focusIR May 2024 Investor Webinar: Blue Whale, Kavango, Taseko Mines & CQS Natural Resources. Catch up with the webinar here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksRobert Walters Regulatory News (RWA)

Share Price Information for Robert Walters (RWA)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 366.00
Bid: 344.00
Ask: 0.00
Change: 0.00 (0.00%)
Spread: 27.00 (7.849%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 366.00
RWA Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Full Year Results

26 Feb 2015 07:01

RNS Number : 9096F
Robert Walters PLC
26 February 2015
 



 26 February 2015

ROBERT WALTERS PLC

(the 'Company' or the 'Group')

Results for the year ended 31 December 2014

PROFITS UP 80%

Robert Walters plc (LSE: RWA), the international specialist professional recruitment consultancy, today announces its results for the year ended 31 December 2014.

Financial and Operational Highlights

Year ended

2014

2013

% change

% change (constant currency*)

Revenue

£679.6m

£597.7m

14%

19%

Gross profit (net fee income)

£215.3m

£199.2m

8%

14%

Operating profit

£18.2m

£10.8m

68%

78%

Profit before taxation

£18.2m

£10.1m

80%

91%

Basic earnings per share

15.3p

8.4p

82%

*Constant currency is calculated by applying prior year exchange rates to local currency results for the current and prior years.

· Strong net fee income growth in constant currency across all of the Group's regions driving an 80% increase in profit before taxation, to £18.2m.

· Excellent performance in the UK with net fee income increasing by 24%.

o Growth across both London and the regions.

o Increased activity in permanent financial services recruitment in London.

· Asia Pacific net fee income up 8% in constant currency.

o Emerging market strategy has proven successful with our newer operations in Malaysia, Thailand, and Vietnam, in particular, delivering excellent growth in net fee income.

o Strong growth also delivered across more established markets such as Japan, Singapore and Hong Kong.

o Australia returned to growth during the fourth quarter. Record performance in New Zealand.

· Europe net fee income up 10% in constant currency.

o Excellent contract growth in France and Benelux.

o Permanent recruitment grew strongly in Belgium and Ireland. Spain delivered record net fee income.

· Other International net fee income up 35% in constant currency.

o Middle East business more than doubled net fee income year-on-year.

o US had a record year across both New York and San Francisco.

· Resource Solutions, the Group's recruitment process outsourcing business continued to deliver significant net fee income growth in the UK and Asia across both new and existing clients.

· Final dividend per share increased 13% to 4.35p (2013: 3.86p).

· Group headcount increased to 2,631 (2013: 2,307).

· 1.3m shares were purchased at an average price of £3.11 for £4.0m, in line with the Group's share buyback programme.

· Strong balance sheet with net cash of £14.3m as at 31 December 2014 (2013: £18.6m).

Robert Walters, Chief Executive, said:

"We delivered an excellent performance in 2014, increasing profit before taxation by 80%. This is testament to the strength, depth and diversity that the Group now has in terms of both geography and discipline.

"Early trading in 2015 has been in line with expectations. Whilst we are mindful of continued Eurozone uncertainty, we believe we are very well positioned to capitalise on both current and future growth opportunities."

The Company will be holding a presentation for analysts at 10am today at Newgate Communications, Sky Light City Tower, 50 Basinghall Street, London EC2V 5DE.

The Group will publish an Interim Management Statement for the first quarter ended 31 March 2015 on 8 April 2015.

- Ends -

 

For further information please contact:

 

Robert Walters plc

Robert Walters, Chief Executive

Alan Bannatyne, Chief Financial Officer

 

+44 (0) 20 7379 3333

Newgate Communications

Fergus Wylie

Madeleine Palmstierna

+44 (0) 20 7680 6550

About Robert Walters

Robert Walters is a market-leading international specialist professional recruitment consultancy with over 2,600 staff spanning 24 countries. We specialise in the placement of the highest calibre professionals across the disciplines of accountancy and finance, banking, engineering, HR, IT, legal, sales, marketing, secretarial and support and supply chain and procurement. Our client base ranges from the world's leading blue-chip corporates and financial services organisations through to SMEs and start-ups.

Businesses worldwide rely on us to find the very best specialist professionals to drive their business forward and those same professionals trust us to manage their long-term careers.

www.robertwalters.com

 

 

 

 

Robert Walters plc

Results for the year ended 31 December 2014

Chairman's Statement

I am very pleased to report that the Group delivered an exceptionally strong performance in 2014, increasing profit before taxation by 80% (91%*). Our strategy of long-term investment in the business across both our established businesses and high-growth potential, emerging recruitment markets has enabled us to leverage the Group's operational gearing to deliver an excellent result for the year.

Revenue was up 14% (19%*) to £679.6m (2013: £597.7m) and gross profit (net fee income) increased by 8% (14%*) to £215.3m (2013: £199.2m). Operating profit was up 68% (78%*) to £18.2m (2013: £10.8m) and earnings per share increased by 82% to 15.3p per share (2013: 8.4p per share). The Group has a strong balance sheet with net cash of £14.3m as at 31 December 2014 (31 December 2013: £18.6m). Permanent recruitment represents 69% (2013: 69%) of recruitment net fee income.

In line with our strategy, we have grown staff numbers in emerging markets and in mature markets where activity levels are increasing and additionally we have won a number of new Resource Solutions clients in the UK and Asia. Headcount at the end of the year increased by 14% to 2,631 (2013: 2,307).

The Board will be recommending a 13% increase in the final dividend to 4.35p per share which combined with the interim dividend of 1.65p per share will result in a total dividend of 6.0p per share (2013: 5.4p). In 2014, 1.3m shares were purchased at an average price of £3.11 for £4.0m through the Group's long-term share buy-back programme. The Board is authorised to re-purchase up to 10% of the Group's issued share capital and will be seeking approval for the renewal of this authority at the Annual General Meeting on 3 June 2015.

Finally, I would like to thank everyone in the Group for their hard work, drive, commitment and loyalty.

Leslie Van de Walle

Chairman

25 February 2015

 

Chief Executive's Statement

Review of Operations

The excellent performance in 2014 served to further highlight the strength, depth and diversity that the Group now has in terms of both geography and discipline. We have been able to leverage this strength to deliver an 80% (91%*) increase in profit before taxation, a result that was particularly impressive given that market conditions in two of the Group's largest markets, Australia and France, remained challenging for much of last year.

We have a strong blend of permanent and contract recruitment net fee income, a truly global footprint of growing recruitment businesses across both established and embryonic recruitment markets plus a market-leading recruitment process outsourcing business - all of which is underpinned by a powerful international brand and a strong and experienced senior management team.

The recruitment industry continues to evolve through the advent of new resourcing strategies and technologies and we remain firmly at the forefront of these developments. The role of a high-quality specialist professional recruitment consultancy, such as Robert Walters, to filter and manage the increased volume of data and the number of communication channels available to candidates and clients has never been more important. In addition, our Resource Solutions business ensures we are extremely well placed to benefit from the trend towards an outsourced recruitment model.

Asia Pacific (42% of net fee income)

Revenue was £251.4m (2013: £260.1m) and net fee income was £90.5m (2013: £92.1m) an increase of 8% in constant currency. This delivered an operating profit increase of 45% (59%*) to £10.5m (£11.5m*) (2013: £7.2m).

In Asia we have benefited from strong growth within our larger, more mature and market-leading businesses in Japan, Singapore and Hong Kong and, very encouragingly, we are also now seeing positive returns from our more recent investments in a number of the region's emerging recruitment markets. Our operations in Malaysia, Thailand and Vietnam in particular have delivered excellent net fee income growth and, critically, have the capacity to grow into substantial businesses.

Australia returned to growth in the fourth quarter and in New Zealand, our businesses in Auckland and Wellington both delivered record performances.

Resource Solutions in Asia won a number of new clients and also successfully extended a number of existing client deals.

UK (33% of net fee income)

Revenue was £311.9m (2013: £235.7m), net fee income increased by 24% to £71.1m (2013: £57.2m) and operating profit more than doubled to £5.2m (2013: £2.5m).

The UK had an excellent year as both client and candidate confidence continued to improve. Growth was broad-based and spread across both London and the regions, with disciplines such as commerce finance, legal and sales & marketing delivering particularly strong performances. Also of particular note, was the beginning of a recovery in the permanent financial services market in London, with recruitment levels across risk, compliance and projects particularly high.

To continue to build on this performance and further extend our regional presence, we have opened a new office in St. Albans.

Resource Solutions continued to deliver impressive results increasing net fee income significantly year-on-year.

Europe (20% of net fee income)

Revenue was £106.4m (2013: £93.9m) and net fee income increased 4% (10%*) to £43.8m (£46.1m*) (2013: £42.0m) producing a 73% increase in operating profit to £2.2m (£2.3m*) (2013: £1.3m).

Market conditions across the Eurozone were mixed. In France, our largest business in the region, the permanent recruitment market remained challenging, however our contract business continues to go from strength to strength and produced excellent growth.

Recruitment activity levels across the Benelux region were more favourable, with our business in Belgium the standout performer across both the permanent and contract markets. We continue to focus on Germany as a key growth market for the Group and are also very encouraged by the strong performance in a number of our smaller markets in the region such as Spain and Ireland.

Other International (5% of net fee income)

Revenue was £9.9m (2013: £8.0m) and net fee income increased by 25% (35%*) to £9.9m (£10.7m*) (2013: £7.9m) producing an operating profit of £0.3m (operating profit of £0.2m*) (2013: operating loss of £0.2m).

Other International comprises the US, South Africa, the Middle East and Brazil. Our business in the US had a record year with both San Francisco and New York delivering excellent growth. In New York, much like London, we have seen a recovery in the permanent financial services market with areas such as compliance particularly active, whilst the technology-driven San Francisco market remains extremely buoyant.

Client and candidate confidence in Brazil remains low, our office in Dubai more than doubled net fee income year-on-year whilst in South Africa net fee income grew strongly and we are now one of the largest international players in the market.

Current Trading and Outlook

Having entered seven new countries since 2010, the Robert Walters Group now has over 2,600 staff spanning 24 countries. We have focused on increasing the profitability and productivity of our fledging businesses and the Group as a whole, delivering an 80% uplift in profit before taxation and an increase in consultant productivity.

Early trading in 2015 has been in line with expectations. Whilst we are mindful of continued Eurozone uncertainty, we believe we are very well positioned to capitalise on both current and future growth opportunities.

Robert Walters

Chief Executive

25 February 2015

 

Consolidated Income Statement

FOR THE YEAR ENDED 31 DECEMBER 2014

2014

2013

£'000

£'000

Revenue

679,604

597,719

Cost of sales

(464,286)

(398,525)

Gross profit

215,318

199,194

Administrative expenses 

(197,098)

(188,360)

Operating profit

18,220

10,834

Finance income

137

121

Finance costs

(464)

(797)

Gain (loss) on foreign exchange 

266

(87)

Profit before taxation

18,159

10,071

Taxation

(6,904)

(3,915)

Profit for the year

11,255

6,156

Attributable to:

Owners of the Company

11,255

6,156

Earnings per share (pence):

Basic

15.3

8.4

Diluted

13.9

7.7

 

The amounts above relate to continuing operations.

 

 

Consolidated Statement of Comprehensive Income

FOR THE YEAR ENDED 31 DECEMBER 2014

2014

2013

£'000

£'000

Profit for the year

11,255

6,156

Items that may be reclassified subsequently to profit and loss:

Exchange differences on translation of overseas operations

(1,553)

(5,164)

Total comprehensive income and expense for the year

9,702

992

Attributable to:

Owners of the Company

9,702

992

 

 

Consolidated Balance Sheet

AS AT 31 DECEMBER 2014

2014

2013

£'000

£'000

Non-current assets

Intangible assets

9,577

9,517

Property, plant and equipment

8,156

9,300

Deferred tax assets

8,216

8,998

25,949

27,815

Current assets

Trade and other receivables

168,240

153,700

Corporation tax receivables

117

1,949

Cash and cash equivalents

38,205

30,071

206,562

185,720

Total assets

232,511

213,535

Current liabilities

Trade and other payables

(125,527)

(124,149)

Corporation tax liabilities

(3,672)

(2,314)

Bank overdrafts and loans

(23,904)

(11,496)

Provisions

(377)

(606)

(153,480)

(138,565)

Net current assets

53,082

47,155

Non-current liabilities

Deferred tax liabilities

(10)

(39)

Provisions

(1,647)

(1,049)

(1,657)

(1,088)

Total liabilities

(155,137)

(139,653)

Net assets

77,374

73,882

Equity

Share capital

17,192

17,177

Share premium

21,753

21,753

Other reserves

(73,410)

(73,410)

Own shares held

(8,765)

(5,876)

Treasury shares held

(19,860)

(19,860)

Foreign exchange reserves

2,432

3,985

Retained earnings

138,032

130,113

Equity attributable to owners of the Company

77,374

73,882

 

 

Consolidated Cash Flow Statement

FOR THE YEAR ENDED 31 DECEMBER 2014

 

2014

2013

£'000

£'000

Cash generated from operating activities

11,270

19,240

Income taxes paid

(3,232)

(2,798)

Net cash from operating activities 

8,038

16,442

Investing activities

Interest received

137

121

Purchases of computer software

(1,016)

(1,096)

Purchases of property, plant and equipment

(2,294)

(1,351)

Purchase of non-controlling interest

(482)

(715)

Net cash used in investing activities 

(3,655)

(3,041)

Financing activities

Equity dividends paid

(4,087)

(3,826)

Proceeds from issue of equity

15

567

Interest paid

(464)

(797)

Proceeds from bank loans and overdrafts

12,381

-

Repayment of bank loans

-

(3,061)

Purchase of own shares

(4,032)

-

Proceeds from exercise of share options

465

-

Net cash generated (used) in financing activities 

4,278

(7,117)

Net increase in cash and cash equivalents 

8,661

6,284

Cash and cash equivalents at beginning of year

30,071

26,022

Effect of foreign exchange rate changes

(527)

(2,235)

Cash and cash equivalents at end of year

38,205

30,071

 

 

 

Consolidated Statement of Changes in Equity

FOR THE YEAR ENDED 31 DECEMBER 2014

 

 

Share capital

Share premium

Other reserves

Own shares held

Treasury shares held

Foreign exchange reserves

Retained earnings

Total equity

 Group

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 January 2013

17,114

21,249

(73,410)

(9,121)

(19,860)

9,149

126,397

71,518

Profit for the year

-

-

-

-

-

-

6,156

6,156

Foreign currency translation differences

-

-

-

-

-

(5,164)

-

(5,164)

Total comprehensive income and expense for the year

-

-

-

-

-

(5,164)

6,156

992

Dividends paid

-

-

-

-

-

-

(3,826)

(3,826)

Credit to equity for equity-settled share-based payments

-

-

-

-

-

-

3,855

3,855

Deferred tax on share-based payment transactions

-

-

-

-

-

-

776

776

Transfer to own shares held on

exercise of equity incentives

-

-

-

3,245

-

-

(3,245)

-

New shares issued

63

504

-

-

-

-

-

567

Balance at 31 December 2013

17,177

21,753

(73,410)

(5,876)

(19,860)

3,985

130,113

73,882

Profit for the year

-

-

-

-

-

-

11,255

11,255

Foreign currency translation differences

-

-

-

-

-

(1,553)

-

(1,553)

Total comprehensive income and expense for the year

-

-

-

-

-

(1,553)

11,255

9,702

Dividends paid

-

-

-

-

-

-

(4,087)

(4,087)

Credit to equity for equity-settled share-based payments

-

-

-

-

-

-

1,708

1,708

Deferred tax on share-based payment transactions

-

-

-

-

-

-

(280)

(280)

Transfer to own shares held on exercise of equity incentives

-

-

-

677

-

-

(677)

-

New shares issued and own shares purchased

15

-

-

(3,566)

-

-

-

(3,551)

Balance at 31 December 2014

17,192

21,753

(73,410)

(8,765)

(19,860)

2,432

138,032

77,374

 

 

Statement of Accounting Policies

FOR THE YEAR ENDED 31 DECEMBER 2014

 

Accounting Policies

Basis of preparation

Robert Walters plc is a Company incorporated in the United Kingdom under the Companies Act.

The financial report for the year ended 31 December 2014 has been prepared in accordance with the historical cost convention and with International Financial Reporting Standards (IFRSs), including International Accounting Standards and Interpretations as adopted for use by the European Union, though this announcement does not itself contain sufficient information to comply with IFRSs.

 

The Group had net cash of £14.3m at 31 December 2014. Despite the volatile and uncertain global economic conditions, the Group remains confident of its long-term growth prospects. The Group has a strong balance sheet and considerable financial resources, together with a diverse range of clients and suppliers across different geographic locations and sectors. As a consequence, the Directors believe that the Group is well placed to manage its business risks successfully. After making enquiries, the Directors have formed ajudgement, at the time of approving the accounts, that there is a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, the Directors continue to adopt the going concern basis in preparing the accounts.

 

The financial information in this announcement, which was approved by the Board of Directors on 25 February 2015, does not constitute the Company's statutory accounts for the year ended 31 December 2014 but is derived from these accounts. Statutory accounts for 2013 have been delivered to the Registrar of Companies and those for 2014 will be delivered following the Company's Annual General Meeting. The auditors have reported on these accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under Section 498(2) or (3) of the Companies Act 2006.

 

The Annual General Meeting of Robert Walters plc will be held on 3 June 2015 at 11 Slingsby Place, St Martin's Courtyard, London WC2E 9AB.

 

1.

Segmental information

2014

2013

£'000

£'000

i)

Revenue:

Asia Pacific

251,363

260,145

UK

311,941

235,734

Europe

106,351

93,855

Other International

9,949

7,985

679,604

597,719

ii)

Gross profit:

Asia Pacific

90,536

92,069

UK

71,100

57,161

Europe

43,798

42,036

Other International

9,884

7,928

215,318

199,194

 

1.

Segmental information (continued)

2014

2013

 

£'000

£'000

 

iii)

Profit before taxation:

 

Asia Pacific

10,502

7,242

 

UK

5,248

2,540

 

Europe

2,173

1,258

 

Other International

297

(206)

 

Operating profit 

18,220

10,834

 

Net finance costs

(61)

(763)

 

Profit before taxation

18,159

10,071

 

iv)

Net assets:

Asia Pacific

 

28,318

26,929

UK

22,247

11,309

Europe

6,993

8,099

Other International

864

376

Unallocated corporate assets and liabilities*

18,952

27,169

77,374

73,882

 

* For the purposes of segmental information, unallocated corporate assets and liabilities include cash, bank loans, corporation and deferred tax balances.

 

The analysis of revenue by destination is not materially different to the analysis by origin and the analysis of finance income and costs are not significant.

 

The Group is divided into geographical areas for management purposes, and it is on this basis that the segmental information has been prepared.

v)

Other information - 2014

P,P&E and software additions

Depreciation and amortisation

Non-current assets

Assets

Liabilities

£'000

£'000

£'000

£'000

£'000

Asia Pacific

1,298

1,580

11,379

53,265

(24,947)

UK

1,718

1,628

5,090

102,471

(80,224)

Europe

225

678

1,109

24,496

(17,503)

Other International

69

65

155

5,741

(4,877)

Unallocated corporate assets and liabilities*

-

-

8,216

46,538

(27,586)

3,310

3,951

25,949

232,511

(155,137)

1.

Segmental information (continued)

v)

Other information - 2013

P,P&E and software additions

Depreciation and amortisation

Non-current assets

Assets

Liabilities

£'000

£'000

£'000

£'000

£'000

Asia Pacific

623

1,821

11,766

49,077

(22,148)

UK

1,470

1,733

5,171

96,075

(84,766)

Europe

268

408

1,680

23,883

(15,784)

Other International

86

62

200

3,482

(3,106)

 

Unallocated corporate assets and liabilities*

-

-

8,998

41,018

(13,849)

2,447

4,024

27,815

213,535

(139,653)

 

*For the purposes of segmental information, unallocated corporate assets and liabilities include cash, bank loans, corporation and deferred tax balances.

 

 

2014

2013

£'000

£'000

vi)

Revenue by business grouping:

Robert Walters

463,685

454,375

Resource Solutions (recruitment process outsourcing)

215,919

143,344

679,604

597,719

 

 

2.

Finance costs

2014

2013

£'000

£'000

Interest on bank overdrafts

443

771

Interest on bank loans

21

26

Total borrowing costs

464

797

 

 

3.

Taxation

2014

2013

£'000

£'000

Current tax charge

Corporation tax - UK

622

-

Corporation tax - Overseas

5,327

4,387

Adjustments in respect of prior years

Corporation tax - UK

102

-

Corporation tax - Overseas

494

99

6,545

4,486

Deferred tax

Deferred tax - UK

984

701

Deferred tax - Overseas

(573)

(1,315)

Adjustments in respect of prior years

Deferred tax - UK

(277)

44

Deferred tax - Overseas

225

(1)

359

(571)

Total tax charge for year

6,904

3,915

Profit before taxation

18,159

10,071

Tax at standard UK corporation tax rate of 21.5% (2013: 23.25%)

3,904

2,341

Effects of:

Unrelieved (relieved) losses

853

(54)

Other expenses not deductible for tax purposes

118

114

Overseas earnings taxed at different rates

1,340

1,067

Adjustments to tax charges in previous years

544

141

Impact of tax rate change

145

306

Total tax charge for year

6,904

3,915

 

 

 

4.

Dividends

2014

2013

£'000

£'000

Amounts recognised as distributions to equity holders in the year:

Interim dividend paid of 1.65p per share (2013: 1.54p)

1,267

1,116

Final dividend for 2013 of 3.86p per share (2012: 3.68p)

2,820

2,710

4,087

3,826

Proposed final dividend for 2014 of 4.35p per share

(2013: 3.86p)

3,179

2,843

The proposed final dividend of £3,179,000 is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements.

 

The final dividend, if approved, will be paid on 12 June 2015 to those shareholders on the register as at 22 May 2015.

 

 

5.

Earnings per share

The calculation of earnings per share is based on the profit for the year attributable to equity holders of the parent and the weighted average number of shares of the Company.

2014

2013

£'000

£'000

Profit for the year attributable to equity holders of the parent

11,255

6,156

2014

2013

Number

of shares

Number

of shares

Weighted average number of shares:

Shares in issue throughout the year

85,886,614

85,570,741

Shares issued in the year

59,929

107,243

Treasury and own shares held

(12,161,441)

(12,682,876)

For basic earnings per share

73,785,102

72,995,108

Outstanding share options

7,017,561

7,206,147

For diluted earnings per share

80,802,663

80,201,255

 

 

6.

Intangible assets

Goodwill

Computer software

Total

£'000

£'000

£'000

Cost:

At 1 January 2013

7,919

7,420

15,339

Additions

-

1,096

1,096

Disposals

-

(428)

(428)

Foreign currency translation differences

49

(231)

(182)

At 31 December 2013

7,968

7,857

15,825

Additions

-

1,016

1,016

Disposals

-

(664)

(664)

Foreign currency translation differences

16

(18)

(2)

At 31 December 2014

7,984

8,191

16,175

 

Accumulated amortisation and impairment:

At 1 January 2013

-

5,862

5,862

Charge for the year

-

815

815

Disposals

-

(210)

(210)

Foreign currency translation differences

-

(159)

(159)

At 31 December 2013

-

6,308

6,308

Charge for the year

-

749

749

Disposals

-

(440)

(440)

Foreign currency translation differences

-

(19)

(19)

At 31 December 2014

-

6,598

6,598

Carrying value:

At 1 January 2013

7,919

1,558

9,477

At 31 December 2013

7,968

1,549

9,517

At 31 December 2014

7,984

1,593

9,577

 

The carrying value of goodwill primarily relates to the acquisition of Talent Spotter in China (£1,101,000) and the historic acquisition of the Dunhill Group in Australia (£6,847,000). The historical acquisition cost of Talent Spotter was £768,000, with the movement to the current carrying value a result of foreign currency translation differences. Goodwill is tested annually for impairment, or more frequently if there are indications that goodwill might be impaired. The recoverable amount of the goodwill is based on value in use in perpetuity. The key assumptions in the value in use are those regarding expected changes to cash flow during the period, growth rates and the discount rates.

Estimated cash flow forecasts are derived from the most recent financial budgets and an assumed average growth rate of 6% for years two to five, which does not exceed the long-term average potential growth rate of the respective operations. The forecast for revenue and costs approved by the Board reflect the latest industry forecasts and management expectations based on past experience.

The value of the cash flows is then discounted at a post-tax rate of 6.6% (pre-tax rate of 10.7%), based on the Group's estimated weighted average cost of capital and risk adjusted depending on the location of goodwill. The forecast cash flow analysis has also been adjusted for a terminal growth rate, between 2-4% depending on location, for year six onwards.

Management has undertaken sensitivity analysis taking into consideration the impact in key assumptions. This included reducing the cash flow growth from Year two onwards by 0%, 10% and 20% in absolute terms. The sensitivity analysis shows no impairment would arise under each scenario.

 

7.

Property, plant and equipment

 

 

Leasehold improvements

£'000

Fixtures, fittings and office equipment

£'000

Computer equipment

£'000

Motor vehicles

£'000

Total

£'000

Cost:

At 1 January 2013

6,535

10,731

5,923

85

23,274

Additions

171

444

720

16

1,351

Disposals

(33)

(412)

(499)

(50)

(994)

Foreign currency translation differences

(286)

(781)

(359)

(5)

(1,431)

At 31 December 2013

6,387

9,982

5,785

46

22,200

Additions

727

671

888

8

2,294

Disposals

(319)

(275)

(867)

(34)

(1,495)

Foreign currency translation differences

11

(258)

(58)

(2)

(307)

At 31 December 2014

6,806

10,120

5,748

18

22,692

Accumulated depreciation and impairment:

At 1 January 2013

2,544

4,733

4,045

56

11,378

Charge for the year

826

1,160

1,194

29

3,209

Disposals

18

(329)

(473)

(50)

(834)

Foreign currency translation differences

(198)

(377)

(273)

(5)

(853)

At 31 December 2013

3,190

5,187

4,493

30

12,900

Charge for the year

834

1,392

965

11

3,202

Disposals

(311)

(186)

(843)

(29)

(1,369)

Foreign currency translation differences

(6)

(143)

(46)

(2)

(197)

At 31 December 2014

3,707

6,250

4,569

10

14,536

Carrying value:

At 1 January 2013

3,991

5,998

1,878

29

11,896

At 31 December 2013

3,197

4,795

1,292

16

9,300

At 31 December 2014

3,099

3,870

1,179

8

8,156

 

 

8.

Trade and other receivables

2014

2013

£'000

£'000

Receivables due within one year:

Trade receivables

122,735

117,127

Other receivables

4,295

3,337

Prepayments and accrued income

41,210

33,236

168,240

153,700

 

Included within prepayments and accrued income is a provision against the cancellation of placements where a candidate may reverse their acceptance prior to the start date.

 

The value of this provision as of 31 December 2014 is £1,411,000 (31 December 2013: £1,115,000). The movement in the provision during the year is a charge to administrative expenses in the income statement of £296,000 (2013: £60,000).

 

As at 31 December 2014, in the UK, invoices aggregating £4.2m were sold under a non-recourse factoring arrangement, incurring charges of £0.1m.

 

9.

Trade payables and other payables: amounts falling due within one year

2014

2013

£'000

£'000

Trade payables

5,514

3,794

Other taxation and social security

19,543

20,393

Other payables

19,199

20,404

Accruals and deferred income

81,271

79,558

125,527

124,149

 

There is no material difference between the fair value and the carrying value of the Group's trade and other payables.

 

10.

Bank overdrafts and loans

2014

2013

£'000

£'000

Bank overdrafts and loans: current

23,904

11,496

23,904

11,496

The borrowings are repayable as follows:

Within one year

23,904

11,496

23,904

11,496

 

In January 2014, the Group renewed and extended its three-year committed financing facility to £35.0m which expires in November 2016. At 31 December 2014, £23.4m (2013: £11.0m) was drawn down under this facility.

 

The Group has a short-term facility of Renminbi 10m (£1.0m) of which Renminbi 5m (£0.5m) remains outstanding as at 31 December 2014. The loan is secured against cash deposits in Hong Kong.

 

The Directors estimate that the fair value of all borrowings is not materially different from the amounts stated in the Consolidated Balance Sheet of £23,904,000 (2013: £11,496,000).

 

11.

Notes to the cash flow statement

2014

2013

£'000

£'000

Operating profit

18,220

10,834

Adjustments for:

Depreciation and amortisation charges

3,951

4,024

Loss on disposal of property, plant and equipment and computer software

350

378

Charge in respect of share-based payment transactions

1,708

3,855

Operating cash flows before movements in working capital

24,229

19,091

Increase in receivables

(16,097)

(33,151)

Increase in payables

3,138

33,300

Cash generated from operating activities 

11,270

19,240

 

12.

Reconciliation of net cash flow to movement in net funds

2014

2013

£'000

£'000

Increase in cash and cash equivalents in the year

8,662

6,284

Cash (outflow) inflow from movement in bank loans

(12,381)

3,061

Foreign currency translation differences

(555)

(2,242)

Movement in net cash in the year

(4,274)

7,103

Net cash at beginning of year

18,575

11,472

Net cash at end of year

14,301

18,575

 

Net cash is defined as cash and cash equivalents less bank loans.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR XELLLELFBBBK
Date   Source Headline
15th May 20244:27 pmRNSHolding(s) in Company
15th May 20244:24 pmRNSHolding(s) in Company
30th Apr 20244:21 pmRNSResult of AGM
25th Apr 20246:30 pmRNSHolding(s) in Company
19th Apr 20241:34 pmRNSDirector/PDMR Shareholding
16th Apr 20247:00 amRNSQ1 2024 Trading Update
15th Apr 20242:08 pmRNSBlock listing Interim Review
2nd Apr 20241:06 pmRNSHolding(s) in Company
28th Mar 20243:40 pmRNSTotal Voting Rights
28th Mar 20243:11 pmRNSAnnual Financial Report
28th Mar 20243:09 pmRNSDirector/PDMR Shareholding
11th Mar 20247:00 amRNSDividend Declaration
7th Mar 20247:00 amRNSFY23 results
31st Jan 20243:35 pmRNSTotal Voting Rights
11th Jan 20247:00 amRNSQ4 2023 Trading Update
10th Jan 20242:25 pmRNSHolding(s) in Company
29th Dec 20231:19 pmRNSTotal Voting Rights
14th Dec 20237:00 amRNSHolding(s) in Company
30th Nov 20233:43 pmRNSTotal Voting Rights
19th Oct 20236:00 pmRNSHolding(s) in Company
13th Oct 20232:04 pmRNSBlock Listing Six Monthly Return
10th Oct 20237:00 amRNSRESILIENT PERFORMANCE
2nd Oct 20237:30 amRNSTotal Voting Rights
2nd Oct 20237:00 amRNSTransaction in Own Shares
29th Sep 20237:00 amRNSTransaction in Own Shares
26th Sep 20237:00 amRNSTransaction in Own Shares
22nd Sep 20237:00 amRNSTransaction in Own Shares
21st Sep 20237:00 amRNSTransaction in Own Shares
20th Sep 20234:25 pmRNSHolding(s) in Company
20th Sep 20237:00 amRNSTransaction in Own Shares
19th Sep 20237:00 amRNSTransaction in Own Shares
15th Sep 20231:00 pmRNSDirector/PDMR Shareholding
14th Sep 20237:00 amRNSTransaction in Own Shares
13th Sep 20237:00 amRNSTransaction in Own Shares
8th Sep 20234:40 pmRNSHolding(s) in Company
7th Sep 20239:28 amRNSHolding(s) in Company
7th Sep 20239:20 amRNSHolding(s) in Company
6th Sep 20237:00 amRNSTransaction in Own Shares
31st Aug 20231:48 pmRNSTotal Voting Rights
30th Aug 20234:23 pmRNSDirector/PDMR Shareholding
25th Aug 20237:00 amRNSTransaction in Own Shares
24th Aug 20237:00 amRNSTransaction in Own Shares
23rd Aug 20237:00 amRNSTransaction in Own Shares
22nd Aug 20237:00 amRNSTransaction in Own Shares
21st Aug 20237:00 amRNSTransaction in Own Shares
18th Aug 20237:00 amRNSTransaction in Own Shares
17th Aug 20237:00 amRNSTransaction in Own Shares
16th Aug 20237:00 amRNSTransaction in Own Shares
15th Aug 20237:00 amRNSTransaction in Own Shares
14th Aug 20237:00 amRNSTransaction in Own Shares

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.