Final Results

RNS Number : 3202G
Moneysupermarket.com Group PLC
03 March 2015
 



3 March 2015

 

Moneysupermarket.com Group PLC preliminary results
for the year ended 31 December 2014

 

 

It was a year of strong growth and investment in technology to benefit consumers and position the business for long-term growth.

 

Financial highlights

2014

2013

Change

Group revenue

£248.1m

£225.6m

10%

Adjusted EBITDA

£95.2m

£84.0m

13%

Statutory profit after tax

£52.8m

£34.7m

52%

Adjusted EPS

12.3p

10.8p

14%

Net cash/(net debt)

£13.1m

(£21.1m)

n/a

Final dividend for the year

5.69p

5.12p

11%

Ordinary dividend for the year

8.00p

7.28p

10%

 

 

·      Insurance and Money revenues up 8% and 13% respectively

·      TravelSupermarket.com revenues up 28% benefiting from ongoing investment in technology

·      MoneySavingExpert.com revenues up 17% including further success of the Cheap Energy Club

·      Capital investment of £16.1m in technology, part of a three-year investment programme

 

Peter Plumb, Moneysupermarket.com Group Chief Executive Officer, said:

 

"Our three well-trusted brands helped more than 40 million users make the most of their money in 2014.  We invested over £16 million in our websites and systems and will do the same in 2015 to ensure we lead the market as the easiest and best way for families to save money on their household bills. Following 10% revenue growth in 2014, the group has started the year well and is on track to save more families more money than ever before."

 

Outlook

 

The Group has traded strongly in the first two months of 2015, however the comparatives will become tougher from the second quarter. The Board anticipates delivering its expectations for the year.

 

Results presentation

 

There will be a presentation for investors and analysts at 100 Liverpool Street, London, EC2M 2RH at 9.30am this morning.  The presentation will be streamed live: visit http://corporate.moneysupermarket.com/ to register and listen.

 

For further information, contact:

Matthew Price, Chief Financial Officer

Tel:  0207 379 5151

 

William Clutterbuck, Maitland

Tel: 0207 379 5151

 

 

Cautionary note regarding forward looking statements

This announcement includes statements that are forward looking in nature. Forward looking statements involve known and unknown risks, assumptions, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward looking statements. Except as required by the Listing Rules, Disclosure and Transparency Rules and applicable law, the Company undertakes no obligation to update, revise or change any forward looking statements to reflect events or developments occurring on or after the date such statements are published.

 

Financial and Business Review

The Group traded strongly in the year with revenue increasing 10% to £248.1m and net profit after tax of £52.8m (2013: £34.7m).  The Group invested £16.1m enhancing its technology as part of a three-year capital investment programme, and acquired OnTrees, a current account and credit card aggregation service, for £1.5m. 

 

When reviewing performance, the Directors use a number of adjusted measures, including Adjusted EBITDA.  This is reconciled below:

Extract of Consolidated Statement of Comprehensive Income
for the year ended 31 December 2014



2014

2013


Note

£000

£000

Revenue


248,131

225,553

Cost of sales


(52,443)

(50,156)

Gross profit


195,688

175,397

Distribution expenses


(34,037)

(30,708)

Administrative expenses


(97,787)

(100,170)

Operating profit


63,864

44,519

Reconciliation to adjusted EBITDA:




Operating profit


63,864

44,519

Amortisation of acquisition related intangible assets

1

19,569

24,745

Contingent payable in relation to the acquisition of MoneySavingExpert.com

2

3,908

7,960

Corporate finance fees                                                                                              

3

-

553

Adjusted operating profit


87,341

77,777

Depreciation


3,446

3,648

Amortisation of internally generated technology related intangible assets


4,388

2,555

Adjusted EBITDA


95,175

83,980

Adjusted earnings per ordinary share:




- basic (p)


12.3

10.8

- diluted (p)


12.2

10.7

Notes

Basis of Preparation

The results show the trading results for the years ended 31 December 2014 and 2013 respectively. The following adjustments have been made in arriving at adjusted EBITDA:

1          Amortisation of acquisition related intangible assets

The acquisition of Moneysupermarket.com Financial Group Limited by the Company prior to Listing gave rise to £207.2m of intangible assets. These will be written off over a period of 3-10 years with a charge of £17.8m expensed in 2014 (2013: £23.0m).

The acquisition of the trade and certain assets of MoneySavingExpert.com and a sole trader business from Martin Lewis (together 'MSE') on 21 September 2012 by the Group gave rise to £12.9m of intangible assets. These will be written off over a period of 3-10 years with a charge of £1.7m included within 2014 (2013: £1.7m).

2          Contingent payable in relation to the acquisition of MoneySavingExpert

The Group has recognised an administrative expense relating to deferred remuneration which is linked to continued employment in the Consolidated Statement of Comprehensive Income in 2014 of £3.9m (2013: £8.0m).

3          Corporate finance fees

During the prior year, the Group incurred fees of £0.6m in relation to advice relating to a special dividend of £70.0m paid to shareholders in July 2013.

Reference is made below to adjusted cost base and adjusted distribution and administration expenses. These measures represent costs charged to the Consolidated Statement of Comprehensive Income, less intangible amortisation relating to acquisitions, costs recognised in respect of the contingent payable in relation to the acquisition of MoneySavingExpert and corporate finance fees.

During 2014 the MoneySuperMarket.com business continued to grow with revenues ahead of last year in all business areas.  Growth was strong in the Insurance and Money businesses.  After a period of falling motor insurance premiums, premiums increased, which encourages switching.  Revenues in the Money vertical increased primarily through demand for comparing unsecured loans and credit cards. Growth rates accelerated in the second half of the year as the Group regained its natural search rankings.

TravelSupermarket.com grew its revenues for the full year by 28%.  It benefited from focused TV advertising in the key trading months and from ongoing investment in technology.

Revenue in MoneySavingExpert.com was 17% ahead of last year (prior to eliminating intra-group revenues).  Growth was driven by credit cards and utilities, which has again benefited from the success of the Cheap Energy Club launched in 2013.  MoneySavingExpert.com contributed £15.2m to Group Adjusted EBITDA (2013: £13.3m).

The Group remains committed to its technology development and invested £16.1m in 2014.  This investment, as part of a three-year programme, focuses on three areas - developing our data asset, building a new aggregation engine, and upgrading our customer experience and journey.  The investment allows for greater flexibility and scalability across our different channels and any future channels. Customers will benefit from better connectivity across channels and be able to seamlessly use different devices to conduct the same transaction.  The Group believes this investment will allow it to deliver services more effectively to customers, especially on mobile devices.

Group gross margins increased from 77.8% to 78.9%, largely as a result of increased volumes of traffic through natural search and the continued optimisation of paid search. The proportion of direct to site revenues increased from 75% in 2013 to 79% in 2014. Paid search represented 17% of revenue in the year (2013: 20%), with a notable reduction from the second quarter of 2014 onwards.  This will affect year on year margin improvement comparisons from the second quarter of 2015 onwards. 

Distribution costs were 11% higher than 2013, primarily due to higher offline marketing earlier in the year. The Group continued the 'You're So MoneySuperMarket' campaign on television supported by radio and print campaigns.

Adjusted administrative costs increased by 11% from £67.0m to £74.3m in 2014. Adjusted staff costs (including contract resource) were 9% higher at £41.9m, largely driven by increased bonus levels.  Other administrative costs increased by £2.4m mainly as a result of development project work.

Adjusted EBITDA margins increased from 37.2% to 38.4% against the same period last year.

The Group operates across a number of businesses and markets. These are discussed below:

 


Revenue1


31 December 2014


31 December 2013


£000

%


£000

%

Money

58,903

24


52,070

23

Insurance

138,013

56


127,566

57

Home Services2

22,351

9


21,728

10

MoneySuperMarket.com

219,267

89


201,364

89

TravelSupermarket.com

22,648

9


17,704

8

MoneySavingExpert.com

22,848

9


19,522

9

Other businesses

214

-


346

-

Intercompany revenue1

(16,846)

(7)


(13,383)

(6)

Total

248,131

100


225,553

100

1      In the above table revenues in MoneySuperMarket.com arising from traffic from MoneySavingExpert.com have been shown in both MoneySuperMarket.com and MoneySavingExpert.com to present the revenues from MoneySuperMarket.com on a consistent basis and to show the contribution of the MoneySavingExpert.com business to the Group. Intercompany revenues have been eliminated as shown above.

2      Home Services revenue in 2013 has been restated to remove the shopping and vouchers channel.

 

 

MoneySuperMarket.com

The Directors use key performance indicators ('KPIs') to assess the performance of the business against the Group's strategy. These are reviewed on a regular basis. The principal KPIs for the business are as follows:

Visitors - the Group measures the number of visitors to its websites as the number of unique visitors per day, per channel, per device, measured on a cumulative basis using cookie-based tracking methodologies.

Transactions - the Group measures transactions at the point in time that the customer leaves the Group's websites having clicked through to a third party website, or in some cases having completed an application form hosted on the Group's websites.

Revenue per visitor ('RPV') - the Group measures the total revenue (including click and other internet revenue) divided by the number of visitors defined above.

Revenue per transaction ('RPT') - the Group measures the click based revenue divided by the total number of transactions defined above.

Money

The Money vertical offers customers the ability to search for and compare products including credit cards, current accounts, mortgages, loans, debt solutions, savings accounts and business finance. It also includes elements of the Group's leads business together with advertising revenue that derives from financial products.

The KPIs for the Money vertical are shown below:

 


31 December

31 December



2014

2013

Change

Visitors (000)

40,762

41,727

(2)%

Transactions (000)

21,582

20,696

4%

Revenue (£000) - click based

56,521

49,004

15%

Revenue (£000) - other

2,382

3,066

(22)%

Revenue (£000) - total

58,903

52,070

13%

RPV

£1.45

£1.25

16%

RPT

£2.62

£2.37

11%

Total revenue increased by 13% from £52.1m to £58.9m and click based revenue by 15% from £49.0m to £56.5m. Visitors to the Money vertical were 2% lower than last year.

Revenues from credit products, defined as secured and unsecured loans, credit cards, debt solutions and mortgages but excluding impression-based advertising accounted for almost 80% of the growth in the Money vertical.

Trading improved in the second half of the year relative to the first half. Money revenues were 22% ahead in the second half of the year against a first half where revenues were 6% ahead, largely driven by the increase in the volume and quality of credit card and loan products available on our site, including market-leading and exclusive deals. The Group chose to stop operating in the payday loans market in the middle of 2013, reducing revenues in the second half of 2013, thereby improving half on half growth in 2014.

The Group's non-credit business and in particular its savings revenues have continued to be impacted by the Government's 'Funding for Lending' scheme which means financial institutions can borrow from the Bank of England at attractive rates and don't need to compete for retail deposits. The Government announced on 2 December that the scheme was to be extended for a further period to 29 January 2016.

Other revenue, which includes revenue from the sale of leads and advertising, fell by £0.7m. The Group has continued to focus upon improving its core click based offering, reducing impression-based advertising revenues.

Insurance

The Insurance vertical offers customers the ability to search for and compare insurance products such as breakdown, dental, home, life, medical, motor, pet and travel insurance, amongst other things. It also includes elements of the Group's leads business and advisory business together with advertising revenue related to insurance products.

The KPIs for the Insurance vertical are shown below:

 


31 December

31 December



2014

2013

Change

Visitors (000)

36,194

35,155

3%

Transactions (000)

16,207

15,595

4%

Revenue (£000) - click based

118,377

110,912

7%

Revenue (£000) - other

19,636

16,655

18%

Revenue (£000) - total

138,013

127,566

8%

RPV

£3.81

£3.63

5%

RPT

£7.30

£7.11

3%

Revenues in the Insurance vertical increased 8% from £127.6m to £138.0m. Click-based revenue increased by 7% from £110.9m to £118.4m. Visitors increased by 3% over the period.

Revenues in the second half of the year accelerated compared with the first half whereby revenues were 13% ahead of the corresponding second half period, following a 4% first half increase.

Motor insurance premiums increased in the second half of the year after a period of decline, this encouraged greater interest in switching.  Home insurance premiums continued to decline.  In addition, the Group recovered its natural search rankings after May 2014.

Travel insurance showed good growth, benefitting from improvements to the site.  Life insurance also grew strongly following a redesign of the customer journey.

Home Services

The Home Services vertical offers customers the ability to search for and compare products such as broadband, mobile phones, vouchers, shopping and utilities.

The KPIs for the Home Services vertical are shown below:

 


31 December

31 December



2014

2013

Change

Visitors (000)

16,630

14,805

12%

Transactions (000)

6,243

5,204

20%

Revenue (£000) - click based

22,351

21,728

3%

Revenue (£000) - other

-

-

-

Revenue (£000) - total

22,351

21,728

3%

RPV

£1.34

£1.47

(9)%

RPT

£3.58

£4.18

(14)%

Revenue in the Home Services vertical increased for the full year by 3% from £21.7m to £22.4m.

The KPIs reported for this vertical used to include the shopping and vouchers business, which would have added revenue of £0.2m and 7.4m visitors in the year to the table above (revenue of £0.2m and 9.6m visitors in 2013). The shopping and voucher business is not a priority for the Group and so is excluded from the table to allow better visibility of the underlying performance of the vertical.

Revenues from utility switching, which account for the majority of revenues within the Home Services vertical, were strong as the channel continued to benefit from the popular Cheap Energy Club service launched by MoneySavingExpert.com in 2013.  This service allows consumers to register for alerts when savings available against their current tariff exceed a predetermined amount set by the consumer.  In the last quarter of 2014, the Group ran a highly successful collective switch, allowing customers to apply for market-leading tariffs available exclusively through the Group.

TravelSupermarket.com

TravelSupermarket.com offers customers the ability to search for and compare car hire, flights, hotels and package holidays, amongst other things.

The KPIs for TravelSupermarket.com are shown below:

 


31 December

31 December



2014

2013

Change

Visitors (000)

64,083

55,857

15%

Transactions (000)

31,318

26,304

19%

Revenue (£000) - click based

21,084

16,986

24%

Revenue (£000) - other

1,564

718

118%

Revenue (£000) - total

22,648

17,704

28%

RPV

£0.35

£0.32

9%

RPT

£0.67

£0.65

3%

Revenues increased by 28% from £17.7m to £22.6m. Click based revenue increased by 24% to £21.1m.

Trading was very strong in the year, particularly in the seasonally stronger first half. The Travel business benefitted from a focused television and radio campaign in the important January and July trading periods, which resonated well with consumers.

The Group's ongoing investment in technology has enabled the business to re-platform a number of its core channels and will allow it to make future changes to the customer proposition in a more agile manner.

MoneySavingExpert.com ('MSE')

MoneySavingExpert.com generated revenues of £22.8m (2013: £19.5m), of which £16.8m (2013: £13.4m) related to revenues also recognised within MoneySuperMarket.com, generated from traffic referred to it by MSE. It contributed £15.2m (2013: £13.3m) to Group adjusted EBITDA.

Trading trends have been consistent with those seen by MoneySuperMarket.com with good growth in revenues from borrowing. Utilities revenues continued to be driven by the Cheap Energy Club and the collective switch referred to earlier.

The acquisition of the trade and certain assets of MoneySavingExpert.com and a sole trader business from Martin Lewis, included a deferred element payable in part against the achievement of certain non-financial metrics over a three year period and in part at the Board's discretion subject to the continued employment of Martin Lewis. The deferred element will be settled on the third anniversary of completion in September 2015. The Group has recognised in administrative expenses a charge of £3.9m (2013: £8.0m) in the Consolidated Statement of Comprehensive Income in respect of deferred remuneration linked to continued employment.

Acquisition of OnTrees

On 14 March 2014, the Group acquired the trade and assets of the OnTrees bank account and credit card aggregation service for £1.5m. This web and mobile app allows consumers to see an overview of their finances by connecting their bank accounts and credit cards in a single tool. This tool gives a breakdown of all income and expenditure across accounts and helps users see where they are spending most, and where they can save.

Disposal of HD Decisions Limited

On 7 May 2014, the Group disposed of its 25% holding in its credit scoring technology associate, HD Decisions Limited, for cash consideration of £5.3m, resulting in a profit on disposal of £3.9m. In addition, further contingent consideration of up to £1.9m may become payable, dependent upon certain financial targets over a three year earn-out period.

Cash balance and dividend

As at 31 December 2014 the Group had net cash of £13.1m (2013: net debt £21.1m).

Having reviewed inter alia, the performance of the Group and the cash required by the business, the Board is recommending a final dividend, subject to shareholder approval, in respect of the year ended 31 December 2014 of 5.69p per ordinary share.

Together with the interim dividend of 2.31p per ordinary share paid on 12 September 2014, this gives a total normal dividend for the year of 8.00p per ordinary share (2013: 7.28p excluding the special dividend paid during that year), reflecting the Board's confidence in the ability of the business to generate cash on an on-going basis.

The Board is committed to a progressive dividend policy, with on-going monitoring of the appropriate capital structure.

The ex-dividend date for the final dividend is 26 March 2015, with a record date of 27 March 2015 and a payment date of 8 May 2015. Shareholders will have the opportunity to elect to reinvest their cash dividend and purchase existing shares in the Company through a Dividend Reinvestment Plan.

Tax

The Group tax charge of £13.1m in the Consolidated Statement of Comprehensive Income represents an effective tax rate of 19.9% (2013: 19.5%). This is lower than the prevailing rate of 21.5% (2013: 23.25%) due to the profit on disposal of HD Decisions Limited being exempt from corporation tax under the substantial shareholdings exemption.

In future, and once the statutory rate of tax has settled, the Group expects the underlying effective rate of tax to approximate to the standard UK corporation tax rate.

Earnings per ordinary share

Basic statutory earnings per ordinary share for the year ended 31 December 2014 was 9.7p (2013: 6.4p). Adjusted basic earnings per ordinary share increased from 10.8p to 12.3p per share. The adjusted earnings per ordinary share is based on profit before tax after adding back intangible amortisation related to acquisitions, costs related to the contingent consideration payable for MoneySavingExpert.com, the profit on disposal of HD Decisions Limited and fees associated with the special dividend paid in the prior year. A tax rate of 21.5% (2013: 23.25%) has been applied to calculate adjusted profit after tax.

Outlook

 

The Group has traded strongly in the first two months of 2015, however the comparatives will become tougher from the second quarter. The Board anticipates delivering its expectations for the year.

  

 

 

Consolidated Statement of Comprehensive Income

for the year ended 31 December 2014







 





 

31 December

 

31 December

 


Note



2014

2013

 





£000

£000

 







 

Revenue




 248,131

225,553

 

Cost of sales




(52,443)

(50,156)

 





              

              

 

Gross profit




195,688

175,397

 

Distribution expenses




(34,037)

(30,708)

 

Administrative expenses




(97,787)

(100,170)

 





              

              

 

Operating profit




63,864

44,519

 

Finance income




194

135

 

Finance costs




(2,059)

(1,754)

 





_______

_______

 

Net finance costs




(1,865)

(1,619)

 





              

              

 

Share of profit of associate




59

175

 

Profit on disposal of associate




3,901

-

 





              

              

 

Profit before tax




65,959

43,075

 

Taxation




(13,141)

(8,416)

 





              

              

 

Profit for the year




52,818

34,659

 





_______

_______

 

Other comprehensive income:

Items that may be reclassified subsequently to profit or loss:






Foreign currency translation




(4)

5

 





_______

_______

 

Other comprehensive income for the period




(4)

5

 





_______

_______

 

Total comprehensive income for the year




52,814

34,664

 





_______

_______

 







 

Earnings per share:






Basic earnings per ordinary share (pence)

Diluted earnings per ordinary share (pence)

 

2

2



9.7

9.6

 

6.4

6.3

 

 

 

Consolidated Statement of Financial Position

 



31 December

31 December


Note

2014

2013



£000

£000

Assets




Non-current assets




Property, plant and equipment


9,395

11,163

Intangible assets

4

166,498

174,314

Investments in associate


-

1,333

Total non-current assets


175,893

186,810





Current assets




Trade and other receivables


27,526

21,907

Prepayments


3,096

2,192

Cash and cash equivalents


43,146

38,935

Total current assets


73,768

63,034

Total assets


249,661

249,844





Liabilities




Non-current liabilities




Other payables

1

-

11,087

Borrowings


29,970

59,581

Deferred tax liabilities


7,754

9,290

Total non-current liabilities


37,724

79,958





Current liabilities




Trade and other payables

1

56,375

31,260

Current tax liabilities


7,440

4,865

Total current liabilities


63,815

36,125

Total liabilities


101,539

116,083





Equity




Share capital


109

108

Share premium


202,217

201,841

Retained earnings


(112,838)

(126,826)

Other reserves


58,634

58,638

Total equity


148,122

133,761

Total equity and liabilities


249,661

249,844





 

The Financial Statements were approved by the Board of Directors and authorised for issue on 2 March 2015. They were signed on its behalf by:

 

 

Peter Plumb

 

 

Matthew Price



Consolidated Statement of Changes in Equity

for the year ended 31 December 2014

Issued share capital

Share premium

Other reserves

Retained earnings

Reserve for own shares

Total


£000

£000

£000

£000

£000

£000








At 1 January 2013

107

201,824

63,791

(65,987)

-

199,735

Foreign currency translation

-

-

5

-

-

5

Profit for the year

-

-

-

34,659

-

34,659

Total income and expense for the year

-

-

5

34,659

-

34,664

New shares issued


17

-

-

-

17

Exercise of LTIP awards

1

-

-

-

-

1

Distribution in relation to LTIP

-

-

-

(848)

-

(848)

Equity dividends

-

-

-

(102,902)

-

(102,902)

Tax effect of share-based payments

 

-

 

-

 

-

 

775

 

-

 

775

Reserves transfer

-

-

(5,158)

5,158

-

-

Share-based payments

-

-

-

2,319

-

2,319

At 31 December 2013

108

201,841

58,638

(126,826)

-

133,761

 

 

At 1 January 2014

108

201,841

58,638

(126,826)

-

133,761

Foreign currency translation

-

-

(4)

-

-

(4)

Profit for the year

-

-

-

52,818

-

52,818

Total income and expense for the period

-

52,818

-

Exercise of LTIP awards

1

-

-

-

-

1

New shares issued

-

376

-

-

-

376

Distribution in relation to LTIP

-

-

-

(917)

-

(917)

Equity dividends

Tax effect of share-based payments

-

 

-

-

 

-

-

 

-

(40,486)

 

521

-

 

-

(40,486)

 

521

Share-based payments

-

-

-

2,052

-

2,052

At 31 December 2014

109

202,217

58,634

(112,838)

-

148,122

 

 

The other reserves balance represents the merger and revaluation reserves generated upon the acquisition of Moneysupermarket.com Financial Group Limited by the Company, as discussed below, and a capital redemption reserve for £19,000 arising from the acquisition of 95,294,118 deferred shares of 0.02p by the Company from Simon Nixon.

 

Upon the acquisition of Moneysupermarket.com Financial Group Limited, a merger reserve of £60,750,000 for 15% of the fair value of assets acquired, a merger reserve of £16,923,000 for 45% of the book value transferred from a company under common control, and a revaluation reserve of £65,345,000 representing 45% of the fair value of the intangible assets transferred from a company under common control, were recognised.  Amounts have been transferred from these reserves to retained earnings as the goodwill and other intangibles balances which related to this acquisition have been impaired and amortised.

 

The reserve for the Company's own shares comprises the cost of the Company shares held by the Group.  At 31 December 2014, the Group held 242,089 shares at a cost of 0.02 pence per share through a trust, for the benefit of the Group's employees.

 

 

 

Consolidated Statement of Cash Flows

for the year ended 31 December 2014

 





 

 

 Year ended 31 December

2014

 

 

Year ended

31 December

2013

 





£000

£000

 

Operating activities






Profit for the period




52,818

          34,659

 

Adjustments to reconcile Group net profit to net cash flows:






 

 Depreciation of property, plant and equipment




3,446

3,648

 

 Amortisation of intangible assets




23,957

27,300

 

 Net finance costs




1,865

1,619

 

 (Profit)/loss on disposal of property, plant and equipment




(47)

22

 

 Share of profit of associate




(59)

(175)

 

 Profit on disposal of associate




(3,901)

-

 

 Contingent payable in relation to MSE acquisition




3,908

7,960

 

 Equity settled share-based payment transactions




2,052

2,319

 

 Tax charge




13,141

8,416

 

 Changes in trade and other receivables




(6,524)

(1,487)

 

 Changes in trade and other payables




4,715

3,581

 

 Tax paid




(11,404)

(14,518)

 

Net cash flow from operating activities




83,967

73,344

 

Investing activities






 

Interest received




194

135

 

Acquisition of trade and assets




(1,500)

-

 

Acquisition of property, plant and equipment




(1,631)

(4,229)

 

Acquisition of intangible assets




(9,715)

(4,091)

 

Disposal of associate




5,292

-

 

Net cash used in investing activities




(7,360)

(8,185)

 







 

Financing activities






 

Proceeds from exercise of Long Term Incentive Plan




1

1

 

Proceeds from share issue




376

17

 

Dividends paid




(40,486)

(102,902)

 

Distribution in relation to Long Term Incentive Plan




(917)

(848)

 

Proceeds from borrowings




20,000

60,000

 

Repayment of borrowings




(50,000)

-

 

Payment of transaction costs related to financing activities




-

(625)

 

Interest paid




(1,367)

(553)

 

Net cash used in financing activities




(72,393)

(44,910)

 







 

Net increase in cash and cash equivalents




   4,214

20,249

 

Cash and cash equivalents at 1 January




38,935

18,680

 

Effects of foreign exchange differences




(3)

6

 

Cash and cash equivalents at 31 December




43,146

38,935

 

Notes

 

1 Acquisitions

 

MoneySavingExpert.com ("MSE")

On 21 September 2012, the Group acquired certain trade and assets from Martin Lewis and his company MoneySavingExpert.com. Additional amounts of up to £27.0m may become payable on the third anniversary of the completion of the acquisition. The amount payable depends in part upon the achievement of a number of non-financial performance measures specified in the purchase agreement and is, in part, at the discretion of the Company's Board, subject to the continued employment of Martin Lewis.

The arrangement to pay these additional amounts has been accounted for separate to the business combination as remuneration as their payment is linked to the continued employment of Martin Lewis.

The benefit payable will be charged to the Consolidated Statement of Comprehensive Income over the period in which services are provided (the earnout period) as an employment expense. Management has estimated the benefit payable by assessing, amongst other things, the performance of the acquired business since acquisition, against the measures specified in the purchase agreement. During the year £3.9m (2013: £8.0m) has been charged to the Consolidated Statement of Comprehensive Income as an employment expense, and £0.3m (2013: £0.6m) has been recognised as an expense within net finance costs, being the unwinding of the discount rate applied.

 

At 31 December 2014, the amount accrued within current liabilities was £15.3m (2013: £11.1m within non-current liabilities).

 

2 Earnings per share

 

Basic earnings per share

Basic earnings per share amounts are calculated by dividing the profit or loss for the year attributable to ordinary equity holders of the Company, by the weighted average number of ordinary shares outstanding during the year.

 

Diluted earnings per share

Diluted earnings per share amounts are calculated by dividing the profit or loss for the year attributable to ordinary equity holders of the Company, by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on the conversion of all dilutive potential ordinary shares into ordinary shares.

 

Earnings per share

Basic and diluted earnings per share have been calculated on the following basis:

 

 

 

2014

2013

 

 

 

 

Profit after taxation attributable to ordinary equity holders (£000)

 

52,818

34,659

Basic weighted average ordinary shares in issue (millions)

 

544.4

540.8

Dilutive effect of share based instruments (millions)

 

6.1

8.2

Diluted weighted average ordinary shares in issue (millions)

 

550.5

549.0

Basic earnings per ordinary share (p)

 

9.7

6.4

Diluted earnings per ordinary share (p)

 

9.6

6.3



 

3Dividends

 

 

 

 

 

2014

2013

 

 

£000

£000

Declared and paid during the year:

Equity dividends on ordinary shares:

 

 

 

Final Dividend for 2012: 3.94p per share

 

-

21,169

Special Dividend for 2013: 12.92p per share

 

-

70,026

Interim Dividend for 2013: 2.16p per share

 

-

11,707

Final Dividend for 2013: 5.12p per share

 

27,899

-

Interim Dividend for 2014: 2.31p per share

 

12,587

-

Proposed for approval (not recognised as a liability at 31 December):

 

 

 

Equity dividends on ordinary shares:

 

 

 

Final dividend for 2014: 5.69p per share

 

31,032

-

 

 

4 Intangible assets


Market related

Customer relationship

Customer list

Technology related

Goodwill

Total


£000

£000

£000

£000

£000

£000

Cost:







At 1 January 2013

148,659

69,288

2,323

13,317

180,399

413,986

Additions internally developed

-

-

-

4,091

-

4,091

Transfers

-

-

-

(50)

-

(50)

At 1 January 2014

148,659

69,288

2,323

17,358

 180,399

418,027

Additions

-  

 -  

-  

14,641

1,500

16,141

Disposals

-

-

-

 (5,900)

-

(5,900)

At 31 December 2014

148,659

 69,288

2,323

26,099

181,899

428,268






















Amortisation and impairment:







At 1 January 2013

78,240

54,892

1,270

9,197

72,814

216,413

Amortisation charge for the year

14,570

9,785

388

2,557

-

27,300

At 1 January 2014

92,810

  64,677

1,658

11,754

72,814

243,713

Disposals

-

-

-

(5,900)

-

(5,900)

Amortisation charge for the year

14,570

 4,611

388

4,388

-  

23,957

At 31 December 2014

107,380

69,288

2,046

10,242

72,814

261,770






















Net book value:







At 31 December 2014

41,279

-

277

15,857

109,085

166,498








At 1 January 2014

55,849

    4,611

665

5,604

107,585

174,314

 

5Related party transactions

In addition to their salaries, the Group also provides non-cash benefits to Directors and executive officers. Directors and executive officers also participate in the Group's Long Term Incentive Plan scheme.

 

Gerald Corbett, Michael Wemms, Bruce Carnegie-Brown, Simon Nixon, Peter Plumb, Graham Donoghue, Paul Doughty, Matthew Price, Robin Klein and Sally James in total received dividends from the Group totalling £34,763,898 in 2013 and £6,820,037 in 2014. Gerald Corbett and Paul Doughty ceased to be Directors on 23 April 2014.

 

There were no amounts outstanding to the Company or any future commitments of the Company as at 31 December 2014 (2013: nil).

 

 

 

Statutory Information

 

The financial information set out above does not constitute the Company's statutory accounts for the years ended 31 December 2014 or 31 December 2013 but is derived from those accounts. Statutory accounts for 2013 have been delivered to the registrar of companies, and those for 2014 will be delivered in due course. The auditor has reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

The annual report and accounts for the year ended 31 December 2014 will be posted to shareholders in March 2015. The results for the year ended 31 December 2014 were approved by the Board of Directors on 2 March 2015 and are audited. The Annual General Meeting will take place on 30 April 2015.  The final dividend will be payable on 8 May 2015 to shareholders on the register at the close of business on 27 March 2015.

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSDFAEFISEED
UK 100

Latest directors dealings