptional (losses)/gains |
(0.4) |
0.3 |
(1.6) |
Share of interest and non-controlling interests |
(1.3) |
(0.4) |
(0.7) |
Share of taxation |
(14.7) |
(10.6) |
(27.0) |
|
22.3 |
19.8 |
57.0 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
5. Finance income and finance costs
Finance income includes:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Expected return on pension scheme assets |
15.5 |
15.4 |
28.7 |
Income from available for sale investments |
5.7 |
5.0 |
10.2 |
Interest income |
18.1 |
87.1 |
111.5 |
|
39.3 |
107.5 |
150.4 |
Finance costs include:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Interest on pension scheme liabilities |
23.0 |
23.4 |
46.1 |
Interest on other long-term employee benefits |
0.7 |
0.6 |
1.3 |
Interest payable and similar charges |
114.7 |
173.5 |
308.0 |
|
138.4 |
197.5 |
355.4 |
Revaluation of financial instruments include:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Movements in fair value of treasury instruments |
0.3 |
14.4 |
8.4 |
Revaluations of put options over non-controlling interests |
(19.8) |
11.2 |
15.3 |
Gains on termination of hedge accounting on repayment of TNS debt |
- |
25.2 |
25.2 |
|
(19.5) |
50.8 |
48.9 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
6. Segmental analysis
Reported contributions by operating sector were as follows:
|
Six months ended 30 June 2010 |
Six months ended 30 June 20091 |
Year ended 31 December 20091 |
|
£m |
£m |
£m |
Revenue |
|
|
|
Advertising and Media Investment Management |
1,746.2 |
1,672.7 |
3,420.5 |
Consumer Insight |
1,162.5 |
1,123.8 |
2,297.1 |
Public Relations & Public Affairs |
417.0 |
403.4 |
795.7 |
Branding & Identity, Healthcare and Specialist Communications |
1,115.2 |
1,088.8 |
2,171.0 |
|
4,440.9 |
4,288.7 |
8,684.3 |
|
|
|
|
Headline PBIT2 |
|
|
|
Advertising and Media Investment Management |
205.6 |
167.2 |
472.8 |
Consumer Insight |
83.7 |
68.6 |
196.9 |
Public Relations & Public Affairs |
61.6 |
46.6 |
122.1 |
Branding & Identity, Healthcare and Specialist Communications |
104.4 |
59.8 |
225.4 |
|
455.3 |
342.2 |
1,017.2 |
|
|
|
|
Headline PBIT margin |
% |
% |
% |
Advertising and Media Investment Management |
11.8 |
10.0 |
13.8 |
Consumer Insight |
7.2 |
6.1 |
8.6 |
Public Relations & Public Affairs |
14.8 |
11.6 |
15.3 |
Branding & Identity, Healthcare and Specialist Communications |
9.4 |
5.5 |
10.4 |
|
10.3 |
8.0 |
11.7 |
|
|
|
|
Total assets |
|
|
|
Advertising and Media Investment Management |
11,098.4 |
9,805.2 |
10,539.1 |
Consumer Insight |
3,814.1 |
3,528.0 |
3,714.6 |
Public Relations & Public Affairs |
1,711.6 |
1,526.6 |
1,579.7 |
Branding & Identity, Healthcare and Specialist Communications |
4,926.2 |
4,349.4 |
4,710.9 |
Segment assets |
21,550.3 |
19,209.2 |
20,544.3 |
Unallocated corporate assets3 |
1,245.2 |
1,226.9 |
1,807.2 |
|
22,795.5 |
20,436.1 |
22,351.5 |
12009 comparatives have been restated to reflect the transfer of certain revenues of RMG from Branding & Identity, Healthcare and Specialist Communications to Advertising and Media Investment Management. PBIT and asset comparatives have not been restated as the impact was insignificant.
2Headline PBIT is defined in note 19.
3 Unallocated corporate assets are corporate income tax recoverable, deferred tax assets and cash and short-term deposits.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
6. Segmental analysis (continued)
Reported contributions by geographical area were as follows:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Revenue |
|
|
|
United Kingdom |
523.1 |
509.3 |
1,029.0 |
North America2 |
1,608.4 |
1,542.2 |
3,010.0 |
Western Continental Europe3 |
1,120.9 |
1,131.3 |
2,327.8 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe |
1,188.5 |
1,105.9 |
2,317.5 |
|
4,440.9 |
4,288.7 |
8,684.3 |
|
|
|
|
Headline PBIT1 |
|
|
|
United Kingdom |
57.7 |
50.1 |
131.5 |
North America2 |
195.7 |
148.0 |
397.9 |
Western Continental Europe3 |
85.1 |
61.1 |
193.4 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe |
116.8 |
83.0 |
294.4 |
|
455.3 |
342.2 |
1,017.2 |
|
|
|
|
Headline PBIT margin |
% |
% |
% |
United Kingdom |
11.0 |
9.8 |
12.8 |
North America2 |
12.2 |
9.6 |
13.2 |
Western Continental Europe3 |
7.6 |
5.4 |
8.3 |
Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe |
9.8 |
7.5 |
12.7 |
|
10.3 |
8.0 |
11.7 |
1 Headline PBIT is defined in note 19.
2 North America includes the US with revenue of £1,511.0 million (period ended 30 June 2009: £1,454.6 million; year ended 31 December 2009: £2,835.8 million) and headline PBIT of £181.9 million (period ended 30 June 2009: £137.5 million; year ended 31 December 2009: £370.9 million).
3 Western Continental Europe includes Ireland with revenue of £18.2 million (period ended 30 June 2009: £21.4 million; year ended 31 December 2009: £43.4 million) and headline PBIT of £0.5 million (period ended 30 June 2009: £1.2 million; year ended 31 December 2009: £3.9 million).
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
7. Taxation
The Group tax rate on headline PBT1, excluding the impact of the net deferred tax credit in relation to the amortisation of acquired intangible assets and other goodwill items was 23.9% (30 June 2009: 24.8% and 31 December 2009: 23.8%). The Group tax rate on reported PBT was 25.1% (30 June 2009: 22.9% and 31 December 2009: 23.5%).
The tax charge comprises:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Current tax |
|
|
|
Current year |
88.3 |
56.2 |
209.8 |
Prior years |
(2.5) |
5.7 |
(1.7) |
Total current tax |
85.8 |
61.9 |
208.1 |
Deferred tax |
|
|
|
(Credit)/charge for the year |
(0.6) |
0.6 |
(15.1) |
Net credit in relation to the amortisation of acquired intangible assets and other goodwill items |
(23.9) |
(21.5) |
(37.3) |
Total deferred tax |
(24.5) |
(20.9) |
(52.4) |
|
|
|
|
Tax charge |
61.3 |
41.0 |
155.7 |
1 Headline PBT is defined in note 19.
8. Ordinary dividends
The Board has recommended a first interim dividend of 5.97p (2009: 5.19p) per ordinary share. This is expected to be paid on 8 November 2010 to share owners on the register at 8 October 2010.
The Board recommended a second interim dividend of 10.28p per ordinary share in respect of 2009. This was paid on 1 April 2010.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
9. Earnings per share
Basic EPS
The calculation of basic reported and headline EPS is as follows:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
+/(-)% |
Constant Currency +/(-)% |
Year ended 31 December 2009 |
Reported earnings1 (£m) |
150.8 |
108.4 |
|
|
437.7 |
Headline earnings (£m) (note 19) |
239.2 |
159.8 |
|
|
550.0 |
Average shares used in basic EPS calculation (m) |
1,222.9 |
1,220.9 |
|
|
1,218.7 |
Reported EPS |
12.3p |
8.9p |
38.2 |
21.7 |
35.9p |
Headline EPS |
19.6p |
13.1p |
49.6 |
38.7 |
45.1p |
1 Reported earnings is equivalent to profit for the period attributable to equity holders of the parent.
Diluted EPS
The calculation of diluted reported and headline EPS is set out below:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
+/(-)% |
Constant Currency +/(-)% |
Year ended 31 December 2009 |
Diluted reported earnings (£m) |
150.8 |
108.4 |
|
|
437.7 |
Diluted headline earnings (£m) |
239.2 |
159.8 |
|
|
550.0 |
Shares used in diluted EPS calculation (m) |
1,254.1 |
1,235.6 |
|
|
1,238.2 |
Diluted reported EPS |
12.0p |
8.8p |
36.4 |
20.1 |
35.3p |
Diluted headline EPS |
19.1p |
12.9p |
48.1 |
36.8 |
44.4p |
Diluted EPS has been calculated based on the reported and headline earnings amounts above. On 19 May 2009 the Group issued £450 million 5.75% convertible bonds due in 2014. For the six months ended 30 June 2010, these convertible bonds were accretive to earnings and therefore excluded from the calculation of diluted earnings.
A reconciliation between the shares used in calculating basic and diluted EPS is as follows:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
m |
m |
m |
Average shares used in basic EPS calculation |
1,222.9 |
1,220.9 |
1,218.7 |
Dilutive share options outstanding |
6.8 |
1.6 |
2.1 |
Other potentially issuable shares |
24.4 |
13.1 |
17.4 |
Shares used in diluted EPS calculation |
1,254.1 |
1,235.6 |
1,238.2 |
At 30 June 2010 there were 1,258,183,857 ordinary shares in issue.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
10. Analysis of cash flows
The following tables analyse the items included within the main cash flow headings on page 12:
Net cash (outflow)/inflow from operating activities:
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Profit for the period |
182.6 |
138.3 |
506.9 |
Taxation |
61.3 |
41.0 |
155.7 |
Revaluation of financial instruments |
19.5 |
(50.8) |
(48.9) |
Finance costs |
138.4 |
197.5 |
355.4 |
Finance income |
(39.3) |
(107.5) |
(150.4) |
Share of results of associates |
(22.3) |
(19.8) |
(57.0) |
Operating profit |
340.2 |
198.7 |
761.7 |
Adjustments for: |
|
|
|
Non-cash share-based incentive plans (including share options) |
34.7 |
31.1 |
54.9 |
Depreciation of property, plant and equipment |
93.0 |
97.3 |
195.3 |
Goodwill impairment |
10.0 |
40.0 |
44.3 |
Amortisation and impairment of acquired intangible assets |
87.0 |
88.1 |
172.6 |
Amortisation of other intangible assets |
12.5 |
16.2 |
30.5 |
Gains on disposal of investments |
(6.8) |
(8.4) |
(31.1) |
Investment write-downs |
2.2 |
4.3 |
11.1 |
Losses on sale of property, plant and equipment |
0.3 |
0.1 |
0.4 |
Operating cash flow before movements in working capital and provisions |
573.1 |
467.4 |
1,239.7 |
Movements in working capital and provisions1 |
(555.7) |
(481.9) |
(102.1) |
Cash generated by operations |
17.4 |
(14.5) |
1,137.6 |
Corporation and overseas tax paid |
(95.7) |
(94.9) |
(216.6) |
Interest and similar charges paid |
(134.1) |
(200.7) |
(248.7) |
Interest received |
27.1 |
96.2 |
99.6 |
Investment income |
1.0 |
0.4 |
1.4 |
Dividends from associates |
24.6 |
22.1 |
45.5 |
|
(159.7) |
(191.4) |
818.8 |
1 The Group typically experiences an outflow of working capital in the first half of the financial year and an inflow in the second half. This is primarily due to the seasonal nature of working capital flows associated with its media buying activities on behalf of clients.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
10. Analysis of cash flows (continued)
Acquisitions and disposals:
|
Six months
ended
30 June
2010
|
Six months ended
30 June
2009
|
Year
ended
31 December
2009
|
|
|
|
£m
|
£m
|
£m
|
|
|
Initial cash consideration
|
(5.3)
|
(12.4)
|
(35.4)
|
|
|
Cash and cash equivalents acquired (net)
|
0.4
|
0.9
|
1.3
|
|
|
Earnout payments
|
(71.2)
|
(37.8)
|
(81.5)
|
|
|
Loan note redemptions
|
(4.0)
|
-
|
-
|
|
|
Purchase of other investments (including associates)
|
(11.4)
|
(36.7)
|
(53.3)
|
|
|
Proceeds on disposal of investments
|
14.0
|
8.7
|
50.5
|
|
|
Acquisitions and disposals
|
(77.5)
|
(77.3)
|
(118.4)
|
|
|
Cash consideration for non-controlling interests
|
(12.4)
|
(15.7)
|
(26.4)
|
||
Net acquisition payments and investments
|
(89.9)
|
(93.0) 0)
|
(144.8)
|
Share repurchases and buybacks:
|
Six months
ended
30 June 2010
|
Six months ended
30 June 2009
|
Year
ended
31December
2009
|
|
£m
|
£m
|
£m
|
Purchase of own shares by ESOP trust
|
(28.6)
|
-
|
-
|
Shares purchased into treasury
|
-
|
(9.5)
|
(9.5)
|
|
(28.6)
|
(9.5)
|
(9.5)
|
|
|
|
|
Net increase in borrowings:
|
Six months
ended
30 June
2010
|
Six months ended
30 June
2009
|
Year
ended
31 December
2009
|
|
£m
|
£m
|
£m
|
Increase/(decrease) in drawings on bank loans
|
432.0
|
(534.0)
|
(1,068.0)
|
Proceeds from issue of £450 million 5.75% convertible bonds due
May 2014
|
-
|
450.0
|
450.0
|
Proceeds from issue of $600 million 8.0% bonds due September 2014
|
-
|
367.4
|
367.4
|
Repayment of TNS debt
|
-
|
(175.7)
|
(175.7)
|
|
432.0
|
107.7
|
(426.3)
|
Cash and cash equivalents:
|
Six months
ended
30 June
2010
|
Six months |
Year
ended
31 December
2009
|
|
£m
|
£m
|
£m
|
Cash at bank and in hand
|
1,005.8
|
1,026.9
|
1,570.5
|
Short-term bank deposits
|
97.8
|
71.3
|
96.2
|
Overdrafts1
|
(151.6)
|
(380.3)
|
(720.7)
|
|
952.0
|
717.9
|
946.0
|
|
|
|
|
1 Bank overdrafts are included in cash and cash equivalents because they form an integral part of the Group's cash management.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
11. Net debt
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Cash and short-term deposits |
1,103.6 |
1,098.2 |
1,666.7 |
Bank overdrafts and loans due within one year |
(151.6) |
(381.7) |
(720.7) |
Bonds and bank loans due after one year |
(3,980.8) |
(4,163.2) |
(3,586.4) |
Net debt |
(3,028.8) |
(3,446.7) |
(2,640.4) |
12. Goodwill and acquisitions
Goodwill in relation to subsidiary undertakings increased by £243.2 million (30 June 2009: decrease of £721.6 million) in the period. This movement includes both additional goodwill arising on acquisitions completed in the period and adjustments to goodwill relating to acquisitions completed in prior years, net of impairment charges and the effect of currency translation. Goodwill in relation to associate undertakings increased by £14.6 million (30 June 2009: decrease of £34.1 million) in the period.
Future anticipated payments to vendors in respect of both deferred and earnout obligations totalled £232.6 million (period ended 30 June 2009: £280.2 million; year ended 31 December 2009: £262.2 million). Earnouts are based on the directors' best estimates of future obligations, which are dependent on the future performance of the interests acquired and assume the operating companies improve profits in line with directors' estimates.
The contribution to revenue and operating profit of acquisitions completed in the period was not material. There were no material acquisitions completed during the period or between 30 June 2010 and the date the interim financial statements have been approved.
13. Other intangible assets
The following are included in other intangibles:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Brands with an indefinite useful life |
1,056.1 |
974.9 |
1,013.2 |
Acquired intangibles |
833.7 |
967.7 |
920.7 |
Other (including capitalised computer software) |
60.7 |
65.3 |
66.8 |
|
1,950.5 |
2,007.9 |
2,000.7 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
14. Trade and other receivables
Amounts falling due within one year:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Trade receivables |
5,553.2 |
4,527.3 |
5,301.1 |
VAT and sales taxes recoverable |
76.9 |
70.3 |
81.6 |
Other debtors |
746.6 |
620.3 |
738.5 |
Prepayments and accrued income |
1,833.6 |
1,444.7 |
1,427.7 |
|
8,210.3 |
6,662.6 |
7,548.9 |
Amounts falling due after more than one year:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Other debtors |
102.8 |
85.9 |
97.5 |
Fair value of derivatives |
187.8 |
154.8 |
182.8 |
Prepayments and accrued income |
5.2 |
6.7 |
5.8 |
|
295.8 |
247.4 |
286.1 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
15. Trade and other payables: amounts falling due within one year
The following are included in trade and other payables falling due within one year:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Trade payables |
6,696.3 |
5,628.1 |
6,432.7 |
Deferred income |
919.4 |
706.3 |
910.9 |
Payments due to vendors |
123.1 |
115.9 |
121.6 |
Liabilities in respect of put option agreements with vendors |
134.5 |
103.5 |
108.3 |
Other creditors and accruals |
2,305.6 |
1,945.4 |
2,200.5 |
|
10,178.9 |
8,499.2 |
9,774.0 |
16. Trade and other payables: amounts falling due after more than one year
The following are included in trade and other payables falling due after more than one year:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Payments due to vendors |
109.5 |
164.3 |
140.6 |
Liabilities in respect of put option agreements with vendors |
42.4 |
64.1 |
59.9 |
Fair value of derivatives |
174.5 |
68.7 |
82.9 |
Other creditors and accruals |
161.4 |
156.3 |
139.9 |
|
487.8 |
453.4 |
423.3 |
The following table sets out payments due to vendors, comprising deferred consideration and the directors' best estimates of future earnout related obligations:
|
30 June 2010 |
30 June 2009 |
31 December 2009 |
|
£m |
£m |
£m |
Within one year |
123.1 |
115.9 |
121.6 |
Between 1 and 2 years |
82.5 |
85.1 |
93.6 |
Between 2 and 3 years |
17.9 |
57.1 |
39.5 |
Between 3 and 4 years |
4.8 |
19.6 |
5.1 |
Between 4 and 5 years |
1.8 |
2.0 |
2.4 |
Over 5 years |
2.5 |
0.5 |
- |
|
232.6 |
280.2 |
262.2 |
The Group does not consider there to be any material contingent liabilities as at 30 June 2010.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
17. Issued share capital - movement in the period
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
Number of equity ordinary shares |
m |
m |
m |
|
|
|
|
At the beginning of the period |
1,256.5 |
1,255.3 |
1,255.3 |
Exercise of share options |
1.7 |
0.1 |
1.2 |
At the end of the period |
1,258.2 |
1,255.4 |
1,256.5 |
18. Related party transactions
From time to time the Group enters into transactions with its associate undertakings. These transactions were not material for any of the periods presented.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
19. Non-GAAP measures of performance
Reconciliation of profit before interest and taxation to
headline PBIT for the six months ended 30 June 2010
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
|
|
£m |
£m |
£m |
|
|
Profit before interest and taxation |
362.5 |
218.5 |
818.7 |
||
Amortisation and impairment of acquired intangible assets |
87.0 |
88.1 |
172.6 |
||
Goodwill impairment |
10.0 |
40.0 |
44.3 |
||
Gains on disposal of investments |
(6.8) |
(8.4) |
(31.1) |
||
Investment write-downs |
2.2 |
4.3 |
11.1 |
||
Share of exceptional losses/(gains) of associates |
0.4 |
(0.3) |
1.6 |
||
Headline PBIT / Headline operating profit |
455.3 |
342.2 |
1,017.2 |
||
|
|
|
|
||
Finance income |
39.3 |
107.5 |
150.4 |
||
Finance costs |
(138.4) |
(197.5) |
(355.4) |
||
|
(99.1) |
(90.0) |
(205.0) |
||
|
|
|
|
||
Interest cover on headline PBIT |
4.6 times |
3.8 times |
5.0 times |
||
Calculation of headline EBITDA
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Headline PBIT (as above) |
455.3 |
342.2 |
1,017.2 |
Depreciation of property, plant and equipment |
93.0 |
97.3 |
195.3 |
Amortisation of other intangible assets |
12.5 |
16.2 |
30.5 |
Headline EBITDA |
560.8 |
455.7 |
1,243.0 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
19. Non-GAAP measures of performance (continued)
Reconciliation of profit before taxation to headline PBT
and headline earnings for the six months ended 30 June 2010
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
|
|
£m |
£m |
£m |
|
|
Profit before taxation |
243.9 |
179.3 |
662.6 |
||
|
|
|
|
||
Amortisation and impairment of acquired intangible assets |
87.0 |
88.1 |
172.6 |
||
Goodwill impairment |
10.0 |
40.0 |
44.3 |
||
Gains on disposal of investments |
(6.8) |
(8.4) |
(31.1) |
||
Investment write-downs |
2.2 |
4.3 |
11.1 |
||
Share of exceptional losses/(gains) of associates |
0.4 |
(0.3) |
1.6 |
||
Revaluation of financial instruments |
19.5 |
(50.8) |
(48.9) |
||
Headline PBT |
356.2 |
252.2 |
812.2 |
||
|
|
|
|
||
Taxation (excluding net deferred tax credit in relation to the amortisation of acquired intangible assets and other goodwill items) |
(85.2) |
(62.5) |
(193.0) |
||
Non-controlling interests |
(31.8) |
(29.9) |
(69.2) |
||
|
|
|
|
||
Headline earnings |
239.2 |
159.8 |
550.0 |
||
|
|
|
|
||
Ordinary dividends1 |
75.1 |
63.7 |
189.8 |
||
|
|
|
|
||
Dividend cover on headline earnings |
3.2 times |
2.5 times |
2.9 times |
||
1 For the six months ended 30 June 2010, ordinary dividends represent an estimate of the 2010 first interim dividend expected to be paid to share owners in November 2010, based on the number of shares in issue at 30 June 2010. The corresponding figure for the six months ended 30 June 2009 represents the 2009 first interim dividend paid in November 2009.
Headline PBIT margins before and after share of results of associates
|
Margin (%) |
Six months ended 30 June 2010 |
Margin (%) |
Six months ended 30 June 2009 |
|
|
£m |
|
£m |
|
|
|
|
|
Revenue |
|
4,440.9 |
|
4,288.7 |
Headline PBIT |
10.3 |
455.3 |
8.0 |
342.2 |
Share of results of associates (excluding exceptional losses/gains) |
|
22.7 |
|
19.5 |
Headline PBIT excluding share of results of associates |
9.7 |
432.6 |
7.5 |
322.7 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
19. Non-GAAP measures of performance (continued)
Reconciliation of free cash flow for the six months ended 30 June 2010
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
Year ended 31 December 2009 |
|
£m |
£m |
£m |
Cash generated by operations |
17.4 |
(14.5) |
1,137.6 |
Plus: |
|
|
|
Interest received |
27.1 |
96.2 |
99.6 |
Investment income |
1.0 |
0.4 |
1.4 |
Dividends received from associates |
24.6 |
22.1 |
45.5 |
Share option proceeds |
9.3 |
0.1 |
4.1 |
Movements in working capital and provisions |
555.7 |
481.9 |
102.1 |
Proceeds on disposals of property, plant and equipment |
1.5 |
2.1 |
9.2 |
Less: |
|
|
|
Interest and similar charges paid |
(134.1) |
(200.7) |
(248.7) |
Purchases of property, plant and equipment |
(79.9) |
(113.0) |
(222.9) |
Purchases of other intangible assets (including capitalised computer software) |
(9.9) |
(16.1) |
(30.4) |
Corporation and overseas tax paid |
(95.7) |
(94.9) |
(216.6) |
Dividends paid to non-controlling interest in subsidiary undertakings |
(33.3) |
(31.3) |
(63.0) |
Free cash flow |
283.7 |
132.3 |
617.9 |
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
20. Going concern and liquidity risk
In considering going concern and liquidity risk, the directors have reviewed the Group's future cash requirements and earnings projections. The directors believe these forecasts have been prepared on a prudent basis and have also considered the impact of a range of potential changes to trading performance. The directors have concluded that the Group should be able to operate within its current facilities and comply with its banking covenants for the foreseeable future and therefore believe it is appropriate to prepare the financial statements of the Group on a going concern basis.
At 30 June 2010, the Group had access to £4.9 billion of committed funding with maturity dates spread over the years 2010 to 2020 as illustrated below.
|
|
|
|
|
|
Maturity by year |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017+ |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£ bonds £200m (6.375% '20) |
200.0 |
|
|
|
|
|
|
|
200.0 |
|
£ bonds £400m (6.0% '17) |
400.0 |
|
|
|
|
|
|
|
400.0 |
|
Eurobonds €750m (6.625% '16) |
614.5 |
|
|
|
|
|
|
614.5 |
|
|
Eurobonds €500m (5.25% '15) |
409.6 |
|
|
|
|
|
409.6 |
|
|
|
£450m convertible bonds (5.75% '14) |
450.0 |
|
|
|
|
450.0 |
|
|
|
|
US bond $650m (5.875% '14) |
434.4 |
|
|
|
|
434.4 |
|
|
|
|
US bond $600m (8.0% '14) |
401.0 |
|
|
|
|
401.0 |
|
|
|
|
Eurobonds €600m (4.375% '13) |
491.6 |
|
|
|
491.6 |
|
|
|
|
|
Bank revolver $1,600m |
1,069.3 |
|
|
1,069.3 |
|
|
|
|
|
|
TNS acquisition revolver £400m* |
400.0 |
200.0 |
200.0 |
|
|
|
|
|
|
|
TNS private placements $55m |
36.8 |
|
|
20.0 |
|
16.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total committed facilities available |
4,907.2 |
200.0 |
200.0 |
1,089.3 |
491.6 |
1,302.2 |
409.6 |
614.5 |
600.0 |
|
Drawn down facilities at 30 June 2010 |
3,929.7 |
- |
- |
511.8 |
491.6 |
1,302.2 |
409.6 |
614.5 |
600.0 |
|
Undrawn committed credit facilities |
977.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drawn down facilities at 30 June 2010 |
3,929.7 |
|
|
|
|
|
|
|
|
|
Net cash at 30 June 2010 |
(952.0) |
|
|
|
|
|
|
|
|
|
Other adjustments |
51.1 |
|
|
|
|
|
|
|
|
|
Net debt at 30 June 2010 |
3,028.8 |
|
|
|
|
|
|
|
|
|
*Facility reduced to £200m on 9 July 2010
|
|
|
|
|
|
|
|
|
|
|
The Group's borrowings are evenly distributed between fixed and floating rate debt. Given the strong cash generation of the business, its debt maturity profile and available facilities, the directors believe the Group has sufficient liquidity to match its requirements for the foreseeable future.
Treasury management
The Group's treasury activities are principally concerned with monitoring of working capital, managing external and internal funding requirements and monitoring and managing the financial market risks, in particular interest rate and foreign exchange exposures.
The Group's risk management policies relating to foreign currency risk, interest rate risk, liquidity risk, capital risk and credit risk are presented in the notes to the consolidated financial statements of the 2009 Annual Report and Accounts and in the opinion of the Board remain relevant for the remaining six months of the year.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
21. Principal risks and uncertainties
The directors have considered the principal risks and uncertainties affecting the Group for the second half of 2010 and determined that these are unchanged from those presented in the Group's published Annual Report and Accounts and Form 20-F for the year ended 31 December 2009. The Annual Report and Accounts and Form 20-F are published in the Investor Relations section of the Group website (www.wpp.com) and are available from the Group on request.
WPP PLC has specific policies in place to ensure that risks are properly evaluated and managed at the appropriate level within the business. These are presented on pages 115 to 119 of the published 2009 Annual Report and Accounts. Pages 5 and 6 of the Group's Form 20-F for the year ended 31 December 2009 contain a detailed explanation of the risk factors identified by the Group and these are summarised below:
Clients
The Group competes for clients in a highly competitive industry and client loss may reduce market share and decrease profits.
The Group receives a significant portion of its revenues from a limited number of large clients and the loss of these clients could adversely impact the Group's prospects, business, financial condition and results of operations.
Corporate Responsibility
Breaches of privacy and data protection rules could have an adverse impact on the Group.
Risk to the Group's reputation from undertaking controversial client work.
Economic
The Group's businesses are subject to economic and political cycles. Many of the economies in which the Group operates have been under significant stress or in recession.
Financial
Currency exchange rate fluctuations could adversely impact the Group's consolidated results.
Changes to the Group's debt issue ratings by the rating agencies Moody's Investor Services and Standard and Poor's Rating Service may affect the Group's access to debt capital.
The Group may be unable to collect balances due from any client that files for bankruptcy or becomes insolvent.
Mergers & Acquisitions
The Group may be unsuccessful in evaluating material risks involved in completed and future acquisitions and may be unsuccessful in integrating any acquired operations with its existing businesses.
Goodwill and other acquired intangible assets recorded on the Group's balance sheet with respect to acquired companies may become impaired.
Operational
The Group operates in 107 countries and is exposed to the risks of doing business internationally.
People
The Group's performance could be adversely affected if it were unable to attract and retain key talent or had inadequate talent management and succession planning for key management roles.
WPP PLC
Notes to the unaudited condensed consolidated interim financial statements (Notes 1 - 21) (continued)
21. Principal risks and uncertainties (continued)
Regulatory/Legal
The Group may be subject to regulations restricting its activities.
The Group may be exposed to liabilities from allegations that certain of its clients' advertising claims may be false or misleading or that its clients' products may be defective.
Civil liabilities or judgments against the Company or its directors or officers based on U.S. federal or state securities laws may not be enforceable in the U.S. or in England and Wales or in Jersey.
WPP PLC
RESPONSIBILITY STATEMENT
We confirm that to the best of our knowledge:
a. the condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting';
b. the interim management report and note 21 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 and note 18 includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein).
Signed on behalf of the Board on 24 August 2010.
P W G Richardson
Group finance director
Independent review report to WPP plc
Introduction
This report is made solely to the Company 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. 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 2, 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 30 June 2010 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 Auditors
London, UK
24 August 2010
WPP PLC
Interim results for the six months ended 30 June 2010
in reportable US Dollars1
Unaudited illustrative condensed consolidated interim income statement
for the six months ended 30 June 2010
|
|
Six months ended 30 June 2010 |
Six months ended 30 June 2009 |
|
Year ended 31 December 2009 |
|
|
$m |
$m |
+/(-)% |
$m |
Billings |
|
30,904.4 |
27,989.6 |
10.4 |
59,388.7 |
|
|
|
|
|
|
Revenue |
|
6,756.6 |
6,402.6 |
5.5 |
13,598.2 |
Direct costs |
|
(548.5) |
(498.2) |
(10.1) |
(1,103.8) |
Gross profit |
|
6,208.1 |
5,904.4 |
5.1 |
12,494.4 |
Operating costs |
|
(5,703.5) |
(5,605.6) |
(1.7) |
(11,275.6) |
Operating profit |
|
504.6 |
298.8 |
68.9 |
1,218.8 |
Share of results of associates |
|
33.6 |
30.4 |
10.5 |
91.2 |
Profit before interest and taxation |
|
538.2 |
329.2 |
63.5 |
1,310.0 |
Finance income |
|
60.2 |
169.8 |
(64.5) |
241.4 |
Finance costs |
|
(211.5) |
(302.8) |
30.2 |
(562.3) |
Revaluation of financial instruments |
|
(28.9) |
83.2 |
- |
80.1 |
Profit before taxation |
|
358.0 |
279.4 |
28.1 |
1,069.2 |
Taxation |
|
(92.4) |
(62.4) |
(48.1) |
(249.3) |
Profit for the period |
|
265.6 |
217.0 |
22.4 |
819.9 |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
Equity holders of the parent |
|
217.4 |
169.7 |
28.1 |
708.1 |
Non-controlling interests |
|
48.2 |
47.3 |
(1.9) |
111.8 |
|
|
265.6 |
217.0 |
22.4 |
819.9 |
|
|
|
|
|
|
|
|
|
|
|
|
Headline PBIT |
|
679.6 |
519.1 |
30.9 |
1,622.7 |
Headline PBIT margin |
|
10.1% |
8.1% |
|
11.9% |
Headline PBT |
|
528.2 |
386.2 |
36.8 |
1,301.8 |
|
|
|
|
|
|
|
|
|
|
|
|
Reported earnings per share2 |
|
|
|
|
|
Basic earnings per ordinary share |
|
17.8¢ |
13.9¢ |
28.1 |
58.1¢ |
Diluted earnings per ordinary share |
|
17.3¢ |
13.7¢ |
26.3 |
57.2¢ |
|
|
|
|
|
|
|
|
|
|
|
|
Headline earnings per share2 |
|
|
|
|
|
Basic earnings per ordinary share |
|
28.7¢ |
20.0¢ |
43.5 |
72.4¢ |
Diluted earnings per ordinary share |
|
28.0¢ |
19.8¢ |
41.4 |
71.3¢ |
|
|
|
|
|
|
1 The unaudited consolidated income statement above is presented in reportable US dollars for information purposes only and has been prepared assuming the US dollar is the reporting currency of the Group, whereby local currency results are translated into US dollars at actual monthly average exchange rates in the periods presented. Among other currencies, this includes an average exchange rate of US$1.5257 to the pound for the period ended 30 June 2010 (period ended 30 June 2009: US$1.4933; year ended 31 December 2009: US$1.5667).
2 The basis of the calculations of the Group's earnings per share and headline earnings per share are set out in note 9 of Appendix 1.
WPP PLC
GLOSSARY AND BASIS OF PREPARATION
Average net debt
Average net debt is calculated as the average daily net bank borrowings of the Group, derived from the Group's automated banking system. Net debt at a period end is calculated as the sum of the net bank borrowings of the Group, derived from the cash ledgers and accounts in the balance sheet.
Billings and estimated net new billings
Billings comprise the gross amounts billed to clients in respect of commission-based/fee-based income together with the total of other fees earned. Net new billings represent the estimated annualised impact on billings of new business gained from both existing and new clients, net of existing client business lost. The estimated impact is based upon initial assessments of the clients' media budgets, which may not necessarily result in actual billings of the same amount.
Constant currency
The Group uses US dollar-based, constant currency models to measure performance. These are calculated by applying budgeted 2010 exchange rates to local currency reported results for the current and prior year. This gives a US dollar-denominated income statement and balance sheet which exclude any variances attributable to foreign exchange rate movements.
Free cash flow
Free cash flow is calculated as headline operating profit before non cash charges for share-based incentive plans, depreciation of property, plant and equipment and amortisation of other intangible assets, including dividends received from associates, interest received, investment income received, proceeds from the issue of shares, and proceeds from the disposal of property, plant and equipment, less corporation and overseas tax paid, interest and similar charges paid, dividends paid to non-controlling interests in subsidiary undertakings, purchases of property, plant and equipment and purchases of other intangible assets.
Gross margin/gross profit
The Group uses the terms gross margin and gross profit interchangeably. Headline gross margin margin is calculated as Headline PBIT (defined below) as a percentage of gross profit.
Headline earnings
Headline PBT less taxation (excluding net deferred tax credit in relation to the amortisation of acquired intangible assets and other goodwill items) and non-controlling interests.
Headline operating profit/Headline PBIT
Profit before finance income/costs and revaluation of financial instruments, taxation, investment gains/losses and write-downs, goodwill impairment and other goodwill write-downs, amortisation and impairment of acquired intangible assets and share of exceptional gains/losses of associates.
Headline PBT
Profit before taxation, investment gains/losses and write-downs, goodwill impairment and other goodwill write-downs, amortisation and impairment of acquired intangible assets, share of exceptional gains/losses of associates and gains/losses arising from the revaluation of financial instruments.
Operating margin
Headline operating profit as a percentage of revenue.
Pro forma ('like-for-like')
Pro forma comparisons are calculated as follows: current year, constant currency actual results (which include acquisitions from the relevant date of completion) are compared with prior year, constant currency actual results, adjusted to include the results of acquisitions for the commensurate period in the prior year. The Group uses the terms 'pro forma' and 'like-for-like' interchangeably.