CONTENTS
| 1. | Summary of full year 2004 Financial Results |
| 2. | Divisional Review |
| 3. | Dividend |
| 4. | Balance Sheets and Cash Conversion |
| 5. | Fixed Asset Investments |
| 6. | Pensions |
| 7. | Tax |
| 8. | Interest |
| 9. | Exceptional Items and amounts written off investments |
| 10. | IFRS |
| 11. | Additional Information on Outlook |
| 12. | Offshoring and Outsourcing |
| 13. | CMP Media Statistics |
1. SUMMARY OF FULL YEAR 2004 FINANCIAL RESULTS
| | Group Turnover Twelve months to 31 December (£m) | | Group Operating Profit* Twelve months to 31 December (£m) | |
| |
| |
| |
| | 2004 | | 2003 | | Change (%) | | Underlying #(%) | | 2004 | | 2003 | | Change (%) | | Underlying #(%) | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
CMP Media | | | 193.8 | | | 210.5 | | | (7.9 | ) | | (3.2 | ) | | 23.0 | | | 14.8 | | | 55.4 | | | 52.0 | |
CMPMedica | | | 29.8 | | | — | | | 100.0 | | | — | | | 3.4 | | | — | | | 100.0 | | | — | |
CMP Asia | | | 50.5 | | | 44.4 | | | 13.7 | | | 9.4 | | | 15.0 | | | 12.6 | | | 19.0 | | | 7.5 | |
CMPi | | | 159.3 | | | 135.0 | | | 18.0 | | | 4.1 | | | 33.6 | | | 25.3 | | | 32.8 | | | 10.4 | |
UAP | | | 58.5 | | | 58.1 | | | 0.7 | | | 0.0 | | | 13.2 | | | 14.0 | | | (5.7 | ) | | (8.0 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Professional Media | | | 491.9 | | | 448.0 | | | 9.8 | | | 0.6 | | | 88.2 | | | 66.7 | | | 32.2 | | | 14.8 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
News Distribution | | | 94.8 | | | 94.8 | | | 0.0 | | | 10.6 | | | 24.0 | | | 13.4 | | | 79.1 | | | 103.2 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Market Research | | | 222.9 | | | 203.9 | | | 9.3 | | | 5.3 | | | 20.1 | | | 19.3 | | | 4.1 | | | (12.1 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total | | | 809.6 | | | 746.7 | | | 8.4 | | | 3.2 | | | 132.3 | | | 99.4 | | | 33.1 | | | 20.0 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | |
# | Underlying: adjusted for the estimated effects of acquisitions, foreign exchange, SARS and biennial events |
* | before amortisation of goodwill and intangible assets and exceptional items |
Underlying revenue was up 3.2 per cent – after adjusting for the effects of acquisitions, foreign exchange, SARS and biennials. Group revenue in 2004 was increased by £90.1m of revenue from 2004 acquisitions and the full year effect of acquisitions made during 2003. The weakness of the US dollar has a direct translation impact – with two thirds of UBM revenue reported locally in US dollars, group revenue was reduced by £53.0m as a result of foreign exchange.
The average rate of $:£ exchange in 2004 was 1.83 (1.64), together with the effects of other currency movements this reduced operating profit in 2004 by £7m. A 1 cent movement in the US dollar against sterling is approximately equivalent to a move in profit of around £300,000 over the full year.
2. DIVISIONAL REVIEW
Professional Media
| | Turnover Twelve months to 31 December | | Operating Profit* Twelve months to 31 December | |
| |
| |
| |
| | 2004 £m | | 2003 £m | | Change % | | 2004 £m | | 2003 £m | | Change % | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
CMP Media | | | 193.8 | | | 210.5 | | | (7.9 | ) | | 23.0 | | | 14.8 | | | 55.4 | |
CMPMedica | | | 29.8 | | | — | | | 100.0 | | | 3.4 | | | — | | | 100.0 | |
CMP Asia | | | 50.5 | | | 44.4 | | | 13.7 | | | 15.0 | | | 12.6 | | | 19.0 | |
CMPi | | | 159.3 | | | 135.0 | | | 18.0 | | | 33.6 | | | 25.3 | | | 32.8 | |
UAP | | | 58.5 | | | 58.1 | | | 0.7 | | | 13.2 | | | 14.0 | | | (5.7 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total | | | 491.9 | | | 448.0 | | | 9.8 | | | 88.2 | | | 66.7 | | | 32.2 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Profitability at CMP Media has improved significantly. An increase in operating margins from 7.0 per cent to 11.9 per cent has boosted operating profits to £23.0m (£14.8m). Despite tougher comparatives in the second half of 2003, overall full year underlying technology revenues were only down 1 per cent - online revenues were strongly up by 29 per cent, events were up 11 per cent, continuing revenues from traditional print publishing were down 2 per cent. CMP Media’s online business moved into operating profit. Custom marketing solutions and integrated multi-media marketing packages continue to do well, to the overall benefit of CMP Media’s technology business – this does however dilute traditional print yields which were down 1.5 per cent.
In 2004 CMP Healthcare Media was 18 per cent of CMP Media’s total revenue. Last year’s healthcare acquisition (The Oncology Group and Cliggott Publishing) is fully integrated and performed ahead of its business case. Underlying healthcare publishing revenues were up 7.6 per cent. Revenue from the medical education business was down 31.6 per cent as the regulatory issues of the second quarter registered in both the third and fourth quarters of 2004.
Further operating efficiencies were achieved across CMP Media. In addition, organic investment projects delivered £12m of revenue and £4m of incremental contribution.
CMPMedica, acquired on 30 July 2004, is ahead of plan. CMPMedica’s underlying revenues are up 6.4 per cent, with the important French market performing well. CMPMedica’s subsequent JV acquisition of Axilog is providing it with greater access to doctors’ desktops in France.
CMP Asia’s profit is now well ahead of pre SARS levels, with visitor attendance at Hong Kong shows up by around 40 per cent on 2003, and particular successes from the jewellery fairs, the beauty fair and the natural health fairs in Japan. Profits of £15.0m reflected improved strength in the established business and the effects of the steady flow of new products launched in recent years.
CMP Information increased exhibition space and – boosted by the acquisitions and new product launches – grew display market share in the UK and US to 38 per cent (35 per cent). Revenues increased by 18.0 per cent and further improvements in margin drove a 32.8 per cent increase in operating profit. This growth was boosted by the businesses acquired in 2003 (including The Builder Group and Barbour Index) which are performing ahead of plan. Increased product improvements and launches helped to grow underlying revenue by 4.1 per cent and underlying operating profit by 10.4 per cent.
UAP’s performance in the second half of 2004 saw a continuation of the mixed trends in the first half. Overall revenue was stable, with strong performances from Daltons Weekly and DaltonsBusiness.com, continued progress at Auto Exchange, but a decline in revenue at Exchange & Mart. Margins were down due to the costs of restructuring, promotions and reinvestment in core brands.
In 2005 UAP is investing in the E&M brand in order to accelerate the migration online. The acquisition in February 2005 of The Publican and other licensed trade assets strengthens the breadth and depth of UAP’s range of specialist titles and offers cross selling opportunities with the Businesses for Sale section of Daltons Weekly.
PR Newswire - News Distribution
| | Turnover Twelve months to 31 December | | Operating Profit* Twelve months to 31 December | |
| |
| |
| |
| | 2004 £m | | 2003 £m | | Change % | | 2004 £m | | 2003 £m | | Change % | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
PR Newswire | | | 94.8 | | | 94.8 | | | — | | | 24.0 | | | 13.4 | | | 79.1 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
PR Newswire achieved a 103.2 per cent increase in underlying operating profit, an operating margin increase to 25.3 per cent , up from 14.1 per cent in 2003, and an underlying 10.6 per cent increase in revenue.
There were three main factors behind PR Newswire’s growth; improvements in core US wire volumes and yield, the increasing success of organic product launches, and significant improvements in the profitability of operations outside of the Americas.
US wire volumes increased by 3.7 per cent with yields up 6.6 per cent. The core messaging business benefited from the strength of the Canada Newswire JV which achieved a 15 per cent increase in revenue and a 14 per cent increase in operating profit. Video news release and media contacts database products, both grew revenue by over a third, generating £10m in revenue and moving into profit. Effective cost control has succeeded in turning the businesses outside America from a £2.7m loss in 2003 into a profit in 2004.
NOP World - Market Research
| | Turnover Twelve month to 31 December | | Operating Profit* Twelve months to 31 December | |
| |
| |
| |
| | 2004 £m | | 2003 £m | | Change % | | 2004 £m | | 2003 £m | | Change % | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
NOP World | | | 222.9 | | | 203.9 | | | 9.3 | | | 20.1 | | | 19.3 | | | 4.1 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Mediamark Research, Allison Fisher, Eurisko and NOP Research each grew revenue by over 10 per cent, together they accounted for over 90 per cent of NOP’s total profit. And there are signs of improvement in the US healthcare and consumer business. The reorganisation of NOP along sector lines and the investment in new products, improved marketing and higher productivity is now boosting the performance of the custom businesses. Non-recurring restructuring costs and losses on discontinued businesses reduced operating profit by £3m.
3. DIVIDEND
In line with the progressive dividend policy, the Board is recommending a final dividend of 8.37 pence (5.70 pence), bringing the total for the year to 12.00 pence (9.00 pence), an increase of 33.3 per cent. This increase reflects the excellent performance achieved in 2004 and the directors’ confidence in the long-term outlook for the business.
The final dividend on the ordinary shares will be paid on 26 May to shareholders on the register on 29 March.
The dividend on the 5,446,789 outstanding B shares will be 8.00 pence per share. This dividend will be payable on 25 April to shareholders on the register on 29 March.
4. BALANCE SHEET AND CASH CONVERSION
Net debt at the end of the period was £68.8m, after expenditure of £191.9m on acquisitions during the year and strong operating cash conversion of 102.3 per cent of operating profit. The year end net debt follows the retirement of $250m of 7.25 per cent debt in July and $125m of 8.04 per cent debt in September.
5. FIXED ASSET INVESTMENTS
UBM holds investments in five, ITN, SIS, SDN, Paperloop and The Press Association. Five revenue grew by 11.1per cent to £288.8m (£259.9m) and increased operating profit to £19.5m (£8.5m). Audience share increased to 6.7 per cent (6.6 per cent) and share of advertising revenue increased from 8.1 per cent to 8.3 per cent. Five’s share of Individual’s viewing on the Freeview platform has increased to 9.3 per cent .
Income from fixed asset investments - including SDN, PA and ITN – amounted to £6.0m.
6. PENSIONS
As at 31 December 2004, the pension deficit of £95.2m had been increased by £11.3m on the prior year end, largely reflecting an increase in the assumed rate of inflation.
7. TAX
The effective tax rate in 2004 was 21.8 per cent (22.0 per cent).
Following the successful resolution of outstanding tax liabilities, there was a £121.0m reduction in prior year liabilities. The year end tax creditor has been reduced by £100.5m to £208.0m (£308.5m). The tax creditor also reflects a £20.5m accrual in respect of 2004 and a prudent provision for potential tax liabilities in respect of prior years.
8. INTEREST
Net interest income for the year (before the FRS17 financial expense ) was £12.5m (£9.4m).
9. EXCEPTIONAL ITEMS AND AMOUNTS WRITTEN OFF INVESTMENTS
A net exceptional profit of £7.2m was credited to the profit on ordinary activities before tax. This comprised £18.9m additional profit relating to 2000 disposals and £11.7m written off investments. In December 2004, United agreed a settlement payment of £32m from Granada in respect of outstanding items relating to the 2000 disposals. The additional profit on disposal represents this receipt, after deduction of interest, costs and the offset of recorded receivables. The Group has also written down the carrying value of certain fixed asset investments, to reflect their expected realisable value.
As referred to above, there was also an exceptional taxation credit of £121.0m.
10. IFRS SUMMARY
UBM has estimated the impact of IFRS as if used as the accounting basis for its 2004 results. There is a significant positive impact on profit due to the non amortisation of goodwill under IFRS; the net effect of other changes is expected to be immaterial.
| | £m’s | |
| |
|
| |
Profit for the financial year in accordance with UK GAAP | | | 111.3 | |
IFRS adjustments (unaudited) | | | | |
- amortisation of goodwill and intangible assets | | | 122.9 | |
- share based payments | | | (1.5 | ) |
- equity accounting | | | 1.7 | |
- deferred tax | | | 0.9 | |
- pensions | | | 0.1 | |
- other | | | 0.4 | |
Profit in accordance with IFRS | | | 235.8 | |
11. ADDITIONAL INFORMATION ON OUTLOOK
The overall start to the year has been promising. Forward bookings are ahead - with events worldwide up by over 10 per cent and forward bookings for medical education indicating a recovery towards 2003 levels. In healthcare, CMPMedica’s forward bookings in its drug directories are up over 5 per cent compared with the same time last year. Technology publishing remains soft but online continues to grow strongly. Following the good results from the organic investment programme of recent years we are increasing new product investment by a further £5m to £10m in 2005.
12. OFFSHORING AND OUTSOURCING
UBM has stepped up its programme of offshoring and outsourcing. Projects already offshored or outsourced include data processing, telephone interviewing, software upgrades, website conversions and circulation management. New projects currently being finalised or in planning are not expected to have a material effect in 2005 but should realise annualised savings of approximately $20m by 2007.
13. CMP Media Statistics
Due to the progressive decline in the significance of this indicator since its initial publication in 2001 UBM will in future publish these statistics on a quarterly rather than a monthly basis. The next report will therefore relate to the first quarter of 2005.
For further information please contact:
For United Business Media enquiries:
Michael Waring | United Business Media | 020 7921 5031 |
Colin Browne | The Maitland Consultancy | 020 7379 5151 |
Notes to Editors:
United Business Media plc (http://www.unitedbusinessmedia.com) is a leading provider of business information services to the technology, healthcare, media, automotive, financial services and property industries. UBM offers services in market research, consultancy, news distribution, publishing and events to customers across the globe. Its brands include NOP World, one of the largest market research groups globally; PR Newswire, the world’s leading corporate news distribution service and CMP, the B2B media and exhibition group operating in high tech, healthcare, property, entertainment, jewellery & fashion in the US, UK, Asia and Europe.
This press release includes statements which are not historical facts and are considered “forward-looking” within the meaning of Section 27 of the Securities Act of 1933, as amended. These forward-looking statements reflect UBM’s current views about future events, business and growth strategy and financial performance. These forward-looking statements are identified by their use of terms and phrases such as “believe,” “expect,” “plan,” “anticipate,” “on target” and similar expressions identifying forward-looking statements. Investors should not rely on forward-looking statements because they are subject to a variety of risks, uncertainties and other factors that could cause actual results to differ materially from UBM’s expectations. UBM expressly does not undertake any duty to update forward-looking statements. Management does not attempt to update forecasts unless conditions materially change.
Group profit and loss account
for the year ended 31 December 2004
Notes | | | Before exceptional items 2004 £m | | Exceptional items (note 3) 2004 £m | | Total 2004 £m | | Before exceptional items 2003 £m | | Exceptional items (note 3) 2003 £m | | Total 2003 £m | |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Turnover - group and share of joint ventures | | | | | | | | | | | | | | | | | | | |
| Continuing operations | | | 803.8 | | | — | | | 803.8 | | | 770.3 | | | — | | | 770.3 | |
1 | Less: share of joint ventures’ turnover | | | (24.0 | ) | | — | | | (24.0 | ) | | (23.6 | ) | | — | | | (23.6 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | 779.8 | | | — | | | 779.8 | | | 746.7 | | | — | | | 746.7 | |
| Acquisitions | | | 29.8 | | | — | | | 29.8 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
1 | Group turnover | | | 809.6 | | | — | | | 809.6 | | | 746.7 | | | — | | | 746.7 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Group operating profit / (loss) | | | | | | | | | | | | | | | | | | | |
| Continuing operations | | | 1.7 | | | — | | | 1.7 | | | (29.1 | ) | | — | | | (29.1 | ) |
| Acquisitions | | | (5.1 | ) | | — | | | (5.1 | ) | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Group operating loss | | | (3.4 | ) | | — | | | (3.4 | ) | | (29.1 | ) | | — | | | (29.1 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Share of operating profit in joint ventures and associates | | | | | | | | | | | | | | | | | | | |
| Continuing operations | | | 3.7 | | | — | | | 3.7 | | | 2.9 | | | — | | | 2.9 | |
| Acquisitions | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | 3.7 | | | — | | | 3.7 | | | 2.9 | | | — | | | 2.9 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Income from other fixed asset investments | | | 6.0 | | | — | | | 6.0 | | | 3.9 | | | — | | | 3.9 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
1 | Total operating profit / (loss) | | | 6.3 | | | — | | | 6.3 | | | (22.3 | ) | | — | | | (22.3 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
3 | Additional profit on prior year disposals | | | — | | | 18.9 | | | 18.9 | | | — | | | — | | | — | |
3 | Amounts written off investments | | | — | | | (11.7 | ) | | (11.7 | ) | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Profit / (loss) on ordinary activities before interest | | | 6.3 | | | 7.2 | | | 13.5 | | | (22.3 | ) | | — | | | (22.3 | ) |
4 | Net interest income | | | 12.5 | | | — | | | 12.5 | | | 9.4 | | | — | | | 9.4 | |
| Other finance expense | | | (3.4 | ) | | — | | | (3.4 | ) | | (5.5 | ) | | — | | | (5.5 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
2 | Profit / (loss) on ordinary activities before tax | | | 15.4 | | | 7.2 | | | 22.6 | | | (18.4 | ) | | — | | | (18.4 | ) |
| | | | | | | | | | | | | | | | | | | | |
5 | Tax on profit / (loss) on ordinary activities | | | (30.8 | ) | | — | | | (30.8 | ) | | (22.7 | ) | | — | | | (22.7 | ) |
3 | Exceptional taxation credit | | | — | | | 121.0 | | | 121.0 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Profit / (loss) on ordinary activities after tax | | | (15.4 | ) | | 128.2 | | | 112.8 | | | (41.1 | ) | | — | | | (41.1 | ) |
| Equity minority interests | | | (1.5 | ) | | — | | | (1.5 | ) | | (0.3 | ) | | — | | | (0.3 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Profit / (loss) for the financial year | | | (16.9 | ) | | 128.2 | | | 111.3 | | | (41.4 | ) | | — | | | (41.4 | ) |
6 | Dividends - equity | | | | | | | | | (40.2 | ) | | | | | | | | (30.2 | ) |
| - non-equity | | | | | | | | | (0.4 | ) | | | | | | | | (0.4 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | (40.6 | ) | | | | | | | | (30.6 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Retained profit / (loss) for the financial year | | | | | | | | | 70.7 | | | | | | | | | (72.0 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| Earnings/(loss) per share | | | | | | | | | | | | | | | | | | | |
7 | - adjusted | | | | | | | | | 32.6 | p | | | | | | | | 23.9 | p |
7 | - basic | | | | | | | | | 33.2 | p | | | | | | | | (12.5 | ) p |
7 | - diluted | | | | | | | | | 29.6 | p | | | | | | | | (12.5 | ) p |
Balance sheets
at 31 December 2004
| | | Group 2004 £m | | As restated Group 2003 £m | | Company 2004 £m | | Company 2003 £m | |
| | |
| |
| |
| |
| |
| Fixed assets | | | | | | | | | | | | | |
| Intangible assets | | | 495.8 | | | 430.8 | | | — | | | — | |
| Tangible assets | | | 50.1 | | | 54.5 | | | — | | | — | |
| Investments in subsidiary undertakings | | | — | | | — | | | 3,349.8 | | | 3,373.4 | |
| Investments in joint ventures: | | | | | | | | | | | | | |
| - share of gross assets | | | 16.6 | | | 16.7 | | | — | | | — | |
| - share of gross liabilities | | | (7.8 | ) | | (5.5 | ) | | — | | | — | |
| Investments in joint ventures | | | 8.8 | | | 11.2 | | | — | | | — | |
| Investments in associated undertakings | | | 1.9 | | | 0.2 | | | — | | | — | |
| Other investments | | | 146.8 | | | 168.9 | | | — | | | — | |
| | |
|
| |
|
| |
|
| |
|
| |
| | | | 703.4 | | | 665.6 | | | 3,349.8 | | | 3,373.4 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Current assets | | | | | | | | | | | | | |
| Stocks and work in progress | | | 22.8 | | | 20.4 | | | — | | | — | |
| Debtors | | | 198.0 | | | 158.5 | | | 141.9 | | | 118.3 | |
| Short term liquid funds | | | 234.2 | | | 425.2 | | | — | | | — | |
| Cash at bank and in hand | | | 144.6 | | | 185.9 | | | 0.3 | | | 0.2 | |
| | |
|
| |
|
| |
|
| |
|
| |
| | | | 599.6 | | | 790.0 | | | 142.2 | | | 118.5 | |
| Creditors: amounts falling due within one year | | | (668.1 | ) | | (1,076.6 | ) | | (34.2 | ) | | (246.6 | ) |
| | |
|
| |
|
| |
|
| |
|
| |
| Net current (liabilities)/ assets | | | (68.5 | ) | | (286.6 | ) | | 108.0 | | | (128.1 | ) |
| | |
|
| |
|
| |
|
| |
|
| |
| Total assets less current liabilities | | | 634.9 | | | 379.0 | | | 3,457.8 | | | 3,245.3 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Creditors: amounts falling due after more than one year | | | | | | | | | | | | | |
| Bank and other loans | | | (96.1 | ) | | (101.9 | ) | | (130.2 | ) | | (138.2 | ) |
| Other creditors | | | (4.6 | ) | | (5.4 | ) | | (1,999.4 | ) | | (1,680.1 | ) |
| Convertible debt | | | (208.7 | ) | | — | | | — | | | — | |
| | |
|
| |
|
| |
|
| |
|
| |
| | | | (309.4 | ) | | (107.3 | ) | | (2,129.6 | ) | | (1,818.3 | ) |
| | |
|
| |
|
| |
|
| |
|
| |
| Provisions for liabilities and charges | | | (50.0 | ) | | (63.1 | ) | | — | | | — | |
| | |
|
| |
|
| |
|
| |
|
| |
| Net assets excluding pension liability | | | 275.5 | | | 208.6 | | | 1,328.2 | | | 1,427.0 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Pension liability | | | (95.2 | ) | | (83.9 | ) | | — | | | — | |
| | |
|
| |
|
| |
|
| |
|
| |
| Net assets including pension liability | | | 180.3 | | | 124.7 | | | 1,328.2 | | | 1,427.0 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Capital and reserves | | | | | | | | | | | | | |
| Called up share capital | | | 84.5 | | | 84.5 | | | 84.5 | | | 84.5 | |
| Share premium account | | | 310.8 | | | 309.4 | | | 310.8 | | | 309.4 | |
| Merger reserve | | | 31.3 | | | 31.3 | | | — | | | — | |
| Other reserves | | | 156.0 | | | 160.1 | | | 126.2 | | | 126.2 | |
| Profit and loss account | | | (404.5 | ) | | (461.6 | ) | | 806.7 | | | 906.9 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Shareholders’ funds (including non-equity interests) | | | 178.1 | | | 123.7 | | | 1,328.2 | | | 1,427.0 | |
| Equity minority interests | | | 2.2 | | | 1.0 | | | — | | | — | |
| | |
|
| |
|
| |
|
| |
|
| |
| Capital employed | | | 180.3 | | | 124.7 | | | 1,328.2 | | | 1,427.0 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Equity shareholders’ funds | | | 177.6 | | | 123.2 | | | 1,327.7 | | | 1,426.5 | |
| Non-equity shareholders’ funds | | | 0.5 | | | 0.5 | | | 0.5 | | | 0.5 | |
| | |
|
| |
|
| |
|
| |
|
| |
| Shareholders’ funds | | | 178.1 | | | 123.7 | | | 1,328.2 | | | 1,427.0 | |
| | |
|
| |
|
| |
|
| |
|
| |
These financial statements were approved by a duly appointed and authorised committee of the Board of Directors on 24 February 2005 and were signed on its behalf by:
Geoff Unwin Director
Clive Hollick Director
Group cash flow statement
for the year ended 31 December 2004
Notes | | | 2004 £m | | 2003 £m | |
| | |
| |
| |
8 | Net cash inflow from operating activities | | | 107.1 | | | 84.6 | |
| Dividends received from joint ventures and associated undertakings | | | 4.0 | | | 2.1 | |
| Returns on investments and servicing of finance | | | | | | | |
| Interest received | | | 44.1 | | | 20.5 | |
| Interest paid | | | (36.3 | ) | | (18.2 | ) |
| Dividends paid to minority shareholders | | | — | | | (1.3 | ) |
| Dividends paid to non-equity shareholders | | | (0.4 | ) | | (0.6 | ) |
| Income from other fixed asset investments | | | 5.6 | | | 5.4 | |
| | |
|
| |
|
| |
| Net cash inflow from returns on investments and servicing of finance | | | 13.0 | | | 5.8 | |
| Taxation | | | | | | | |
| UK corporation tax received | | | 1.0 | | | 8.9 | |
| Overseas tax paid | | | (11.0 | ) | | (0.5 | ) |
| | |
|
| |
|
| |
| Taxation (paid) / received | | | (10.0 | ) | | 8.4 | |
| Capital expenditure and financial investment | | | | | | | |
| Purchase of tangible fixed assets | | | (8.5 | ) | | (6.9 | ) |
| Proceeds from sale of tangible fixed assets | | | 1.9 | | | — | |
| Proceeds from sale of investments | | | 3.0 | | | 10.3 | |
| Increase in investments | | | — | | | (5.4 | ) |
| Investment in own shares - ESOP | | | (4.1 | ) | | — | |
| | |
|
| |
|
| |
| Net cash outflow from capital expenditure and financial investment | | | (7.7 | ) | | (2.0 | ) |
| Acquisitions and disposals | | | | | | | |
| Purchase of subsidiary undertakings and businesses | | | (199.9 | ) | | (138.3 | ) |
| Net cash acquired with subsidiary undertakings and businesses | | | 9.7 | | | 8.4 | |
| Investments in joint ventures and associated undertakings | | | (1.7 | ) | | — | |
| | |
|
| |
|
| |
| Net cash outflow from acquisitions and disposals | | | (191.9 | ) | | (129.9 | ) |
| Equity dividends paid to shareholders | | | (31.2 | ) | | (24.4 | ) |
| | |
|
| |
|
| |
| Net cash outflow before use of liquid resources and financing | | | (116.7 | ) | | (55.4 | ) |
| Management of liquid resources | | | | | | | |
| Sale of current asset investments | | | 176.6 | | | 134.9 | |
| Decrease / (increase) in short term deposits | | | 169.5 | | | (103.3 | ) |
| | |
|
| |
|
| |
| Net cash inflow from management of liquid resources | | | 346.1 | | | 31.6 | |
| Financing | | | | | | | |
| Proceeds from issue of ordinary share capital | | | 1.5 | | | 1.0 | |
| Return of capital to shareholders (including costs) | | | (1.9 | ) | | (3.6 | ) |
| (Decrease) / increase in bank loans | | | (98.9 | ) | | 21.1 | |
| Repayment of loan notes | | | — | | | (1.2 | ) |
| | |
|
| |
|
| |
| Net cash (outflow) / inflow from financing | | | (99.3 | ) | | 17.3 | |
| | |
|
| |
|
| |
| Increase / (decrease) in cash in the year | | | 130.1 | | | (6.5 | ) |
| | |
|
| |
|
| |
| Reconciliation of net cash flow to movement in net cash / (debt) | | 2004 £m | | 2003 £m |
|
| |
| |
| |
| Decrease / (increase) in cash in the year | | | 130.1 | | | (6.5 | ) |
| Cash outflow / (inflow) from debt | | | 98.9 | | | (19.9 | ) |
| Cash inflow from decrease in liquid resources | | | (346.1 | ) | | (31.6 | ) |
| | |
|
| |
|
| |
| Changes in net cash resulting from cash flows | | | (117.1 | ) | | (58.0 | ) |
| Other non-cash movements | | | (1.0 | ) | | (2.0 | ) |
| Translation difference | | | 2.8 | | | 13.0 | |
| | |
|
| |
|
| |
| Movement in net cash in year | | | (115.3 | ) | | (47.0 | ) |
| Opening net cash | | | 46.5 | | | 93.5 | |
| | |
|
| |
|
| |
9 | Closing net (debt) / cash | | | (68.8 | ) | | 46.5 | |
| | |
|
| |
|
| |
Liquid resources include term deposits and government and corporate securities.
Statement of group total recognised gains and losses
for the year ended 31 December 2004
| | 2004 £m | | 2003 £m | |
| |
| |
| |
Profit / (loss) for the financial year | | | 111.3 | | | (41.4 | ) |
Currency translation differences on foreign currency net investments: | | | | | | | |
Group | | | 3.6 | | | (20.4 | ) |
Joint ventures | | | (0.5 | ) | | (0.1 | ) |
Actuarial (loss) / gain recognised in the pension schemes | | | (14.9 | ) | | 11.6 | |
| |
|
| |
|
| |
Other recognised losses for the year | | | (11.8 | ) | | (8.9 | ) |
| |
|
| |
|
| |
Total recognised gains / (losses) for the year | | | 99.5 | | | (50.3 | ) |
Adjustment for investment in own shares (see note 11) | | | 3.7 | | | — | |
| |
|
| |
|
| |
Total recognised gains / (losses) since last annual report | | | 103.2 | | | (50.3 | ) |
| |
|
| |
|
| |
The historical cost result is not materially different from the reported loss in either year.
Reconciliation of movements in group shareholders’ funds
for the year ended 31 December 2004
| | 2004 £m | | As restated 2003 £m | |
Opening shareholders’ funds as reported | | | 123.7 | | | 211.3 | |
Adjustment for investment in own shares (see note 11) | | | — | | | (4.1 | ) |
| |
|
| |
|
| |
Opening shareholders’ funds - restated | | | 123.7 | | | 207.2 | |
Profit / (loss) for the financial year | | | 111.3 | | | (41.4 | ) |
Equity dividends | | | (40.2 | ) | | (30.2 | ) |
Non-equity dividends on B shares (see note 6) | | | (0.4 | ) | | (0.4 | ) |
| |
|
| |
|
| |
| | | 194.4 | | | 135.2 | |
Other recognised losses relating to the year | | | (11.8 | ) | | (8.9 | ) |
New share capital subscribed | | | 1.5 | | | 1.0 | |
Own share capital purchased - ESOP | | | (4.1 | ) | | — | |
Return of capital to shareholders | | | (1.9 | ) | | (3.6 | ) |
| |
|
| |
|
| |
Closing shareholders’ funds | | | 178.1 | | | 123.7 | |
| |
|
| |
|
| |
Notes to the financial statements
1. Business analysis
| | Group 2004 £m | | Group share of joint ventures 2004 £m | | Group 2003 £m | | Group share of joint ventures 2003 £m | |
| |
| |
| |
| |
| |
Turnover by division | | | | | | | | | | | | | |
Continuing operations: | | | | | | | | | | | | | |
CMP Media | | | 193.8 | | | 8.8 | | | 210.5 | | | 8.2 | |
CMP Asia | | | 50.5 | | | 4.5 | | | 44.4 | | | 3.5 | |
CMP Information | | | 159.3 | | | — | | | 135.0 | | | 1.6 | |
United Advertising Publications | | | 58.5 | | | — | | | 58.1 | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Professional media | | | 462.1 | | | 13.3 | | | 448.0 | | | 13.3 | |
News distribution | | | 94.8 | | | 10.7 | | | 94.8 | | | 10.3 | |
Market research | | | 222.9 | | | — | | | 203.9 | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
Continuing operations | | | 779.8 | | | 24.0 | | | 746.7 | | | 23.6 | |
| |
|
| |
|
| |
|
| |
|
| |
Acquisitions: | | | | | | | | | | | | | |
CMPMedica | | | 29.8 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 809.6 | | | 24.0 | | | 746.7 | | | 23.6 | |
| |
|
| |
|
| |
|
| |
|
| |
Turnover by geographic market | | | | | | | | | | | | | |
United Kingdom | | | 249.6 | | | — | | | 225.7 | | | 1.6 | |
North America | | | 424.1 | | | 18.5 | | | 450.1 | | | 17.7 | |
Europe and Middle East | | | 78.1 | | | 1.0 | | | 31.5 | | | 0.8 | |
Pacific | | | 57.8 | | | 4.5 | | | 39.4 | | | 3.5 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | 809.6 | | | 24.0 | | | 746.7 | | | 23.6 | |
| |
|
| |
|
| |
|
| |
|
| |
Turnover analysis is based on turnover by origin. Turnover by destination would not be materially different.
Net operating assets/ (liabilities) by division | | 2004 £m | | As restated 2003 £m | |
| |
| |
| |
CMP Media | | | 118.7 | | | 144.6 | |
CMPMedica | | | 150.9 | | | — | |
CMP Asia | | | (7.0 | ) | | (4.0 | ) |
CMP Information | | | 65.6 | | | 78.9 | |
United Advertising Publications | | | 7.3 | | | 6.5 | |
| |
|
| |
|
| |
Professional media | | | 335.5 | | | 226.0 | |
News distribution | | | 4.8 | | | 12.1 | |
Market research | | | 80.2 | | | 69.0 | |
| |
|
| |
|
| |
| | | 420.5 | | | 307.1 | |
| |
|
| |
|
| |
by geographic market | | | | | | | |
United Kingdom | | | 92.8 | | | 70.0 | |
North America | | | 176.9 | | | 226.3 | |
Europe and Middle East | | | 159.0 | | | 16.4 | |
Pacific | | | (8.2 | ) | | (5.6 | ) |
| |
|
| |
|
| |
| | | 420.5 | | | 307.1 | |
| |
|
| |
|
| |
Reconciliation of net operating assets to net assets | | | | | | | |
Net operating assets | | | 420.5 | | | 307.1 | |
Investments | | | 391.7 | | | 605.5 | |
Corporation tax | | | (208.0 | ) | | (308.5 | ) |
Net borrowings | | | (300.2 | ) | | (376.0 | ) |
Proposed dividend | | | (28.5 | ) | | (19.5 | ) |
Pension liability | | | (95.2 | ) | | (83.9 | ) |
| |
|
| |
|
| |
Net assets | | | 180.3 | | | 124.7 | |
| |
|
| |
|
| |
1. Business analysis (continued)
| | Group 2004 £m | | Group share of joint ventures 2004 £m | | Total 2004 £m | |
| |
| |
| |
| |
*Operating profit before amortisation of intangible assets by division | | | | | | | | | | |
Continuing operations: | | | | | | | | | | |
CMP Media | | | 21.8 | | | 1.2 | | | 23.0 | |
CMP Asia | | | 14.5 | | | 0.5 | | | 15.0 | |
CMP Information | | | 33.6 | | | — | | | 33.6 | |
United Advertising Publications | | | 13.2 | | | — | | | 13.2 | |
| |
|
| |
|
| |
|
| |
Professional media | | | 83.1 | | | 1.7 | | | 84.8 | |
News distribution | | | 20.5 | | | 3.5 | | | 24.0 | |
Market research | | | 20.1 | | | — | | | 20.1 | |
| |
|
| |
|
| |
|
| |
Continuing operations | | | 123.7 | | | 5.2 | | | 128.9 | |
| |
|
| |
|
| |
|
| |
Acquisitions: | | | | | | | | | | |
CMPMedica | | | 3.4 | | | — | | | 3.4 | |
| |
|
| |
|
| |
|
| |
*Operating profit before amortisation of intangible assets | | | 127.1 | | | 5.2 | | | 132.3 | |
| |
|
| |
|
| |
|
| |
Amortisation of intangible assets | | | (124.5 | ) | | (1.5 | ) | | (126.0 | ) |
| |
|
| |
|
| |
|
| |
*Operating profit / (loss) by division | | | | | | | | | | |
Continuing operations: | | | | | | | | | | |
CMP Media | | | (38.7 | ) | | 0.7 | | | (38.0 | ) |
CMP Asia | | | 10.9 | | | 0.5 | | | 11.4 | |
CMP Information | | | (3.7 | ) | | — | | | (3.7 | ) |
United Advertising Publications | | | 12.3 | | | — | | | 12.3 | |
| |
|
| |
|
| |
|
| |
Professional media | | | (19.2 | ) | | 1.2 | | | (18.0 | ) |
News distribution | | | 19.1 | | | 2.5 | | | 21.6 | |
Market research | | | 7.9 | | | — | | | 7.9 | |
| |
|
| |
|
| |
|
| |
Continuing operations | | | 7.8 | | | 3.7 | | | 11.5 | |
| |
|
| |
|
| |
|
| |
Acquisitions: | | | | | | | | | | |
CMPMedica | | | (5.2 | ) | | — | | | (5.2 | ) |
| |
|
| |
|
| |
|
| |
*Operating profit | | | 2.6 | | | 3.7 | | | 6.3 | |
| |
|
| |
|
| |
|
| |
Non-operating exceptional items and amounts written off investments | | | | | | | | | 7.2 | |
Net interest and other financial income | | | | | | | | | 9.1 | |
| | | | | | | |
|
| |
Profit on ordinary activities before tax | | | | | | | | | 22.6 | |
| | | | | | | |
|
| |
*Operating profit / (loss) by geographic market | | | | | | | | | | |
United Kingdom | | | (7.4 | ) | | — | | | (7.4 | ) |
North America | | | (6.6 | ) | | 3.6 | | | (3.0 | ) |
Europe and Middle East | | | 3.4 | | | (0.4 | ) | | 3.0 | |
Pacific | | | 13.2 | | | 0.5 | | | 13.7 | |
| |
|
| |
|
| |
|
| |
*Operating profit | | | 2.6 | | | 3.7 | | | 6.3 | |
| |
|
| |
|
| |
|
| |
Non-operating exceptional items and amounts written off investments | | | | | | | | | 7.2 | |
Net interest and other financial income | | | | | | | | | 9.1 | |
| | | | | | | |
|
| |
Profit on ordinary activities before tax | | | | | | | | | 22.6 | |
| | | | | | | |
|
| |
|
*Includes income from other fixed asset investments of £6.0 million. |
1. Business analysis (continued)
| | Group 2003 £m | | Group share of joint ventures 2003 £m | | Total 2003 £m | |
| |
| |
| |
| |
*Operating profit before amortisation of intangible assets by division | | | | | | | | | | |
Continuing operations: | | | | | | | | | | |
CMP Media | | | 14.1 | | | 0.7 | | | 14.8 | |
CMP Asia | | | 12.1 | | | 0.5 | | | 12.6 | |
CMP Information | | | 25.2 | | | 0.1 | | | 25.3 | |
United Advertising Publications | | | 14.0 | | | — | | | 14.0 | |
| |
|
| |
|
| |
|
| |
Professional media | | | 65.4 | | | 1.3 | | | 66.7 | |
News distribution | | | 10.2 | | | 3.2 | | | 13.4 | |
Market research | | | 19.3 | | | — | | | 19.3 | |
| |
|
| |
|
| |
|
| |
*Operating profit before amortisation of intangible assets | | | 94.9 | | | 4.5 | | | 99.4 | |
| |
|
| |
|
| |
|
| |
Amortisation of intangible assets | | | (120.1 | ) | | (1.6 | ) | | (121.7 | ) |
| |
|
| |
|
| |
|
| |
*Operating (loss)/ profit by division | | | | | | | | | | |
Continuing operations: | | | | | | | | | | |
CMP Media | | | (38.4 | ) | | 0.1 | | | (38.3 | ) |
CMP Asia | | | (1.4 | ) | | 0.5 | | | (0.9 | ) |
CMP Information | | | (4.3 | ) | | 0.1 | | | (4.2 | ) |
United Advertising Publications | | | 13.3 | | | — | | | 13.3 | |
| |
|
| |
|
| |
|
| |
Professional media | | | (30.8 | ) | | 0.7 | | | (30.1 | ) |
News distribution | | | 0.7 | | | 2.2 | | | 2.9 | |
Market research | | | 4.9 | | | — | | | 4.9 | |
| |
|
| |
|
| |
|
| |
*Operating (loss)/ profit | | | (25.2 | ) | | 2.9 | | | (22.3 | ) |
| |
|
| |
|
| |
|
| |
Non-operating exceptional items | | | | | | | | | — | |
Net interest and other financial income | | | | | | | | | 3.9 | |
| | | | | | | |
|
| |
Loss on ordinary activities before tax | | | | | | | | | (18.4 | ) |
| | | | | | | |
|
| |
*Operating (loss)/ profit by geographic market | | | | | | | | | | |
United Kingdom | | | (6.1 | ) | | 0.6 | | | (5.5 | ) |
North America | | | (25.7 | ) | | 2.8 | | | (22.9 | ) |
Europe and Middle East | | | 9.8 | | | (0.9 | ) | | 8.9 | |
Pacific | | | (3.2 | ) | | 0.4 | | | (2.8 | ) |
| |
|
| |
|
| |
|
| |
*Operating (loss)/ profit | | | (25.2 | ) | | 2.9 | | | (22.3 | ) |
| |
|
| |
|
| |
|
| |
Non-operating exceptional items | | | | | | | | | — | |
Net interest and other financial income | | | | | | | | | 3.9 | |
Loss on ordinary activities before tax | | | | | | | | | (18.4 | ) |
| | | | | | | |
|
| |
|
*Includes income from other fixed asset investments of £3.7 million. |
2. Reconciliation of operating profit before amortisation and exceptionals to profit / (loss) before tax
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
Operating profit before amortisation of intangible assets and exceptional items | | | 132.3 | | | 99.4 | |
Amortisation of intangible assets: | | |
| | |
| |
- Group | | | (124.5 | ) | | (120.1 | ) |
- Joint ventures and associates | | | (1.5 | ) | | (1.6 | ) |
| |
|
| |
|
| |
Total operating profit / (loss) | | | 6.3 | | | (22.3 | ) |
Net interest income | | | 12.5 | | | 9.4 | |
Other finance expense | | | (3.4 | ) | | (5.5 | ) |
Exceptional items and amounts written off investments charged to profit / (loss) before tax (see note 3) | | | 7.2 | | | — | |
| |
|
| |
|
| |
Profit / (loss) before tax | | | 22.6 | | | (18.4 | ) |
| |
|
| |
|
| |
3. Exceptional items and amounts written off investments
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
Additional profit relating to prior year disposals (a) | | | 18.9 | | | — | |
Amounts written off investments (b) | | | (11.7 | ) | | — | |
Total charged to loss on ordinary activities before tax | | | 7.2 | | | — | |
| |
|
| |
|
| |
Exceptional taxation credit (c) | | | 121.0 | | | — | |
| |
|
| |
|
| |
(a) | In December 2004, United agreed a settlement of £32 million from Granada in respect of outstanding items relating to the 2000 disposals. The additional profit on disposal represents this receipt, after deduction of interest, costs, and the offset of recorded receivables. |
(b) | The group has written down the carrying value of certain fixed asset investments, to reflect their expected realisable value. It is the group’s intention to exit these investments. |
(c) | The group has resolved a number of outstanding items as a consequence of which there is a net exceptional tax credit of £121.0 million. |
4. Net interest income/(expense)
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
Interest receivable | | | 26.6 | | | 25.8 | |
Interest payable | – on bank loans and overdrafts | | | (2.3 | ) | | (1.0 | ) |
| – other | | | (11.8 | ) | | (15.4 | ) |
| | |
|
| |
|
| |
| | | 12.5 | | | 9.4 | |
| |
|
| |
|
| |
Interest receivable includes £9.8 million (2003: £8.9 million) of interest receivable from Channel 5 Television Group Limited in respect of shareholder loans.
5. Tax on profit / (loss) on ordinary activities
a) Analysis of tax charge for the year:
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
UK corporation tax at 30.0% (2003: 30.0%) | | | 16.9 | | | 15.9 | |
Overseas corporation tax | | | 12.3 | | | 5.4 | |
Tax relating to share of profit of joint ventures | | | 1.2 | | | 1.4 | |
| |
|
| |
|
| |
Total current tax | | | 30.4 | | | 22.7 | |
Overseas deferred tax | | | 0.4 | | | — | |
| | | 30.8 | | | 22.7 | |
| |
|
| |
|
| |
b) Factors affecting tax charge for the year:
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
Profit /(loss) on ordinary activities before tax | | | 22.6 | | | (18.4 | ) |
Profit / (loss) on ordinary activities before tax multiplied by standard rate of corporation tax in the UK of 30% | | | 6.8 | | | (5.5 | ) |
Effect of: | | | | | | | |
Expenses not deductible for tax purposes (primarily goodwill amortisation) | | | 43.1 | | | 35.2 | |
Tax effect of items not recognised in consolidated financial statements | | | (19.0 | ) | | (5.4 | ) |
Reversal of timing differences | | | 2.4 | | | 0.5 | |
Higher tax rates on overseas earnings | | | 4.3 | | | 0.4 | |
Additional profit relating to prior year disposals not taxable | | | (5.7 | ) | | — | |
Other | | | (1.5 | ) | | (2.5 | ) |
| |
|
| |
|
| |
Total current tax | | | 30.4 | | | 22.7 | |
| |
|
| |
|
| |
c) Factors that may affect future tax:
No deferred tax has been recognised on the retained profits and reserves of overseas subsidiaries or joint ventures or associated undertakings as there is currently no intention to remit such amounts to the UK.
Deferred tax assets have not been recognised, having given consideration to the likelihood of recovery of the balance.
6. Dividends
| | 2004 £m | | 2003 £m | |
| |
|
| |
|
| |
Equity dividends | | | | | | | |
Ordinary shares: | | | | | | | |
Interim of 3.63 p (2003: 3.3p) | | | 12.1 | | | 11.0 | |
Proposed final of 8.37p (2003: 5.7p) | | | 28.1 | | | 19.2 | |
Non-equity dividends - B shares | | | 0.4 | | | 0.4 | |
| |
|
| |
|
| |
| | | 40.6 | | | 30.6 | |
| |
|
| |
|
| |
Non-equity dividends relate to the accrual for the LIBOR linked dividend on 5,446,789 (2003: 6,212,819) B shares remaining in issue (see note 24).
7. Earnings/(loss) per share
| | 2004 Earnings/ (loss) £m | | 2004 Weighted average number of shares million | | 2004 Earnings/ (loss) per share pence | | 2003 Earnings/ (loss) £m | | 2003 Weighted average number of shares million | | 2003 Earnings/ (loss) per share pence | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Adjustment in respect of B share | | | 109.1 | | | 334.4 | | | 32.7 | | | 80.3 | | | 334.2 | | | 24.0 | |
dividends | | | (0.4 | ) | | — | | | (0.1 | ) | | (0.4 | ) | | — | | | (0.1 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Adjusted earnings per share | | | 108.7 | | | 334.4 | | | 32.6 | | | 79.9 | | | 334.2 | | | 23.9 | |
Adjustment in respect of amortisation of intangible assets | | | (126.0 | ) | | — | | | (37.7 | ) | | (121.7 | ) | | — | | | (36.4 | ) |
Adjustment in respect of exceptional items | | | 128.2 | | | — | | | 38.3 | | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Basic profit / (loss) per share | | | 110.9 | | | 334.4 | | | 33.2 | | | (41.8 | ) | | 334.2 | | | (12.5 | ) |
Dilution | | | 3.5 | | | 52.4 | | | (3.6 | ) | | — | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Diluted profit / (loss) per share | | | 114.4 | | | 386.8 | | | 29.6 | | | (41.8 | ) | | 334.2 | | | (12.5 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Adjusted earnings per share is presented as the directors consider that this is a meaningful measure of the performance of the group. For diluted earnings per share, the weighted average number of shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The group has two categories of dilutive potential ordinary shares: those share options granted to employees where the exercise price is less than the average market price of the company’s ordinary shares during the year and shares attributable to convertible debt. No adjustment has been made for the dilutive impact in 2003 as this would decrease reported loss per share. The impact of dilutive securities in 2004 would be to increase the profit by £3.5 million for convertible debt (2003: £3.7 million) and to increase weighted average shares by 4.6 million shares for employee share options (2003: 2.6 million) and 47.8 million shares for convertible debt (2003: 47.8 million).
8. Reconciliation of operating profit / (loss) to cash inflow from operating activities
| | Total 2004 £m | | Total 2003 £m | |
| |
|
| |
|
| |
Operating profit / (loss) | | | 6.3 | | | (22.3 | ) |
Depreciation charges | | | 12.9 | | | 25.3 | |
Amortisation of intangible assets – group | | | 124.5 | | | 120.1 | |
Share of results of joint ventures | | | (2.5 | ) | | (2.9 | ) |
Income from fixed asset investments | | | (6.0 | ) | | (3.9 | ) |
Profit on sale of fixed asset investments | | | — | | | (4.3 | ) |
Loss on sale of tangible fixed assets | | | — | | | 0.3 | |
Payments against provisions | | | (16.1 | ) | | (23.1 | ) |
Decrease / (increase) in stocks | | | 2.8 | | | (1.4 | ) |
(Increase) / decrease in debtors | | | (2.8 | ) | | 12.3 | |
Decrease in creditors | | | (3.3 | ) | | (11.9 | ) |
Other non-cash items including movements on provisions | | | (8.7 | ) | | (3.6 | ) |
| |
|
| |
|
| |
Cash inflow from operating activities | | | 107.1 | | | 84.6 | |
| |
|
| |
|
| |
The effect of exceptional items on cash inflow from operating activities was £nil (2003: £nil).
9. Analysis of movement in net cash
| | At 1 January 2004 £m | | Cash flow £m | | Other non-cash movements £m | | Exchange movements £m | | At 31 December 2004 £m | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Cash at bank and in hand | | | 185.9 | | | | | | | | | | | | 144.6 | |
Overdrafts | | | (2.7 | ) | | | | | | | | | | | (2.8 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | 183.2 | | | | | | | | | | | | 141.8 | |
Less deposits treated as liquid resources | | | (169.5 | ) | | | | | | | | | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | 13.7 | | | 130.1 | | | — | | | (2.0 | ) | | 141.8 | |
Debt due after one year | | | (101.9 | ) | | (212.7 | ) | | (1.1 | ) | | 10.9 | | | (304.8 | ) |
Debt due within one year | | | (460.0 | ) | | 311.7 | | | — | | | 8.3 | | | (140.0 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | (548.2 | ) | | 229.1 | | | (1.1 | ) | | 17.2 | | | (303.0 | ) |
Deposits included in cash | | | 169.5 | | | (169.5 | ) | | — | | | — | | | — | |
Current asset investments | | | 425.2 | | | (176.6 | ) | | — | | | (14.4 | ) | | 234.2 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total | | | 46.5 | | | (117.0 | ) | | (1.1 | ) | | 2.8 | | | (68.8 | ) |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Cash deposits with third parties held in respect of letters of credit included in cash above amounted to £5.6 million.
10. Foreign exchange
The trading results of overseas subsidiaries and associated companies were translated into sterling at an average of the exchange rates ruling for the year.
11. Basis of accounting
The financial statements have been prepared under the historical cost convention, in accordance with applicable Accounting Standards in the United Kingdom. The financial statements have been prepared on a basis consistent with prior years, except for the adoption of UITF Abstract 38 ‘Accounting for ESOP Trusts’. This Abstract requires that any investment in own shares through an ESOP trust is deducted from shareholders’ funds. As required by the Abstract, the comparative information at 31 December 2003 has been restated, with other investments being reduced by £4.1m, other reserves being reduced by £7.8m and the profit and loss reserve being increased by £3.7m to reverse provisions made against these shares in prior years.
12. Status of information
The figures and financial information for the year ended 31 December 2004 do not constitute the statutory financial statements for that year. Those financial statements have not yet been delivered to the Registrar, but include the auditors’ report which was unqualified and did not contain a statement under Section 237 (2) or (3) of the Companies Act 1985. The figures and financial information for the year ended 31 December 2003 included in the preliminary announcement do not constitute the statutory financial statements for that year. Those financial statements have been delivered to the Registrar and included the auditors’ report which was unqualified and did not contain a statement under Section 237 (2) or (3) of the Companies Act 1985.
This preliminary announcement was approved by a duly appointed and authorised committee of the Board of Directors on 24 February 2005.
- ENDS -