Rainbow Rare Earths Phalaborwa project shaping up to be one of the lowest cost producers globally. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCWD.L Regulatory News (CWD)

  • There is currently no data for CWD

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Preliminary Announcement for year ended 31.12.15

25 Feb 2016 07:00

RNS Number : 0768Q
Countrywide PLC
25 February 2016
 

PRESS RELEASE

25 February 2016

Countrywide plc

("Group"/ the "Company")

Preliminary statement of annual results

for the year ended 31 December 2015

Mixed performance in line with expectations with momentum building in 2016

Countrywide plc, the UK's largest integrated property services group, announces its results for the year ended 31 December 2015.

FINANCIAL HIGHLIGHTS

 

2015

 

2014

 

% change

 

· Total income

£733.7m

£702.2m

4

· Adjusted EBITDA*

£113.0m

£121.1m

(7)

· Operating profit

£53.8m

£84.9m

(37)

· Profit before taxation**

£85.8m

£102.4m

(16)

· Basic EPS

18.9p

30.8p

(39)

· Adjusted basic EPS**

32.2p

36.7p

(12)

· Ordinary dividend

15.0p

15.0p

-

· Special dividend

-

9.0p

n/a

· Group income up 4% to £733.7m with decline in estate agency and lettings profitability resulting in EBITDA reducing 7% to £113.0m

· Market beating performance from financial services and surveying

· Encouraging progress in commercial

· Consolidation in lettings with investment in acquisitions and core platform

· Challenging sales market as pace of change created some disruption in estate agency

· Resilient performance in London

· Value of diversification evident by performance across the portfolio

· Final dividend held at 10.0 pence per share

· Proceeds of £19m from part disposal of Zoopla holding to be returned to shareholders by way of a share buyback programme

· New banking facilities agreed (£340m RCF) to provide greater flexibility on timing of investment

 

* Earnings before interest, tax, depreciation, amortisation, exceptional items, contingent consideration, share-based payments and share of profits from joint venture, referred to hereafter as "EBITDA" (see note 4 for reconciliation)

** Before exceptional items, amortisation of acquired intangibles, contingent consideration and share based payments (net of taxation impact)

 

OPERATIONAL HIGHLIGHTS

2015 mixed performance in a challenging period:

 

· Significant period of change in the market and our business

· New management and divisional structure in place with four business units focused around the customer (Retail, London, Financial Services, B2B)

· Proactive action taken on cost while protecting key investments

· Clear strategic vision communicated to the business

 

2016 foundations in place for future resilience and growth:

· Fragile consumer confidence in the housing market

· Focus on execution, regaining and growing market share and accelerating proposition improvements including multi-channel

· Growth in core lettings business building on improvements in service

· Driving value from early progress in financial services, valuations and commercial

· Capturing greater returns from strong regional presence

· No change to current financial outlook for 2016

 

 

Number

2015

Number

2014

Variance

%

House sales exchanged

 

 

 

- Retail

50,396

55,422

(9)

- London

11,819

13,338

(11)

- B2B

5,187

4,690

11

Group total

67,402

73,450

(8)

 

Properties under management

 

 

 

- Retail residential

60,272

56,204

7

- London residential

14,588

12,600

16

- B2B corporate

32,049

34,164

(6)

Group total

106,909

102,968

4

 

Mortgages arranged

 

 

75,939

 

 

70,529

 

 

8

Value

£12.2bn

£10.3bn

18

Total valuations and surveys completed

357,033

332,290

7

Conveyances completed (excluding third party)

34,851

36,441

(4)

 

Grenville Turner, Chairman at Countrywide plc, commented:

"2015 was a significantly tougher year both for the market and Countrywide. However the value we derive from our broadly based diversification strategy is evident with 42% of Group EBITDA being delivered from Lettings and Commercial. 2015 marks my final year as Chairman and I am proud of my tenure at Countrywide. I would like to take this opportunity to wish Peter Long, Countrywide's new chairman with effect from 27 April 2016 and the Board the very best as it delivers its customer centric strategy."

Alison Platt, Chief Executive, added:

 "2015 was a challenging year but we also made strong progress in creating solid foundations for the business to grow as planned in the coming few years.

A tougher sales market coupled with our significant change agenda challenged us in maintaining our share of sales outside of London. However, the importance of the breadth of our portfolio through such a diversified business as ours was underlined by the market beating performance delivered in financial services, commercial and surveying. I am confident that the pace that we delivered our change agenda ensures we enter 2016 in a stronger position to regain market share and build the business further."

 

For further information please contact:

· Investors

· Alison Platt Chief Executive Officer

· Jim Clarke Chief Financial Officer +44(0)7970 477299

· Media Press office

· Caroline Somers Head of Communications +44(0)7515919588 /+44(0)7721 439043

 

 

CHAIRMAN'S STATEMENT

In my second and final term as chairman of the Group, I am reporting following a significantly tougher year both for the market and Countrywide. 2015 was an uncertain year and we know that uncertainty does not breed confidence, a necessary factor to provide stimulus to the UK housing transaction market. The May general election was the most uncertain election in a generation and the anticipated post-election boost never materialised.

 

2015 results delivered income growth of 4% to £733.7 million but EBITDA fell to £113.0 million. While lower than 2014's performance with poorer results in sales and lettings, these figures highlight the benefits we continue to derive from our broadly based diversification strategy with 42% of Group EBITDA being delivered from Lettings and Commercial, our key recurring revenue streams. Other contributors to growth were our Financial Services and Surveying teams, two areas of the business which outperformed the market in 2015.

 

In 2015, we confirmed that there would be no change to underlying dividend policy which would target a payout ratio of 35-45% of the annual reported Group profits after tax but before amortisation. In recent years, the Group has paid 40% and I can confirm that the 2015 cash payment will be held at the previous year's level. In February 2016, we sold 8,659,302 Zoopla shares realising £19.1 million which will be returned to shareholders by way of a share buyback programme. We continue to hold 9,234,473 Zoopla ordinary shares. The Board has the potential to re-introduce special dividends from 2017.

 

As announced on 11 February 2016, I am pleased that Peter Long will take over as Non-Executive chairman following the Company's Annual General Meeting on 27 April 2016. I am proud of my tenure at Countrywide and it was always my intention to only remain as chairman for a period of two years. I believe the time is now right to depart with the arrival of Peter who brings a strong customer focus and a wealth of plc board experience, which will complement the Board's expertise and add value to Countrywide as it delivers its customer centric strategy.

 

As noted in our January 2016 Trading Update, the Group achieved an encouraging performance in Q4 of 2015. While it is too early to accurately predict how the residential transactions market will perform in 2016, trends are encouraging with momentum building and strong pipelines. At this stage in the year, I am confident that the Group is in a good position to deliver in line with the Board's expectations.

 

 

Grenville Turner

Chairman

 

25 February 2016

 

 

CHIEF EXECUTIVE'S REVIEW

Market 2015

It has been an uncertain year for the UK property market and all the stakeholders it impacts. Our sector has seen another year of record low interest rates, a housing market very short of supply and a step up in tax changes impacting both the higher priced home and second homes markets negatively.

 

Market data available for 2015 highlights the impact of changing dynamics in the residential property market, with transaction levels across the country running lower than the previous year. Market volumes for 2015 are expected to be 3-4% below 2014 and in the region of 970,000 - 980,000 transactions at year-end which is still far short of a normalised run-rate by historic standards.

 

The negative trend in mortgage approvals at the end of 2014 impacted transaction levels in the first half of 2015 which, together with the potential uncertainty over the outcome of the General Election in May, created sluggishness in market trends during the first half of 2015, as both buyers and sellers delayed decisions to move. Further, the anticipated bounce in the second half of the year following the outcome of the most uncertain General Election in a generation failed to materialise as consumer confidence remained fragile. This manifested most acutely in a lack of stock as the number of properties coming to the market ran significantly below last year. That pressure on market volumes continued throughout 2015.

 

While the aspiration towards home ownership remains a core part of the UK consumer landscape, the property market continues to evolve to reflect changing consumer priorities. This is particularly evident in the growth of the private rented housing market, where demand remains strong. Although throughout 2015, tenants also showed a lower propensity to move with average tenures extending to 17.1 months up from 15.5 months in 2012.

 

Our performance

The challenging market in sales impacted our performance and this, coupled with the significant change agenda we've driven, resulted in a tough year for our Retail Sales division.

 

Our London sales business showed tremendous resilience though and despite operating in the market which saw the most acute impact from changes to stamp duty, grew its market share and revenues.

 

Our Lettings business in London also grew whilst our decision to invest further for the future in core systems, people and service slowed, for now, the rate of growth in our Retail Lettings business across the rest of the UK.

 

Encouragingly, we delivered exceptionally strong performance in both Financial Services and Surveying as they outperformed the markets. Another strong year in our Commercial business saw profits grow in both the core and acquired businesses. The balance of recurring revenues in that business reached 70%, a pleasing achievement as we seek to limit volatility in both our residential and commercial revenue streams.

 

2015 was a transformative year for the Group and set us on the right path to achieve our ambitious goals for 2020. Through our people, we set our Building our Future strategy and continued our successful acquisition programme, while providing resilience for the Group's future through investment in transformation, people capability and risk management. We also focused on creating industry-leading capabilities in research and analytics to capitalise on the value of our unique data and insight of the market through our unparalleled national footprint.

 

2015 also saw us complete the most significant customer research programme Countrywide has ever undertaken, involving more than 3,000 customers across sales and lettings. The insight from that research coupled with our data has informed our new propositions and service offerings, which will be trialled across three of our brands in the second quarter of 2016. These propositions will reflect our customer's desire to use multiple channels (online, telephone and branch network) and use enabling technology whilst accessing the experience and expertise that our UK wide network of people bring.

 

Core to delivery of our new multi channel propositions will be the development of our digital capabilities, organically and through investments and partnerships. To date in 2016, we have made investments in innovative proptech firms focused on improving customer experience. We are the lead strategic partner with Fixflo, the leading 24/7 property repair reporting system, and have also taken a significant minority stake in an early stage start up platform in the self-serve lettings market.

 

Hand in hand with investing to grow our business organically, our approach to acquisitions remains in line with our strategy. Our focus has been to strengthen our presence in strategic locations across the UK and we remain committed to delivery of our target hurdles and returns. In 2015, we acquired 30 lettings businesses including some key targets in Liverpool, York and Bristol. This focus on key cities will continue in 2016.

 

 

2016 - year of execution

2016 is all about execution as we begin to realise the benefits of our strategy. Diversification of our business model will continue as we increase resilience across residential and commercial. Operating Retail as a single structure for core sales and lettings is building momentum with encouraging signs as we enter 2016 with a growing pipeline in sales, improving conversion rates and rising landlord retention. Our focus now is on capitalising on this fast start to 2016, ensuring we take advantage of early strong winds in the market.

 

We believe we are superbly placed to capitalise on a mortgage market that is shifting further toward an intermediary model with expectations that more than 70% of the total mortgages written in 2016 will be brokered. Our 600+ field force of mortgage consultants are targeted to deliver record performance driven by improved lead management, better data utilisation and a new front end operating system, which is being rolled out as we enter 2016.

 

Our relationships with our main partners remain core to our strategy. The high street banks view us as the distributors for their mortgage products but also their partner in risk management through valuations. Equally key are developers and house builders and the creation of Countrywide Residential Development Solutions has given us a platform through which to grow in the new homes space. We expect to add capability here through acquisition as we seek to expand in this critical area.

 

Outlook

We continue to be prudent in our assumptions for growth in the residential housing market in 2016 and our focus will be driving our own growth through regaining share and attracting new customers through better propositions. We remain of the view that the drivers of demand for the private rental sector remain strong and will drive further growth. The impact of the increased tax burden for Buy-To-Let landlords and second home owners has yet to play out in the market, but in a low interest rate environment, yields in the Buy-To-Let sector, particularly outside London, remain attractive. Enabling institutional investment to create high quality built-to-rent stock remains high on our agenda, and our residential Investment Fund in partnership with Hermes Investment Management goes from strength to strength with schemes in Manchester and Liverpool now exchanged and a second round of fund raising underway.

We are confident that our relentless focus on delivering our purpose of putting people and property together will yield strong progress in 2016 and have no change to current financial outlook for 2016. The market's volatility is unlikely to subside in 2016, so navigating external challenges while delivering a first class service for our customers will be crucial. Our ambition to be the most recommended company in the property sector is clear and embraced by all colleagues across the Group. We look forward to building on the early momentum evident at the beginning of 2016 as we create a strong and thriving business delivering enduring returns for our shareholders, customers and colleagues alike.

Alison Platt

Chief executive officer

25 February 2016

 

SEGMENTAL RESULTS

Segment results (1)

Total income

Adjusted EBITDA

 

2015

 

2014

 

Variance

 

2015

 

2014

 

Variance

 

 

£'000

£'000

%

£'000

£'000

%

Retail

254,451

265,651

(4)

43,343

58,621

(26)

London

177,982

172,635

3

34,162

37,107

(8)

Financial Services

80,994

76,439

6

20,709

18,586

11

B2B

219,051

182,315

20

 32,302

21,363

51

Central services

1,258

5,161

(76)

(17,539)

(14,574)

(20)

Total Group

733,736

702,201

4

112,977

121,103

(7)

 

(1) Previously reported results for 2014 have been restated to align with the new segmental structure

 

OPERATING REVIEW

Retail

Highlights

· LaunchPad - our innovative tablet technology speeds properties to market and streamlines operations

· Continued selective and strategic acquisitions

· Multiple awards including The Sunday Times Lettings and Estate Agency of the Year

· New Starts Programme continues to build profitability

Operating Review

Estate Agency: The number of properties coming to market did not meet our forecast in 2015 and overall exchanges were 9% down on 2014. Demand was also subdued with the number of potential homebuyers registered down 7% year on year at 912,000, although we did see some evidence of improving demand towards the end of the year. We continued to improve productivity and agreed sales on a higher proportion of our new instructions in the year.

 

The new instructions market remained extremely competitive with the pure play online agents being the most visible. This resulted in our average instructed fee decreasing by 3% despite our improved customer proposition and market appraisal focus.

 

Lettings: The market was stable through 2015 and demand continued to out-strip supply with more than 12 people registering an interest in every property. We agreed 42,600 lettings in 2015 with prime properties being let most quickly.

 

The Countrywide Rental Index, published monthly, has shown that the rent for new lets increased by 4.1% nationally in 2015 reflecting the continued strong demand in this sector.

 

Supply in the South of England started recovering in Q4 and by the end of the year was back at the 2014 level. In addition, monthly rents increased most in the South West (up 6.2%), demonstrating that there is still demand for good properties with more than 15 applicants per available property. In the Midlands there was a mixed supply across the Regions. Midlands West and East were stable, while Midlands Central and North had fewer rental properties compared to 2014. Monthly rent in the East of England saw the second highest increase in the country - up 5.8% - while the Midlands and Wales grew by 2.8% and 1.8% respectively. In the North and Scotland, rental properties remained in short supply and rent only increased by 2.5%. Despite this, the number of applicants remained high in the North with an increase from 8 to 10 applicants for each available property.

 

We remain committed to using the leading portals Rightmove and Zoopla whilst also giving our customers the widest possible exposure to other digital platforms including our own websites.

 

We also improved the customer experience by:

- Introducing innovative tablet technology - LaunchPad - which has dramatically improved productivity by improving the speed of taking properties to market

- Improving landlord retention through improved customer service and increased resource in our property management and customer care teams

- Enhancing our online tools. Our landlord portal has made it easier for clients to do business with us and tenants are now also able to complete referencing online.

Acquisition remains an important part of our strategy and during 2015 we acquired 27 businesses including a number of large businesses and brands. We aim to increase our market presence in areas where we are underrepresented and in 2015, we significantly increased our presence in the Liverpool region with the acquisition of two businesses, Clive Watkins and Sutton Kersh. The largest acquisition of 2015 was the John Francis network of 21 branches in South Wales which has given us great scope to expand and develop this market.

 

Plans for 2016

The Retail Business Unit has a combined force of 4,800 people across 822 branches and 61 brands, giving us a unique opportunity to delight our customers and enhance their property experience whether they are a Landlord, Tenant, Vendor or Potential Buyer. We have focused on ensuring our business structures are set up to deliver the ambitious plans we have for 2016 all of which put the customer at the heart of what we do and help us to double the size of our business by 2020.

 

Outlook

With a stable interest rate outlook and some improvement in New-Build numbers, the level of transactions in the market is expected to grow gradually into 2016. With our continued focus on growing market share, we expect to move forward positively in 2016.

 

London

Highlights

· Successful acquisitions last year - Greene & Co, John Curtis, Vanet Property Asset Management

· Lettings fees grew year on year to £56m with tenancies growing 3%

· Significant growth in London residential sales pipeline, up year on year by 22%

· Strong performance in premium house sales above £2m, outperforming the London residential sales market

Operating Review

2015 saw a significant amount of change with the creation of a new London business unit. Servicing the largest and one of the most diverse residential property markets in the world, Countrywide's London business unit has been divided up into four business areas each focusing on distinct segments: Bairstow Eves & Mann, Mid-market and Growth, Premier and City, and Hamptons International. It now has more than 250 branches which incorporate over 420 sales and lettings operations across 20 high street brands, and 2,600 people who generated £178m of income in 2015 and £34m of EBITDA. The breadth of our offer in London coupled with the strength and robustness of market leading brands, give us a great platform for growth over the next few years.

 

A strengthening economy, low interest rates and new Government schemes aimed at helping first time buyers continued to support demand in the core London market in 2015. However, the supply of housing stock was restricted, with a 6% fall in the number of homes coming onto the market. As a result of this demand and supply imbalance, prices across London continued their upward path, albeit at a more modest rate than in 2014, to finish the year at £507,000, and the number of sales in the Capital fell by 10% from 2014 levels. Rents increased by 4.7% over 2015 to finish the year at an average £1,292 per month.

 

As predicted the first half of 2015 was quiet in the lead up to the General Election in May. In addition to this, the 2014 stamp duty changes resulted in a noticeable slow-down in the sales market at the upper end throughout 2015. This is an area where Countrywide is a leading player with brands including John D. Wood and Hamptons. Despite the market for house sales over £2m being down by 26% year on year, Countrywide London, as a whole, outperformed the market with £2m plus sales down 6% from 437 to 409, demonstrating the strength of these brands and our network.

Total 2015 annual revenues across the London division were 3% higher than in 2014, with profits 8% lower due to the additional cost base taken on as a result of the acquisitions and new branch openings. The impact of the depressed upper end of the housing market, combined with house price inflation in Outer London and the mid-market, meant that our average sales fee increased by 5%. Whilst total lettings fees grew year on year by 1%, the mix of lettings between Central London and Outer London resulted in the average letting fee decreasing by 2%.

 

Preparation for growth

In 2015, we continued with our strategy of making acquisitions in sectors of the market where we identify growth opportunities. Acquisitions in the year included Greene & Co, a leading business in the mid-market in north London, John Curtis in Harpenden and Wheathampstead, as well as Vanet Property Asset management, based in Docklands. We also opened new Hamptons branches in Earlsfield and Headington. All of these acquisitions and new branches have performed in line with expectations so far. Greene have added to our sales and letting growth in the mid-market and our wider London lettings revenues grew by 9% as a result of an increase in our lettings footprint from branch expansion and the acquisition of specialist lettings businesses.

 

Our International department grew in 2015 with affiliations established in The Algarve, Portugal, Costa Blanca, Spain, Tuscany & Umbria, Italy and Valais Canton, Switzerland. Hamptons international have the largest UK-based international property portal containing over 100,000 listings and over 7,000 international partner offices. This number has been as high as 130,000 in peak season. In mid-2015 John D Wood & Co. launched an international offering, working with the already established Hamptons International team.

 

Outlook

Whilst it remains to be seen if the EU Referendum will have an impact on central London house sales, we expect to see a gradual improvement of sales transactions in the upper end of the London sales market in 2016, as vendor and purchaser expectations continue to align. Growth in transactions and prices in the outer London regions should continue, as people move from central areas to wider London boroughs and commuter zones when buying or 'trading-up', driven by affordability. This trend will play well to our diversified network strength across all sectors and regions of the London property market.

 

The London lettings market is a robust one and is continuing to evolve and grow. 29% of households rent in London compared to 18% nationally and people are increasingly 'on the move', in and out of the capital. London now represents 34% of the UK rental market by number of lets. To service this demand, further expansion of our London based lettings business remains a priority.

 

Financial services

Highlights

· The financial services division continues as the third largest mortgage distributor in the UK, with approximately 6% of the UK mortgage market

· 11% EBITDA growth

· Strong mortgage growth from Mortgage Intelligence and Slater Hogg, increasing 30% and 16% year on year respectively

· In our field sales force, productivity per mortgage consultant has increased by 8% year-on-year with a 4% reduction in heads

· 12% increase in protection revenues

· 9,500 customers referred to our conveyancing business, generating £3m in revenue

Operating review

Mortgage market conditions in the first half of 2015 were subdued, with gross lending trailing 1% behind the prior year. The anticipated slowdown prior to the general election and weak lending in the first quarter alone led most market commentators to downgrade their expectation of the year's outturn. However, the lending markets picked up across the summer, matching levels of activity not seen since 2008. Continued strong growth in the second half of the year was equally encouraging and the market finished at £220bn, reflecting 8% year on year growth.

 

The potential for interest rate rises also continued throughout the year, but ultimately the long-expected increase did not materialise. This ensured that our customers continued to enjoy low interest rates on their mortgages, however our remortgage opportunity was diminished by a relative lack of consumer appetite to lock in low interest rates before any increases in the base rate.

 

Despite the challenging market conditions in the first half of the year, our written mortgage performance has been encouraging, with overall growth by value and excellent performance from both Mortgage Intelligence and Slater Hogg; delivering 30% and 16% mortgage growth, respectively.

 

The Government's autumn statement introduced an increased stamp duty charge for Buy-to-Let investors, effective April 2016, and we observed an increase in Buy-to-Let activity in the last quarter of the year. Regardless of the proposed changes in stamp duty, we continue to identify this sector as an area of growth, given expectations of continued strengthening in private rentals, and the associated contribution that non-institutional investors have to make in this space.

 

This year we have achieved encouraging results from both our core protection and general insurance sales, with 8% growth in customers buying protection products and 4% overall growth in our general insurance book. Our strong relationship continues with our core general insurance partner, AXA, and as such we have agreed a new contract to enable us to deliver high quality general insurance products to our customers. Adverse weather conditions in the latter part of 2015, especially with regard to the flooding in Northern England, has resulted in lower profitability of the underlying contract in comparison with the prior year, however we are proud that our customers received swift and decisive care from our partner's claims handling team.

Preparation for growth

As part of the group's Building Our Future strategy the FS business unit has been preparing for growth, through restructure of the executive team and we are continuing a further series of senior appointments to strengthen our capability.

 

Our plans for 2016 focus around growing customer value, through various communication channels and to ensure that our diverse customer base benefits from the best mortgage opportunities in the market place. We aim to maintain a regular dialogue with our existing customers in order to fulfil their needs as their circumstances evolve.

 

We intend to transform the Countrywide mortgage experience and we are in the final stages of testing our new point of sales system. We plan to roll out the new software to our mortgage consultants in early 2016, enabling them to provide high quality advice in a flexible, efficient and user-friendly way, whilst giving access to the full suite of premium protection and GI products from our partners.

 

We are focused on building the best team through investing resources in the training and development of our existing sales force and are in the process of supporting our consultants through the recruitment of additional first line of defence field-based compliance staff.

 

Outlook

The continued Bank of England decisions to hold base interest rates steady provide borrowers with shelter from interest rate instability in the near to medium term and given the momentum of the mortgage market in late 2015, we expect to see continued uplift in trading in 2016.

 

 

B2B

 

2015

£'000

2014

£'000

Change

%

Total income

219,051

182,315

20

EBITDA before exceptional items

32,302

21,363

51

 

 

 

 

Survey & valuation

66,295

59,241

12

Conveyancing

32,206

33,161

(3)

Other professional services

14,417

17,060

(15)

Professional services

112,918

109,462

3

Residential Development Solutions

27,736

23,023

20

Commercial

101,686

72,798

40

Total gross revenue generated by B2B clients

242,340

205,283

18

Income passed to other business units

(23,289)

(22,968)

1

B2B net income

219,051

182,315

20

 

Highlights

· Strong performance from Surveying business delivering 12% revenue growth and 34% increase in EBITDA contribution.

· Residential development solutions performance grew with the addition of Ikon Consultancy and New Homes hubs from Greene & Co.

· A strong underlying performance from Lambert Smith Hampton was strengthened by acquisition of three businesses in 2015 plus excellent results from Ireland which became the most profitable region outside London.

Professional Services

The Professional Services division of B2B includes Surveying Services with the addition of Hamptons Valuations; Conveyancing Services; Estate and Asset Management taken from the Lettings and Estate Agency divisions and Property Auctions from Estate Agency.

 

2015 was an excellent year for our Surveying business delivering sustainable growth in revenue and EBITDA year on year. Increased mortgage approvals drove £3.8 million additional contribution while productivity gains augmented results by a further £1.0 million after bearing the cost of our graduate training programme. Our qualified surveyor headcount has risen to 405 and we are continuing to recruit into our graduate programme. Risk management and quality of advice to all clients remains a top priority and we are pleased to report that our risk and compliance initiatives implemented over the past few years has resulted in significantly fewer valuation and defects claims. We are also pleased to confirm that both Nationwide Building Society and HSBC have renewed long term valuation contracts with us reflecting the quality and level of service we continue to deliver.

 

Conveyancing Services has seen a year of change with moves affecting the panel management business and internal business generation teams connected with our Retail and London businesses. 2015 has seen fewer instructions which have impacted on revenue and EBITDA but plans have been set to significantly increase instructions going forwards. Nevertheless, our pipelines remain robust. The main highlight for 2015 has been the continued recruitment of new lawyers into training programmes so that we can adequately service volumes of expected instructions and the successful roll out of our upgraded software operating system Visual Files.

 

We have aligned our Leasehold Management business with our Asset Management business under a single Managing Director going forward with a plan to continue our growth in this important area. However, 2015 proved a challenging year for Asset Management as the repossessions market in 2015 declined by 51% impacting results.

 

Our Professional Services division comprises well established businesses and management teams who have contributed to the Building of Future strategy. Our plans for the future seek to drive increased Group value from Conveyancing by working with our partners in Retail, London and Financial Services to deliver an excellent service for home movers and we will continue our focus on the quality of service and reducing the potential for future claims. We are also researching new survey products for consumers and cementing our position as a leader in the market.

 

Residential Development Solutions

Countrywide Residential Development Solutions comprises the former Land & New Homes businesses reported in Estate Agency and Hamptons together with Preston Bennett, the leading new homes business acquired in at the beginning of 2014. In 2015 we acquired Ikon Consultancy; a residential and mixed-use consultancy focused on providing a range of high quality added value services to private, public and housing association clients working across the wider regeneration sector and a new homes hub from Greene & Co.

 

Performance was varied across the network in 2015. Strong results in London and Preston Bennett together with the addition of Ikon and the Greene & Co hub were offset by weaker performances in the regions which are heavily reliant on the Group's branch network.

 

Developing a full service offering for developer clients, particularly SMEs, is a core strategy within Building our Future. Combining our resources in this area and forging even greater links with our Commercial team will allow us to present a joined up full service proposition from land acquisition and sale, viability studies, design and development, planning and consultancy services including valuation, project management and conveyancing right through to marketing and sale of the completed units.

 

Moving into 2016 we are rolling out the successful new homes sales hub operating model, focusing our teams on client relationship development. Our data indicates that we are 2.5 times more likely to sell a home via the hub model than the distributed branch network. Furthermore, the average development sold through our hubs is 67 units compared to the average of 9 unit developments sold via the branches. These large scale sites deliver economies of scale and attract more large developments.

 

Also we are pleased to announce the acquisition of Lanes Property Agent (Cheshunt) and Lanes Land in January 2016; a land and new homes business operating in Enfield and Hertford for £2.8 million. Complementing Preston Bennett's geographical reach in the Northern Home Counties, this business sits squarely within our hubs operating strategy.

 

We consider the new homes market to be a big opportunity in the UK underpinned by the Government's desire to build one million new homes by 2020. We will continue to grow our business in this area by opening hubs as referred to and acquiring specialist businesses to support our overall proposition.

 

Lambert Smith Hampton

2015 was the second full year for the business post acquisition as part of the Countrywide Group.

 

The year was notable on many fronts including very healthy year on year improvement in terms of both revenue and EBITDA growth of 65%. This has been supported by our acquisition program in the sector and healthy commercial markets both in London and the regions which aligns well with the businesses regional footprint. The core business purchased in 2013 continued to grow steadily throughout the year. Excluding the contributions from the acquired businesses the like-for-like revenue grew by 6% to £73 million with EBITDA contribution rising by 5%. The Northern Ireland team acquired in 2014 was perfectly placed to provide transactional and consultancy services to existing Lambert Smith Hampton clients making Ireland the second most profitable region.

 

Lambert Smith Hampton continued in 2015 to execute upon its strategy which includes both building upon its core service lines and strengthening by acquisition where we cannot develop easily through organic growth.

Our three acquisition highlights in 2015 were:

· ES Group is a well-respected, 260-strong consultancy-led business with a major presence in many UK regions. The firm is a market leader in providing valuation and corporate recovery advice to banks and accountancy firms and is also at the forefront of the fast-growing alternatives market, particularly in hotels, healthcare and education.

· Tushingham Moore which is the largest retail property specialist outside of London. Their team of consultants have provided expert integrated agency offering to the retail industry for over 20 years. Not only will Tushingham Moore increase Lambert Smith Hampton's retail & leisure profile across the UK, but will deliver synergist opportunities via our shopping centre management expertise in our Belfast office.

· Douglas Newman Good Commercial is one of the most respected commercial property advisers in Ireland. The business manages over 2m sq. ft. of assets, generating income in excess of €45m each year. Key clients include AIB, Bank of Ireland, Grant Thornton, NAMA, State Street and Tesco. Coupled with our market leading commercial presence in Northern Ireland this significantly strengthens our presence across many markets.

 

Our Commercial strategy is twofold. Building on the opportunities presented by the acquisitions, Lambert Smith Hampton will drive organic growth in retail and leisure industries and increasing its reach in Ireland. Meanwhile, the business will continue to search for suitable complementary businesses to acquire to strengthen its product and service range for clients. We will continue to grow our Lambert Smith Hampton commercial business by focusing on building recurring revenue streams attached to the consultancy side of the business. Our strategy remains to recruit top quality professionals to enhance our existing service offerings and acquire value accretive commercial businesses that either provide us with complimentary service opportunities or to grow service lines where recruitment has been difficult and demand is high such as building consultancy.

 

Outlook

We will continue to drive value for the Group through our strong businesses underpinned by resilient corporate relationships, significant recurring revenue streams and scalable opportunities.

 

GROUP FINANCIAL REVIEW

"We delivered a mixed performance in challenging market conditions, whilst laying down the foundations for future progress in line with our strategy. We have continued to acquire and integrate businesses during 2015 and we have put in place the financing we need to achieve the next phase of our strategy."

 

Introduction

Countrywide delivered a mixed performance in a challenging period which saw the impact on our estate agency business of lower levels of housing transactions than in 2014. We have continued to invest both organically and non-organically throughout the year to ensure we have the foundation for future growth. The benefits of this strategy are evident in the performance from both our Financial Services and Surveying (B2B) businesses where prior investments in resource capacity have produced results which are ahead of their respective markets.

 

Our intent, as laid out in our Building our Future strategy, is to increase our resilience to the sales cycle volatility, both organically and through acquisition, and broaden the Group's business to deliver a strong future and sustainable long term value for our shareholders.

 

Accordingly, we have put in place the financing we need to fund our planned growth, having agreed a new banking facility in February 2016. Our strategy requires an increase in net debt levels, as we invest in the organic and non-organic elements required to keep us on target to achieve our 2020 objectives.

Results

· Group income was 4% higher at £733.7 million (2014: £702.2 million) reflecting growth in three of the four business units

· EBITDA declined by 7% to £113.0 million (2014: £121.1 million) principally as a result of challenging conditions in the residential estate agency market and investment in our lettings business.

 

Our business units reported improvements in income, with the exception of Retail where challenging market conditions were exacerbated by the disruption of restructuring during the year. In Retail, 2015 has been a period of consolidation and investment in our estate agency and lettings operations, with significant acquisition investment in the latter to provide foundations for the next stage of our growth. However, Financial Services and our surveying operations (within B2B) delivered market beating performances, with encouraging progress from our Commercial operations within B2B. Our central costs are likely to increase in coming years as the Group continues to grow.

Income statement, cash flow and balance sheet items

Depreciation and amortisation

We continue to show separately the depreciation and amortisation that relates to assets purchased for use in the business and amortisation arising on those intangible assets that have been recognised as a result of business combinations. The underlying depreciation and amortisation charge increased by £5.9 million, the principal drivers of which were increases of: £1.5 million and £2.7 million for computer software and hardware respectively as a result of the strategic investment to replace our infrastructure through the seven year outsourcing partnership with CGI which commenced in 2012; and £1.4 million in respect of leasehold improvements as a result of the programme of branch refurbishments. Amortisation of intangible assets recognised through business combinations has increased by £1.1 million as a result of the incremental rate of growth in acquisitions during the year. Whilst we expected amortisation charges to increase due to our acquisition strategy, it should be noted that £6.6 million of the annual charge relates to intangible assets recognised in 2007, when the Group was taken private, which will end in 2017.

 

Share-based payments

Share-based payment charges are also reported separately on the face of the profit and loss account. The most significant element of this charge relates to a specific scheme established at the point of the IPO in 2013 when 7.2 million options were granted to employees who were former equity holders of Countrywide Holdings, Ltd under the IPO Plan. The majority of these nil-cost options vested based on adjusted Group EBITDA for 2014 in March 2015 (80%) and the residual balance due to directors will vest in March 2016. The charge to the income statement in 2015 was £3.3 million (2014: £10.6 million).

 

In addition, we also operate annual grants under a three year Long Term Incentive Plan (LTIP) to senior managers which commenced in September 2013. These are nil-cost options which will vest subject to certain performance criteria disclosed within the remuneration report. The credit for the year was £0.5 million (2014: £2.1 million charge) as performance targets were not met. Our SIP scheme also has a three year vesting period, and having only commenced in October 2013 the cost is incrementally growing and will build over time to around £0.9 million in 2016.

 

Contingent consideration

As a result of an increasing number of acquisitions during the year that, for commercial reasons, comprise a significant element of employment-linked contingent consideration which is deemed remuneration under IAS 19 'Employee benefits', we have decided to report these costs, amounting to £8.9 million, separately from underlying profits with further details in notes 6 and 29 employee costs and acquisitions respectively as the short term impact on the underlying business results would be material and distort underlying business performance.

Each of these contingent consideration arrangements require the vendors to remain in employment and as such have been treated as a post-combination employment expense, and accordingly have been excluded from consideration, and are being accrued over the relevant periods of one to three years specific to each of the agreements.

Some of this contingent consideration is also subject to performance conditions being satisfied, with target EBITDA levels which must be achieved in order to realise the full payment, with a reduced payment made if targets are not fully met. Accruals for contingent consideration will therefore be reviewed at each period as future earn-out assumptions are revisited and any credits to the income statement in respect of downward revisions to estimates would be reported in the same way.

Exceptional items

We have reported net exceptional costs of £13.6 million, which comprises non-recurring cost of £16.1 million principally arising as a result of the strategic restructuring undertaken during the year, offset by £2.5 million of deferred income in respect of our contract with Zoopla (which ended at 31 December 2015).

 

Exceptional costs related to the strategic restructuring undertaken during the year have been analysed out in further detail within note 10, but principally comprise: £6.1 million impairment charges from writing down a number of brands which have been rationalised as part of our review of the London market place; £3.3 million in respect of redundancy costs as a result of the costs incurred in implementing the new organisational design, with related recruitment costs of £0.5 million; and £3.3 million in respect of consultancy costs. A number of property restructuring costs were also incurred as a result of our strategic decision to bring our teams together in Oxford Street. However, the dilapidations and onerous leases costs of mothballing other offices has largely been offset by the £0.8 million profit generated by the sale of our Grosvenor Square leasehold, resulting in a net cost of £0.4 million. The net cash spend in 2015 on the strategic restructuring was £6.9 million.

 

Professional indemnity claims

During 2015 we received, as expected, reduced numbers of professional indemnity valuation claims and achieved significant successes in a number of challenging cases. The majority of claims received continue to relate to the period 2004 to 2008 and most are over six years since the survey was performed. The underlying trend of valuation claims arising since 2009 is very low and below those experienced before the decline in the property market. This is testament to the enhanced risk and compliance monitoring implemented over the past few years.

 

Estimating the liability for PI claims is highly judgemental especially as we are now dealing with the more complicated cases. We have updated our financial models to reflect the latest inputs and trends and taken advice from our panel of lawyers in respect of open claims. During 2015 our experience was in line with expectation and the provision is unwinding as planned. While sensitivities have been applied to these models any significant change in claims experience could have an impact on results, good or bad.

 

Finance charges

During 2015, our draw down on bank borrowing facilities increased from £120 million to £200 million. Consequently our finance costs have increased by £0.8 million and are now incurred at a margin of 1.75% over LIBOR.

 

Taxation

Our total tax charge for 2015 of £5.9 million (2014: £11.7 million) represents an effective tax rate of 12.5% (2014: 14.7%). The principal reasons for the lower effective rate are: the impact of the future reduction in the tax rate in restating deferred tax liabilities generated a £3.3m tax credit and realisation of share based tax relief of £1.7 million.

 

Countrywide's business activities operate predominantly in the UK. All businesses are UK tax registered apart from small operations in Hong Kong and Ireland. We act to ensure that we have a collaborative and professional relationship with HMRC and enjoy a low risk rating. We conduct our tax compliance with a generally low risk approach whilst endeavouring to maintain shareholder value and optimise tax liabilities. Tax planning is done with full disclosure to HMRC when necessary and being mindful of reputational risk to the Group. Transactions will not be undertaken unless they have a business purpose or commercial rationale. 

 

In addition to our corporation tax contribution, our businesses generate considerable tax revenue for the Government in the UK. For the year ended 31 December 2015, we will pay corporation tax of £8.5 million (2014: £17.2 million) on profits for the year, we collected employment taxes of £172 million (2014: £132 million) and VAT of £99 million (2014: £95 million), of which the Group has incurred £61 million and £2.5 million (2014: £47 million and £1.9 million) respectively. Additionally we have paid £12 million (2014: £11.0 million) in business rates and collected £35.5 million (2014: £42.6 million) of Stamp Duty Land Tax though our conveyancing business.

 

Cash flow

Net cash generated from operating activities decreased by £22.8 million to £65.2 million for the year (2014: £88.0 million) representing 29.7 pence per share (2014: 40.1 pence). Both years have been impacted by payments to settle PI claims. Payments in 2015 were lower than expectations at £10.8 million (2014: £14.4 million) principally due to the timing of settlements.

 

Capital expenditure

Total capital expenditure on tangible assets in the year amounted to £19.7 million (2014: £23.9 million), principally relating to a programme of planned branch refurbishments, and an additional £5.4 million (2014: £6.1 million) has been incurred on software which has been treated as an intangible asset.

 

Net assets

At 31 December 2015, our net assets per issued share were £2.48, a total of £544.6 million (2014: £531.6 million) an increase of £13.0 million, or 2%, driven by a post-tax profit for the year of £41.8 million offset by dividend returns to shareholders of £32.9 million.

 

In February 2016 we sold around 50% of our holdings in Zoopla Property Group plc and the £19 million proceeds will be returned to shareholders. We will continue to monitor opportunities with regard to our remaining stake.

 

Net debt

At 31 December 2015 we had cash balances of £24.3 million (2014: £28.6 million) and a £200 million revolving credit facility (RCF) drawn down (2014: £100 million term loan and £20 million revolving credit facility drawn) and finance leases of £10.1 million (2014: £12.3 million). (Full details of net debt are shown in note 21). The £81.8 million increase in net debt arose principally as a result of net outflow on acquisitions amounting to £62.9 million during the year.

 

Shareholders' funds amounted to £544.6 million (2014: £531.6 million) giving balance sheet gearing of 25% (2014: 16%). Net debt represented 21% of the Group's market capitalisation at 31 December 2015, and 163% of the Group's adjusted EBITDA for the year.

 

Committed bank facilities

The Group's available bank facilities (excluding overdraft arrangements available) at 31 December 2015 comprised of a £250 million revolving credit facility repayable in March 2018.

 

In February 2016, the Group increased its borrowing capacity to facilitate the strategic plans announced during 2015. We have renegotiated our existing £250 million revolving credit facility (RCF) to a £340 million RCF with the existing lenders and accompanying £60 million accordion facility, repayable in 2020. The basic terms of the facility remain unchanged although there is a greater flexibility on the leverage covenant levels. It is our intention to take advantage of the current interest rate swap rates to fix a significant proportion of this facility.

 

Dividend policy

There has been no change to the Group's previously stated policy (as detailed in the chairman's statement within the 2014 annual report) in respect to normal dividends which will remain unchanged at 35-45% of underlying profit after tax. Underlying profits are illustrated separately on the face of the income statement and are measured as profit after tax but before exceptional items, amortisation of acquired intangibles, contingent consideration and share-based payments.

 

This policy aligns with the Group's strategic plan which requires an increased level of investment to deliver significant EBITDA growth and enhance shareholder returns. In February 2016, we sold 8,659,302 Zoopla shares realising £19.1 million which will be returned to shareholders by way of a share buyback programme. We continue to hold 9,234,473 Zoopla ordinary shares. The Board has the potential to re-introduce special dividends from 2017.

 

Whilst there are always potential risks (see our principal risks detailed below) and constraints associated with dividend resources to deliver any dividend policy, the key judgements exercised in relation to the current year dividend proposal, which aligns with the stated dividend policy and will be subject to approval at the AGM, have been:

- Distributable profits: the parent company balance sheet demonstrates significant headroom in terms of available distributable profits, providing coverage of both the proposed dividend and additional headroom for future delivery of normal dividends under the stated policy;

- Availability of cash: the parent company can access available cash within the Group by declaration of dividends within underlying subsidiaries (which also generates further distributable profits at the parent company level) or by choosing to call in intercompany balances or accessing external funding (undrawn facilities of £50 million at 31 December 2015); and

- Debt covenants: the Group has sufficient headroom for both the proposed dividend and additional headroom for future delivery of normal dividends under the stated policy.

The Board has recommended a final dividend of 10.0 pence (net) per share (2014: 10.0 pence), giving a total 2015 dividend of 15.0 pence (net) per share (2014: 24.0 pence, including a 9.0 pence special dividend). Subject to approval at the AGM, to be held on 27 April 2016 the dividend will be paid on 5 May 2016 to shareholders on the register at 29 March 2016.

 

 

Jim Clarke

Chief financial officer

25 February 2016

APPROVAL

This report was approved by the board of directors on 25 February 2016 and signed on its behalf by:

 

Alison Platt

Chief executive officer

25 February 2016

 

PRINCIPAL RISKS AND UNCERTAINTIES

There are a number of risks and uncertainties facing the business in the forthcoming financial year. The Board has reconsidered the risks and uncertainties listed below:

· Market risk

· Loss of a major business partner or outsourcing partner

· IT infrastructure and information security

· Professional indemnity exposure

· Financial misstatement and fraud risk

· Competitive landscape

· Regulatory compliance

 

These risks and uncertainties and mitigating factors are described in more detail on pages 18 to 19 of the Countrywide plc financial statements for the year ended 31 December 2014 (a copy of which is available on the Group's website). Having reconsidered these risks and uncertainties the Board consider these to remain appropriate.

 

FORWARD-LOOKING STATEMENTS

This Report may contain certain "forward-looking statements" with respect to some of the Group's plans and its current goals and expectations relating to its future financial condition, performance, results, strategy and objectives. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. By their nature, all forward-looking statements involve risk and uncertainty. A number of important factors could cause the Group's actual future financial condition or performance or other indicated results to differ materially from those indicated in any forward-looking statement. We refer you to the Group's financial statements as well as the Group's most recent Prospectus which can be downloaded from the Group's website: www.countrywide.co.uk/investor-relations. These documents contain and identify important factors that could cause the actual results to differ materially from those indicated in any forward-looking statement.

 

 

Consolidated income statement

For the year ended 31 December 2015

 

 

2015

 

2014

Note

Pre-exceptional

items,

amortisation,

contingent consideration and share-based

payments

£'000

Exceptional

items,

amortisation, contingent consideration

and share-based

payments

£'000

Total

£'000

 

Pre-exceptional

items,

amortisation

and share-based

payments

£'000

Exceptional

items,

amortisation

and share-based

payments

£'000

Total

£'000

Revenue

 

718,699

-

718,699

 

685,094

-

685,094

Other income

5

15,037

-

15,037

 

17,107

-

17,107

 

4

733,736

-

733,736

 

702,201

-

702,201

Employee benefit costs

6

(405,242)

(13,341)

(418,583)

 

(378,327)

(14,467)

(392,794)

Depreciation and amortisation

14, 15

(20,180)

(11,178)

(31,358)

 

(14,247)

(10,112)

(24,359)

Other operating costs

7

(215,517)

-

(215,517)

 

(202,771)

-

(202,771)

Share of (loss)/profit from joint venture

17(b)

(914)

-

(914)

 

813

-

813

Group operating profit/(loss) before exceptional items

 

91,883

(24,519)

67,364

 

107,669

(24,579)

83,090

Exceptional income

10

-

2,534

2,534

 

-

17,098

17,098

Exceptional costs

10

-

(16,133)

(16,133)

 

-

(15,241)

(15,241)

Operating profit

4

91,883

(38,118)

53,765

 

107,669

(22,722)

84,947

Finance costs

8

(6,376)

-

(6,376)

 

(5,584)

-

(5,584)

Finance income

9

321

-

321

 

285

-

285

Net finance costs

 

(6,055)

-

(6,055)

 

(5,299)

-

(5,299)

Profit before taxation

 

85,828

(38,118)

47,710

 

102,370

(22,722)

79,648

Taxation (charge)/credit

11

(15,168)

9,226

(5,942)

 

(21,643)

9,931

(11,712)

Profit for the year

 

70,660

(28,892)

41,768

 

80,727

(12,791)

67,936

Attributable to:

 

 

 

 

 

 

 

 

Owners of the parent

 

70,243

(28,892)

41,351

 

80,268

(12,791)

67,477

Non-controlling interests

 

417

-

417

 

459

-

459

Profit attributable for the year

 

70,660

(28,892)

41,768

 

80,727

(12,791)

67,936

Earnings per share attributable to owners of the parent

 

 

 

 

 

 

 

 

Basic earnings per share

13

 

 

18.93p

 

 

 

30.84p

Diluted earnings per share

13

 

 

18.82p

 

 

 

30.01p

 

 

Consolidated statement of comprehensive income

For the year ended 31 December 2015

 

Note

2015

£'000

2014

£'000

Profit for the year

 

41,768

67,936

Other comprehensive income

 

 

 

Items that will not be reclassified to profit or loss

 

 

 

Actuarial gain/(loss) arising in the pension scheme

 

3,248

(2,415)

Deferred tax arising on the pension scheme

 

(650)

507

 

 

2,598

(1,908)

Items that may be subsequently reclassified to profit or loss

 

 

 

Foreign exchange rate loss

 

(255)

(117)

Available-for-sale financial assets:

 

 

 

- Gains arising during the year

17(c)

7,836

3,200

- Less reclassification adjustments for gains included in the profit and loss

 

(237)

(11,076)

 

 

7,344

(7,993)

Other comprehensive income for the year

 

9,942

(9,901)

Total comprehensive income for the year

 

51,710

58,035

Attributable to:

 

 

 

Owners of the parent

 

51,293

57,576

Non-controlling interests

 

417

459

Total comprehensive income for the year

 

51,710

58,035

 

 

Consolidated statement of changes in equity

For the year ended 31 December 2015

 

 

Attributable to owners of the parent

 

Note

Share

capital

£'000

Share

premium

£'000

 

Other

reserves

£'000

Retained

earnings

£'000

Total

£'000

Non-

controlling

interests

£'000

 

Total

equity

£'000

Balance at 1 January 2014

 

2,194

211,841

120,966

185,722

520,723

517

521,240

Profit for the year

 

-

-

-

67,477

67,477

459

67,936

Other comprehensive income

 

 

 

 

 

 

 

 

Currency translation differences

 

-

-

(117)

-

(117)

-

(117)

Movement in fair value of available-for-sale financial assets

17(c)

-

-

3,200

-

3,200

-

3,200

Reclassification of gains on disposal of available-for-sale financial assets

 

-

-

(11,076)

-

(11,076)

-

(11,076)

Actuarial loss in the pension fund

25

-

-

-

(2,415)

(2,415)

-

(2,415)

Deferred tax movement relating to pension

 

-

-

-

507

507

-

507

Total other comprehensive income

 

-

-

(7,993)

(1,908)

(9,901)

-

(9,901)

Total comprehensive income

 

-

-

(7,993)

65,569

57,576

459

58,035

Transactions with owners

 

 

 

 

 

 

 

 

Share-based payment transactions

27

-

-

-

11,367

11,367

-

11,367

Deferred tax on share-based payments

 

-

-

-

(369)

(369)

-

(369)

Acquisition of non-controlling interest in subsidiary

 

-

-

-

260

260

(260)

-

Purchase of treasury shares

28

-

-

(14,290)

-

(14,290)

-

(14,290)

Dividends paid

12

-

-

-

(43,889)

(43,889)

(526)

(44,415)

Transactions with owners

 

-

-

(14,290)

(32,631)

(46,921)

(786)

(47,707)

Balance at 1 January 2015

 

2,194

211,841

98,683

218,660

531,378

190

531,568

Profit for the year

 

-

-

-

41,351

41,351

417

41,768

Other comprehensive income

 

 

 

 

 

 

 

 

Currency translation differences

 

-

-

(255)

-

(255)

-

(255)

Realisation of capital reorganisation reserve on liquidation of Countrywide Holdings, Ltd

 

-

-

(92,820)

92,820

-

-

-

Movement in fair value of available-for-sale financial assets

17(c)

-

-

7,836

-

7,836

-

7,836

Reclassification of gains on disposal of available-for-sale financial assets

 

-

-

(237)

-

(237)

-

(237)

Actuarial gain in the pension fund

25

-

-

-

3,248

3,248

-

3,248

Deferred tax movement relating to pension

 

-

-

-

(650)

(650)

-

(650)

Total other comprehensive income

 

-

-

(85,476)

95,418

9,942

-

9,942

Total comprehensive income

 

-

-

(85,476)

136,769

51,293

417

51,710

Transactions with owners

 

 

 

 

 

 

 

 

Issue of share capital

26

2

(2)

-

-

-

-

-

Share-based payment transactions

27

-

-

-

3,226

3,226

-

3,226

Deferred tax on share-based payments

 

-

-

-

(767)

(767)

-

(767)

Liquidation of non-controlling interest in subsidiary

 

-

-

-

50

50

(50)

-

Purchase of treasury shares

28

-

-

 (7,760)

-

(7,760)

-

(7,760)

Utilisation of treasury shares for IPO options

28

-

-

20,035

(20,035)

-

-

-

Dividends paid

12

-

-

-

(32,944)

(32,944)

(454)

(33,398)

Transactions with owners

 

2

(2)

12,275

(50,470)

(38,195)

(504)

(38,699)

Balance at 31 December 2015

 

2,196

211,839

25,482

304,959

544,476

103

544,579

 

 

Consolidated balance sheet

As at 31 December 2015

 

Note

2015

£'000

2014

£'000

Assets

 

 

 

Non-current assets

 

 

 

Goodwill

14(a)

471,626

418,496

Other intangible assets

14(b)

239,457

236,996

Property, plant and equipment

15

49,974

45,523

Investment property

16

-

13,235

Investments accounted for using the equity method:

 

 

 

Investments in joint venture

17(b)

2,305

3,219

Available-for-sale financial assets

17(c)

57,760

33,290

Deferred tax assets

24

10,645

16,215

Total non-current assets

 

831,767

766,974

Current assets

 

 

 

Trade and other receivables

18

123,432

98,644

Cash and cash equivalents

19

24,336

28,583

Total current assets

 

147,768

127,227

Total assets

 

979,535

894,201

Equity and liabilities

 

 

 

Equity attributable to the owners of the parent

 

 

 

Share capital

26

2,196

2,194

Share premium

 

211,839

211,841

Other reserves

28

25,482

98,683

Retained earnings

 

304,959

218,660

 

 

544,476

531,378

Non-controlling interests

 

103

190

Total equity

 

544,579

531,568

Liabilities

 

 

 

Non-current liabilities

 

 

 

Borrowings

21

4,586

86,950

Net defined benefit scheme liabilities

25

415

5,216

Provisions

23

16,899

25,457

Deferred income

22

4,967

6,961

Trade and other payables

20

4,709

4,344

Deferred tax liability

24

40,669

44,858

Total non-current liabilities

 

72,245

173,786

Current liabilities

 

 

 

Borrowings

21

204,662

44,760

Trade and other payables

20

128,503

109,312

Deferred income

22

4,111

5,708

Provisions

23

22,336

22,035

Current tax liabilities

 

3,099

7,032

Total current liabilities

 

362,711

188,847

Total liabilities

 

434,956

362,633

Total equity and liabilities

 

979,535

894,201

 

 

Consolidated cash flow statement

For the year ended 31 December 2015

 

 

 Note

2015

£'000

2014

£'000

Cash flows from operating activities

 

 

 

Profit before taxation

 

47,710

79,648

Adjustments for:

 

 

 

Depreciation

15

14,244

9,824

Amortisation of intangible assets

14

17,114

14,535

Share-based payments

27

 3,226

11,367

Impairment of intangible asset

14

6,126

-

Profit on disposal of non-current assets

 

(1,413)

(16,949)

Unrealised gains on revaluation of available-for-sale financial assets

 

(1,202)

-

Amortisation of deferred income

10

(2,534)

(2,534)

Loss/(income) from joint venture

17(b)

914

(813)

Finance costs

8

6,376

5,584

Finance income

9

(321)

(285)

 

 

90,240

100,377

Changes in working capital (excluding effects of acquisitions and disposals of Group undertakings):

 

 

 

Increase in trade and other receivables

 

(14,297)

(4,119)

Decrease in trade and other payables

 

(2,419)

(10,309)

(Decrease)/increase in provisions

 

(8,349)

2,052

Net cash generated from operating activities

 

65,175

88,001

Interest paid

 

(5,213)

(5,004)

Income tax paid

 

(13,687)

(15,531)

Net cash inflow from operating activities

 

46,275

67,466

Cash flows from investing activities

 

 

 

Acquisitions net of cash acquired

29

(62,875)

(41,017)

Purchase of property, plant and equipment

15

(16,561)

(17,355)

Purchase of intangible assets

14

(5,431)

(6,084)

Purchase of non-controlling interest

 

-

(857)

Proceeds from sale of property, plant and equipment

 

3,898

294

Proceeds from disposal of business

 

-

1,959

Proceeds from disposal of available-for-sale financial assets

 

383

21,302

Capital expenditure/purchase of investment property

16

(171)

(13,017)

Purchase of available-for-sale financial assets

17(c)

(2,438)

(2,186)

Dividends received

17(b)

-

507

Interest received

 

321

285

Net cash outflow from investing activities

 

(82,874)

(56,169)

Cash flows from financing activities

 

 

 

Term and revolving facility loan drawn

21

80,000

45,000

Financing fees paid

 

(1,127)

(813)

Capital repayment of finance lease liabilities

21

(5,363)

(4,521)

Dividends paid to owners of the parent

12

(32,944)

(43,889)

Dividends paid to non-controlling interests

 

(454)

(526)

Purchase of own shares

26

(7,760)

(14,290)

Net cash (outflow)/inflow from financing activities

 

32,352

(19,039)

Net decrease in cash and cash equivalents

 

(4,247)

(7,742)

Cash and cash equivalents at 1 January

 

28,583

36,325

Cash and cash equivalents at 31 December

19

24,336

28,583

 

Notes to the financial statements

 

1. General information

Countrywide plc ("the Company") and its subsidiaries (together, "the Group") is the leading integrated, full service residential estate agency and property services group in the UK, measured by both revenue and transaction volumes in 2015. It offers estate agency and lettings services, together with a range of complementary services, and has a significant presence in key areas and property types which are promoted through locally respected brands.

The Company is a public limited company, which is listed on the London Stock Exchange and incorporated and domiciled in the UK (registered number: 08340090). The address of its registered office is: County House, Ground Floor, 100 New London Road, Chelmsford, Essex CM2 0RG.

2. Basis of preparation

The preliminary announcement does not constitute full financial statements.

The results for the year ended 31 December 2015 included in this preliminary announcement are extracted from the audited financial statements for the year ended 31 December 2015 which were approved by the Directors on 25 February 2015. The auditor's report on those financial statements was unqualified and did not include a statement under Section 498(2) or 498(3) of the Companies Act 2006.

The 2015 annual report is expected to be posted to shareholders and included within the investor relations section of our website on 18 March 2016 and will be considered at the Annual General Meeting to be held on 27 April 2016. The financial statements for the year ended 31 December 2015 have not yet been delivered to the Registrar of Companies.

The auditor's report on the consolidated financial statements of Countrywide plc for the year ended 31 December 2014 was unqualified and did not include a statement under Section 498(2) or 498(3) of the Companies Act 2006. The financial statements for the year ended 31 December 2014 have been delivered to the Registrar of Companies.

 (a) Going concern

These financial results have been prepared on a going concern basis, which assumes that the Group will be able to meet its liabilities when they fall due for the foreseeable future. The board of directors has reviewed cash flow forecasts which have been stress tested with various assumptions regarding the future housing market volumes. The directors have concluded that it is appropriate to prepare the condensed consolidated interim financial report on a going concern basis.

(b) Accounting policies

In preparing this preliminary announcement the same accounting policies, methods of computation and presentation have been applied as those set out in the Countrywide plc annual financial statements for the year ended 31 December 2014. The accounting policies are drawn up in accordance with International Accounting Standards (IAS) and International Financial Reporting Standards (IFRS) as endorsed by the European Union.

The accounting policies adopted in the preparation of this preliminary announcement are consistent with those of the previous financial year.

Exceptional items are disclosed and described separately in the financial statements where it is necessary to do so to provide further understanding of the financial performance of the Group. They are material items of income or expense that have been shown separately due to the significance of their nature or amount.

The preparation of the consolidated financial information in conformity with IFRS requires the use of certain critical accounting estimates and requires management to exercise judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements, are disclosed in note 3.

 (c) New standards, amendments and interpretations

Standards, amendments and interpretations effective and adopted by the Group

The new interpretation and annual improvements to existing standards which are mandatory for the Group for the first time for the financial year beginning on or after 1 January 2015 have had no material impact on the Group.

3. Critical accounting judgements and estimates

The preparation of the Group's consolidated financial statements under IFRS requires the directors to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities. Estimates and judgements are continually evaluated and are based on historical experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates, given the uncertainty surrounding the assumptions and conditions upon which the estimates are based.

The directors consider that the following estimates and judgements are likely to have the most significant effect on the amounts recognised in the Group's consolidated financial statements.

Professional indemnity provisions

When evaluating the impact of potential liabilities arising from claims against the Group, the Group takes legal and professional advice to assist it in arriving at its estimation of the liability taking into account the probability of the success of any claims and also the likely development of claims based on recent trends.

The Group has made provision for claims received under its professional indemnity insurance arrangements. The provision can be broken down to three categories:

· Reserves for known claims: These losses are recommended by our professional claims handlers and approved panel law firms who take into account all the information available on the claims and recorded on our insurance bordereaux. Where there is insufficient information on which to assess the potential losses, initial reserves may be set at an initial level to cover investigative costs or nil. Further provisions are also made for specific large claims which may be subject to litigation and the directors assess the level of these provisions based on legal advice and the likelihood of success.

· Provision for the losses on known claims to increase: It can take one to two years for claims to develop after they are initially notified to the Group. For this reason, the Group creates a provision based on historical loss rates for closed claims and average losses for closed claims.

· Provision for incurred but not reported (IBNR): The Group also provides for future liabilities arising from claims IBNR for mortgage valuation reports and home buyer reports performed by Surveying Services. This provision is estimated on a future projection of historical data for all claims received based on the number of surveys undertaken to date. This projection takes into account the historic claim rate, claim liability rate and the average loss per claim. In view of the significant events in the financial markets and the UK property market in recent years, the directors have identified a separate sub-population of claims received which is tracked separately from the normal level of claims. This sub-population has been defined as claims received since 2009 for surveys carried out between 2004 and 2008.

The estimate of these provisions by their nature is judgemental. The three key inputs, claim rate, claim liability rate and average loss, are very sensitive to any change in trends.

Claim rate - the number of claims received compared to the number of surveys performed.

During 2015 the number of claims received continued to decline and were lower than expected the claim rate declined for the first time. Nevertheless, 84% of the claims received, were for surveys over six years old. While there is very little experience relating to old claims on which to base any future model our experience in the second half of 2015 was favourable and we do not foresee any reason to increase our rates. There is a possible risk that a significant rise in mortgage interest rates could lead to an increase in repossessions and potential losses being incurred by the lenders. However, since there are no macro-economic indicators that this is a reasonable likelihood in the short term, the directors do not consider it appropriate to provide for additional claims due to macro-economic changes. It should be noted that a 5% increase in the claim rate (which is applied to all surveys performed between 2004- 2008) could lead to a £3 million increase in the provision for future claims.

Liability rate - the number of claims closed with a loss compared to the number of closed claims.

We achieved a significant number of successes closing many cases in 2015, several without loss. The liability rate increased during the year as those claims remaining in the system are more likely to suffer a loss. However since the volume of claims is much smaller, the impact of this increase was not material.

The liability rate is sensitive to changes in experience and therefore we have used the average liability rate for claims closed over two years as the most appropriate claim liability rate to estimate the provision for those claims already received. As the number of open claims at the end of the year and unreported claims anticipated is much lower than in previous years, a 10% increase in the average liability rate would impact the provision by £0.5 million

Average loss - the average of total incurred losses for closed claims.

The average loss in respect of all exceptional claims received has increased by 6% however this has had a small impact on the provision because a proportion of these losses has been borne by insurers. However this is the loss used to estimate the value of unreported claims. Our experience in respect of the average loss arising from those claims closed over the past two years reflects a decline of 9%. This is the value used to estimate the further provision require for claims already received. Overall applying a further 10% increase in the average loss would increase the total provision required by £0.6 million, lower than in previous years owing to the reduced number of claims.

Accounting for acquisitions

The Group accounts for all business combinations under the purchase method. Under the purchase method, the identifiable assets acquired and liabilities and contingent liabilities assumed are measured at their fair value at the acquisition date. Judgements and estimates are made in respect of the measurement of the fair values of assets and liabilities acquired and consideration transferred. Where necessary, the Group engages external valuation experts to advise on fair value estimates, or otherwise performs estimates internally.

Impairment of goodwill and indefinite lived intangible assets

Determining whether goodwill and indefinite lived intangible assets are impaired requires an estimation of the value in use of the cash generating units to which the assets have been allocated. Calculating the cash flows requires the use of judgements and estimates that have been included in our strategic plans and long range forecasts. In addition, judgement is required to estimate the appropriate interest rate to be used to discount the future cash flows. The data necessary for the execution of the impairment tests are based on management estimates of future cash flows, which require estimating revenue growth rates and profit margins. Further details of impairment reviews are set out in note 14.

Exceptional items

Certain items are presented separately in the income statement as exceptional where, in the judgement of the directors, they need to be disclosed separately by virtue of their nature, size or incidence in order to obtain a clear and consistent presentation of the Group's underlying business performance. Further details of material, non-recurring items the directors have disclosed as exceptional items, including the strategic costs of restructuring the business, are provided in note 10.

4. Segmental reporting

Management has determined the operating segments based on the operating reports reviewed by the Executive Committee (replacing the Governance and Performance Committee) that are used to assess both performance and strategic decisions. Management has identified that the Executive Committee is the chief operating decision maker in accordance with the requirements of IFRS 8 'Operating segments'.

As part of the Group's Building our Future strategy, the Group's businesses have been re-organised around customer groups and geography and the Executive Committee considers the business to be split into four main types of business generating revenue: Retail, London, Financial Services and Business to Business (B2B), and 'all other segments' comprising central head office functions.

There are therefore differences from the last annual financial statements in the basis of segmentation and the related basis of measurement of segment profit or loss. Full details of the restructuring of the reportable business segments undertaken in the second half of 2015, and the resultant impact on income and EBITDA (including comparative data), were released in January 2016 and are available on our website at www.countrywide.co.uk/investor-relations/results-and-presentations/ as 'Summary of segment changes'.

• The branch network now combines estate agency and lettings operations, enabling management to focus on delivering excellent service to our retail customers. The network has been segregated between London and the regions (Retail).

• The London Business Unit (BU) led by Graham Bell comprises branches in and around London and the entire Hamptons International network of branches.

• The Retail BU led by Samantha Tyrer comprises all other branches across the United Kingdom.

• The Financial Services BU led by Peter Curran remains unchanged except to reflect enhanced conveyancing revenue from customers introduced by the consultant network.

• The Business to Business (B2B) BU led by Paul Creffield brings together all our lines of business which are delivered to corporate clients. These include: Surveying Services which now includes Hamptons Valuations; Conveyancing Services; Estate and Asset Management taken from the Lettings and Estate Agency divisions; Countrywide Residential Development Solutions business (CWRDS - comprising the former Countrywide Land & New Homes and Hamptons Residential Development & Investment businesses) from Estate Agency and Hamptons; Property Auctions from Estate Agency; and Lambert Smith Hampton. Conveyancing, Countrywide Residential Development Solutions, Asset Management and Property Auctions all use the branch network to deliver products and services on behalf of our clients, therefore revenue is paid across to the other BUs.

 

The segmental analysis therefore includes a restatement of the 2014 results under the revised reporting structure.

The Retail network combines estate agency and lettings operations. Estate agency generates commission earned on sales of residential and commercial property and Lettings earns fees from the letting and management of residential properties and fees for the management of leasehold properties. The London division revenue is earned from both estate agency commissions and lettings and management fees. The Financial Services division receives commission from the sale of insurance policies, mortgages and related products under contracts with financial service providers. Business to Business services comprise all lines of business which are delivered to corporate clients, including surveying services, conveyancing services and revenue from Lambert Smith Hampton. Surveying services generates surveying and valuation fees which are received primarily under contracts with financial institutions with some survey fees being earned from home buyers. Conveyancing services generates revenue from conveyancing work undertaken from customers buying or selling houses through our network. Lambert Smith Hampton's revenue is earned from commercial property consultancy and advisory services, property management and valuation services. Other income generated by head office functions, relates primarily to sub-let rental income or other sundry fees.

The Executive Committee assesses the performance of the operating segments based on a measure of adjusted EBITDA. This measurement basis excludes the effects of exceptional items, share-based payment charges and related National Insurance contributions, contingent consideration and income from joint ventures. Finance income and costs are not allocated to the segments, as this type of activity is driven by the central treasury activities as part of managing the cash position of the Group.

The revenue from external parties reported to the Executive Committee is measured in a manner consistent with that in the income statement.

Revenue and other income from external customers arising from activities in the UK was £732,099,000 (2014: £701,710,000) and that arising from activities overseas was £1,637,000 (2014: £491,000).

The assets and liabilities for each operating segment represent those assets and liabilities arising directly from the operating activities of each division. Pension assets and liabilities and liabilities arising from the term loan and revolving credit facility are not allocated to operating segments, but allocated in full to 'all other segments' within the segmental analysis. Non-current assets attributable to the UK of £830,828,000 (2014: £766,956,000) are included in the total assets in the tables on the following pages. Non-current assets of £939,000 (2014: £18,000) are attributable to the overseas operations. The equity investment in joint venture is disclosed within 'all other segments' and is £2,305,000 (2014: £3,219,000).

The available-for-sale financial assets are disclosed within 'All other segments' £52,072,000 (2014: £30,957,000) and Retail £5,688,000 (2014: £2,333,000).

 

 

 

2015

 

 

 

 

Retail

£'000

London

 

£'000

Financial

Services

£'000

B2B

£'000

All other

segments

£'000

Total

£'000

Revenue

 

 

 

231,989

170,742

75,796

239,805

367

718,699

Other income

 

 

 

6,611

3,814

1,186

2,535

891

15,037

Total income

 

 

 

238,600

174,556

76,982

242,340

1,258

733,736

Inter-segment revenue

 

 

 

15,851

3,426

4,012

(23,289)

-

-

Total income from external customers

 

 

 

254,451

177,982

80,994

219,051

1,258

733,736

EBITDA before adjusting items

 

 

 

43,343

34,162

20,709

32,302

(17,539)

112,977

Contingent consideration

 

 

 

-

(1,096)

-

(7,730)

(121)

(8,947)

Share-based payments

 

 

 

(464)

(123)

(64)

(250)

(3,493)

(4,394)

Depreciation and amortisation

 

 

 

(13,252)

(4,284)

(6,009)

(6,477)

(1,336)

(31,358)

Share of profit from joint venture

 

 

 

-

-

-

-

(914)

(914)

Exceptional income

 

 

 

-

-

-

-

2,534

2,534

Exceptional costs

 

 

 

(844)

(6,768)

(393)

(1,079)

(7,049)

(16,133)

Segment operating profit/(loss)

 

 

 

28,783

21,891

14,243

16,766

(27,918)

53,765

Finance income

 

 

 

 

 

 

 

 

321

Finance costs

 

 

 

 

 

 

 

 

(6,376)

Profit before tax

 

 

 

 

 

 

 

 

47,710

 

 

 

2014

 

 

 

 

Retail

£'000

London

 

£'000

Financial

Services

£'000

B2B

£'000

All other

segments

£'000

Total

£'000

Revenue

 

 

 

243,413

166,590

71,476

203,615

-

685,094

Other income

 

 

 

5,845

3,164

1,269

1,668

5,161

17,107

Total income

 

 

 

249,258

169,754

72,745

205,283

5,161

702,201

Inter-segment revenue

 

 

 

16,393

2,881

3,694

(22,968)

-

-

Total income from external customers

 

 

 

265,651

172,635

76,439

182,315

5,161

702,201

EBITDA before adjusting items

 

 

 

58,621

37,107

18,586

21,363

(14,574)

121,103

Share-based payments

 

 

 

(2,521)

(344)

(111)

(512)

(10,979)

(14,467)

Depreciation and amortisation

 

 

 

(9,106)

(3,544)

(5,444)

(4,415)

(1,850)

(24,359)

Share of profit from joint venture

 

 

 

-

-

-

-

813

813

Exceptional income

 

 

 

-

-

-

-

17,098

17,098

Exceptional costs

 

 

 

-

(1,047)

-

(15,145)

951

(15,241)

Segment operating profit/(loss)

 

 

 

46,994

32,172

13,031

1,291

(8,541)

84,947

Finance income

 

 

 

 

 

 

 

 

285

Finance costs

 

 

 

 

 

 

 

 

(5,584)

Profit before tax

 

 

 

 

 

 

 

 

79,648

 

5. Other income

 

2015

£'000

2014

£'000

Rent receivable

999

1,569

Dividend income on available-for-sale financial assets

325

1,395

Other operating income

13,713

14,143

 

15,037

17,107

 

6. Employment costs

 

 

2015

£'000

2014

£'000

Wages and salaries

360,374

336,799

Contingent consideration deemed remuneration (note 29)

8,947

-

Share options granted to directors and employees (note 27)

3,372

12,860

Defined contribution pension cost (note 25)

6,687

5,637

Defined benefit scheme costs

193

105

Social security costs

39,010

37,393

 

418,583

392,794

 

7. Other operating costs

 

2015

£'000

2014

£'000

Rent

27,894

27,320

Advertising and marketing expenditure

19,932

19,698

Vehicles, plant and equipment hire

17,680

17,536

Other motoring costs

14,205

13,293

Repairs and maintenance

7,839

7,081

Trade receivables impairment

607

1,181

Profit on disposal of business

-

(2,133)

Profit on disposal of available-for-sale financial assets

(237)

-

Profit on revaluation of investment property

(400)

(218)

Other

127,997

119,013

Total operating costs

215,517

202,771

 

8. Finance costs

 

2015

£'000

2014

£'000

Interest costs:

 

 

Interest payable on borrowings

2

141

Interest payable on revolving credit facility (and previously term loan)

4,573

3,424

Interest arising from finance leases

665

581

Other interest paid

114

42

Cash payable interest

5,354

4,188

Amortisation of loan facility fee

868

1,160

Net interest costs arising on the pension scheme (note 25)

154

158

Other finance costs

-

78

Non-cash payable interest

1,022

1,396

Finance costs

6,376

5,584

 

9. Finance income

 

2015

£'000

2014

£'000

Interest income

321

285

 

 

10. Exceptional items

The following items have been included in arriving at profit before taxation:

 

2015

£'000

2014

£'000

Exceptional income

 

 

Profit on disposal of available-for-sale financial assets

-

14,564

Deferred income amortisation arising from fair valuation of Zoopla shares crystallised upon the merger in May 2012

2,534

2,534

 

2,534

17,098

Exceptional costs

 

 

Strategic and restructuring costs

 

 

Redundancy costs

(3,289)

-

Recruitment costs

(478)

-

Consultancy costs

(3,288)

-

Profit on sale of leasehold property

836

-

Property closure costs

(1,211)

-

Impairment of brands

(6,126)

-

Other strategy-related costs

(669)

-

Total strategic and restructuring costs

(14,225)

-

Regulatory settlement costs (including legal fees)

(826)

-

Insurance claims and litigations

-

(15,241)

Acquisition expenses

(1,082)

-

Total exceptional costs

(16,133)

(15,241)

Net exceptional (costs)/income

(13,599)

1,857

 

2015

Exceptional income

During 2015 there has been continued amortisation of the deferred income in relation to Zoopla Property Group plc warrants which cease unwind at 31 December 2015 (see note 17c).

Exceptional costs

Strategic and restructuring costs

During the year the Group has undertaken the 'Building our Future' strategic review and incurred a number of exceptional, non-recurring costs in relation to the project and related restructuring costs. The principal elements are:

· Following an initial period of organisational design work, a number of redundancies were made throughout the year as the leadership structure evolved to meet the future needs of the Group. All redundancy costs directly related to this strategic review have been collated and amounted to £3,289,000. This included the costs of redundancies which were communicated to the individuals prior to 31 December 2015, and settlements agreed, but whose employment ceases during 2016.

· The organisational redesign also resulted in the creation of a number of posts created to meet the revised needs of the Group. As a result, recruitment costs of £478,000 were incurred during the year.

· As part of the strategic review, external agencies have been involved where specialists skills have been required. Consultancy costs of £3,288,000 have been incurred in relation to a number of projects that include: strategic support and change management; IT transformation; organisational redesign; talent development and leadership skills training; internal communication in support of specific strategic objectives identified.

· The Group decided to rationalise its property footprint in London to integrate the London and B2B teams into our existing commercial and corporate rented property in Oxford Street. As a result, the Group sold its existing leasehold premises in Grosvenor Square generating a profit on sale of £836,000. Offsetting this profit are costs in relation to exiting additional space in London that was surplus to requirements. As a result, costs of £1,211,000 were incurred in relation to dilapidations costs, onerous lease provisions and the rental costs of the additional Oxford Street space during the three month period of refurbishment and relocation when costs were also being incurred in the original sites;

· Following the reorganisation of business units, a review of brands was undertaken and as a result of this rationalisation of intended future brand use an impairment of £6,126,000 was identified.

Other costs directly related to the strategic review were collated, and whilst individually immaterial, these aggregate to a total cost of £669,000 and principally relate to the costs of strategic sessions and leadership training.

Regulatory settlement costs

On 19 March 2015, the Competition and Markets Authority (CMA) concluded its investigation into an association of estate and lettings agents in Hampshire. Hamptons Estates Limited was one of three parties forming part of an association that admitted arrangements which had the object of reducing competitive pressure on estate agents and lettings agents' fees in the local area in and around Fleet in Hampshire in a period prior to the Group's ownership. The exceptional cost above reflects the penalty payable to the CMA and associated legal costs.

Acquisition expenses

The Group incurred acquisition expenses of £1,082,000 across a number of transactions undertaken during the year (note 29).

 

2014

Exceptional income

During 2014 there was continued amortisation of the deferred income in relation to Zoopla warrants which will continue to unwind over the period to 31 December 2015.

In addition, the Group disposed of a significant proportion of its shareholding in Zoopla Property Group plc as part of the IPO process in June 2014 and the associated profit is disclosed above.

Exceptional costs

As part of the year-end process in 2014, the Group performed a detailed review of the latest data and trends on professional indemnity (PI) costs and believed that it was prudent to increase the provision for PI claims accordingly. The key elements behind this charge were an unexpected level of claims brought about under common law outside of the primary statutory limitation period, rather than under contract law, together with a slight deterioration of claims previously notified and an increase in the average loss per claim. Further information can be found in note 3 - Critical accounting judgements.

11. Taxation

Analysis of charge in year

 

2015

£'000

2014

£'000

Current tax on profits for the year

8,543

17,241

Adjustments in respect of prior years

(82)

(701)

Total current tax

8,461

16,540

Deferred tax on profits for the year

 

 

Origination and reversal of temporary differences

1,196

(3,747)

Impact of change in tax rate

(3,483)

(1,219)

Adjustments in respect of prior years

(232)

138

Total deferred tax (note 24)

(2,519)

(4,828)

Income tax charge

5,942

11,712

 

 

2015

£'000

2014

£'000

Tax on items charged to equity

 

 

Deferred tax adjustment arising on share-based payments

(767)

(369)

Tax on items charged/(credited) to other comprehensive income

 

 

Deferred tax adjustment arising on the pension scheme assets and liabilities

(650)

507

The tax charge for the year differs from the standard rate of corporation tax in the UK of 20.25% (2014: 21.49%). The differences are explained below:

 

2015

£'000

2014

£'000

Profit on ordinary activities before tax

47,710

79,648

Profit on ordinary activities multiplied by the rate of corporation tax in the UK of 20.25% (2014: 21.49%)

9,661

17,116

Effects of:

 

 

Profits from joint venture

185

(175)

Other expenses not deductible

1,892

1,459

Permanent difference relating to depreciation not deductible

907

231

Tax relief on purchased goodwill

(152)

(302)

Tax relief on share-based payments charged to equity

(1,715)

-

Rate change on deferred tax provision

(3,510)

(1,219)

Income not subject to tax due to availability of unprovided losses

(1,128)

(4,850)

Adjustments in respect of prior years

(314)

(563)

Overseas losses

116

15

Total taxation charge

5,942

11,712

 

12. Dividends

 

2015

£'000

2014

£'000

Amounts recognised as distributions to equity holders in the year:

 

 

- final dividend for the year ended 31 December 2014 of 10.0 pence (net) per share (2013: 6.0 pence (net) per share)

21,963

13,167

- interim dividend for the year ended 31 December 2015 of 5.0 pence (net) per share (2014: 5.0 pence (net) per share)

10,981

10,972

- special dividend for the year ended 31 December 2015 of nil pence (net) per share (2014: 9.0 pence (net) per share)

-

19,750

Total

32,944

43,889

A final dividend in respect of the year ended 31 December 2015 of 10.0 pence (net) per share, amounting to an estimated total dividend of £22.0 million, is to be proposed at the Annual General Meeting (AGM) on 27 April 2016. In accordance with IAS 10 'Events after the balance sheet date', dividends declared after the balance sheet date are not recognised as a liability in these financial statements.

13. Earnings per share

Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares of Countrywide plc.

 

2015

£'000

2014

£'000

Profit for the year attributable to owners of the parent

41,351

67,477

Weighted average number of ordinary shares in issue

218,447,386

218,811,538

Basic earnings per share (in pence per share)

18.93p

30.84p

For diluted earnings per share, the weighted average number of ordinary shares in existence is adjusted to include all dilutive potential ordinary shares arising from share options.

 

2015

£'000

2014

£'000

Profit for the year attributable to owners of the parent

41,351

67,477

Weighted average number of ordinary shares in issue

218,447,386

218,811,538

Adjustment for weighted average number of contingently issuable share options

1,264,900

6,047,243

Weighted average number of ordinary shares for diluted earnings per share

219,712,286

224,858,781

Diluted earnings per share (in pence per share)

18.82p

30.01p

Adjusted earnings

 

 

Profit for the year attributable to owners of the parent

41,351

67,477

Adjusted for the following items, net of taxation:

 

 

Amortisation arising on intangibles recognised through business combinations

4,542

5,990

Contingent consideration

8,947

-

Share-based payments charge

3,628

11,933

Exceptional income

(2,534)

(17,098)

Exceptional costs

14,309

11,966

Adjusted earnings, net of taxation

70,243

80,268

Adjusted basic earnings per share (in pence per share)

32.16p

36.68p

Adjusted diluted earnings per share (in pence per share)

31.97p

35.70p

 

14. Intangible assets

(a) Goodwill

 

2015

£'000

2014

£'000

Cost

 

 

At 1 January

835,852

797,190

Arising on acquisitions (note 29)

53,130

38,726

Disposals

-

(64)

At 31 December

888,982

835,852

Accumulated impairment (note 14(c))

 

 

At 1 January

417,356

417,356

Charge for the year

-

-

At 31 December

417,356

417,356

Net book amount

 

 

At 31 December

471,626

418,496

 

(b) Other intangible assets

 

2015

 

Computer

software

 £'000

Brand

names

£'000

Customer

contracts and

relationships

£'000

Pipeline

£'000

Other

intangibles

£'000

Total

£'000

Cost

 

 

 

 

 

 

At 1 January

62,748

218,739

110,258

5,159

-

396,904

Acquisitions through business combinations (see note 29)

3

4,446

15,287

534

-

20,270

Additions

5,431

-

-

-

-

5,431

Disposals

(15,521)

-

-

-

-

(15,521)

At 31 December

52,661

223,185

125,545

5,693

-

407,084

Accumulated amortisation and impairment losses

 

 

 

 

 

 

At 1 January

48,315

33,844

72,590

5,159

-

159,908

Charge for the year

5,936

-

10,710

468

-

17,114

Impairment (note 10)

-

6,126

-

-

-

6,126

On disposals

(15,521)

-

-

-

-

(15,521)

At 31 December

38,730

39,970

83,300

5,627

-

167,627

Net book amount

 

 

 

 

 

 

At 31 December

13,931

183,215

42,245

66

-

239,457

 

15. Property, plant and equipment

 

2015

 

Land and

buildings

 £'000

Leasehold

improvements

£'000

Motor

vehicles

 £'000

Furniture

and

equipment

 £'000

Assets in the

course of

construction

 £'000

Total

£'000

Cost

 

 

 

 

 

 

At 1 January

2,093

32,537

578

67,904

5,529

108,641

Acquisition of subsidiaries (note 29)

-

100

4

1,625

-

1,729

Additions at cost

-

2,585

219

6,943

9,941

19,688

Disposals

(167)

(3,197)

(2)

(11,399)

-

(14,765)

Transfers

-

9,439

-

-

(9,439)

-

At 31 December

1,926

41,464

799

65,073

6,031

115,293

Accumulated depreciation

 

 

 

 

 

 

At 1 January

340

18,932

57

43,789

-

63,118

Charge for the year

22

4,038

120

10,064

-

14,244

Disposals

(28)

(644)

(1)

(11,370)

-

(12,043)

At 31 December

334

22,326

176

42,483

-

65,319

Net book amount

 

 

 

 

 

 

At 31 December

1,592

19,138

623

22,590

6,031

49,974

 

Assets in the course of construction with a value of £6,031,000 relate principally to branch refurbishments in progress for which no depreciation has been charged. Depreciation commences when the asset enters operational use and the asset is transferred to the operational asset category.

Capital commitments

Capital expenditure contracted for at the end of the reporting period but not yet incurred, relating to 2015 and the three subsequent years, is as follows:

 

2015

£'000

2014

£'000

Property, plant and equipment

4,437

3,688

 

16. Investment property

 

£'000

At 1 January 2015

13,235

Capital expenditure

171

Change in fair value of investment property

400

Transfer to available-for-sale assets (see note 17(c))

(13,806)

At 31 December 2015

-

 

17. Investments

(a) Principal subsidiary undertakings of the Group

The Company substantially owns directly or indirectly the whole of the issued and fully paid ordinary share capital of its subsidiary undertakings, most of which are incorporated in Great Britain, and whose operations are conducted in the United Kingdom.

 (b) Interests in joint venture

TM Group (UK) Limited

At 31 December 2015 the Group had a 33% (2014: 33%) interest in the ordinary share capital of TM Group (UK) Limited (TMG) a UK company. TMG has share capital consisting solely of ordinary shares and is a private company with no quoted market price available for its shares. TMG is one of the largest companies in the provision of searches to the property companies sector (measured by completed searches). It delivers a range of property searches and data to land and property professionals in the UK, arranges for property searches directly with specific suppliers on behalf of its own customers, and has also started to supply IT applications and products to UK mortgage lenders.

There are no outstanding commitments or contingent liabilities relating to the Group's interest in the joint venture.

During the year, TMG was a joint venture company.

 

2015

£'000

2014

£'000

At 1 January:

 

 

- net assets excluding goodwill

1,739

1,433

- goodwill

1,480

1,480

 

3,219

2,913

Dividend received

-

(507)

Share of (losses)/ profits retained

(914)

813

At 31 December:

 

 

- net assets excluding goodwill

825

1,739

- goodwill

1,480

1,480

 

2,305

3,219

 

(c) Available-for-sale financial assets

 

2015

£'000

2014

£'000

At 1 January

33,290

42,877

Transferred in from investment property (see note 16)

13,806

-

Zoopla shares purchased for cash

2,090

2,090

Zoopla shares acquired on crystallisation of warrants

-

2,835

Disposal of Zoopla shares

(383)

(17,786)

Acquisition of shares in unlisted equity and debentures

348

96

Increase in fair value through income statement on the date of purchase

802

-

Movement in fair value

7,836

3,200

Amortisation

(29)

(22)

At 31 December

57,760

33,290

 

Available-for-sale financial assets, which are all Sterling denominated, include the following:

 

2015

£'000

2014

£'000

Listed equity securities: Zoopla Property Group plc

42,856

33,165

Unlisted residential property fund units

14,455

-

Unlisted equity

353

60

Wimbledon debentures (acquired and amortised over the life of the debenture)

96

65

At 31 December

57,760

33,290

In May 2012, Zoopla merged with The Digital Property Group and as a result crystallised some warrants into shares which were due under an arm's length commercial agreement. The fair value of these shares was assessed based on the most recent price paid for shares. As a result of acquiring the additional shares for a nominal price and the fact that these shares were issued to the Group as part of the commercial agreement signed in 2010 to list the Group's properties for sale and rent on the Zoopla website, the excess in the assessed fair value of these shares on initial recognition over the nominal cost has been treated as deferred income and is being released over the period of the contract ended in 2015. The amount released to the income statement is disclosed in note 10 and the amount held on the balance sheet as deferred income is identified in note 22.

In June 2014, Zoopla plc listed on the London Stock Exchange and as a result crystallised some additional warrants into shares which were due under a further commercial agreement signed in 2014 to extend the listing period on the Zoopla website. The excess in the assessed fair value of these shares on initial recognition, over the nominal cost, has been treated as deferred income (£2,835,000) and will be released over the three year period of the contract from 2016 to 2018 (see note 22).

There was a transfer of investment property into available-for-sale financial assets during the year arising from the loss of control of the investment property fund as planned (see note 16). There was a change in valuation technique from that applied at 31 December 2014 and whilst the fair value of the investment within the investment property fund has remained at Level 2, this is now based on receipt of a net asset valuation statement from the trustees on a quarterly basis.

 

18. Trade and other receivables

 

2015

£'000

2014

£'000

Amounts falling due within one year

 

 

Trade receivables not past due

51,361

42,512

Trade receivables past due but not impaired

29,400

22,818

Trade receivables past due but impaired

3,124

4,165

Trade receivables

83,885

69,495

Less: provision for impairment of receivables

(3,124)

(4,165)

Trade receivables - net

80,761

65,330

Amounts due from customers for contract work

2,241

1,251

Other receivables

19,413

14,243

Prepayments and accrued income

21,017

17,820

 

123,432

98,644

 

19. Cash and cash equivalents

 

2015

£'000

2014

£'000

Cash and cash equivalents

 

 

Cash at bank and in hand

21,246

16,578

Short term bank deposits

3,090

12,005

 

24,336

28,583

 

20. Trade and other payables

 

2015

£'000

2014

£'000

Trade payables

13,261

13,875

Other financial liabilities

2,700

2,560

Deferred consideration

7,987

5,103

 

23,948

21,538

Other tax and social security payable

31,577

26,988

Accruals and other payables

77,687

65,130

 

133,212

113,656

Trade and other payables due within one year

128,503

109,312

Trade and other payables due after one year

4,709

4,344

 

133,212

113,656

 

21. Borrowings

 

2015

£'000

2014

£'000

Non-current

 

 

Bank borrowings

-

80,000

Other loans

1,000

1,000

Capitalised banking fees

(1,872)

(1,613)

Finance lease liabilities

5,458

7,563

 

4,586

86,950

Current

 

 

Bank borrowings

200,000

40,000

Finance lease liabilities

4,662

4,760

 

204,662

44,760

Total borrowings

209,248

131,710

 

 

Analysis of net debt

 

At

1 January

2015

£'000

Cash flow

£'000

Non-cash

changes

£'000

At

31 December

2015

£'000

Cash and cash equivalents

28,583

(4,247)

-

24,336

Capitalised banking fees

1,613

1,127

(868)

1,872

Loan notes

(1,000)

-

-

(1,000)

Term loan due after one year

(80,000)

80,000

-

-

Term loan due within one year

(20,000)

20,000

-

-

Revolving credit facility due within one year

(20,000)

(180,000)

-

(200,000)

Finance leases due after one year

(7,563)

-

2,105

(5,458)

Finance leases due within one year

(4,760)

5,363

(5,265)

(4,662)

Total

(103,127)

(77,757)

(4,028)

(184,912)

 

Borrowings and other loans

On 9 February 2015 the Company entered into an Amendment and Restatement Agreement relating to the term and revolving credit facility agreement, originally dated 20 March 2013, which is due to expire in March 2018. The facility is now a £250 million revolving credit facility (RCF), with no term loan elements, with any outstanding balance repayable in full on 20 March 2018. Interest is currently payable based on LIBOR plus a margin of 1.75%. The margin is linked to the leverage ratio of the Group and the margin rate is reviewed twice a year (and can vary between 1.5% and 2.25%). The RCF is available for utilisation subject to satisfying fixed charge and leverage covenants and £80 million was drawn down during the period.

The unsecured loan notes are non-interest bearing, repayable in 2029, and arose on the purchase of Mortgage Intelligence Holdings Limited.

Finance lease liabilities

Lease liabilities are effectively secured as the rights to the leased asset revert to the lessor in the event of default.

The present value of finance lease liabilities is as follows:

 

2015

£'000

2014

£'000

No later than one year

4,662

4,760

Later than one year and no later than five years

5,458

7,563

 

10,120

12,323

 

22. Deferred income

Deferred income will unwind as follows:

 

2015

 

2014

 

Cash

£'000

Non-cash

£'000

Total

£'000

 

Total

£'000

Within one year

3,166

945

4,111

 

5,708

After one year:

 

 

 

 

 

Between one and two years

3,077

945

4,022

 

4,021

Between two and three years

-

945

945

 

1,995

Between three and four years

-

-

-

 

945

 

3,077

1,890

4,967

 

6,961

 

6,243

2,835

9,078

 

12,669

 

The Group recognises deferred income as a result of cash received in advance in relation to certain sales distribution contracts and lease incentives relating to the Group's operating leases. The cash received is amortised over the life of the contracts to which they relate.

Non-cash proportion of deferred income relates to unamortised income portion created on acquisition of shares in Zoopla Property Group plc. This deferred income is being amortised over the period of the commercial agreements which gave rise to these assets (refer to notes 10 and 17).

23. Provisions

 

2015

 

Onerous

contracts

£'000

Property

repairs

£'000

Clawback

£'000

Claims and

litigation

 £'000

Other

£'000

Total

 £'000

At 1 January

1,145

3,870

3,424

36,786

2,267

47,492

Acquired in acquisition (note 29)

-

-

-

-

94

94

Utilised in the year

(598)

(1,248)

(6,920)

(10,760)

(118)

(19,644)

Charged/(credited) to income statement

709

855

7,231

2,883

(391)

11,287

Unwind of discount rate

6

-

-

-

-

6

At 31 December

1,262

3,477

3,735

28,909

1,852

39,235

Due within one year or less

83

1,092

2,478

18,146

537

22,336

Due after more than one year

1,179

2,385

1,257

10,763

1,315

16,899

 

1,262

3,477

3,735

28,909

1,852

39,235

 

Claims and litigation provisions comprise the amounts set aside to meet claims by customers below the level of any PI insurance excess, the estimation of IBNR claims and any amounts that might be payable as a result of any legal disputes. The provisions represent the directors' best estimate of the Group's liability having taken professional advice.

In addition to the claims provisions recognised, the Group also provides for future liabilities arising from claims (IBNR) for mortgage valuation reports and home buyer reports provided by the Surveying Services division. The basis for calculating this provision is outlined further in note 3, Critical accounting judgements and estimates. While there are many factors which determine the settlement date of any claims, the expected cash flows are estimated based on the average length of time it takes to settle claims in the past, which is around two years.

24. Deferred tax

Deferred tax is calculated in full on temporary differences under the liability method using a tax rate of 18% - 20% (2014: 20%).

The movement on the deferred tax account is shown below:

 

2015

£'000

2014

£'000

Deferred tax liability at 1 January

(28,643)

(31,507)

Credited to income statement

2,519

4,828

Acquired on acquisition of subsidiary (note 29)

(2,483)

(2,089)

Disposed on disposal of subsidiary

-

(13)

(Charged)/credited to other comprehensive income

(650)

507

Charged to equity

(767)

(369)

Net deferred tax liability at 31 December

(30,024)

(28,643)

Deferred tax asset

10,645

16,215

Deferred tax liability

(40,669)

(44,858)

Net deferred tax liability at 31 December

(30,024)

(28,643)

Deferred tax asset expected to unwind within one year

43

1,694

Deferred tax asset expected to unwind after one year

10,602

14,521

 

10,645

16,215

Deferred tax liability expected to unwind within one year

(1,826)

(1,600)

Deferred tax liability expected to unwind after one year

(38,843)

(43,258)

 

(40,669)

(44,858)

 

25. Post-employment benefits

The Group offers membership of the Countrywide plc Pension Scheme ('the Scheme') to eligible employees, the only pension arrangements operated by the Group. The Scheme has two sections of membership: defined contribution and defined benefit.

Defined contribution pension arrangements

The pensions cost for the defined contribution scheme in the year was £6,687,000 (2014: £5,637,000).

Defined benefit pension arrangements

In the past the Group offered a defined benefit pension arrangement; however, this was closed to new entrants in 1988 and subsequently closed to further service accrual at the end of 2003. Members of the defined benefit arrangements earned benefits linked to final pensionable salary and service at the date of retirement or date of leaving the scheme if earlier. The average duration of the defined benefit pension scheme is 16 years.

The defined benefit pension arrangements provide pension benefits to its members based on earnings at the date of leaving the scheme. Pensions in payment are updated in line with the minimum of 4% or retail price index (RPI) inflation. The Scheme is established and administered in the UK and ultimately overseen by the Pensions Ombudsman. The regulatory framework requires the Group to fund the scheme every three years and for the Group to agree the valuation with the trustees. As such, the funding arrangements are being reviewed as part of the recent valuation (as at 5 April 2015). The Group is responsible for ensuring that pension arrangements are adequately funded and the directors have agreed a funding programme to bring down the deficit in the defined benefit scheme over the next three years. During the year, the Group paid £1.9 million (2014: £1.9 million) to the defined benefit scheme. During the year which commenced on 1 January 2016, the employer is expected to pay contributions of £1.9 million (2015: £1.9 million). Further contributions of £1.9 million will be made in each of the next three years.

The amounts recognised in the balance sheet are as follows:

 

2015

£'000

2014

£'000

Present value of funded obligations

(47,850)

(50,740)

Fair value of plan assets

47,435

45,524

Net liability recognised in the balance sheet

(415)

(5,216)

 

The movement in the defined benefit obligation over the year is as follows:

 

Present value of

obligation

£'000

Fair value of

plan assets

£'000

Total

£'000

At 1 January 2015

(50,740)

45,524

(5,216)

Expected return on scheme assets

-

1,579

1,579

Actuarial gain

-

1,121

1,121

Employer contributions

-

1,900

1,900

Service cost

(193)

-

(193)

Interest cost

(1,733)

-

(1,733)

Actuarial gain from changes in financial assumptions

1,700

-

1,700

Actuarial gain from changes in demographic assumptions

1,029

-

1,029

Actuarial loss from changes in experience adjustments

(602)

-

(602)

Benefits paid

2,496

(2,496)

-

Expenses

193

(193)

-

At 31 December 2015

(47,850)

47,435

(415)

 

26. Share capital

Called up issued and fully paid ordinary shares of 1 pence each

 

Number

£'000

 

 

At 1 January 2015

219,444,961

2,194

 

 

Share capital issued

196,873

2

 

 

At 31 December 2015

219,641,834

2,196

 

 

 

The Company acquired 1,465,000 of its own shares through purchases on the London Stock Exchange throughout January and February 2015. The total amount paid to acquire the shares was £6,773,000. The shares were held as 'treasury shares' with those purchased in 2014. The Company then reissued all of these shares in March 2015 in respect of the IPO option vesting. All shares issued by the Company were fully paid. An additional 196,873 shares were issued at nominal value to complete the satisfaction of the IPO options crystallising in March 2015

Where the employee benefit trust purchases the Company's equity share capital (treasury shares), the consideration paid, including any directly attributable incremental costs (net of income taxes) is deducted from equity attributable to the Company's equity holders until the shares are cancelled or reissued. At the year end, 449,172 shares (2014: 225,151 shares), costing £2,241,000 (2014: £1,254,000), were held in relation to matching shares of the SIP scheme.

27. Share-based payments

The Group operates a number of share-based payment schemes for executive directors and other employees. The Group has no legal or constructive obligation to repurchase or settle any of the options in cash. The total cost recognised in the income statement was £3,372,000 in the year ended 31 December 2015 (2014: £12,860,000), comprising £3,226,000 of equity-settled share-based payments, and £146,000 in respect of cash-settled share-based payments for the dividend accrual associated with those options. Employer's NI is being accrued, where applicable, at the rate of 13.8% which management expects to be the prevailing rate at the time the options are exercised, based on the share price at the reporting date. The total NI charge for the year was £1,022,000 (2014: £1,607,000).

The following table analyses the total cost between each of the relevant schemes, together with the number of options outstanding:

 

Outstanding at 31 December

 

2015

 

2014

 

Charge

£'000

Number

of options

(thousands)

 

Charge

£'000

Number

of options

(thousands)

 

 

 

 

 

 

IPO plan

3,288

1,221

 

10,560

7,185

Long term incentive plan

(510)

2,033

 

2,097

1,550

Deferred share bonus plan

78

59

 

-

-

Share incentive plan

516

449

 

203

225

 

3,372

3,762

 

12,860

8,960

 

A summary of the main features of each scheme is given below.

Executive schemes

IPO plan

At the time of the flotation in March 2013, the Company nil cost share options to executive directors and designated senior management designed for the grant of one-off awards in recognition of the loss of rights under a management incentive package that terminated prior to, and as a result of, the flotation.

50% of the IPO options granted to the executive directors became exercisable on the second anniversary of the date of granting the IPO option; the remaining 50% of the IPO options become exercisable on the third anniversary of the date of granting the IPO option. IPO options granted to other participants became exercisable on the second anniversary of the date of granting the IPO option. The number of options that vested in March 2015 was subject to the performance criterion based on EBITDA for 2014 as well as continued service and the vesting level achieved was 83%. The same criterion applies to the options that will vest in March 2016.

Long term incentive plan (LTIP)

The LTIP is open to executive directors and designated senior management, and awards are made at the discretion of the Remuneration Committee. Awards are subject to market and non-market performance criteria and vest over a three year period.

Deferred share bonus plan (DSBP)

The Group operates a DSBP for executive directors and other senior employees whose bonus awards are settled partly in cash and partly in nil cost share options at the discretion of the Remuneration Committee. The number of options that will vest is subject to market performance criteria over a three year period and continued service.

 

Other schemes

Share incentive plan (SIP)

An HMRC approved share incentive plan was introduced in October 2013. Under the SIP, eligible employees are invited to make regular monthly contributions into a scheme operated by Capita. Ordinary shares in the Company are purchased at the current market price and an award of one matching share is made for every two shares acquired by an employee, subject to a vesting period of three years from the date of each monthly grant.

28. Other reserves

The following table provides a breakdown of 'other reserves' shown on the consolidated statement of changes in equity.

 

 

Capital

reorganisation

reserve

£'000

Foreign

exchange

reserve

£'000

Available-for-sale

financial assets

reserve

£'000

Treasury

share

reserve

£'000

Total

£'000

Balance at 1 January 2014

 

92,820

(56)

28,428

(226)

120,966

Currency translation differences

 

-

(117)

-

-

(117)

Disposal of fair value of available-for-sale financial assets

 

-

-

(11,076)

-

(11,076)

Movement in fair value of available-for-sale financial assets

 

-

-

3,200

-

3,200

Treasury shares

 

-

-

-

(14,290)

(14,290)

Balance at 1 January 2015

 

92,820

(173)

20,552

(14,516)

98,683

Currency translation differences

 

-

(255)

-

-

(255)

Realisation of capital reorganisation reserve on liquidation of Countrywide Holdings, Ltd

 

(92,820)

-

-

-

(92,820)

Disposal of fair value of available-for-sale financial assets

 

-

-

(237)

-

(237)

Movement in fair value of available-for-sale financial assets

 

-

-

7,836

-

7,836

Utilisation of treasury shares for IPO options

 

-

-

-

20,035

20,035

Purchase of treasury shares

 

-

-

-

(7,760)

(7,760)

Balance at 31 December 2015

 

-

(428)

28,151

(2,241)

25,482

 

29. Acquisitions during the year

During 2015, the Retail business unit acquired 27 operations as part of the targeted acquisition strategy to increase the Group's footprint in certain under-represented geographical areas. The total consideration in respect of these acquisitions was £38.3 million, the most significant of which were on 10 November 2015, when the Group acquired 100% of the equity share capital of Sutton Kersh and on 6 November 2015, when the Group acquired 100% of the equity share capital of John Francis for the consideration noted in the table below. The London business unit acquired five businesses as part of its targeted acquisition strategy to expand in certain under-represented geographical areas for a total consideration of £23.0 million, the most significant of which was on 7 May 2015, when the Group acquired 100% of the equity share capital of The Greene Corporation Limited and five subsidiary companies for the consideration noted below. In accordance with the strategy to increase the Group's commercial footprint and non-cyclical revenue streams, the B2B business unit also acquired four businesses for a total consideration of £15.0 million, the most significant of which was on 10 March 2015, when the Group acquired the trade and assets of Edward Symmons Group for the consideration noted below.

 

 

Greene & Co

£'000

ES Group

£'000

John Francis

£'000

Sutton Kersh

£'000

Other

£'000

Total

£'000

Intangible assets

5,110

4,843

231

635

9,451

20,270

Property, plant and equipment

1,132

204

96

172

125

1,729

Trade and other receivables

4,021

-

444

647

2,640

7,752

Cash at bank

-

-

985

1,237

3,212

5,434

Trade and other payables

(3,791)

-

(659)

(730)

(2,894)

(8,074)

Corporation tax

(310)

-

(171)

(186)

(701)

(1,368)

Deferred tax

(1,022)

-

(63)

(127)

(1,271)

(2,483)

Provisions

(94)

-

-

-

-

(94)

Net assets

5,046

5,047

863

1,648

10,562

23,166

Goodwill

11,214

5,143

4,162

3,002

29,609

53,130

Consideration

16,260

10,190

5,025

4,650

40,171

76,296

Settled by:

 

 

 

 

 

 

Initial consideration

16,260

4,239

4,850

4,500

38,460

68,309

Deferred consideration

-

5,951

175

150

1,711

7,987

 

16,260

10,190

5,025

4,650

40,171

76,296

Cash paid

16,260

4,239

4,850

4,500

38,460

68,309

Cash at bank

-

-

(985)

(1,237)

(3,212)

(5,434)

Net cash flow arising from acquisitions

16,260

4,239

3,865

3,263

35,248

62,875

Revenue post-acquisition

8,372

16,425

833

774

11,324

37,728

Profit post-acquisition

1,141

2,705

197

181

3,620

7,844

Proforma revenue to 31 December 2015

12,445

20,336

4,521

4,502

25,586

67,390

Proforma profit to 31 December 2015

1,542

3,016

595

762

6,884

12,799

 

The acquired receivables for all acquired businesses are all current and their fair value is not materially different. There are no contractual cash flows that are not expected to be collected. The goodwill recognised by the Group upon acquisition has no impact on tax deductions. No other contingent liabilities, not included in the net assets above, have been identified on these acquisitions.

 

The goodwill of £53.1 million arises from a number of factors including expected synergies, including cost reductions from purchasing and processing efficiencies, and unrecognised assets such as the assembled workforces.

The deferred consideration noted above is payable over a period of up to six years as fixed payments at specified times in line with the purchase agreements. In addition, contingent consideration arrangements arising on four of the acquisitions made during the year require the Group to pay in cash a potential undiscounted maximum aggregate amount of £6.9 million.

Each of these contingent consideration arrangements require the vendors to remain in employment and as such have been treated as a post-combination employment expense, excluded from consideration noted above, and are being accrued over the relevant periods of one to three years specific to each of the agreements. £2.3 million of this contingent consideration is also subject to performance conditions being satisfied. These are target EBITDA levels which must be achieved in order to realise the full payment, with a reduced payment made if targets are not fully met. The accrual has been made on the assumption that each target will be fully met and the £2.3 million will be payable over the earn-out period. Accruals for contingent consideration will be reviewed at each period end as future earn-out assumptions are revisited and any credits to the income statement in respect of downward revisions to estimates will be repeated in the same way.

The costs of these acquisitions amounted to £1.1 million (2014: £0.8 million) and have been written off to profit and loss.

30. Related party transactions

Key management compensation is given in note 6(b). Other related party transactions are as follows:

Trading transactions

 

 

Transaction amount

 

Balance (owing)/owed

Related party relationship

Transaction type

2015

 £'000

2014

 £'000

 

2015

 £'000

2014

 £'000

Joint venture

Purchases by Group

(2,567)

(2,539)

 

(192)

(193)

Joint venture

Rebate received

2,302

394

 

1,441

23

Joint venture

Dividend received

498

507

 

-

-

Oaktree Capital Management

Director's fee paid

40

40

 

10

-

 

With the exception of dividends, these transactions are trading relationships which are made at market value. The Company has not made any provision for bad or doubtful debts in respect of related party debtors nor has any guarantee been given during 2015 regarding related party transactions.

 

31. Financial risk management and financial instruments

Financial risk factors

The Group's activities expose it to a variety of financial risks: market risk (including cash flow interest rate risk), counterparty credit risk and liquidity risk.

The preliminary announcement does not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 31 December 2014. There have been no changes in the operation of risk management or in any risk management policies since the year end.

Liquidity risk

There has been no material change in the financial liabilities (see note 20) or in the terms of borrowing applicable since the prior year end, as disclosed in note 21.

Fair value estimation

The financial assets carried at fair value, and classified within available-for-sale financial assets, are: the quoted equity instruments in Zoopla Property Group plc ('Zoopla shares') held at £42.8 million (31 December 2014: £33.2 million) (classified as Level 1 financial instruments, as defined by IFRS 13, as there is a quoted market price) and unquoted residential property fund units held at £14.4million (2014: £13.2 million in investment property)..

Fair value measurements using significant unobservable inputs and valuation processes

The fair value of the residential property fund units at 31 December 2015 has been arrived at on the basis of a valuation carried out at that date by CBRE Limited, independent valuers not connected with the Group. The valuation conforms to International Valuation Standards. The fair value was determined based on comparable market transactions on arm's length terms and has been based on the Market Rent valuation technique. The fair value hierarchy of the investment property has been deemed to be Level 2.

The fair value of all other financial assets and liabilities approximate to their carrying amount.

32. Events after the reporting period

On 15 February 2016, Countrywide plc sold 8,659,302 ordinary shares in Zoopla Property Group plc ('Zoopla'), representing 2.1% of Zoopla's ordinary share capital, for a price of 220 pence per share. Following the disposal, the Group continue to hold 9,234,473 Zoopla ordinary shares, representing 2.2% of Zoopla's ordinary shares.

During the first few weeks of the year the Group has acquired two businesses and made a strategic investment amounting to £4.3 million. At the time of preparing these financial statements, management is in the process of assessing the impact of these acquisitions on the Group.

The Group debt facility, to which the Company is a party, has also been restructured in February 2016, resulting in an increase in the revolving credit facility from £250 million to £340 million and a £60 million accordion facility. For further details please refer to the Group financial review within the strategic report of the consolidated financial statements.

 

 

 

Chief Executive officer Alison Platt

Chief Financial officer Jim Clarke

Company Secretary Gareth Williams

Website www.countrywide.co.uk

 

Corporate headquarters

Countrywide House

88-103 Caldecotte Lake Drive

Caldecotte

Milton Keynes

MK7 8JT

 

Registered office

County House

Ground Floor

100 New London Road

Chelmsford

Essex

CM2 0RG

 

Registered in England: 08340090

 

 

Registrar

Capita Asset Services*

The Registry

34 Beckenham Road

Beckenham

Kent

BR3 4TU

 

Corporate advisers

 

Independent auditors

PricewaterhouseCoopers LLP

 

Broker

Jefferies Hoare Govett

 

Bankers

Royal Bank of Scotland plc

Lloyds Banking Group

HSBC plc

Abbey National Treasury Services plc

Barclays Bank Plc

Allied Irish Banks plc

 

Solicitors

Slaughter and May

 

 

Financial calendar

 

 

AGM

27 April 2016

 

Ex-dividend date for final dividend

24 March 2016

 

Record date for final dividend

29 March 2016

 

Payment date for final dividend

5 May 2016

 

Interim results

28 July 2016

 

Ex-dividend date for interim dividend

8 September 2016

 

Record date for interim dividend

9 September 2016

 

Interim dividend paid

7 October 2016

 

 

 

 

*Shareholder enquiries

The Company's registrar is Capita Asset Services. They will be pleased to deal with any questions regarding your shareholding or dividends. Please notify them of your change of address or other personal information. There address details are above.

 

Capita Asset Services is a trading name of Capita Asset Services Limited.

 

Capita shareholder helpline:

0871 664 0300 (calls cost 10p per minute plus network extras)

 

(Overseas: +44 02 8639 3399)

Email:

ssd@capitaregistrars.com

Share portal:

www.capitashareportal.com

 

Shareholders are able to manage their shareholding online and facilities included electronic communications, account enquiries, amendment of address and dividend mandate instructions.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SEEFWLFMSELE
Date   Source Headline
8th Mar 20215:56 pmRNSTransfer of Treasury Shares and Issue of Shares
8th Mar 202110:44 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
8th Mar 20219:50 amRNSScheme of Arrangement Becomes Effective
8th Mar 20217:30 amRNSTemporary Suspension- Countrywide PLC
8th Mar 20217:00 amRNSHolding(s) in Company
5th Mar 20213:30 pmRNSForm 8.3 - CWD LN
5th Mar 202110:38 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
4th Mar 20215:42 pmRNSHolding(s) in Company
4th Mar 20215:08 pmRNSForm 8.3 - Countrywide plc
4th Mar 20213:30 pmRNSForm 8.3 - CWD LN
4th Mar 202111:33 amRNSCourt sanction of Scheme of Arrangement
4th Mar 202110:49 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
3rd Mar 20213:30 pmRNSForm 8.3 - CWD LN
3rd Mar 202111:28 amBUSForm 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
2nd Mar 20213:30 pmRNSForm 8.3 - CWD LN,
2nd Mar 202110:48 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
1st Mar 20215:30 pmRNSCountrywide
1st Mar 20213:30 pmRNSForm 8.3 - CWD LN
1st Mar 20213:13 pmRNSForm 8.3 - Countrywide plc
1st Mar 20211:18 pmRNSForm 8.3 - Countrywide plc
1st Mar 202110:52 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
26th Feb 20213:30 pmRNSForm 8.3 - CWD LN
26th Feb 202112:21 pmRNSForm 8.3 - Countrywide plc
26th Feb 202111:15 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
25th Feb 20213:30 pmRNSForm 8.3 - CWD LN
25th Feb 20212:16 pmRNSForm 8.3 - Countrywide plc
25th Feb 202110:02 amRNSUpdate on FCA approval and timetable
24th Feb 20213:30 pmRNSForm 8.3 - CWD LN
24th Feb 20212:13 pmRNSForm 8.3 - Countrywide plc
24th Feb 20218:25 amRNSForm 8.5 (EPT/NON-RI) Countrywide Plc
23rd Feb 20214:20 pmRNSForm 8.3 - Countrywide PLC
23rd Feb 20213:30 pmRNSForm 8.3 - CWD LN
23rd Feb 20211:53 pmRNSForm 8.3 - Countrywide plc
23rd Feb 202110:15 amBUSForm 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
22nd Feb 20213:30 pmRNSForm 8.3 - CWD LN
22nd Feb 202112:28 pmBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
19th Feb 20213:30 pmRNSForm 8.3 - CWD LN
19th Feb 202112:00 pmRNSHolding(s) in Company
19th Feb 202111:52 amRNSForm 8.3 - Countrywide plc
18th Feb 20213:30 pmRNSForm 8.3 - CWD LN
18th Feb 202111:18 amRNSForm 8.3 - Countrywide plc
18th Feb 202110:38 amBUSForm 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
18th Feb 20217:21 amRNSForm 8.5 (EPT/NON-RI) Countrywide Plc
17th Feb 20213:30 pmRNSForm 8.3 - CWD LN
17th Feb 202112:47 pmRNSForm 8.3 - Countrywide plc
17th Feb 202110:57 amBUSForm 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
16th Feb 20213:30 pmRNSForm 8.3 - CWD LN
16th Feb 202111:50 amRNSForm 8.3 - Countrywide plc
16th Feb 202110:44 amBUSFORM 8.5 (EPT/NON-RI) - COUNTRYWIDE PLC
15th Feb 20214:05 pmRNSResults of Court Meeting and General Meeting

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.