Kofax Announces Record Software Business Results for the Fiscal Year Ended June 30, 2011
Company Begins Preliminary Work for a U.S. Listing
Financial Highlights:
- Total revenues grew 12% to
$243.9 million (2010:$217.6 million ), or 10% in organic constant currency - Adjusted EBITA grew by 54% to
$40.2 million (2010:$26.0 million ), or a 16% margin (2010: 12%) - Adjusted Diluted EPS grew by 72% to
$0.31 (2010:$0.18 ) - Cash generated from operations increased 53% to
$35.6 million (2010:$23.3 million ) - Year end cash balances totalled
$98.3 million (2010:$55.5 million )
Operating Highlights:
Harvey Spencer Associates , a leading industry analyst firm, reported that during calendar year 2010Kofax increased its overall capture market share to 15% from 11% in 2009- Consistent with this gain in market share the Company grew its total revenues faster than the overall capture market and faster than its two most direct competitors during the calendar year 2010 and the first six months of 2011
- The Company also:
- Added over 2,155 new customers and closed more six and seven figure sales
- Received widespread recognition for its market position and software products
- Successfully launched six new software product releases
- Disposed of its legacy hardware distribution and maintenance business
- Acquired Atalasoft to add internet browser based applications and portals to its capture onramp
- Appointed
Wade Loo to its Board of Directors and Audit Committee
- Subsequent to the fiscal year end the Company:
- Was selected by Microsoft to be part of its exclusive Managed Independent Software Vendor (ISV) Program
- Put a
$40.0 million unused, as of today line of credit in place withBank of America Merrill Lynch to further enhance its financial position
The Company also announced it has restated its financial statements for the fiscal years ended
At their meeting on
Bish continued: “We recognize that our performance can always be improved but Management and the Board are nonetheless pleased with the Company’s overall progress. Our pipeline of opportunities has continued to grow, we believe we’re well positioned to continue gaining market share and we remain confident in our business but we are cautious in our outlook. While it’s difficult to provide precise guidance at the present time, during the current fiscal year we conservatively expect between eight and ten percent total revenue growth in U.S. dollars on a constant currency basis.”
Webcast
The Company will review these results with financial analysts and conduct a question and answer session in the
* For a definition of Adjusted EBITA and Adjusted Diluted EPS please refer to the Chief Financial Officer’s Review attached.
About
“Kofax” is a registered trademark in the U.S., the EU and other regions. All other trademarks and registered trademarks are the property of their respective owners.
Chief Executive Officer’s Review
Financial Performance
The fiscal year ended
Total revenues grew 12% to
- Very strong growth during the first half of the fiscal year, particularly in maintenance service revenues,
- Continuing progress with our hybrid go-to-market strategy, which allows us to address and penetrate a broad spectrum of the capture market and
- Improving sales execution and productivity.
We experienced strong revenue growth during the first half of the past year but less during the second half. As stated in our July trading update, we believe this slowdown was caused by longer sales cycles and decision making that emerged as a result of increasing uncertainty and volatility in the global economic environment. We expect these challenges to continue until more confidence and stability return to markets.
This growth, coupled with the benefit of cost saving measures previously implemented and the on-going prudent management of expenses, yielded an Adjusted EBITA of
As a result of good operating cash flow generation from operations of
Finally, after the end of the fiscal year we put a
We’re pleased with these achievements and believe they substantially validate our strategy and ability to execute as well as the fundamental strength in our business. We nonetheless recognize that our performance can always be better and we will therefore continue to plan for and strive to achieve improvements in all that we do in this current and future fiscal years.
Operating Highlights & Strategic Progress
In
- The overall market grew 10% in calendar year 2010 to
$2.2 billion (2009:$2.0 billion ), and is projected to grow at a compound annual growth rate of 13.5% to$4.1 billion in 2015, - We increased our overall market share to 15% during 2010 (2009: 11%),
- We significantly extended our leadership position in the “Batch Image Capture” segment – which is defined as the scanning, indexing and exporting of document images and data for archive purposes – to a 35% share (2009: 25%),
- We extended our leadership position in the “Batch Content Capture” segment – which is defined as the scanning, classifying, extracting critical business data and exporting of document images and data to downstream business processes – to a 17% share (2009: 13%) and
- For the first time we achieved a top five position in the important and rapidly growing “Ad Hoc Content Capture” segment with a 10% share, up from virtually nothing in 2009.
These three segments comprise the “enterprise” portion or 67% of the total market, where we extended our leadership position to a 21% share (2010: 16%).
Our achieving a 10% share of the ad hoc content capture segment was made possible by the investments we’ve made in the research and development of our Kofax Front Office Server product. This software allows organizations to move the scanning of documents from centralized, back offices to highly distributed, front office environments. Customer facing employees are able to use familiar equipment such as all-in-one scan, print and fax multi-function peripherals (MFPs) and desktop scanners to capture documents where they originate. This eliminates the need to batch and ship documents to another location, thus reducing costs, and accelerates document processing, which increases an organization’s responsiveness and allows it to gain competitive advantage.
Consistent with the gains in market share we also grew our total revenues faster than the overall capture market and, based on public filings, faster than our two most direct competitors – EMC / Captiva and Readsoft – during calendar year 2010 and the first six months of 2011.
We believe it’s again clear that we’re pursuing a large and growing market opportunity and continuing to gain market share as a result of our strategy, strong competitive advantages and improving execution.
During this last fiscal year we successfully added over 2,155 new customers (2010: 1,924), not including those arising from our acquisition of Atalasoft, and closed more six and seven figure sales. We closed 23 sales greater than
During the year we were also pleased to receive widespread recognition for our market position and products. This included:
- As outlined above,
Kofax again being recognized as a leader in the capture market byHarvey Spencer Associates - The Company being named to KMWorld magazine’s “100 Companies that Matter in Knowledge Management” in 2011, marking Kofax’s eighth consecutive appearance on this prestigious list
Kofax being named “Channel Partner of the Year” and the Kofax Desktop software “Content Management Software Product of the Year” for the Small Office / Home Office (SOHO) category in Document Manager magazine’s 2010 DM Awards- Kofax Capture and Kofax VirtualReScan (VRS) software being given “Best Channel Product of 2010” awards from
Business Solutions magazine - Subsequent to the fiscal year end the Company being selected by Microsoft to be part of its exclusive
Managed Independent Software Vendor (ISV) Program
Our investments in research and development have once again allowed us to better address the needs of our customers and help grow our revenues. In this last fiscal year we successfully launched six new software product releases:
- Kofax Front Office Server 3.5, which added support for Canon, Konica Minolta and Xerox MFPs and an improved thin client desktop scan application for office automation needs
- Kofax Communication Server 9.0, to add important new functionality and tighter integration with Kofax Capture, Kofax Transformation Modules and Microsoft Exchange 2010 environments
- Kofax Express 2.5, a new version of this packaged scan-to-archive software that adds automated indexing capabilities and certification for use with Microsoft SharePoint 2010
- Kofax VRS Elite, a new version of our patented image enhancement and perfection software that provides enhanced functionality to improve overall performance, device health monitoring capabilities and the ability to better support the deployment of multiple scanners
- Kofax Monitor 6.0, which adds Kofax VRS Elite and Kofax Communication Server to Kofax Capture and Kofax Transformation Modules as applications supported by this real-time performance monitoring software
- MarkView Financial Suite 7.0, which provides accounts payable and other business functions with one click approval of invoices in an easily configurable interface to accelerate this process, and new capture enabled workflows to automatically flag inconsistencies in value added tax (VAT) and freight costs, thereby eliminating manual steps that would otherwise be required
Two of the more notable events during this last fiscal year were the disposal of our legacy hardware distribution and maintenance business and our acquisition of Atalasoft.
In
In
The wide spread adoption of online applications provides another way for information to enter an organization and Atalasoft’s technology allows us to capture enable those applications. Using a mortgage application process as an example, most lenders allow prospective borrowers to apply for mortgages via traditional, paper based processes or online via portal and internet browser based applications. Applicants using the latter approach still have to provide paper copies of documents evidencing their proof of identity, income and other supporting information to the lender for processing. Capture enabling these web applications will allow applicants to easily scan those paper documents and submit all information electronically. This will in turn eliminate the need to submit paper copies, accelerate the mortgage application process, better serve customer needs and allow lenders to gain competitive advantage.
This transaction was consistent with our stated acquisition strategy and better positions
We’ve made significant progress in our business and believe this substantially validates our strategy and ability to execute as well as the fundamental strength in our business. As a result, our mission remains the same – to be the leading provider of capture driven business process automation solutions.
Our software allows businesses, government agencies and other organizations to design, deploy and operate comprehensive solutions that automate the conversion of paper and electronic forms, documents and other communications received from customers, suppliers, partners and employees into digital information usable in enterprise software applications and repositories. By automating what would otherwise be manual, labor intensive processes that are expensive, time consuming tasks also prone to errors and poorly utilizing valuable human resources, our software offers a more accurate, timely and cost effective solution. This in turn allows an organization to improve its responsiveness, gain competitive advantage and enhance its regulatory compliance efforts. As a result of these benefits, many of our end user customers realize a return on investment (ROI) in only 12 to 18 months.
We intend to accomplish our mission by:
- Delivering organic revenue growth that meets or exceeds capture market growth rates,
- Controlling costs to meet or exceed our Adjusted EBITA objectives and
- Augmenting our organic revenue growth and Adjusted EBITA with strategic acquisitions of complementary software companies and products that allow us to better serve the needs of our customers and gain competitive advantage.
Specific revenue growth strategies include leveraging our hybrid go-to-market model to:
- Drive direct applications software sales by improving our execution and productivity,
- Drive indirect applications software channel sales by better enabling and adding to our partner ecosystem and
- Drive OEM / POS sales by adding new partners.
We will also make on-going investments in research and development in order to continually improve and add to our existing product offerings, and over time prudently reallocate those expenditures to better focus on the important and rapidly growing ad hoc content capture segment. This, combined with our acquisition strategy, will eventually expand our vision well beyond the traditional capture market to encompass additional growth opportunities.
We made a great deal of progress in many of these areas during this last fiscal year and created a solid foundation for more aggressively pursuing our mission and strategies during the current and future fiscal years.
Dividend Matters
After careful consideration of the Company’s future opportunities, the Board intends to maintain its policy of not paying a regular dividend in order to invest in growing the Company’s business. As a result, no dividends were declared or paid during the fiscal year ended
Management & Board Changes
There have been no changes in the Company’s Executive Management Team since we announced Kofax’s financial results for the fiscal year ended
The Board continued to transform its composition with the appointment of
No other Board changes occurred during the fiscal year ended
Initial Public Offering in
Subsequent to the fiscal year end, on
Our progress during this past year led to this decision. While market conditions are not currently conducive to effecting such a transaction, we want to be in the position of having the flexibility to do so at the appropriate time. As we become a more U.S. centric business, we’ll need to access the leading financial market for global software companies in order to better pursue our organic revenue growth and acquisition strategies.
Outlook
We experienced strong revenue growth during the first half of the past year but less during the second half. As stated in our July trading update, we believe this slowdown was caused by longer sales cycles and decision making that emerged as a result of increasing uncertainty and volatility in the global economic environment. We expect these challenges to continue until more confidence and stability return to markets.
We recognize that our performance can always be improved but Management and the Board are nonetheless pleased with the Company’s overall progress. Our pipeline of opportunities has continued to grow, we believe we’re well positioned to continue gaining market share and we remain confident in our business but we are cautious in our outlook. While it’s difficult to provide precise guidance at the present time, during the current fiscal year we conservatively expect between eight and ten percent total revenue growth in U.S. dollars on a constant currency basis.
Thank You
Our performance is the direct result of the dedication and hard work of our valued employees, indirect channel partners and suppliers, and the continued support of our customers and shareholders. I would like to use this opportunity to sincerely thank all of these stakeholders for their on-going contributions to our success.
Chief Financial Officer’s Review
We exited the year in stronger financial condition than we began the year with
Strategically, we closed the sale of the hardware business and acquired Atalasoft. We have initiated preliminary efforts to explore a U.S. listing of shares which will provide additional liquidity and drive shareholder value.
We restated our financial results for each of FY 09 and FY 10 to correct how revenue from maintenance contracts is recognized and to correct the valuation of inventory in FY 10. After the restatement, maintenance revenue in FY 09 and FY 10 has increased by
We believe that these accomplishments result in a stronger, more scalable foundation to support the Company’s future growth.
Operating Results
Revenue
Total revenue for FY 11 increased
Our mix of revenue, between license, maintenance and professional services changed in FY 11 as compared to FY 10, generally due to significant growth in maintenance revenue over the entire year and relative weakness in license sales in the second half of FY 11. Our license revenue decreased to 48% of total revenue in FY 11 compared to 51% in FY 10, while our maintenance revenue increased to 41% of total revenue compared to 38% in FY 10. Professional services remained consistent at 10% of total revenue.
License revenue increased
Maintenance revenue increased
Professional service revenue increased
The table below sets forth selected financial information with respect to Kofax’s operating performance for the years ended
| $ millions, except EPS |
FY 11 |
FY 11 |
FY 10 |
FY 10 |
Increase |
% Increase |
||||||||||||||
| Revenue | $ | 243.9 | 100.0 | % | $ | 217.6 | 100.0 | % | $ | 26.3 | 12.1 | % | ||||||||
| Cost of sales | 50.0 | 20.5 | % | 50.6 | 23.3 | % | (0.6 | ) | -1.2 | % | ||||||||||
| Gross Margin | 193.9 | 79.5 | % | 167.0 | 76.7 | % | 26.9 | 16.1 | % | |||||||||||
| Operating expenses: | ||||||||||||||||||||
| Research and development | 31.5 | 12.9 | % | 33.0 | 15.2 | % | (1.5 | ) | -4.7 | % | ||||||||||
| Sales and marketing | 90.3 | 37.0 | % | 77.5 | 35.6 | % | 12.8 | 16.5 | % | |||||||||||
| General and administrative | 32.0 | 13.1 | % | 30.4 | 14.0 | % | 1.6 | 5.3 | % | |||||||||||
| Acquisition and other transaction-related costs | 2.5 | 1.0 | % | 0.2 | 0.1 | % | 2.3 | n/a | ||||||||||||
| Amortization of acquired intangible assets | 3.2 | 1.3 | % | 4.6 | 2.1 | % | (1.4 | ) | -30.6 | % | ||||||||||
| Restructuring costs | 3.2 | 1.3 | % | - | 0.0 | % | 3.2 | n/a | ||||||||||||
| Share-based payment expense | 3.7 | 1.5 | % | 4.4 | 2.0 | % | (0.7 | ) | -15.1 | % | ||||||||||
| Other income and expenses | (0.2 | ) | -0.1 | % | - | 0.0 | % | (0.2 | ) | n/a | ||||||||||
| 166.2 | 68.1 | % | 150.1 | 69.0 | % | 16.1 | 10.7 | % | ||||||||||||
| Operating profit | 27.7 | 11.4 | % | 16.9 | 7.8 | % | 10.8 | 63.9 | % | |||||||||||
| Finance and other income and expense | (1.7 | ) | -0.7 | % | 1.2 | 0.6 | % | (2.9 | ) | -249.1 | % | |||||||||
| Profit before tax from continuing operations | 26.0 | 10.7 | % | 18.1 | 8.3 | % | 7.9 | 43.8 | % | |||||||||||
| Tax expense | (8.7 | ) | -3.6 | % | (9.4 | ) | -4.3 | % | 0.7 | -7.1 | % | |||||||||
| Profit from continuing operations | 17.3 | 7.1 | % | 8.7 | 4.0 | % | 8.6 | 99.0 | % | |||||||||||
| Discontinued operations, net of tax | (10.2 | ) | -4.2 | % | (0.4 | ) | -0.2 | % | (9.3 | ) | 2376.8 | % | ||||||||
| Profit attributable to equity holders of parent | $ | 7.1 | 2.9 | % | $ | 8.3 | 3.8 | % | $ | (0.7 | ) | -8.8 | % | |||||||
| Earnings per share: | ||||||||||||||||||||
| Basic | $ | 0.086 | $ | 0.101 | $ | (0.015 | ) | |||||||||||||
| Diluted | $ | 0.081 | $ | 0.098 | $ | (0.017 | ) | |||||||||||||
| Statements of Financial Position and Cash Flows: | ||||||||||||||||||||
| Cash and cash equivalents | $ | 98.3 | $ | 55.5 | $ | 42.8 | 77.2 | % | ||||||||||||
| Working capital | 52.4 | 25.7 | 26.7 | 103.9 | % | |||||||||||||||
| Total assets | 359.3 | 346.8 | 12.5 | 3.6 | % | |||||||||||||||
| Total shareholders’ equity | 213.7 | 180.3 | 33.4 | 18.5 | % | |||||||||||||||
| Cash flows from operating activities, before restructuring and taxes |
35.6 |
23.3 |
12.3 |
52.8 |
% |
|||||||||||||||
Geographic Segments
We license our software and sell our services to customers around the globe. Based on the location of our customers, our revenue was relatively consistent between years, as shown in the following table:
| $ millions |
FY 11 |
FY 10 |
% Growth |
|||||||||||
| Revenue by geography | ||||||||||||||
| Americas | $ | 128.3 | $ | 116.1 | 10.5 | % | ||||||||
| EMEA | 97.4 | 86.0 | 13.3 | % | ||||||||||
| APAC | 18.2 | 15.5 | 17.4 | % | ||||||||||
| Total revenue | $ | 243.9 | $ | 217.6 | 12.1 | % | ||||||||
| % of Total Revenue | ||||||||||||||
| Americas | 52.6 | % | 53.4 | % | ||||||||||
| EMEA | 39.9 | % | 39.5 | % | ||||||||||
| APAC | 7.5 | % | 7.1 | % | ||||||||||
| Total revenue | 100.0 | % | 100.0 | % | ||||||||||
Gross Margin
During FY 11, we expanded our total gross margin to 79.5%, an increase of 2.8% compared to FY 10 when our gross margin was 76.7%. Our gross margin improved primarily due to economies of scale and growth in overall revenue.
Research and Development Expenses
Research and development expenses for FY 11 decreased
Sales and Marketing Expenses
Sales and marketing expenses for FY 11 increased
General and Administrative Expenses
General and administrative expenses for FY 11 increased
Acquisition and other transaction-related costs
We incurred costs with third party service providers such as attorneys, accountants and other advisors in connection with our financing and acquisition related activities. These costs relate to our longer term strategy, and do not have direct bearing on supporting our existing day-to-day operations. Under IFRS, these costs are expensed as incurred. We have presented these expenses on a separate line to enable the users of our financial statements to better understand our operating results including comparing our performance with other global software companies.
Amortization of Acquired Intangible Assets
Amortization of acquired intangible assets in FY 11 decreased from FY 10, as a result of certain intangible assets relating to acquisitions that we consummated historically having reached the end of their initially estimated lives. The end of that amortization was partially offset by our having a full year of amortization relating to 170 Systems in FY 11, and our recording approximately one month of amortization relating to our
Restructuring Costs
Concurrent with the announcement of the sale of the hardware business, we restructured our business in EMEA and recorded a charge in the amount of
Share-Based Payment Expense
Share-based payment expense for FY 11 decreased
Finance and Other Income (Expense)
Finance and other income (expense) consists primarily of foreign exchange gains or losses and interest income and expense. The primary component of our FY 11 net finance and other expense of
Tax Expense
The tax expense of
When assessing the tax expense as a percentage of Adjusted EBITA, including having adjusted the tax expense for the impact of the items included in the reconciliation of Adjusted EBITA, the current year tax rate is 32% as compared to 41% for FY 10.
| $ millions |
FY 11 |
FY 10 |
||||||
| Adjusted EBITA | $ | 40.2 | $ | 26.1 | ||||
| Tax expense per income statement | $ | 8.7 | $ | 9.4 | ||||
| Tax impact of adjustments to calculate Adjusted EBITA | 4.2 | 1.3 | ||||||
| Adjusted tax expense | $ | 12.9 | $ | 10.7 | ||||
| Adjusted tax expense as a percentage of Adjusted EBITA | 32.3 | % | 41.3 | % | ||||
Loss from Discontinued Operations
Total loss from discontinued operations was
Statement of Financial Position
Our financial condition remains strong, and in fact improved, during FY 11. We grew our cash balances by 77%, and had
Cash flow from operations, contributed
Investing cash flow generated
Cash outflows from financing activities amount to
The majority of our cash is held in U.S. dollars and euros, and to a lesser extent in pounds sterling.
Treasury Management
The Company has continued to generate solid cash flows, including through its operating activities. Kofax’s policy has been to fund its operations internally through the use of retained earnings, equity and bank facilities. Material bank borrowing arrangements are negotiated by management and approved by the Board of Directors. Positive cash balances earn floating rate interest based on relevant national interbank rates.
We terminated our
The Company has significant overseas subsidiaries, which operate principally in their local currencies. Where appropriate, intra group borrowings are arranged in local currencies to provide a natural hedge against exchange rate movement risks.
During FY 11, we entered into a forward contract arrangement locking in the exchange rate on
Ordinary Share Matters
At the Annual General Meeting on
At the beginning of FY 11
Reconciliation of Non-IFRS Measures
Although IFRS disclosure provides investors and management with an overall view of the Company’s financial performance,
Management and the board utilize this non-IFRS financial information to compare our results of operations to our results for comparable periods in prior years and against our budget. In particular, we review the adjusted operating profit in terms of dollars and as a percentage of total revenue; we assess our tax expense based against this non-IFRS financial measure that excludes certain items that don’t affect the tax expense calculation; and we measure our adjusted net profit in terms of dollars and earnings per share.
Adjusted EBITA
We use a metric of ‘Adjusted EBITA’, or IFRS operating profit adding back acquisition and other transaction-related costs, amortization of acquired intangible assets, restructuring costs share-based payment expense and other income and expense. See below for a schedule reconciling Adjusted EBITA from the Income Statement under IFRS. In FY 11, Adjusted EBITA was
We believe that this non-IFRS financial measure facilitates period-to-period comparisons, and provides investors with additional information to evaluate our operating performance. We also present this non-IFRS measure because we use it internally as a benchmark to evaluate our operating performance, including actual to budget results, and in terms of growth in EPS, and to compare our performance to that of our competitors.
Adjusted Profit Attributable to Equity Holders, including Adjusted Diluted EPS
Adjusted profit attributable to equity holders is Adjusted EBITA, less a reduction for tax expense from Adjusted EBITA. A reconciliation of profit attributable to equity holders to the adjusted profit attributable to equity holders follows:
| $ millions, except EPS |
FY 11 |
FY 10 |
||||||||
| Profit attributable to equity holders | $ | 7.1 | $ | 8.3 | ||||||
| Discontinued operations, net of taxes | 10.2 | 0.4 | ||||||||
| Profit from continuing operations | 17.3 | 8.7 | ||||||||
| Acquisition and other transaction-related costs | 2.5 | 0.2 | ||||||||
| Amortization of acquired intangible assets | 3.2 | 4.6 | ||||||||
| Restructuring costs | 3.2 | - | ||||||||
| Share-based payment expense | 3.7 | 4.4 | ||||||||
| Finance and other income and expenses | 1.5 | (1.3 | ) | |||||||
| Tax effect of above | (4.2 | ) | (1.3 | ) | ||||||
| Adjusted profit attributable to equity holders | $ | 27.2 | $ | 15.3 | ||||||
| Calculation of Adjusted EBITA: | ||||||||||
| Adjusted profit attributable to equity holders | $ | 27.2 | $ | 15.3 | ||||||
| Add-back: tax effect from above reconciliation | 4.2 | 1.3 | ||||||||
| Add-back: taxes on face of income statements | 8.8 | 9.4 | ||||||||
| Adjusted EBITA | $ | 40.2 | $ | 26.0 | ||||||
| Adjusted EPS from Continuing Operations: | ||||||||||
| Adjusted Basic EPS from Continuing Operations | $ | 0.329 | $ | 0.187 | ||||||
| Adjusted Diluted EPS from Continuing Operations | $ | 0.310 | $ | 0.181 | ||||||
Business Risks and Uncertainties
Under current
Rapidly changing technology
As a technology based company, we are subject to rapid changes in the marketplace in which we compete. We seek out strategic acquisitions as well as make significant investments in research and development to ensure that we remain competitive in the markets we serve.
Structural transition
A particularly challenging area for the Company has been its complex legal structure and outdated corporate infrastructure. We continued to reduce the number of legal entities we have in place as well as updating our corporate infrastructure. We will continue to refine our legal structure throughout the current financial year.
Identification of key employees and retention program
Recruiting and retaining highly skilled personnel is another risk to our ongoing success. We’ve made a number of important additions to our staff during the past financial year and now have an even more professional employee base in place.
<p>Go-to-market approach
During the year we have continued our “hybrid go-to-market” model to expand our market reach by selling direct to end users in addition to relying on channel sales through value added resellers and system integrators. This balanced approach has helped us maintain and grow our revenues during the year despite global economic challenges.
Financial risks
One of the principal financial risks facing the Company relates to the movements in exchange rates. The Company derives its revenues from a variety of currencies including the U.S. dollar, euro and pounds sterling. Expenses are denominated principally in U.S. dollars, euro and Swiss francs. Fluctuations in exchange rates between these currencies relative to the dollar may cause fluctuations in financial results of the Company as the results of overseas operations are translated into dollars for consolidation. The Company does not hedge the foreign exchange exposure arising on net investments in or assets and liabilities of overseas subsidiaries. The Company does hedge certain net foreign currency cash flows relating to transactions in accordance with policies set by the Board. Assessment of the credit risk profile of the Company’s key customers and resellers is another key area of attention.
Acquisition Risk
As part of the Company’s strategy, we may acquire additional enterprises or technology. We may not be able to continue to grow through such acquisitions which could lead to our revenue not growing at an acceptable rate and may in turn harm our business. We may need to raise additional capital to finance future acquisitions, and such financing may not be available on acceptable terms, or at all, and may be on terms that are dilutive to our shareholders.
Compliance Risk
Our ability to produce accurate and timely financial statements could be impaired and investors’ views of us could be harmed if we fail to maintain proper and effective internal controls. To build out and maintain an internal audit function we may need to hire additional accounting and financial staff with appropriate experience. If we do not maintain proper and effective internal controls or remediate deficiencies in our internal control, the market price of our common shares could decline and we could be subject to sanctions or investigations.
General economic risks
The economic and trading environment has been challenging throughout the financial year. The Company has an extended geographic presence, necessitating a number of local banking relationships, and local cash holdings. While the Company operates a cash pooling system, and has adopted treasury policy designed to ensure that it is not over-exposed to any particular bank failure, the risk remains that such a failure could adversely impact the Company’s assets. Recessionary trading environments have had a significant impact on many previously financially stable businesses. While the Company seeks to minimize the risk of being adversely affected by the failure of a supplier, a reseller or a customer, the volatility of trading and its impact on our trading partners represents a potential risk to the business.
J. R. “Jamie” Arnold, Jr
Chief Financial Officer
UnauditedConsolidated Income Statement
| $’000 | Note | Year to
June 30, 2011 |
Year to
June 30, 2010 Restated* |
|||||||
| Software Licenses | 117,233 | 111,768 | ||||||||
| Maintenance | 101,191 | 83,614 | ||||||||
| Professional services | 25,518 | 22,256 | ||||||||
| Total Revenue | 5 | 243,942 | 217,638 | |||||||
| Cost of Sales | (50,014 | ) | (50,633 | ) | ||||||
| Gross Profit | 193,928 | 167,005 | ||||||||
| Research and Development | (31,494 | ) | (33,038 </td> | ) | ||||||
| Sales and Marketing | (90,299 | ) | (77,536 | ) | ||||||
| General and Administrative | (31,985 | ) | (30,371 | ) | ||||||
| Expenses | (153,778 | ) | (140,945 | ) | ||||||
| Adjusted EBITA** | 40,150 | 26,060 | ||||||||
| Acquisition and other transaction-related costs | (2,523 | ) | (200 | ) | ||||||
| Amortization of acquired intangible assets | (3,213 | ) | (4,628 | ) | ||||||
| Restructuring costs | (3,182 | ) | - | |||||||
| Share-based payment expense | (3,733 | ) | (4,395 | ) | ||||||
| Other income and expenses | 251 | 90 | ||||||||
| Operating profit | 27,750 | 16,927 | ||||||||
| Share of results and disposal of associated
undertakings |
- | (33 | ) | |||||||
| Finance income | 298 | 1,997 | ||||||||
| Finance expense | (2,035 | ) | (799 | ) | ||||||
| Profit before tax from continuing operations | 26,013 | 18,092 | ||||||||
| Tax expense | (8,741 | ) | (9,413 | ) | ||||||
| Discontinued operations | ||||||||||
| Loss after tax for the period from discontinued operations | (10,188 | ) | (392 | ) | ||||||
| Profit for the year attributable to | 7,084 | 8,287 | ||||||||
| Equity holders of the parent | ||||||||||
| Earnings per share | 3 | |||||||||
| > basic | $ | 0.086 | $ | 0.101 | ||||||
| > diluted | $ | 0.081 | $ | 0.098 | ||||||
| > adjusted basic | $ | 0.218 | $ | 0.208 | ||||||
| > adjusted diluted | $ | 0.176 | $ | 0.199 | ||||||
| Earnings per share from continuing operations | ||||||||||
| > basic | $ | 0.209 | $ | 0.106 | ||||||
| > diluted | $ | 0.197 | $ | 0.102 | ||||||
| > adjusted basic | $ | 0.329 | $ | 0.187 | ||||||
| > adjusted diluted | $ | 0.310 | $ | 0.181 | ||||||
|
** |
Adjusted EBITA is a key performance indicator (“KPI”) used by the group to help in assessing the underlying trading results of the Group. |
|
|
* |
Please refer to Note 2 for discussion on prior year restatement. |
|
UnauditedConsolidated Statement of Comprehensive Income
| $’000 | Note | Year to
June 30, 2011 |
Year to
June 30, 2010 Restated * |
|||||
| Profit for the year | 7,084 | 8,287 | ||||||
| Other comprehensive income/(loss) | ||||||||
| Exchange gains/(losses) arising on translation of foreign operations | 12,082 | (9,238 | ) | |||||
| CTA recycling | (496 | ) | 65 | |||||
| Actuarial gains/(losses) on defined benefit pension plans | 822 | (676 | ) | |||||
| Income tax effects on components of other comprehensive income | (409 | ) | 1,082 | |||||
| Other comprehensive income/(loss) for the period, net of tax | 11,999 | (8,767 | ) | |||||
| Total comprehensive income/(loss) for the period, net of tax, attributable to Equity holders of the parent | 19,083 | (480 | ) | |||||
*Please refer to Note 2 for discussion on prior year restatement.
UnauditedConsolidated Statement of Financial Position
| $’000 | Note | At | At | At | |||||||
|
June 30, |
June 30, 2010 |
June 30, 2009 |
|||||||||
| Restated* | Restated* | ||||||||||
| Non-current assets | |||||||||||
| Intangible assets* | 158,151 | 161,587 | 135,218 | ||||||||
| Property, plant and equipment | 6,900 | 7,879 | 9,808 | ||||||||
| Deferred tax assets | 13,372 | 7,847 | 8,441 | ||||||||
| Other non-current assets | 7,881 | 4,176 | 2,252 | ||||||||
| Total non-current assets | 186,304 | 181,489 | 155,719 | ||||||||
| Current assets | |||||||||||
| Inventories | 2,133 | 15,676 | 15,902 | ||||||||
| Trade and other receivables | 67,473 | 83,769 | 95,623 | ||||||||
| Investments – current | 250 | 311 | 348 | ||||||||
| Current tax assets | 4,888 | 10,075 | 2,173 | ||||||||
| Cash and cash – equivalents | 7 | 98,274 | 55,451 | 49,294 | |||||||
| Total current assets | 173,018 | 165,282 | 163,340 | ||||||||
| Total assets | 359,322 | 346,771 | 319,059 | ||||||||
| Current liabilities | |||||||||||
| Trade and other payables | 45,069 | 61,234 | 62,281 | ||||||||
| Deferred income – current | 55,806 | 55,816 | 46,449 | ||||||||
| Other financial liabilities | 491 | 9,802 | 2,531 | ||||||||
| Current tax liabilities | 13,547 | 10,044 | 2,389 | ||||||||
| Provisions – current | 5,691 | 2,645 | 5,531 | ||||||||
| Total current liabilities | 120,604</b> | 139,541 | 119,181 | ||||||||
| Non-current liabilities | |||||||||||
| Other payables | 279 | 1,403 | 3 | ||||||||
| Employee benefits | 2,958 | 3,769 | 3,048 | ||||||||
| Deferred income – non-current | 3,496 | 10,238 | 10,127 | ||||||||
| Deferred tax liabilities | 14,911 | 10,866 | 10,488 | ||||||||
| Provisions – non-current | 3,394 | 646 | 717 | ||||||||
| Total non-current liabilities | 25,038 | 26,922 | 24,383 | ||||||||
| Total liabilities | 145,642 | 166,463 | 143,564 | ||||||||
| Net assets | 213,680 | 180,308 | 175,495 | ||||||||
| Capital and reserves | |||||||||||
| Share capital | 4,240 | 4,121 | |||||||||
| Share premium account | 11,538 | 5,519 | 3,880 | ||||||||
| ESOP shares | (14,518 | ) | (14,518 | ) | (14,478 | ) | |||||
| Treasury shares | (15,980 | ) | (15,980 | ) | (15,980 | ) | |||||
| Merger Reserve | 2,835 | 2,835 | 2,835 | ||||||||
| Retained earnings | 197,979 | 181,891 | 170,513 | ||||||||
| Currency translation adjustment | 27,586 | 16,409 | 24,604 | ||||||||
| Shareholders’ equity | 4 | 213,680 | 180,308 | 175,495 | |||||||
| Total equity | 213,680 | 180,308 | 175,495 | ||||||||
|
* |
Please refer to Note 2 for discussion on prior year restatement. |
|
UnauditedConsolidated Statement of Changes in Equity
| $’000 |
Share |
Share |
ESOP |
Treasury |
Merger |
Retained |
Currency |
Total |
||||||||||||
| July 1, 2009 | 4,121 | 3,880 | (14,478 | ) | (15,980 | ) | 2,835 | 170,146 | 24,604 | 175,128 | ||||||||||
| Impact of prior year restatements | - | - | - | - | - | 367 | - | 367 | ||||||||||||
| July 1, 2009 (restated) * | 4,121 | 3,880 | (14,478 | ) | (15,980 | ) | 2,835 | 170,513 | 24,604 | 175,495 | ||||||||||
| Change in accounting policy of 170 Systems1 | - | - | - | - | - | (752 | ) | - | (752 | ) | ||||||||||
| Profit for the period | - | - | - | - | - | 8,287 | - | 8,287 | ||||||||||||
| Other comprehensive loss, net of tax | - | - | - | - | - | (572 | ) | (8,195 | ) | (8,767 | ) | |||||||||
| Total comprehensive loss for the year | - | - | - | - | - | 7,715 | (8,195 | ) | (480 | ) | ||||||||||
| Share-based payment charge | - | - | - | - | - | 4,415 | - | 4,415 | ||||||||||||
| Changes in ESOP shares | - | - | (40 | ) | - | - | - | - | (40 | ) | ||||||||||
| New share capital issued | 31 | 1,639 | - | - | - | - | - | 1,670 | ||||||||||||
| June 30, 2010 * | 4,152 | 5,519 | (14,518 | ) | (15,980 | ) | 2,835 | 181,891 | </td> | 16,409 | 180,308 | |||||||||
| July 1, 2010 * | 4,152 | 5,519 | (14,518 | ) | (15,980 | ) | 2,835 | 181,891 | 16,409 | 180,308 | ||||||||||
| Profit for the period | - | - | - | - | - | 7,084 | - | 7,084 | ||||||||||||
| Other comprehensive income, net of tax | - | - | - | - | - | 822 | 11,177 | 11,999 | ||||||||||||
| Total comprehensive income for the year | - | - | - | - | - | 7,906 | 11,177 | 19,083 | ||||||||||||
| Tax on equity awards | - | - | - | - | - | 4,427 | - | 4,427 | ||||||||||||
| Share-based payment charge | - | - | - | - | - | 3,755 | - | 3,755 | ||||||||||||
| Changes in ESOP shares | - | - | - | - | - | - | - | - | ||||||||||||
| New share capital issued | 88 | 6,019 | - | - | - | - | - | 6,107 | ||||||||||||
| June 30, 2011 | 4,240 | 11,538 | (14,518 | ) | (15,980 | ) | 2,835 | 197,979 | 27,586 | 213,680 | ||||||||||
|
1 |
Following the adoption of International Financial Reporting Standard (“IFRS”) 3R “Business Combinations,” the transaction costs in 2009 amounting to $0.8m have been adjusted against retained earnings. |
|
|
* |
Please refer to Note 2 for discussion on prior year restatement. |
|
Unaudited Consolidated and Parent Statements of Cash Flows for the year ended
| In $'000 | Note | Group | Group | Parent | Parent | |||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||
| Restated | ||||||||||||
| Cash flows from operating activities | ||||||||||||
| Profit before tax from continuing operations | 26,013 | 18,092 | (8,793 | ) | (1,596 | ) | ||||||
| Loss before tax from discontinued operations | (10,428 | ) | (732 | ) | - | - | ||||||
| Profit before tax | 15,585 | 17,360 | (8,793 | ) | (1,596 | ) | ||||||
| Share results of associated undertakings | - | (145 | ) | - | - | |||||||
| Finance income | (298 | ) | (1,997 | ) | - | (232 | ) | |||||
| Finance expense | 2,035 | 799 | 690 | - | ||||||||
| Depreciation and amortization | 9,682 | 11,065 | - | - | ||||||||
| Impairment related to disposal | 603 | - | - | - | ||||||||
| Share-based payment expense | 3,837 | 4,415 | - | - | ||||||||
| Movement in provisions | 6,993 | 1,000 | 233 | - | ||||||||
| Loss on disposal of discontinued operations | 9,108 | - | - | - | ||||||||
| Loss on disposal of property, plant and equipment | 2 | 116 | - | - | ||||||||
| Movement in working capital | (12,791 | ) | 1,254 | 1,936 | (106 | ) | ||||||
| Cash generated from/(used in) operations before restructuring | 34,756 | 33,867 | (5,934 | ) | (1,934 | ) | ||||||
| Payments under restructuring - personnel | (1,792 | ) | (3,504 | ) | - | - | ||||||
| Cash generated from/(used in) operations | 32,964 | 30,363 | (5,934 | ) | (1,934 | ) | ||||||
| Income tax received/(paid) | 2,616 | (7,021 | ) | - | - | |||||||
| Net cash inflow/(outflow) from operating activities | 35,580 | 23,342 | (5,934 | ) | (1,934 | ) | ||||||
| Cash flows from investing activities | ||||||||||||
| Purchase of property, plant and equipment, licences and similar rights | (3,185 | ) | (5,315 | ) | - | - | ||||||
| Disposal of property, plant and equipment, licences and similar rights | 59 | 17 | - | - | ||||||||
| Acquisition of a subsidiary, net of cash acquired | (4,608 | ) | (19,998 | ) | - | - | ||||||
| Disposal of associates | - | 2,282 | - | - | ||||||||
| Net inflow from sale of discontinued operations | 8,853 | - | - | - | ||||||||
| Interest received | 139 | 294 | 1 | - | ||||||||
| Net cash inflow/(outflow) from investing activities | 1,258 | (22,720 | ) | 1 | - | |||||||
| Cash flows from financing activities | ||||||||||||
| Issue of share capital | 6,107 | 1,670 | 6,107 | 1,670 | ||||||||
| (Decrease) in short term borrowings | - | (1,312 | ) | - | - | |||||||
| (Decrease)/Increase in long term borrowings/lendings | (8,721 | ) | 9,000 | - | - | |||||||
| Interest paid | (292 | ) | (168 | ) | - | (1 | ) | |||||
| Net cash (outflow)/inflow from financing activities | (2,906 | ) | 9,190 | 6,107 | 1,669 | |||||||
| Net increase/(decrease) in cash and cash-equivalents in the period | 33,932 | 9,812 | 174 | (265 | ) | |||||||
| Cash and cash-equivalents at start of the period | 55,018 | 48,067 | (120 | ) | 145 | |||||||
| Exchange rate effects | 9,321 | (2,861 | ) | (7 | ) | - | ||||||
| Cash and cash-equivalents at the end of the period | 98,271 | 55,018 | 47 | (120 | ) | |||||||
| Cash and cash-equivalents consists of: | ||||||||||||
| Cash and cash-equivalents | 33 | 98,274 | 55,451 | 47 | - | |||||||
| Overdrafts | (3 | ) | (433 | ) | - | (120 | ) | |||||
| 98,271 | 55,018 | 47 | (120 | ) | ||||||||
*Please refer to Note 2 for discussion on prior year restatements.
Announcement of Preliminary Results
Notes to the unaudited consolidated financial statements
1Basis of preparation
The preliminary financial information set out in this announcement, which was approved by the Board of Directors on
The financial statements for the year ended
The audited financial statements for the year ended
The Group's consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the
2Prior Year Restatements
Maintenance Revenue
In the prior years, the Group’s amortization of deferred maintenance revenue did not accurately reflect the terms of the maintenance contract. The Group used a “half-month” convention to amortize deferred maintenance revenue rather than a “daily rate” amortization, which created the error outlined below. This error resulted in a restatement of prior year’s maintenance revenues in the income statement and corresponding restatement of deferred maintenance revenue in the balance sheet for financial years 2009 and 2010 in the amounts as follows:
| $’000 |
As previously |
Adjustments | As Restated | ||||||
| 2009 | |||||||||
| Deferred Revenue | 47,049 | (600 | ) | 46,449 | |||||
| Revenue | 169,391 | 600 | 169,991 | ||||||
| Tax expense | 3,748 | 233 | 3,981 | ||||||
| 2010 | |||||||||
| Deferred revenue* | 58,216 | (2,400 | ) | 55,816 | |||||
| Revenue ** | 215,838 | 1,800 | 217,638 | ||||||
*Includes adjustment from 2009 and 2010 of
**See below for tax impact.
The 2009 opening balance sheet at
Inventory
In 2010, as a result of an inaccurate transfer of work-in-progress items to finished goods, the Group overstated inventory. The changes to inventory and the corresponding costs of sales amounts are as follows:
| $’000 |
As previously |
Adjustments | As Restated | ||||||
| Inventory | 16,380 | (704 | ) | 15,676 | |||||
| Cost of sales | 49,929 | 704 | 50,633 | ||||||
The effect on 2010 tax expense of these two restatements is as follows:
| $’000 |
As previously |
Adjustment - |
Adjustment – |
As Restated | ||||||||
| Tax expense | 8,988 | 698 | (273 | ) | 9,413 | |||||||
Note that tax items on the balance sheet were not impacted by these restatements.
The effect on EPS as a result of these two restatements:
| 2010 Earnings per share | ||||||||||||
| > basic | $ | 0.093 | $ | 0.008 | $ | 0.101 | ||||||
| > diluted | $ | 0.090 | $ | 0.008 | $ | 0.098 | ||||||
| > adjusted basic | $ | 0.208 | $ | 0.000 | $ | 0.208 | ||||||
| > adjusted diluted | $ | 0.201 | ($0.002 | ) | $ | 0.199 | ||||||
Goodwill
The Group identified two adjustments associated with the purchase accounting for certain tax related items. The result of these adjustments restates the net assets acquired and has a direct effect on the goodwill acquired at acquisition. A description of the adjustments is as follows:
Balance sheet correction of an overstated sales tax liability included in Other Current Liabilities and a corresponding overstatement of goodwill totalling
Balance sheet restatement of goodwill and Other Current Liabilities:
| $’000 | Group | |||
| 2010 | ||||
| Other current liability as reported | 23,618 | |||
| Adjustment | (765 | ) | ||
| Restated balance | 22,853 | |||
| Goodwill as reported | 138,663 | |||
| Adjustment | (765 | ) | ||
| Goodwill restated | 137,898 | |||
Balance sheet correction of an understatement of a Deferred Tax Asset and a corresponding overstatement of goodwill totalling
Balance sheet restatement of goodwill and deferred tax assets
| $’000 | Group | |||
| 2010 | ||||
| Deferred tax asset | 6,110 | |||
| Adjustment | 1,737 | |||
| Restated balance | 7,847 | |||
| Goodwill as reported | 138,663 | |||
| Adjustment | (1,737 | ) | ||
| Goodwill restated | 136,926 | |||
Total Goodwill adjustments:
| $’000 | Group | |||
| 2010 | ||||
| Goodwill as reported | 138,663 | |||
| Adjustment 1 above | (765 | ) | ||
| Adjustment 2 above | (1,737 | ) | ||
| Goodwill restated | 136,161 | |||
3Earnings per share
Basic earnings per share of
Adjusted earnings per share of
| Reconciliation of adjusted profit | Group | Group | Group | Group | ||||||||||
| 2011 | 2011 | 2010 | 2010 | |||||||||||
| EPS in $ | $'000 | EPS in $ | $'000 | |||||||||||
| Profit for the period attributable to the equity holders of the Parent | 0.086 | 7,084 | 0.101 | 8,287 | ||||||||||
| Earnings per share from discontinued operations | (0.123 | ) | (10,188 | ) | (0.005 | ) | (392 | ) | ||||||
| Earnings per share from continued operations | 0.209 | 17,272 | 0.106 | 8,679 | ||||||||||
| Acquisition and other transaction-related costs | 0.031 | 2,523 | 0.002 | 200 | ||||||||||
| Amortization of acquired intangible assets | 0.039 | 3,213 | 0.056 | 4,628 | ||||||||||
| Restructuring costs | 0.038 | 3,182 | - | - | ||||||||||
| Share based payment expense | 0.045 | 3,733 | 0.054 | 4,395 | ||||||||||
| Net financial income and expense and other income and expenses | 0.018 | 1,486 | (0.015 | ) | (1,255 | ) | ||||||||
| Tax effect of above | (0.051 | ) | (4,239 | ) | (0.016 | ) | (1,347 | ) | ||||||
| Adjusted profit for the period attributable to the continuing operations of the equity holders of the Parent | 0.329 | 27,170 |
0.187 |
15,300 |
||||||||||
Diluted earnings per share from continuing operations of
Adjusted, diluted earnings per share from continuing operations of
| Reconciliation of the denominator for EPS | Group | Group | |||
| Millions of shares | 2011 | 2010 | |||
| Basic weighted average number of ordinary shares (excluding ESOP and Treasury shares) | 82.5 | 82.0 | |||
| Dilutive impact of share options | 3.2 | 1.6 | |||
| Dilutive impact on LTIPs | 2.0 | 1.1 | |||
| Diluted weighted average number of shares | 87.7 | 84.7 |
4Reconciliation of movements in shareholders' equity
| $’000 | Year to | Year to | |||||
| 30 June 2011 | 30 June 2010 | ||||||
| Opening Shareholders' equity | 180,308 | 175,128 | |||||
| Impact of restatement from prior year | -- | 367 | |||||
| Opening shareholders’ equity (restated) | 180,308 | 175,495 | |||||
| Change in accounting policy 170 Systems | -- | (752 | ) | ||||
| Profit for the period | 7,084 | 8,287 | |||||
| Exchange differences arising on retranslation of foreign operations | 11,586 | (9,173 | ) | ||||
| Actuarial losses on defined benefit pension plans | 822 | (676 | ) | ||||
| Net proceeds from issue of share capital | 6,107 | 1,670 | |||||
| Share-based payment expense | 3,755 | 4,415 | |||||
| Tax on equity awards | 4,427 | -- | |||||
| Tax on items taken directly to equity | (409 | ) | 1,082 | ||||
| Change in ESOP shares | -- | (40 | ) | ||||
| Shareholders' equity at end of the year | 213,680 | 180,308 | |||||
5Operating Segments
Following the disposal of the hardware business
| $’000 | Year to
June 30, 2011 |
Year to
June 30, 2010 |
|||||
| Revenue external | 243,942 | 217,638 | |||||
| Cost of sales | (50,014 | ) | (50,633 | ) | |||
| Gross profit | 193,928 | 167,005 | |||||
| Depreciation and amortization | (4,127 | ) | (5,407 | ) | |||
| Adjusted operating profit* | 40,150 | 26,060 | |||||
| Acquisition and other transaction-related costs | (2,523 | ) | (200 | ) | |||
| Amortization of acquired intangible assets | (3,213 | ) | (4,628 | ) | |||
| Restructuring costs | (3,182 | ) | - | ||||
| Share based payment expense | (3,733 | ) | (4,395 | ) | |||
| Other income and expenses | 251 | 90 | |||||
| Share of results and disposal of associated undertakings | - | (33 | ) | ||||
| Finance income | 298 | 1,997 | |||||
| Finance expense | (2,035 | ) | (799 | ) | |||
| Profit before tax | 26,013 | 18,092 | |||||
* Adjusted EBITA represents IFRS operating profit before adding back acquisition and other transaction-related costs, amortization of acquired intangibles, restructuring costs, share-based payment expense, finance income/expense and other income/expenses. It is used by the Group as a KPI to help assess the underlying trading of the business.
There are no reportable assets that meet the criteria under IFRS 8 to be reported under the operating segments above.
Entity-wide Disclosures
The revenue classified by the geographic areas in which we operate is as follows:
| $’000 | America | UK | Germany | Rest of EMEA | Asia-Pacific | Total | ||||||
| Year to June 30, 2011 | ||||||||||||
| Revenue external | 128,321 | 17,927 | 17,148 | 62,325 | 18,221 | 243,942 | ||||||
| Non-current assets | 108,630 | 5,749 | 7,129 | 42,168 | 6,011 | 169,687 |
Non-current assets for this purpose consist of property, plant and equipment, investment in associates, other non-current assets – excluding security deposits, and intangible assets (including goodwill).
| $’000 | America | UK | Germany | Rest of EMEA | Asia-Pacific | Total | ||||||
| Year to June 30, 2010 | ||||||||||||
| Revenue external | 116,169 | 19,718 | 16,202 | 50,080 | 15,469 | 217,638 | ||||||
| Non-current assets | 100,565 | 5,872 | 11,390 | 49,956 | 5,333 | 173,116 |
5Taxes
Tax charged to the income statement
| $’000 | Group
2011 |
Group
2010 Restated |
|||||
| Current tax expense | |||||||
| Income tax on profits for the year | 8,329 | 9,904 | |||||
| Adjustment for over provision in prior periods | (660 | ) | (130 | ) | |||
| Total | 7,669 | 9,774 | |||||
| Deferred tax expense | |||||||
| Origination and reversal of temporary differences | 81 | (42 | ) | ||||
| Adjustment for under/ (over) provision in prior periods | 751 | (659 | ) | ||||
| Total | 832 | (701 | ) | ||||
| Total tax expense | 8,501 | 9,073 | |||||
Total tax expense in the income statement is disclosed as follows:
| $’000 | Group
2011 |
Group
2010 Restated |
|||||
| Income tax expense on continuing operations | 8,741 | 9,413 | |||||
| Income tax (credited) on discontinued operations | (240 | ) | (340 | ) | |||
| Total | 8,501 | 9,073 | |||||
Tax relating to items charged or credited to retained reserves:
| $’000 | Group
2011 |
Group
2010 Restated |
||||
| Current tax | ||||||
| Net gain on share options exercised | (784 | ) | - | |||
| Deferred tax | ||||||
| Tax impact on share based payment | (3,643 | ) | - | |||
| Tax (credit) to retained earnings | (4,427 | ) | - | |||
The reasons for the difference between the actual tax charge and the rate of corporation tax in the
| $’000 | Group
2011 |
Group
2010 Restated |
|||||
| Total profit before tax | 15,585 | 17,360 | |||||
| Expected tax expense based on the standard rate in the UK of 27.5% (2010: 28%) |
4,286 |
4,861 |
|||||
| Tax losses not recognised in current period | 2,251 | 2,909 | |||||
| Utilisation of previously unrecognised tax losses | (1,485 | ) | (1,596 | ) | |||
| Adjustments for provision in prior periods | 92 | 1,082 | |||||
| Expenses not deductible for tax purposes and income not subject to tax |
2,015 |
(1,529 |
) |
||||
| Different tax rates applied in overseas jurisdictions | 1,342 | 3,960 | |||||
| Other differences | - | (614 | ) | ||||
| Total tax expense on operations | 8,501 | 9,073 | |||||
7Analysis of Net Funds
| $'000 | Group | Group | |||||
| 2011 | 2010 | ||||||
| Cash in hand, at bank | 96,337 | 54,082 | |||||
| Current asset investments | 1,937 | 1,369 | |||||
| Total cash and cash-equivalents | 98,274 | 55,451 | |||||
| Overdrafts | (3 | ) | (433 | ) | |||
| Debt due within 1 year* | (158 | ) | (12,496 | ) | |||
| Debt due after 1 year | (103 | ) | (1,000 | ) | |||
| Total debt and finance leases | (264 | ) | (13,929 | ) | |||
| Net funds | 98,010 | 41,522 | |||||
* Includes cash hold back amounting to
Total cash and cash-equivalents of
8Analysis of exchange rates used for consolidation
| At | At | At | ||||||||||
| 30 June 2011 | 30 June 2010 | 30 June 2009 | ||||||||||
| Average rate | Closing rate | Average rate | Closing rate | Closing rate | ||||||||
| Sterling Pounds | 1.59 | 1.45 | 1.58 | 1.50 | 1.65 | |||||||
| Euro | 1.36 | 1.60 | 1.39 | 1.23 | 1.41 | |||||||
| Swiss Franc | 1.05 | 1.19 | 0.94 | 0.92 | 0.92 | |||||||
9Discontinued operations
During the six months ended
Under the terms of the definitive agreement, Hannover Finanz, paid a gross consideration of
In addition,
The results of the hardware business operations and loss on disposal for the year to date of sale,
| $’000 | Year to
June 30, 2011 |
Year to
June 30, 2010 |
||||
| Operating Results: | ||||||
| Hardware distribution | 72,667 | 90,826 | ||||
| Hardware services | 31,303 | 35,758 | ||||
| Total hardware revenue | 103,970 | 126,584 | ||||
| Cost of sales | (87,473 | ) | (106,397 | ) | ||
| Gross profit | 16,497 | 20,187 | ||||
| Sales and marketing | (10,571 | ) | (11,947 | ) | ||
| General and administrative | (6,149 | ) | (6,414 | ) | ||
| Expenses | (16,720 | ) | (18,361 | ) | ||
| Adjusted operating (loss)/ profit | (223 | ) | 1,826 | |||
| Share based payment expense | ) | (20 | ) | |||
| Restructuring costs | (390 | ) | (2,538 | ) | ||
| Impairment of intangible assets | (603 | ) | - | |||
| Loss before tax from discontinued operations | (1,320 | ) | (732 | ) | ||
| Tax (expense)/income | ||||||
| Related to current pre-tax profit/(loss) | 246 | 340 | ||||
| Loss for the year from discontinued operations | (1,074 | ) | (392 | ) | ||
| Loss on disposal: | ||||||
| Loss on sale before tax | (9,108 | ) | - | |||
| Tax expense | (6 | ) | - | |||
| Loss on sale after tax | (9,114 | ) | - | |||
| Total loss from discontinued operations | (10,188 | ) | (392 | ) | ||
The valuation and sale price of the hardware business as per the share purchase agreement was based upon the hardware business’ balance sheet as of
The cash inflow on sale of the hardware business is presented below.
| $’000 | |||
| Gross consideration – share purchase agreement | 22,233 | ||
| Costs paid on behalf of Hardware business | 935 | ||
| Cash disposed with the discontinued operation | (6,506 | ) | |
| Deferred consideration | (7,809 | ) | |
| Net cash inflow at date of sale | 8,853 | ||
The following presents a reconciliation of the loss on disposal:
| $’000 | May 31, 2011 | |||
| Property, plant and equipment | 232 | |||
| Prepaid maintenance | 3,795 | |||
| Inventories net | 12,695 | |||
| Trade receivables | 17,153 | |||
| Other assets | 1,215 | |||
| Cash* | 7,293 | |||
| Trade payables | (9,824 | ) | ||
| Deferred income – current | (17,798 | ) | ||
| Pension and employee benefits | (2,060 | ) | ||
| Total net assets sold | 12,701 | |||
| Goodwill | 15,695 | |||
| Total net assets disposed | 28,396 | |||
| Considerations | 22,500 | |||
| Disposal costs | 1,687 | |||
| Transition services | 1,525 | |||
| Loss on disposal before tax | (9,108 | ) | ||
*The cash and other amounts do not tie to the same items in the table above as a result of using an average rate for cash flow purposes whereas the table above uses the spot rate on date of sale.
EPS from the hardware business is as follows:
| $’000 | Year to
June 30, 2011 |
Year to
June 30, 2010 |
||||
| Earnings per share from discontinued operations: | ||||||
| Basic | ($0.123 | ) | ($0.005 | ) | ||
| Diluted | ($0.111 | ) | ($0.005 | ) | ||
Basic EPS was calculated using the weighted average number of ordinary shares in issue totalling 82.5m (2010: 82.0m) during the period. Diluted EPS was calculated using 87.7m (2010: 84.7m) ordinary shares, the difference to the basic calculation representing the additional shares that would be issued on the conversion of all the dilutive potential ordinary shares.
As the hardware business was sold prior to
Transition Services Agreement
As part of the transaction to sell the hardware business, the Group has entered into a transition services agreement to provide and transfer certain back office functions, information management systems/ infrastructure, and facilities to the new hardware business entity for a period of up to twelve months following the closing. These services are provided at no cost to the buyer for the first four months following the sale and at a fair value consideration for the subsequent eight months thereafter. The fair value of the services to be provided at no cost is estimated at
Impairment
The Group evaluated the Hardware Business disposal as of the date it was classified as held for sale on
As a result of the conclusion that the hardware business should be presented as a discontinued operation, non-currents assets were reclassified as disposal assets held for sale, and the group incurred an impairment charge deriving from capitalised software, which is of no further use for the Group.
Other transactions
In addition to the transition services agreement and loans provided to certain members of the business unit’s management team discussed above, the Group entered into a reselling arrangement with the newly formed, separate Hardware business to facilitate sales in the
Investor Contacts:
[email protected]
or
Financial Dynamics
[email protected]
or
[email protected]
or
Media Contact:
[email protected]
Source:



Advisor News
- Why aligning wealth and protection strategies will define 2026 planning
- Finseca and IAQFP announce merger
- More than half of recent retirees regret how they saved
- Tech group seeks additional context addressing AI risks in CSF 2.0 draft profile connecting frameworks
- How to discuss higher deductibles without losing client trust
More Advisor NewsAnnuity News
- Allianz Life Launches Fixed Index Annuity Content on Interactive Tool
- Great-West Life & Annuity Insurance Company Trademark Application for “SMART WEIGHTING” Filed: Great-West Life & Annuity Insurance Company
- Somerset Re Appoints New Chief Financial Officer and Chief Legal Officer as Firm Builds on Record-Setting Year
- Indexing the industry for IULs and annuities
- United Heritage Life Insurance Company goes live on Equisoft’s cloud-based policy administration system
More Annuity NewsHealth/Employee Benefits News
- My Spin: The healthcare election
- COLUMN: Working to lower the cost of care for Kentucky families
- Is cost of health care top election issue?
- Indiana to bid $68 billion in Medicaid contracts this summer
- NFIB NEW MEXICO CHAMPIONS SMALL BUSINESS REFORMS TO ADDRESS RISING HEALTH INSURANCE COSTS
More Health/Employee Benefits NewsLife Insurance News