Interim Results

Reed Elsevier PLC 05 August 2004 FINANCIAL HIGHLIGHTS For the six months ended 30 June 2004 Reed Elsevier combined businesses Year ended 31 December Six months ended 30 Six months ended 30 June June Change at 2003 2003 2004 2003 2004 2003 constant Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m currencies % Reported figures 4,925 7,141 Turnover 2,263 2,345 3,349 3,424 4% 661 958 Operating profit 286 247 423 361 19% 519 752 Profit before 222 216 328 315 3% taxation 2,372 3,368 Net borrowings 2,678 2,923 3,990 4,209 Adjusted figures 4,925 7,141 Turnover 2,263 2,345 3,349 3,424 4% 1,178 1,708 Operating profit 497 496 736 724 6% 1,010 1,465 Profit before 433 408 641 596 11% taxation 1,028 1,491 Operating cash flow 237 177 351 258 39% 24% 24% Operating margin 22% 21% 22% 21% 87% 87% Operating cash flow 48% 36% 48% 36% conversion 7.0 7.0 Interest cover 7.8 5.6 7.8 5.6 (times) Parent companies Reed Elsevier PLC Year ended 31 December Six months ended 30 June Change at 2003 2004 2003 Change constant Â£m Â£m Â£m % currencies % 169 Reported profit attributable 57 49 16% 9% 394 Adjusted profit attributable 169 159 6% 11% 1.45 Average exchange rate â‚¬:Â£ 1.48 1.46 13.4p Reported earnings per share 4.5p 3.9p 15% 31.2p Adjusted earnings per share 13.4p 12.6p 6% 11% 12.0p Dividend per share 3.4p 3.3p 3% Reed Elsevier NV Year ended 31 December Six months ended 30 June Change at 2003 2004 2003 Change constant â‚¬m â‚¬m â‚¬m % currencies % 242 Reported profit attributable 82 71 15% 9% 540 Adjusted profit attributable 236 219 8% 11% 1.45 Average exchange rate â‚¬:Â£ 1.48 1.46 â‚¬0.31 Reported earnings per share â‚¬0.10 â‚¬0.09 11% â‚¬0.69 Adjusted earnings per share â‚¬0.30 â‚¬0.28 7% 11% â‚¬0.30 Dividend per share â‚¬0.09 â‚¬0.08 13% The Reed Elsevier combined businesses encompass the businesses of Reed Elsevier Group plc and Elsevier Reed Finance BV, together with their two parent companies, Reed Elsevier PLC and Reed Elsevier NV (the 'Reed Elsevier combined businesses'). The results of Reed Elsevier PLC reflect its shareholders' 52.9% economic interest in the Reed Elsevier combined businesses. The results of Reed Elsevier NV reflect its shareholders' 50% economic interest in the Reed Elsevier combined businesses. The respective economic interests of the Reed Elsevier PLC and Reed Elsevier NV shareholders take account of Reed Elsevier PLC's 5.8% interest in Reed Elsevier NV. The financial highlights presented refer to 'adjusted' profit and cash flow figures. These figures are used by the Reed Elsevier businesses as additional performance measures and are stated before the amortisation of goodwill and intangible assets, exceptional items and related tax effects. A reconciliation between the reported and adjusted figures is provided in the notes to the combined financial information. The percentage change at constant currencies refers to the movements at constant exchange rates, using 2003 full year average rates. REPORT OF THE CHAIRMAN AND THE CHIEF EXECUTIVE OFFICER The first half of 2004 saw continued good progress across the business. The science and medical business has seen strong subscription renewals and growing online sales and the book publishing programme is well positioned for the important second half. The legal business has continued to perform well in its markets with good growth in new electronic services. The education business is on track to perform well in a weak market, with successful textbook publishing and new state testing contracts. The business division is seeing stabilisation in underlying revenues as markets recover although some geographies and sectors remain difficult. Our investment programme continues to deliver outperformance in our markets and good progress is being made with the additional investment committed across our business this year. Recent acquisitions have accelerated our strategic progress. We remain on track to deliver on our stated 2004 goals of above market revenue growth and mid to high single digit adjusted earnings per share growth at constant exchange rates. Financial Results Total revenues in the six months to 30 June 2004 were up 4% at constant exchange rates. At reported exchange rates, revenues were 3% lower to Â£2,263m/2% lower to â‚¬3,349m due to the effect on currency translation of the relative weakness of the US dollar in comparison with the prior first half. The underlying performance of the business is unaffected by these translation differences. Adjusted pre-tax profits were 11% higher at constant exchange rates, from a 6% increase in adjusted operating profits and a lower net interest charge. This strong result was boosted by the contribution from a number of exhibitions that take place every other year. At reported rates, adjusted pre-tax profits were up 6% to Â£433m/8% to â‚¬641m. Adjusted figures are stated before amortisation of goodwill and intangible assets and exceptional items. The science and medical business, Elsevier, has had a satisfactory start to the year with strong subscription renewals and good growth in online sales. Revenues were up 3% at constant exchange rates whilst adjusted operating profits were 3% lower reflecting revenue and cost phasing within the business including investment. The second half weighted publishing programme should accelerate revenue growth, resulting in a satisfactory profit performance for the year after taking into account the additional investment in new electronic services. The legal business, LexisNexis, has continued to perform well. Although US legal markets remain somewhat subdued, strong growth is being seen from our recent acquisitions and investments in areas beyond core research, such as electronic discovery and risk management, and in international markets. Revenues and adjusted operating profits were up 5% and 11% respectively at constant exchange rates, or both up 4% excluding acquisitions and disposals. Underlying adjusted operating profit growth is expected to be stronger in the second half given the timing of investment and cost savings when compared with the prior year. The education business, Harcourt Education, has had a good start to the year with strong wins in US state textbook adoption opportunities and good growth in open territories and testing. The US market is however still expected to be lower this year due to the trough in the adoption cycle and the cautious funding environment, and the first half results are unrepresentative of the year as a whole since the vast majority of sales and profits are generated in the second half. Revenues and adjusted operating profits were up 3% and 11% respectively at constant exchange rates and are flattered by an earlier call for product this year from some school districts ahead of the new academic year. The business division, Reed Business, performed well in the first half, in part through the benefit of non-annual exhibitions, but also with encouraging signs of an emerging recovery in some of its key markets. Advertising across a number of sectors is starting to see some recovery in the US although the manufacturing sector remains difficult. In Europe, UK recruitment advertising has grown strongly, although tempered by the continuing economic difficulties in the Netherlands. Revenues were 4% ahead at constant exchange rates, whereas adjusted operating profits were up 17% including the contribution of exhibition joint ventures cycling in in the first half. Whilst the second half should see some improvement in advertising sales, the exhibition business will see a number of non-annual shows cycling out, to deliver, as previously indicated, an overall performance for the division at least comparable to the prior year. Amortisation of goodwill and intangible assets at Â£193m/â‚¬286m was Â£33m/â‚¬43m lower than in the prior first half, principally as a result of currency translation effects and some past acquisitions becoming fully amortised. Exceptional pre-tax charges of Â£18m/â‚¬27m relate to acquisition integration and other restructuring costs. The reported profit before tax, including amortisation of goodwill and intangible assets and exceptional items, was Â£222m/â‚¬328m, compared to Â£216m/â‚¬315m in the 2003 first half. Further information on performance is set out in the Operating and Financial Review. Business Progress The first six months of the year has seen a continuation of focused execution against our investment-led growth strategy. The investments in product, sales and marketing over the last four years are building revenue momentum, in spite of the low overall market growth environment as economic recovery works its way through to our markets. The Elsevier ScienceDirect online platform has continued to expand in content and product features with usage growing rapidly. The new content navigation service, Scopus, is being successfully trialled and will be launched at the end of the year. A major series of initiatives has been put in place across Elsevier to improve customer service and experience. We continue to monitor 'author pays' publishing initiatives about which there has been much comment but little market impact. 'Author pays' journals hold about a 1% market share. The recent report on scientific journal publishing by a UK parliamentary committee, whilst encouraging further experimentation of an 'author pays' model, noted its drawbacks and made no firm recommendations that we believe would undermine the prevalent 'user pays' subscription based publishing system. The LexisNexis global online delivery platform has been launched in France to very encouraging market response. The UK, Germany and Australia launches are planned for the second half. In the US, investment in fast growth adjacent markets is delivering good returns in the electronic legal discovery and risk management markets. In Harcourt Education, good progress is being made in the development of classroom based interim assessment product, linking assessment to remediation and instructional materials. The initial market launch of the product suite, Stanford Learning First, will be later this year. In Reed Business, continued investment in online services is driving growth in subscriptions and advertising. Online services now account for nearly 12% of the division's publishing revenues, growing at over 20% a year. Acquisitions continue to play an important role in expanding our services and in accelerating growth. In the first half we made 10 acquisitions at a total cost of Â£151m/â‚¬223m, the most significant of which is Saxon Publishers Inc. Saxon is a very successful US supplemental educational publisher, with a leading REPORT OF THE CHAIRMAN AND THE CHIEF EXECUTIVE OFFICER position in mathematics which complements well our more reading and language arts based programmes. Good future growth is expected from this attractive market sector. In July, we announced an agreement to acquire Seisint Inc, for a net consideration of $745m (Â£412m/â‚¬616m). Seisint is a rapidly growing provider of public records based solutions in the risk management market and strongly complements our own successful risk management business. The acquisition meets our strategic and financial criteria and is expected to complete shortly. Board appointment We are pleased to welcome Erik Engstrom this month as chief executive of Elsevier. He has spent much of his career in the US publishing industry, and joins from General Atlantic Partners, the US private equity firm, where he had led the media practice for the last three years. Prior to that, he was president and chief operating officer of Random House Inc. On joining Reed Elsevier, Mr Engstrom will be appointed to the Boards of Reed Elsevier PLC and Reed Elsevier Group plc and will be put forward for election to the Executive Board of Reed Elsevier NV at the 2005 annual general meeting. Parent company earnings and dividends For the parent companies, Reed Elsevier PLC and Reed Elsevier NV, the adjusted earnings per share were up 11% at constant exchange rates. The adjusted earnings per share at reported exchange rates were up 6% for Reed Elsevier PLC at 13.4p and up 7% for Reed Elsevier NV at â‚¬0.30. The reported earnings per share, including the amortisation of goodwill and intangible assets and exceptional items, were for Reed Elsevier PLC 4.5p (2003: 3.9p) and for Reed Elsevier NV â‚¬0.10 (2003: â‚¬0.09). The equalised interim dividends are 3.4p, up 3%, for Reed Elsevier PLC and â‚¬0.09, up 13%, for Reed Elsevier NV. The difference in dividend growth rates reflects the impact of the appreciation of sterling against the â‚¬ since last year's interim dividend declaration. Outlook We are encouraged by the first half performance. Our businesses are performing well in their respective markets with a clear focus on building our revenue potential whilst tightly managing costs. We continue to target for 2004 above market revenue growth and mid to high single digit growth in adjusted earnings per share at constant currencies, reflecting the overall low market growth environment this year and the expansion of our investment programme. The outlook beyond this year is encouraging with recovery expected in education and business markets and a continued good return from the investments we are making to accelerate our long term revenue growth. Reed Elsevier expects to deliver on its long term targets of above market revenue growth and double digit adjusted EPS growth at constant currencies in 2005 and beyond. Morris Tabaksblat, Chairman Sir Crispin Davis, Chief Executive Officer OPERATING AND FINANCIAL REVIEW Review of operations Year ended 31 December Six months ended 30 Six months ended 30 June June Change 2003 2003 2004 2003 2004 2003 at constant Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m currencies % Turnover 1,381 2,002 Science & Medical 631 646 934 943 3% 1,318 1,911 Legal 614 643 909 939 5% 898 1,302 Education 359 387 531 565 3% 1,328 1,926 Business 659 669 975 977 4% 4,925 7,141 Total 2,263 2,345 3,349 3,424 4% Adjusted operating profit 467 677 Science & Medical 204 219 302 320 -3% 301 437 Legal 135 133 200 194 11% 174 252 Education 29 29 43 42 11% 236 342 Business 129 115 191 168 17% 1,178 1,708 Total 497 496 736 724 6% Unless otherwise indicated, all percentage movements in the following commentary refer to constant currency rates, using 2003 full year average rates, and are stated before the amortisation of goodwill and intangible assets and exceptional items. Science & Medical Six months ended 30 June Six months ended 30 June Change 2004 2003 2004 2003 at constant Â£m Â£m â‚¬m â‚¬m currencies % Turnover Elsevier Science & Technology 391 388 579 566 3% Health Sciences 240 258 355 377 3% 631 646 934 943 3% Adjusted operating profit 204 219 302 320 -3% Adjusted operating margin 32.3% 33.9% 32.3% 33.9% -1.6pts The Elsevier business continues to perform well. Strong subscription renewals and growing online sales are being delivered against a background of considerable pressure on institutional budgets. The book publishing programme is further weighted to the second half this year and Elsevier is well positioned to deliver good overall growth. Revenues and adjusted operating profits were respectively 3% higher and 3% lower than the prior first half at constant exchange rates, excluding minor acquisitions and disposals. Revenue growth will accelerate in the second half with a strong book publishing programme, which is further second half weighted than in the prior year, and new software product releases. The reduction in margin in the first half year reflects revenue and cost phasing, including investment. For the year, the adjusted operating margin should be similar or show modest improvement to the prior year after the additional investment in new electronic product, sales and marketing. The Science & Technology division saw underlying revenue growth of 3%, with strong subscription renewals and growing online sales in the core journals and ScienceDirect business. Phasing of the front list books programme as OPERATING AND FINANCIAL REVIEW well as new software product releases at MDL will accelerate revenue and profit growth in the second half. ScienceDirect continues to perform well with usage expected to be up over 50% this year and further migration seen to electronic only subscriptions which are now close to 30% of journal subscriptions by value. The digitisation of our back files is now substantially complete with 6 million full text articles now available. Work has continued on the development of the Scopus navigational service, to be launched towards the end of the year, which will be the world's largest database of abstracts with extensive bibliographic references and provide intuitive search and linking functionality. In Health Sciences, underlying revenue growth was 3% with the majority of new publishing arising in the second half. Good growth was seen in electronic sales and in pharmaceutical industry sponsored projects and conferences. The International books business outside the US performed satisfactorily. Continued good progress has been made in the development of electronic product including FIRSTConsult, providing evidence based evaluation, diagnosis and treatment options and other support tools for medical practitioners delivered through the desktop and hand held devices. The second half will see an acceleration in revenue growth with strong new publishing and growing online sales. Operational gearing in the business and tight cost management is expected to show similar or modest improvement in margins for the year despite the expanded investment programme. Legal Six months ended 30 June Six months ended 30 June Change 2004 2003 2004 2003 at constant Â£m Â£m â‚¬m â‚¬m currencies % Turnover LexisNexis North America 455 494 674 721 4% International 159 149 235 218 7% 614 643 909 939 5% Adjusted operating profit 135 133 200 194 11% Adjusted operating margin 22.0% 20.7% 22.0% 20.7% 1.3pts The LexisNexis business has continued to perform well. The US legal business is growing well with the investment in new product and in faster growing adjacent markets, such as electronic legal discovery, delivering good returns. Within US corporate and federal markets, budget pressures affecting core research services have been offset by the strong growth in risk management. The International businesses are performing well, with online sales growing rapidly. Revenues and adjusted operating profits increased by 5% and 11% respectively at constant exchange rates, or both 4% before acquisitions and disposals. LexisNexis North America saw underlying revenue growth of 3% which is before taking account of the strong growth in the Applied Discovery electronic discovery business which was acquired last year. Outside the US, underlying revenue growth was 7% with strong growth in demand for new online services. Adjusted operating margins were 1.3 percentage points ahead of the prior first half largely due to a favourable mix effect arising in the first half from the acquisitions and disposals made last year. Underlying margins were unchanged as the investment programme is expanded. In US legal markets, revenues grew by 2%, or 6% taking into account Applied Discovery on a proforma basis which has seen significant growth as products are sold through the LexisNexis sales force. Online proforma revenue growth was 12% including continued good growth in the small law firm market and in new services beyond core research. Print and CD sales were 2% lower due to the later timing of some volume releases and as the market migrates online. The legal directories business continued to perform well. In US corporate and federal markets, underlying revenues were 4% ahead, driven by strong growth in the risk management business, up 26%, offset by small declines in corporate and academic information markets where we are now seeing signs of stabilisation. Underlying operating profit growth in LexisNexis North America was 2% reflecting increased investment largely funded by cost actions taken over the last year. The LexisNexis International businesses outside North America saw revenues and adjusted operating profits up 7% and 6% respectively at constant exchange rates. The strong revenue growth is driven by successful new online product and marketing initiatives, particularly in the UK, continental Europe and South Africa, with online sales up 30%. The strong revenue growth and further cost actions across Europe have largely mitigated the impact on margin of additional investment related to the roll-out of the global online delivery platform and new services. LexisNexis continues to invest in new content and online functionalities for its core research products whilst also expanding its services into faster growing adjacent markets through development and acquisition. Further good progress has been made in expanding coverage of annotated codes for individual states and case law summaries. The global online delivery platform has been successfully launched in France with very encouraging market response, with the UK, Germany and Australia to follow later this year, enabling more rapid development of the online market and long term cost efficiency. Two small acquisitions made in the US have expanded LexisNexis' services for law firms: Time Matters, which provides leading practice management applications; and Verilaw Technologies, which extends electronic filing services, complementing the fast growing Courtlink service. In July we announced a significant extension of our risk management business with the $745 million acquisition of Seisint Inc. Seisint is a leading provider of public records solutions in the fast growing US risk management sector and is achieving exceptionally strong revenue and profit growth from low cost transactional services driven by industry leading technology and products developed by Seisint over recent years. The fit with the LexisNexis risk management business is very strong, giving LexisNexis an outstanding technology and product platform and the leverage of the combined sales forces from which to further expand the business. The second half should see continuing revenue momentum for LexisNexis with good progress from the new product and marketing initiatives and a good contribution from recent acquisitions. A modest improvement in underlying operating margins is expected as additional investment is balanced with operational gearing and further cost efficiency. Education Six months ended 30 June Six months ended 30 June Change 2004 2003 2004 2003 at constant Â£m Â£m â‚¬m â‚¬m currencies % Turnover Harcourt Education US Schools & Testing 292 321 432 469 2% International 67 66 99 96 6% 359 387 531 565 3% Adjusted operating profit 29 29 43 42 11% Adjusted operating margin 8.1% 7.5% 8.1% 7.5% 0.6pts The Harcourt Education business has had a successful first half, performing well in US state textbook adoptions although the market opportunity is lower this year with the trough in the adoption market and pressure on education budgets. The Assessment business saw good growth in state testing contracts following recent wins and from new publishing. Revenues and adjusted operating profits increased by 3% and 11% respectively at constant exchange rates, or 2% and 11% excluding acquisitions. The first half results are not representative of the business's performance for the year due to the seasonality of the market, with the peak sales season being June through September as states call for product ahead of the academic year. The majority of the OPERATING AND FINANCIAL REVIEW selling expenses, particularly in the US, are incurred in the first half of the year whilst the majority of sales are in the second half. Low margins are therefore reported in the first half and the results are unduly impacted by the timing between years of when individual school districts call for product and when selling expenses are incurred. The US K-12 schools business has performed well in the 2004 state adoptions, gaining a leading overall market share for the sixth consecutive year. The market opportunity is however lower this year due to the trough in the textbook adoption cycle and the constrained funding environment, and only partly compensated by growth in open territories and additional federal funding for No Child Left Behind Act programmes. Revenues were 4% lower in the first half reflecting satisfactory performances within the vicissitudes of timing. With 90% of state districts adoptions now awarded, Harcourt Education has a clear no. 1 position in the Elementary market with particular success in Florida and Oklahoma math and South Carolina and Virginia reading. In the Secondary market, Harcourt is positioned no. 3 as successes with the new middle school math programme and in other disciplines could not compensate for the lack of a new high school math programme. Harcourt is seeing good wins of federally funded Reading First programmes both in adoption states and in open territories, most notably in New York, Boston and Newark. Underlying operating profits were up 1% in the first half reflecting year on year differences in the timing of selling expenses and revenue phasing. On 30 June, Harcourt Education acquired Saxon Publishers Inc, a leading publisher of skills-based instructional materials for grades pre-kindergarten through high school in mathematics, phonics, and early childhood learning. The strength of Saxon's skills-based maths programme fits well with Harcourt's supplemental publishing business with its focus on reading and language arts. Saxon is well placed to benefit from the good future growth expected in math subjects. The Harcourt Assessment businesses saw underlying revenue growth of 16% reflecting the new state testing contracts announced last year and earlier contract activity as well as the continuing success of the strong new publishing in the clinical testing market. The timing year on year of contract activity and new product releases will moderate the growth for the year as a whole. Harcourt Assessment has won a good proportion of new state contracts awarded this year which will impact in 2005, although this has been offset by the loss of Massachusetts which was a disappointment. Good progress is being made in the development of Harcourt's significant new classroom based assessment product, Stanford Learning First, which will be launched later this year. Underlying operating profits were 27% higher due to the revenue growth and improving cost efficiency, but also due to the prior first half having been particularly impacted by plate spend amortisation ahead of the second half new publishing. Favourable revenue and cost phasing will unwind in the second half with good revenue growth expected overall whilst the increased investment will hold back operating profits this year. The Harcourt Education International businesses saw revenue 6% ahead, with strong growth in the academic publishing and global library business. The UK schools business was broadly flat in the less significant first half. Operating profits were 27% ahead. Like the US business, changes in the first half performance are exaggerated by the strong seasonal weighting of revenues and operating profits to the second half. The Harcourt Education business is well positioned to have a strong relative performance for the year but in a market that will be lower. Overall revenue performance is expected to be broadly comparable to the prior year. In this environment and taking into account the investments being made in the business, operating margins are expected to be slightly lower despite continuing cost efficiency gains. 2005 is expected to see a significant recovery in the US market with a recovery in the adoption calendar and improving state finances, and Harcourt is well placed to perform strongly. Business Six months ended 30 June Six months ended 30 June Change 2004 2003 2004 2003 at constant Â£m Â£m â‚¬m â‚¬m currencies % Turnover Reed Business Information US 163 190 241 277 -3% UK 116 112 172 164 4% Continental Europe 133 137 197 200 -1% Reed Exhibitions 232 217 343 317 12% Other 15 13 22 19 8% 659 669 975 977 4% Adjusted operating profit 129 115 191 168 17% Adjusted operating margin 19.6% 17.2% 19.6% 17.2% 2.4pts The Reed Business division has continued to perform well, and we are starting to see recovery in some of its markets. Advertising markets are starting to see some recovery, particularly in the US and UK, although some sectors and geographies remain depressed. The exhibitions business is seeing an encouraging recovery in demand, in addition to the benefit of the cycling in of non-annual shows in the first half. Underlying margins for the division excluding the impact of exhibition joint ventures, are being maintained through firm cost management. Revenues and adjusted operating profits increased by 4% and 17% respectively at constant exchange rates, or 3% and 17% excluding acquisitions and disposals. The magazine and information publishing business saw flat underlying revenues as advertising markets stabilised, whereas the exhibitions business revenues grew 12%, or 5% before taking into account the net cycling in of non-annual shows. Excluding the beneficial cycling effects, underlying margins were ahead through the effect of the cost actions taken and the phasing of additional investment to the latter part of the year. In the US, Reed Business Information saw revenues 3% lower than in the prior first half. Whilst certain sectors such as manufacturing and commercial construction remain difficult, overall, advertising markets are stabilising and a number of sectors such as media, entertainment and retail are showing reasonable growth. The focus continues to be on improving market share and managing yields. Tight cost control has held margins despite the revenue decline, with adjusted operating profits 2% lower. In the UK, Reed Business Information revenues were up 4% with improving recruitment advertising and growing online sales more than compensating for weakness in display advertising. The commercial property and construction sectors performed well and good growth was achieved in the banking and industrial directories as these businesses develop online. Adjusted operating profits were up 12% reflecting the operational gearing of the revenue growth whilst costs are closely managed. In Continental Europe and other territories in Asia Pacific, Reed Business Information saw revenues 1% lower, with the Netherlands down 3% and an overall flat performance in other European markets. The Dutch advertising markets and economy remain very weak, and RBI Netherlands has done well to limit the decline through share gains and yield management. Adjusted operating profits were also 1% lower as margins were held through the costs actions taken. At Reed Exhibitions, revenues were 12% ahead, or 5% before the effect of the net cycling in of non-annual shows. Revenue growth was seen in the annual shows in each of the North America, Europe and Asia Pacific regions, with particularly strong performances in Japan and France. Adjusted operating profits were 34% ahead, or approximately 13% before the impact of non-annual shows through tight cost control. The impact of show cycling on operating profits is much greater than on revenues due to the contribution from joint ventures which are not included in divisional turnover. The second half will see the impact of show cycling reverse as there are a number of biennial shows, such as Batimat in France, which do not take place this year. The second half is expected to see a steady pick up in growth in the magazine and information publishing businesses whilst the exhibitions business will see a reversal of the show cycling that benefited the first half, to deliver a revenue and profit performance for the year for Reed Business broadly comparable with the prior period. Reed Business is now well positioned for growth in 2005 and, given the substantial improvements made in market share and in operational efficiency over the last three years, any acceleration in the recovery of its markets would have a marked impact on performance. Reed Elsevier combined businesses Profit & Loss The reported profit before tax for the Reed Elsevier combined businesses, after the amortisation of goodwill and intangible assets and exceptional items, was Â£222m/â‚¬328m, which compares with a reported profit before tax of Â£216m/â‚¬315m in the 2003 first half. This broadly flat result reflects the improved operating performance, and lower amortisation and interest, offset by the absence of the exceptional gains on disposals seen in the prior first half. The reported attributable profit of Â£111m/â‚¬164m compares with a reported attributable profit of Â£97m/â‚¬142m in the first half of 2003. The further year on year decline of the US dollar has had an adverse translation effect on the results expressed in sterling and in euros, although the underlying performance of the businesses is unaffected. Turnover reduced by 3% expressed in sterling to Â£2,263m, and by 2% expressed in euros to â‚¬3,349m. At constant exchange rates, turnover increased 4% over the prior first half, or 3% excluding acquisitions and disposals. Adjusted operating profits, excluding the amortisation of goodwill and intangible assets and exceptional items, were flat expressed in sterling at Â£497m, and increased 2% expressed in euros at â‚¬736m. At constant exchange rates, adjusted operating profits increased by 6%, or 4% excluding acquisitions and disposals. Adjusted operating margin at 22.0% was 0.8 percentage points ahead reflecting revenue growth and the continued tight management of costs, as well as the favourable impact of portfolio changes and exhibition joint venture show cycling. The amortisation charge for goodwill and intangible assets amounted to Â£193m/â‚¬286m, down Â£33m/â‚¬43m on the comparative period, principally as a result of translation effects and some past acquisitions becoming fully amortised. Exceptional items showed a pre-tax charge of Â£18m/â‚¬27m (2003: gain of Â£34m/â‚¬48m) comprising Â£10m/â‚¬15m of acquisition integration and related costs and a Â£8m/â‚¬12m charge in respect of restructuring actions principally within Reed Business. There were no disposals in the period whereas the first half of 2003 saw a Â£57m/â‚¬82m net gain on disposals of businesses and fixed asset investments. After a tax credit of Â£3m/â‚¬5m (2003: Â£9m/â‚¬12m charge), exceptional items showed a post-tax charge of Â£15m/â‚¬22m (2003: Â£25m/â‚¬36m gain). Net interest expense, at Â£64m/â‚¬95m, was Â£24m/â‚¬33m lower than in the corresponding first half, reflecting the benefit of 2003 free cash flow, lower interest rates on debt and currency translation effects. Adjusted profits before tax, before the amortisation of goodwill and intangible assets and exceptional items, at Â£433m/â‚¬641m were up 6% on the 2003 first half expressed in sterling, and 8% higher expressed in euros. At constant exchange rates, adjusted profits before tax were up 11%. The effective tax rate on adjusted earnings was unchanged at 26%. The adjusted profit attributable to shareholders of Â£319m/â‚¬472m was up 6% expressed in sterling, 8% expressed in euros, and 11% at constant exchange rates. Cash flows and debt Adjusted operating cash flow, before exceptional items, was Â£237m/â‚¬351m, Â£60m/â‚¬93m higher than in the prior first half. The substantial majority of Reed Elsevier annual operating cash flows normally arises in the second half of the year due to the timing of subscription and other advance receipts and working capital movements. The Harcourt Education businesses have a significant cash outflow in the first half of each year as product is produced and expenses incurred ahead of the peak sales period in June through September, and after which there is substantial cash inflow in the second half. The rate of conversion of adjusted operating profits into cash flow in the first half of 48% (2003: 36%) reflects this. The increase in the first half conversion rate reflects improvements in working capital and changes in the pattern of advance receipts as subscriptions migrate online. In the twelve months to 30 June 2004, the cashflow conversion rate was 92% (2003: 90%) reflecting the improved working capital management, some of which will unwind in the second half. Taking this into account and increased capital expenditures, the annual conversion rate target for the year remains 85%. Free cash flow - after interest, taxation and dividends but before acquisition spend and exceptional receipts and payments - was Â£157m/â‚¬232m outflow (2003: Â£214m/â‚¬313m outflow) principally reflecting the seasonal working capital requirements of the businesses. Due to the phasing of operating cash flows and dividend payments, the free cash flow for the year arises in the second half. Exceptional net outflows of Â£26m/â‚¬39m represent exceptional acquisition related and other restructuring payments of Â£34m/â‚¬51m less Â£8m/â‚¬12m of reduced tax payments. Spend on acquisitions was Â£151m/â‚¬223m, including Â£3m/â‚¬4m of payments in respect of prior year acquisitions. An amount of Â£126m/â‚¬186m was capitalised as acquired goodwill and intangible assets. Net borrowings at 30 June 2004 were Â£2,678m/â‚¬3,990m, an increase of Â£306m/â‚¬622m since 31 December 2003, reflecting the free cash outflow and acquisition spend in the first half, together with favourable exchange translation effects in the case of sterling, which reduced reported net borrowings by Â£51m, and unfavourable translation effects in the case of euros, which increased reported net borrowings by â‚¬94m. The acquisition of Seisint in the second half will add approximately $745m (Â£412m/â‚¬616m) to net debt. Parent companies For the parent companies, Reed Elsevier PLC and Reed Elsevier NV, adjusted earnings per share, excluding the amortisation of goodwill and intangible assets and exceptional items, were respectively up 6% at 13.4p (2003: 12.6p) and 7% higher at â‚¬0.30 (2003: â‚¬0.28). The difference in percentage change is entirely attributable to the impact of currency movements on the translation of reported results. At constant rates of exchange, the adjusted earnings per share of both companies would have shown an increase of 11% over the previous first half. The reported earnings per share, including the amortisation of goodwill and intangible assets and exceptional items, for Reed Elsevier PLC shareholders was 4.5p (2003: 3.9p) and for Reed Elsevier NV shareholders was â‚¬0.10 (2003: â‚¬0.09). The equalised interim dividends are 3.4p per share, an increase of 3%, for Reed Elsevier PLC and â‚¬0.09 per share, an increase of 13%, for Reed Elsevier NV. The difference in dividend growth rates reflects the impact of the strengthening of sterling against the â‚¬ since last year's interim dividend declaration. International Financial Reporting Standards Under a Regulation adopted by the European Parliament in 2002, the Reed Elsevier combined financial statements will be prepared under International Financial Reporting Standards (IFRS) with effect from the 2005 financial year, with appropriate restatement of the comparative figures. Impact assessments were carried out during 2003 to identify the changes of accounting policy that will be necessary to comply with IFRS and implementation plans prepared to modify accounting systems and procedures as necessary. These assessments are being updated to reflect the final IFRS issued and endorsed earlier this year and to take account of the additional guidance now being made available and the possible modifications to these IFRS suggested in recent exposure drafts. The key changes arising on adoption of IFRS relate to the accounting for goodwill and intangible assets, share based payments, pensions, financial instruments and deferred taxation. Revised accounting policies and procedures are in the process of being drafted and will be promulgated within Reed Elsevier later in the year. Guidelines have been developed for the valuation of acquired intangible assets in accordance with the requirements of IFRS3: Business Combinations and IAS38: Intangible Assets and are being field tested. A binomial share option valuation model is being developed in conjunction with external actuarial advisers to accommodate the requirements of IFRS2: Share Based Payment. The hedging objectives of Reed Elsevier's treasury activities are in the process of being redocumented in the format required by IAS39: Financial Instruments and relevant documentation and revised procedures will be in place before the end of the year. The IFRS on financial instruments and other more recently issued standards have yet to be endorsed by the European Commission. Developments are being closely monitored. Details of the impact of adopting IFRS will be presented in the Reed Elsevier Annual Reports and Financial Statements 2004. FORWARD LOOKING STATEMENTS The Interim Statement contains forward looking statements within the meaning of Section 27A of the US Securities Act 1933, as amended, and Section 21E of the Securities Exchange Act 1934, as amended. These statements are subject to a number of risks and uncertainties and actual results and events could differ materially from those currently anticipated as reflected in such forward looking statements. The terms 'expect', 'should be', 'will be', and similar expressions identify forward looking statements. Factors which may cause future outcomes to differ from those foreseen in forward looking statements include, but are not limited to: general economic conditions and business conditions in Reed Elsevier's markets; exchange rate fluctuations; customers' acceptance of its products and services; the actions of competitors; legislative, fiscal and regulatory developments; changes in law and legal interpretation affecting Reed Elsevier's intellectual property rights and internet communications; and the impact of technological change. COMBINED FINANCIAL INFORMATION Combined profit and loss account For the six months ended 30 June 2004 Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m Turnover 5,006 7,259 Including share of 2,325 2,392 3,441 3,492 turnover of joint ventures (81) (118) Less: share of (62) (47) (92) (68) turnover of joint ventures 4,925 7,141 2,263 2,345 3,349 3,424 4,925 7,141 Continuing operations 2,261 2,345 3,346 3,424 before acquisitions - - Acquisitions 2 - 3 - (1,764) (2,558) Cost of sales (821) (819) (1,215) (1,196) 3,161 4,583 Gross profit 1,442 1,526 2,134 2,228 (2,516) (3,648) Operating expenses (1,173) (1,290) (1,736) (1,883) (2,002) (2,902) Before amortisation (963) (1,042) (1,425) (1,521) and exceptional items (442) (641) Amortisation of (192) (225) (284) (328) goodwill and intangible assets (72) (105) Exceptional items (18) (23) (27) (34) 645 935 Operating profit 269 236 398 345 (before joint ventures) 645 935 Continuing operations 270 236 399 345 before acquisitions - - Acquisitions (1) - (1) - 16 23 Share of operating 17 11 25 16 profit of joint ventures 661 958 Operating profit 286 247 423 361 including joint ventures Non operating exceptional items Net profit on disposal of businesses and fixed asset 26 37 investments - 57 - 82 687 995 Profit on ordinary 286 304 423 443 activities before interest (168) (243) Net interest expense (64) (88) (95) (128) 519 752 Profit on ordinary 222 216 328 315 activities before taxation (183) (265) Tax on profit on (110) (118) (162) (171) ordinary activities 336 487 Profit on ordinary 112 98 166 144 activities after taxation (2) (3) Minority interests (1) (1) (2) (2) 334 484 Profit attributable to 111 97 164 142 parent companies' shareholders (304) (441) Equity dividends paid (88) (82) (131) (120) and proposed 30 43 Retained profit taken 23 15 33 22 to combined reserves Adjusted figures Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 1,178 1,708 Adjusted operating profit 497 496 736 724 1,010 1,465 Adjusted profit before 433 408 641 596 tax Adjusted profit attributable to parent companies' 744 1,079 shareholders 319 300 472 438 Adjusted figures, which exclude the amortisation of goodwill and intangible assets, exceptional items and related tax effects, are presented as additional performance measures, and are reconciled to the reported figures in note 5 to the combined financial information. Combined cash flow statement For the six months ended 30 June 2004 Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m Net cash inflow from operating activities before 1,163 1,686 exceptional items 318 240 471 350 Payments relating to exceptional items charged to (98) (142) operating profit (34) (50) (51) (73) 1,065 1,544 Net cash inflow from 284 190 420 277 operating activities 14 20 Dividends received from joint 8 10 12 15 ventures 17 25 Interest and similar income 11 8 16 12 received (194) (282) Interest and similar charges (70) (93) (103) (136) paid (177) (257) Returns on investments and (59) (85) (87) (124) servicing of finance (182) (264) Taxation before exceptional (115) (97) (170) (142) items 36 52 Exceptional items 8 9 12 14 (146) (212) Taxation (107) (88) (158) (128) (155) (225) Purchase of tangible fixed (91) (74) (135) (108) assets (7) (10) Purchase of fixed asset (5) (2) (7) (4) investments 6 10 Proceeds from sale of 2 1 3 1 tangible fixed assets Exceptional proceeds from disposal of fixed asset 19 28 investments - 16 - 23 (137) (197) Capital expenditure and (94) (59) (139) (88) financial investment (258) (374) Acquisitions (151) (76) (223) (111) 77 112 Exceptional net proceeds from - 73 - 107 disposal of businesses (181) (262) Acquisitions and disposals (151) (3) (223) (4) (292) (423) Equity dividends paid to (220) (209) (326) (305) shareholders of the parent companies 146 213 Cash (outflow)/inflow before (339) (244) (501) (357) changes in short term investments and financing (165) (240) Decrease/(increase) in short 396 285 585 416 term investments (86) (125) Financing (36) (78) (53) (112) (105) (152) Increase/(decrease) in cash 21 (37) 31 (53) Short term investments include deposits of under one year if the maturity or notice period exceeds 24 hours, commercial paper investments and interest bearing securities that can be realised without significant loss at short notice. Adjusted figures Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 1,028 1,491 Adjusted operating cash 237 177 351 258 flow 87% 87% Adjusted operating cash 48% 36% 48% 36% flow conversion Reed Elsevier businesses focus on adjusted operating cash flow as a key cash flow measure. Adjusted operating cash flow is measured after dividends from joint ventures, tangible fixed asset spend and proceeds from the sale of tangible fixed assets but before exceptional payments and proceeds, and is reconciled to the reported figures in note 5 to the combined financial information. Adjusted operating cash flow conversion expresses adjusted operating cash flow as a percentage of adjusted operating profit. Combined statement of total recognised gains and losses For the six months ended 30 June 2004 Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 334 484 Profit attributable to 111 97 164 142 parent companies' shareholders (232) (620) Exchange translation (10) (65) 157 (333) differences 102 (136) Total recognised gains 101 32 321 (191) and losses for the period Combined shareholders' funds reconciliation For the six months ended 30 June 2004 Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 334 484 Profit attributable to parent 111 97 164 142 companies' shareholders (304) (441) Equity dividends paid and (88) (82) (131) (120) proposed 14 20 Issue of ordinary shares, net 11 7 16 10 of expenses (18) (26) Increase in shares held in (23) (19) (34) (26) treasury (232) (620) Exchange translation (10) (65) 157 (333) differences (206) (583) Net increase/(decrease) in 1 (62) 172 (327) combined shareholders funds 2,640 4,039 Combined shareholders' funds 2,434 2,640 3,456 4,039 at the beginning of the period 2,434 3,456 Combined shareholders' funds 2,435 2,578 3,628 3,712 at the end of the period Summary combined balance sheet As at 30 June 2004 As at 31 December As at 30 June As at 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 5,153 7,317 Goodwill and intangible 5,002 5,541 7,453 7,979 assets 583 828 Tangible fixed assets and 616 594 918 855 investments 5,736 8,145 Fixed assets 5,618 6,135 8,371 8,834 526 747 Inventories and 563 551 839 793 pre-publication costs 1,044 1,482 Debtors - amounts falling 966 1,026 1,440 1,478 due within one year 249 354 Debtors - amounts falling 217 313 323 451 due after more than one year 638 906 Cash and short term 253 257 377 370 investments 2,457 3,489 Current assets 1,999 2,147 2,979 3,092 (3,474) (4,933) Creditors: amounts falling (2,935) (3,194) (4,374) (4,600) due within one year (1,017) (1,444) Net current liabilities (936) (1,047) (1,395) (1,508) 4,719 6,701 Total assets less current 4,682 5,088 6,976 7,326 liabilities (2,105) (2,989) Creditors: amounts falling (2,088) (2,310) (3,111) (3,326) due after more than one year (168) (239) Provisions for liabilities (148) (189) (221) (272) and charges (12) (17) Minority interests (11) (11) (16) (16) 2,434 3,456 Combined shareholders' 2,435 2,578 3,628 3,712 funds 2,372 3,368 Net borrowings 2,678 2,923 3,990 4,209 Approved by the boards of Reed Elsevier PLC and Reed Elsevier NV, 4 August 2004. NOTES TO THE COMBINED FINANCIAL INFORMATION 1 Basis of preparation The Reed Elsevier combined financial information ('the combined financial information') represents the combined interests of the Reed Elsevier PLC and Reed Elsevier NV shareholders and encompasses the businesses of Reed Elsevier Group plc and Elsevier Reed Finance BV and their respective subsidiaries, associates and joint ventures, together with the two parent companies, Reed Elsevier PLC and Reed Elsevier NV ('the combined businesses'). The combined financial information has been prepared on the basis of the accounting policies set out in the Reed Elsevier Annual Reports and Financial Statements 2003. The figures for 30 June 2003 have been amended to reflect the accounting policy change in the second half of 2003 relating to the presentation of shares held in treasury. The accounting policies are in accordance with applicable UK Generally Accepted Accounting Principles ('UK GAAP'), which are required to be adopted by UK companies for the preparation of financial statements. Under Article 362.1 of Book 2 Title 9 of the Netherlands Civil Code, UK GAAP may be adopted by Dutch companies with international operations for the preparation of financial statements and, accordingly, UK GAAP has been so adopted by Reed Elsevier NV. The combined financial information is unaudited but has been reviewed by the auditors and their report to the boards of Reed Elsevier PLC and Reed Elsevier NV is set out on page 26. The financial information for the year ended 31 December 2003 has been abridged from the audited combined financial statements for that year, which received an unqualified audit report. 2 Segment analysis Turnover Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m Business segment 1,381 2,002 Science & Medical 631 646 934 943 1,318 1,911 Legal 614 643 909 939 898 1,302 Education 359 387 531 565 1,328 1,926 Business 659 669 975 977 4,925 7,141 Total 2,263 2,345 3,349 3,424 Geographical origin 2,822 4,092 North America 1,236 1,364 1,829 1,992 823 1,193 United Kingdom 394 371 583 542 502 728 The Netherlands 253 246 374 359 541 784 Rest of Europe 260 257 385 375 237 344 Rest of world 120 107 178 156 4,925 7,141 Total 2,263 2,345 3,349 3,424 Geographical market 2,921 4,235 North America 1,294 1,395 1,915 2,037 551 799 United Kingdom 261 255 386 372 207 300 The Netherlands 95 96 141 140 695 1,008 Rest of Europe 345 350 510 512 551 799 Rest of world 268 249 397 363 4,925 7,141 Total 2,263 2,345 3,349 3,424 Adjusted operating profit (excluding exceptional items and amortisation) Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m Business segment 467 677 Science & Medical 204 219 302 320 301 437 Legal 135 133 200 194 174 252 Education 29 29 43 42 236 342 Business 129 115 191 168 1,178 1,708 Total 497 496 736 724 Geographical origin 603 874 North America 215 226 318 330 210 305 United Kingdom 79 82 117 120 189 274 The Netherlands 111 110 165 160 136 197 Rest of Europe 71 60 105 88 40 58 Rest of world 21 18 31 26 1,178 1,708 Total 497 496 736 724 Operating profit (including exceptional items and amortisation) Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m Business segment 375 544 Science & Medical 170 179 251 262 95 138 Legal 49 35 73 51 91 132 Education (8) (11) (12) (16) 100 144 Business 75 44 111 64 661 958 Total 286 247 423 361 Geographical origin 225 326 North America 63 40 93 58 168 244 United Kingdom 57 62 84 91 162 235 The Netherlands 102 99 151 145 73 106 Rest of Europe 44 32 65 47 33 47 Rest of world 20 14 30 20 661 958 Total 286 247 423 361 3 Exceptional items Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m (23) (33) Reorganisation costs (8) (8) (12) (12) (49) (72) Acquisition related costs (10) (15) (15) (22) (72) (105) Charged to operating profit (18) (23) (27) (34) Net profit on disposal of businesses and fixed asset 26 37 investments - 57 - 82 (46) (68) Exceptional (charge)/credit (18) 34 (27) 48 before tax 84 122 Net tax credit/(charge) 3 (9) 5 (12) 38 54 Total exceptional (15) 25 (22) 36 (charge)/credit 4 Combined cash flow statement Reconciliation of operating profit to net cash inflow from operating activities Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 645 935 Operating profit (before 269 236 398 345 joint ventures) 72 105 Exceptional charges to 18 23 27 34 operating profit 717 1,040 Operating profit before 287 259 425 379 exceptional items 442 641 Amortisation of goodwill 192 225 284 328 and intangible assets 134 194 Depreciation 58 67 86 98 576 835 Total non cash items 250 292 370 426 (130) (189) Movement in working (219) (311) (324) (455) capital Net cash inflow from operating activities before 1,163 1,686 exceptional items 318 240 471 350 Payments relating to exceptional items charged to (98) (142) operating profit (34) (50) (51) (73) 1,065 1,544 Net cash inflow from 284 190 420 277 operating activities Reconciliation of net borrowings Year ended 31 December Six months ended 30 June Short term 2003 Cash investments Borrowings 2004 2003 Â£m Â£m Â£m Â£m Â£m Â£m (2,732) Net borrowings at the beginning 68 570 (3,010) (2,372) (2,732) of the period (105) Increase/(decrease) in cash 21 - - 21 (37) 165 (Decrease)/increase in short - (396) - (396) (285) term investments 82 Decrease in borrowings - - 24 24 66 142 Change in net borrowings 21 (396) 24 (351) (256) resulting from cash flows (9) Borrowings in acquired - - - - - businesses (13) Inception of finance leases - - (6) (6) (6) 240 Exchange translation differences (1) (9) 61 51 71 (2,372) Net borrowings at the end of the 88 165 (2,931) (2,678) (2,923) period Year ended 31 December Six months ended 30 June Short term 2003 Cash investments Borrowings 2004 2003 â‚¬m â‚¬m â‚¬m â‚¬m â‚¬m â‚¬m (4,180) Net borrowings at the beginning 97 809 (4,274) (3,368) (4,180) of the period (152) Increase/(decrease) in cash 31 - - 31 (53) 240 (Decrease)/increase in short - (585) - (585) (416) term investments 119 Decrease in borrowings - - 35 35 96 207 Change in net borrowings 31 (585) 35 (519) (373) resulting from cash flows (13) Borrowings in acquired - - - - - businesses (19) Inception of finance leases - - (9) (9) (9) 637 Exchange translation 3 22 (119) (94) 353 differences (3,368) Net borrowings at the end of 131 246 (4,367) (3,990) (4,209) the period 5 Adjusted figures Adjusted profit and cash flow figures are used by the Reed Elsevier businesses as additional performance measures. The adjusted figures are stated before the amortisation of goodwill and intangible assets, exceptional items and related tax effects, and are derived as follows: Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 661 958 Operating profit 286 247 423 361 including joint ventures Adjustments: Amortisation of goodwill and intangible assets 445 645 (including joint 193 226 286 329 ventures) 23 33 Reorganisation costs 8 8 12 12 49 72 Acquisition related costs 10 15 15 22 1,178 1,708 Adjusted operating profit 497 496 736 724 519 752 Profit before tax 222 216 328 315 Adjustments: Amortisation of goodwill and intangible assets 445 645 (including joint 193 226 286 329 ventures) 23 33 Reorganisation costs 8 8 12 12 49 72 Acquisition related costs 10 15 15 22 Net profit on disposal of businesses and fixed (26) (37) asset investments - (57) - (82) 1,010 1,465 Adjusted profit before 433 408 641 596 tax 334 484 Profit attributable to 111 97 164 142 parent companies' shareholders Adjustments: Amortisation of goodwill and intangible assets 448 649 (including joint 193 228 286 332 ventures) 17 24 Reorganisation costs 6 5 9 8 32 47 Acquisition related costs 9 7 13 10 Net profit on disposal of businesses and fixed asset (87) (125) investments - (37) - (54) Adjusted profit attributable to parent 744 1,079 companies' shareholders 319 300 472 438 1,065 1,544 Net cash inflow from 284 190 420 277 operating activities 14 20 Dividends received from 8 10 12 15 joint ventures (155) (225) Purchase of tangible (91) (74) (135) (108) fixed assets 6 10 Proceeds from sale of 2 1 3 1 tangible fixed assets Payments in relation to exceptional items charged to 98 142 operating profit 34 50 51 73 1,028 1,491 Adjusted operating cash 237 177 351 258 flow 6 Exchange translation rates In preparing the combined financial information the following exchange rates have been applied: Year ended 31 December 2003 Profit and loss Balance sheet Profit Balance 30 June 30 June 30 June 30 June and loss sheet 2004 2003 2004 2003 1.45 1.42 Euro to 1.48 1.46 1.49 1.44 sterling 1.63 1.78 US dollars to 1.82 1.61 1.81 1.65 sterling 1.12 1.25 US dollars to 1.23 1.10 1.21 1.15 euro REED ELSEVIER PLC Summary financial information Basis of preparation The Reed Elsevier PLC share of the Reed Elsevier combined results has been calculated on the basis of the 52.9% economic interest of the Reed Elsevier PLC shareholders in the Reed Elsevier combined businesses, after taking account of results arising in Reed Elsevier PLC and its subsidiary undertakings. The summary financial information has been prepared on the basis of the accounting policies set out in the Reed Elsevier Annual Reports and Financial Statements 2003, which are in accordance with UK Generally Accepted Accounting Principles. The figures for 30 June 2003 have been amended to reflect the accounting policy change in the second half of 2003 relating to the presentation of shares held in treasury. Reed Elsevier PLC's 52.9% economic interest in the net assets of the combined businesses has been shown in the balance sheet as interests in joint ventures, net of the assets and liabilities reported as part of Reed Elsevier PLC and its subsidiary undertakings. The interim figures for the six months ended 30 June 2004 and the comparative amounts to 30 June 2003 are unaudited but have been reviewed by the auditors and their report to the board of Reed Elsevier PLC is set out on page 26. The financial information for the year ended 31 December 2003 has been abridged from the financial statements for that year, which have been filed with the UK Registrar of Companies and received an unqualified audit report. Consolidated profit and loss account Year ended 31 December Six months ended 30 June 2003 2004 2003 Â£m Â£m Â£m 2,605 Share of turnover of joint ventures 1,197 1,241 (1) Operating loss (before joint ventures) - - Share of operating profit of joint ventures 616 Before amortisation and exceptional items 261 260 (273) Amortisation and exceptional items (112) (131) 342 Operating profit including joint ventures 149 129 14 Share of non operating exceptional items of joint ventures - 30 (89) Net interest (including share of joint ventures) (34) (47) 267 Profit on ordinary activities before taxation 115 112 (98) Tax on profit on ordinary activities (58) (63) (1) UK corporation tax - - (97) Share of tax of joint ventures (58) (63) 169 Profit attributable to ordinary shareholders 57 49 (152) Equity dividends paid and proposed (43) (42) 17 Retained profit taken to reserves 14 7 13.4p Basic earnings per share 4.5p 3.9p 13.4p Diluted earnings per share 4.5p 3.9p 31.2p Adjusted earnings per share 13.4p 12.6p Adjusted earnings per share is based upon the Reed Elsevier PLC shareholders' 52.9% economic interest in the adjusted profit attributable of the Reed Elsevier combined businesses, which excludes amortisation of goodwill and intangible assets, exceptional items and related tax effects. Dividends The directors of Reed Elsevier PLC have declared an interim dividend of 3.4p per ordinary share (2003 interim: 3.3p per ordinary share). In 2003 the full year dividend was 12.0p per ordinary share. Consolidated statement of total recognised gains and losses Year ended 31 December Six months ended 30 June 2003 2004 2003 Â£m Â£m Â£m 169 Profit attributable to ordinary shareholders 57 49 (123) Exchange translation differences (5) (34) 46 Total recognised gains and losses for the period 52 15 REED ELSEVIER PLC Consolidated cash flow statement Year ended 31 December Six months ended 30 June 2003 2004 2003 Â£m Â£m Â£m (1) Net cash outflow from operating activities (1) - 144 Dividends received from Reed Elsevier Group plc 111 102 3 Returns on investments and servicing of finance - interest 2 1 received (3) Taxation - - (144) Equity dividends paid (110) (102) (1) Cash inflow/(outflow) before changes in short term investments and 2 1 financing 1 Financing (2) (1) 12 Issue of ordinary shares 4 5 (11) Increase in net funding balances to Reed Elsevier Group plc group (6) (6) - Change in net cash - - Reconciliation of consolidated shareholders' funds Year ended 31 December Six months ended 30 June 2003 2004 2003 Â£m Â£m Â£m 169 Profit attributable to ordinary shareholders 57 49 (152) Equity dividends paid and proposed (43) (42) 12 Issue of ordinary shares, net of expenses 4 5 (10) Increase in shares held in treasury (12) (10) (123) Exchange translation differences (5) (34) (5) Equalisation adjustments (1) (1) (109) Net decrease in shareholders' funds - (33) 1,397 Shareholders' funds at the beginning of the period 1,288 1,397 1,288 Shareholders' funds at the end of the period 1,288 1,364 Summary consolidated balance sheet As at 31 December As at 30 June 2003 2004 2003 Â£m Â£m Â£m 859 Fixed asset investment in joint ventures 785 874 Current assets 584 Debtors 590 579 584 590 579 (119) Creditors: amounts falling due within one year (51) (53) 465 Net current assets 539 526 1,324 Total assets less current liabilities 1,324 1,400 (36) Creditors: amounts falling due after more than one year (36) (36) 1,288 Shareholders' funds 1,288 1,364 Approved by the board of directors, 4 August 2004. REED ELSEVIER NV Summary financial information Basis of preparation The results for the six months ended 30 June 2004 reflect the Reed Elsevier NV shareholders' 50% economic interest in the Reed Elsevier combined businesses, accounted for on an equity basis. The summary financial information has been prepared on the basis of the accounting policies set out in the Reed Elsevier Annual Reports and Financial Statements 2003, which are in accordance with UK Generally Accepted Accounting Principles ('UK GAAP'). The figures for 30 June 2003 have been amended to reflect the accounting policy change in the second half of 2003 relating to the presentation of shares held in treasury. As permitted by Article 362.1 of Book 2 Title 9 of the Netherlands Civil Code, the summary financial information has been prepared using accounting policies that are in accordance with UK GAAP. The interim figures for the six months ended 30 June 2004 and the comparative amounts to 30 June 2003 are unaudited but have been reviewed by the auditors and their report to the boards of Reed Elsevier NV is set out on page 26. The financial information for the year ended 31 December 2003 has been abridged from the statutory accounts of Reed Elsevier NV for that year and the auditors have confirmed that their opinion on those accounts was unqualified. Group profit and loss account Year ended 31 December Six months ended 30 June 2003 2004 2003 â‚¬m â‚¬m â‚¬m 3,571 Share of turnover of joint ventures 1,675 1,712 (3) Operating loss (before joint ventures) (1) (1) Share of operating profit of joint ventures 858 Before amortisation and exceptional items 370 364 (376) Amortisation and exceptional items (157) (182) 479 Operating profit including joint ventures 212 181 19 Share of non operating exceptional items of joint ventures - 41 (122) Net interest (including share of joint ventures) (48) (64) 376 Profit on ordinary activities before taxation 164 158 (134) Tax on profit on ordinary activities (82) (87) 242 Profit attributable to ordinary shareholders 82 71 (221) Equity dividends paid and proposed (67) (59) 21 Retained profit taken to reserves 15 12 â‚¬0.31 Basic earnings per share â‚¬0.10 â‚¬0.09 â‚¬0.31 Diluted earnings per share â‚¬0.10 â‚¬0.09 â‚¬0.69 Adjusted earnings per share â‚¬0.30 â‚¬0.28 Adjusted earnings per share is based upon the Reed Elsevier NV shareholders' 50% economic interest in the adjusted profit attributable of the Reed Elsevier combined businesses, which excludes amortisation of goodwill and intangible assets, exceptional items and related tax effects. Dividends The directors of Reed Elsevier NV have declared an interim dividend of â‚¬0.09 per ordinary share (2003 interim: â‚¬0.08 per ordinary share). In 2003 the full year dividend was â‚¬0.30 per ordinary share. Group statement of total recognised gains and losses Year ended 31 December Six months ended 30 June 2003 2004 2003 â‚¬m â‚¬m â‚¬m 242 Profit attributable to ordinary shareholders 82 71 (310) Exchange translation differences 79 (167) (68) Total recognised gains and losses for the period 161 (96) Group cash flow statement Year ended 31 December Six months ended 30 June 2003 2004 2003 â‚¬m â‚¬m â‚¬m (2) Net cash outflow from operating activities (1) - 200 Dividends received from joint ventures 170 150 7 Returns on investments and servicing of finance - interest 1 2 received (2) Taxation (1) (6) (215) Equity dividends paid (162) (156) (12) Cash inflow/(outflow) before changes in short term investments and 7 (10) financing 8 (Increase)/decrease in short term investments (17) 4 4 Financing 10 6 3 Issue of shares, net of expenses 11 4 1 Net increase in debenture loans - 1 - (Increase)/decrease in net funding balances to joint ventures (1) 1 - Change in net cash - - Reconciliation of group shareholders' funds Year ended 31 December Six months ended 30 June 2003 2004 2003 â‚¬m â‚¬m â‚¬m 242 Profit attributable to ordinary shareholders 82 71 (221) Equity dividends paid and proposed (67) (59) 3 Issue of shares, net of expenses 11 4 (13) Increase in shares held in treasury (17) (13) (310) Exchange translation differences 79 (167) 8 Equalisation adjustments (2) 1 (291) Net increase/(decrease) in shareholders' funds 86 (163) 2,019 Shareholders' funds at the beginning of the period 1,728 2,019 1,728 Shareholders' funds at the end of the period 1,814 1,856 Summary group balance sheet As at 31 December As at 30 June 2003 2004 2003 â‚¬m â‚¬m â‚¬m 1,904 Fixed asset investment in joint ventures 1,876 1,920 Current assets 56 Debtors 56 55 7 Short term investments 24 11 63 80 66 (174) Creditors: amounts falling due within one year (77) (64) (111) Net current assets/(liabilities) 3 2 1,793 Total assets less current liabilities 1,879 1,922 (65) Creditors: amounts falling due after more than one year (65) (66) 1,728 Shareholders' funds 1,814 1,856 Signed by the boards of directors, 4 August 2004. ADDITIONAL INFORMATION FOR US INVESTORS Summary financial information in US dollars The summary financial information is a simple translation of the Reed Elsevier combined financial information into US dollars at the stated rates of exchange. The financial information provided below is prepared in accordance with accounting principles as used in the preparation of the Reed Elsevier combined financial information. It does not represent a restatement under US Generally Accepted Accounting Principles ('US GAAP') which would be different in some significant respects. Exchange rates for translation Year ended 31 December Six months ended 30 June 2003 2004 2003 US$ US$ US$ Sterling 1.63 Profit and loss and cash flow 1.82 1.61 1.78 Balance sheet 1.81 1.65 Euro 1.124 Profit and loss and cash flow 1.230 1.103 1.254 Balance sheet 1.215 1.146 Profit and loss account Year ended 31 December Six months ended 30 June 2003 2004 2003 US$m US$m US$m 8,028 Net sales 4,119 3,775 1,077 Operating profit 521 398 846 Profit before tax 404 348 544 Profit attributable 202 156 1,920 Adjusted operating profit 905 799 1,646 Adjusted profit before tax 788 657 1,213 Adjusted profit attributable to parent companies' shareholders 581 483 US$ US$ US$ Basic earnings per American Depository Share (ADS) $0.87 Reed Elsevier PLC (Each ADS comprises four ordinary shares) $0.33 $0.25 $0.70 Reed Elsevier NV (Each ADS comprises two ordinary shares) $0.25 $0.20 Adjusted earnings per American Depository Share (ADS) $2.03 Reed Elsevier PLC (Each ADS comprises four ordinary shares) $0.98 $0.81 $1.55 Reed Elsevier NV (Each ADS comprises two ordinary shares) $0.74 $0.62 Adjusted earnings per American Depository Share is based on Reed Elsevier PLC shareholders' 52.9% and Reed Elsevier NV's 50% respective share of the adjusted profit attributable of the Reed Elsevier combined businesses. Adjusted figures are presented as additional performance measures and exclude amortisation of goodwill and intangible assets, exceptional items and related tax effects. Cash flow statement Year ended 31 December Six months ended 30 June 2003 2004 2003 US$m US$m US$m 1,736 Net cash inflow from operating activities 517 306 23 Dividends received from joint ventures 15 16 (289) Returns on investments and servicing of finance (107) (137) (238) Taxation (including US$15m (2003 interim: US$14m) exceptional net (195) (142) inflow) (223) Capital expenditure and financial investment (171) (96) (295) Acquisitions and disposals (275) (5) (476) Equity dividends paid to shareholders of the parent companies (401) (335) 238 Cash (outflow)/inflow before changes in short term investments and (617) (393) financing (269) Decrease/(increase) in short term investments 721 459 (140) Financing (66) (126) (171) Increase/(decrease) in cash 38 (60) 1,676 Adjusted operating cash flow 431 285 87% Adjusted operating cash flow conversion 48% 36% Summary balance sheet As at 31 December As at 30 June 2003 2004 2003 US$m US$m US$m 9,172 Goodwill and intangible assets 9,054 9,143 1,038 Tangible fixed assets and investments 1,115 980 10,210 Fixed assets 10,169 10,123 936 Inventories and pre-publication costs 1,019 910 1,858 Debtors - amounts falling due within one year 1,748 1,693 443 Debtors - amounts falling due after more than one year 393 516 1,136 Cash and short term investments 458 424 4,373 Current assets 3,618 3,543 (6,183) Creditors: amounts falling due within one year (5,312) (5,271) (1,810) Net current liabilities (1,694) (1,728) 8,400 Total assets less current liabilities 8,475 8,395 (3,747) Creditors: amounts falling due after more than one year (3,779) (3,812) (299) Provisions for liabilities and charges (268) (312) (21) Minority interests (21) (17) 4,333 Combined shareholders' funds 4,407 4,254 Summary of the principal differences to US GAAP The combined financial information has been prepared in accordance with accounting principles which differ in certain significant respects to US GAAP. The principal differences that affect net income and combined shareholders' funds relate to the capitalisation and amortisation of goodwill and intangible assets, pensions, derivative instruments, stock based compensation and related deferred tax effects. A more complete explanation of the accounting policies used by the Reed Elsevier combined businesses and the differences to US GAAP is set out in the Reed Elsevier Annual Reports and Financial Statements 2003. The effects on net income and combined shareholders' funds of material differences to US GAAP are set out below: Year ended 31 December Six months ended 30 June Six months ended 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 334 484 Net income as reported 111 97 164 142 US GAAP adjustments: 121 176 Goodwill and intangible 77 78 114 114 assets (40) (58) Deferred taxation (14) (21) (21) (31) 75 109 Pensions (17) 38 (25) 56 7 10 Stock based compensation (29) 3 (43) 4 41 59 Derivative instruments 27 - 40 - 538 780 Net income under US GAAP 155 195 229 285 As at 31 December As at 30 June As at 30 June 2003 2003 2004 2003 2004 2003 Â£m â‚¬m Â£m Â£m â‚¬m â‚¬m 2,434 3,456 Combined shareholders' funds 2,435 2,578 3,628 3,712 as reported US GAAP adjustments: 1,354 1,923 Goodwill and intangible 1,407 1,370 2,097 1,973 assets (828) (1,176) Deferred taxation (836) (862) (1,245) (1,241) 185 263 Pensions 169 193 252 278 (69) (98) Derivative instruments (40) (114) (60) (164) 3 4 Available for sale 3 2 4 3 investments 226 321 Equity dividends 88 82 131 118 (2) (3) Other items (2) (2) (3) (3) 3,303 4,690 Combined shareholders' funds 3,224 3,247 4,804 4,676 under US GAAP INDEPENDENT REVIEW REPORT Independent review report to Reed Elsevier PLC and Reed Elsevier NV Introduction On the instruction of the boards of Reed Elsevier PLC and Reed Elsevier NV, we have reviewed the combined financial information of Reed Elsevier PLC, Reed Elsevier NV, Reed Elsevier Group plc and Elsevier Reed Finance BV and their respective subsidiaries, associates and joint ventures (together 'the combined businesses') for the six months ended 30 June 2004 which comprises the combined profit and loss account, combined cash flow statement, combined statement of total recognised gains and losses, combined shareholders' funds reconciliation, summary combined balance sheet and the related notes 1 to 6. We have also reviewed the summary financial information of Reed Elsevier PLC for the six months ended 30 June 2004 which comprises the consolidated profit and loss account, consolidated statement of total recognised gains and losses, consolidated cash flow statement, reconciliation of consolidated shareholders' funds, summary consolidated balance sheet and the related notes, and the summary financial information of Reed Elsevier NV for the six months ended 30 June 2004 which comprises the group profit and loss account, group statement of total recognised gains and losses, group cash flow statement, reconciliation of group shareholders' funds, summary group balance sheet and the related notes. We have read the other information contained in the Reed Elsevier Interim Statement and considered whether it contains any apparent misstatement or material inconsistencies with the financial information. Our review work has been undertaken in accordance with Bulletin 1999/4 issued by the UK Auditing Practices Board so that we might state to Reed Elsevier PLC and Reed Elsevier NV 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 applicable law, we do not accept or assume responsibility to anyone other than Reed Elsevier PLC and Reed Elsevier NV for our review work, for this report or for the conclusions we have formed. Directors' responsibilities The Reed Elsevier Interim Statement, including the financial information contained therein, is the responsibility of, and has been approved by, the directors of Reed Elsevier PLC and Reed Elsevier NV. The directors of Reed Elsevier PLC and Reed Elsevier NV are responsible for preparing the Reed Elsevier Interim Statement, which has been prepared in accordance with the Listing Rules of the UK Financial Services Authority and applicable Generally Accepted Accounting Principles in the United Kingdom which require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual accounts except where any changes, and the reasons for them, are disclosed. Review work performed We conducted our review in accordance with guidance contained in Bulletin 1999/4 issued by the UK Auditing Practices Board. A review consists principally of making enquiries of the management of the Reed Elsevier combined businesses and applying analytical procedures to the financial information and underlying financial data and, based thereon, assessing whether accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as tests of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with Auditing Standards generally accepted in the UK and the Netherlands and therefore provides a lower level of assurance than an audit. Accordingly, we do not express an audit opinion on the financial information. Review conclusion On the basis of our review we are not aware of any material modifications that should be made to the financial information as presented for the six months ended 30 June 2004. Deloitte & Touche LLP Chartered Accountants London 4 August 2004 Deloitte Accountants B.V. Amsterdam 4 August 2004 INVESTOR INFORMATION Financial Calendar 2004 5 August Announcement of Interim Results for the six months to 30 June 2004 5 August Record date - 2004 interim dividend, Reed Elsevier NV ordinary shares 6 August Ex-dividend date - 2004 interim dividend, Reed Elsevier NV ordinary shares 9 August Ex-dividend date - 2004 interim dividend, Reed Elsevier NV ADRs 11 August Ex-dividend date - 2004 interim dividends, Reed Elsevier PLC ordinary shares and ADRs 11 August Record date - 2004 interim dividend, Reed Elsevier NV ADRs 13 August Record date - 2004 interim dividends, Reed Elsevier PLC ordinary shares and ADRs 3 September Payment date - 2004 interim dividends, Reed Elsevier PLC and Reed Elsevier NV ordinary shares 13 September Payment date - 2004 interim dividends, Reed Elsevier PLC and Reed Elsevier NV ADRs 2 December Trading Update issued in relation to the 2004 financial year 2005 17 February Announcement of Preliminary Results for the year to 31 December 2004 27 April Annual General Meeting - Reed Elsevier PLC, London 28 April Annual General Meeting - Reed Elsevier NV, Amsterdam 28 July Announcement of Interim Results for the six months to 30 June 2005 Listings London Stock Exchange Euronext Amsterdam New York Stock Exchange Reed Elsevier PLC (REL) Reed Elsevier NV (REN) Reed Elsevier PLC (RUK) - CUSIP No. 758205108 Ordinary shares Ordinary shares Each ADS represents four ordinary shares Reed Elsevier NV (ENL) - CUSIP No. 758204101 Each ADS represents two ordinary shares Contacts Reed Elsevier PLC Reed Elsevier NV For further investor information visit 1-3 Strand Sara Burgerhartstraat 25 www.reedelsevier.com London WC2N 5JR 1055 KV Amsterdam United Kingdom The Netherlands Tel: +44 (0) 20 7930 7077 Tel: +31 (0) 20 485 2434 Fax: +44 (0) 20 7166 5799 Fax: +31 (0) 20 618 0325 With effect from Monday 27 September 2004 the new address of Reed Elsevier NV will be: Radarweg 29, 1043 NX Amsterdam. Telephone and fax numbers remain the same. Stockbrokers Reed Elsevier PLC Registrar Cazenove & Co. Ltd ABN AMRO Bank NV Computershare Investor Services PLC 20 Moorgate Gustav Mahlerlann 10 PO Box 82 London EC2R 6DA 1082 PP Amsterdam The Pavilions United Kingdom The Netherlands Bridgwater Road Bristol BS99 7NH Auditors United Kingdom Deloitte & Touche LLP Deloitte Accountants B.V. Tel: +44 (0) 8707 020000 Hill House Orlyplein 50 www.computershare.co.uk 1 Little New Street 1043 DP Amsterdam London EC4A 3TR The Netherlands United Kingdom Reed Elsevier PLC and Reed Elsevier NV ADR Depositary The Bank of New York Investor Relations PO Box 11258 Church Street Station New York NY10286-1258 Tel: +1 888 269 2377 www.adrbny.com This statement is being mailed to shareholders of Reed Elsevier PLC on 5 August 2004 and will be available to the shareholders of Reed Elsevier NV upon request. Copies are available to the public from the registered offices of the respective companies shown above. Reed Elsevier PLC has given e-mail notification to those shareholders who have requested it of the availability of the Interim Statement on the Reed Elsevier website. Design: Corporate Edge www.corporateedge.com Print: Pillans & Waddies. ISO 14001 accredited This information is provided by RNS The company news service from the London Stock Exchange ND IR QKQKDNBKBDFK

Companies

Relx plc (REL)

Friday, 31st May 2024

COMPANIES COVERED:

JD. FLTR NWG

Flutter shares tank as primary listing moves to New York and the CFO steps aside, JD Sports struggles to impress despite sales growth in challenging market and Nat West buys £1.24bn of its own stock back from the government.

Full Archive

UK 100

Latest directors dealings

1 day ago FDM Group (Holdings)
1 day ago Neo Energy Metals
1 day ago DCC (CDI)
1 day ago 3i Group
1 day ago 3i Group

All directors dealings today