Less Ads, More Data, More Tools Register for FREE

Pin to quick picksTeam Internet Regulatory News (TIG)

Share Price Information for Team Internet (TIG)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 190.00
Bid: 190.20
Ask: 191.20
Change: -4.20 (-2.16%)
Spread: 1.00 (0.526%)
Open: 192.00
High: 195.00
Low: 188.20
Prev. Close: 194.20
TIG Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

3 Dec 2014 07:00

RNS Number : 6970Y
Innovation Group PLC
03 December 2014
 



3 December 2014

The Innovation Group plc

 

("Innovation Group" or the "Group")

 

Preliminary Results for the twelve months ended 30 September 2014

 

The Innovation Group plc (LSE: TIG), a global provider of business process services and software solutions to the insurance, fleet, automotive and property industries, announces its preliminary results for the twelve months ended 30 September 2014.

 

Financial Highlights

Twelve months ended

30 September

 

 

FY 2014

 

 

FY 2013

2013 at constant currency

 

 

Growth

Growth

at constant currency

Revenue

£209.8m

£204.4m

£191.1m

3%

10%

Adjusted EBITDA

£37.0m

£29.8m

£27.8m

24%

33%

Adjusted profit before tax

£27.5m

£21.9m

£20.0m

26%

38%

Profit before tax

£13.2m

£14.4m

£12.4m

(8%)

6%

Adjusted earnings per share

1.87p

1.44p

1.33p

30%

41%

Operating cash inflow

£22.9m

£19.1m

£17.2m

20%

33%

Net cash

£56.9m

£26.9m

 

Highlights

 

· Fifth consecutive year of cash generative adjusted profit and revenue growth

o 10% revenue increase at constant currency to £209.8m

o Adjusted profit before tax up 38% at constant currency to £27.5m

o Sales of one-off licences increased by £3.0m year on year, (see Asia-Pacific and UK Regional reviews)

o Operating cash conversion rate remains high at 88%

o The Directors propose a final dividend of 0.2p per share making a total dividend for the year of 0.3p (2013: nil). The final dividend, if approved, will be payable on 31 March 2015 to shareholders on the Company's share register as at close of business on 20 February 2015

 

· Future growth potential secured via complementary acquisitions in key growth areas

o Acquisition today of EMaC Limited, a UK service plan business, provides a strong, profitable, cash generative platform for expansion of this product offering in the UK and across Europe

o Acquisition of LAS Claims Management Limited broadens the Group's outsourced service offering in UK Property

o Acquisition of Crashworth Limited and Driven Solutions Inc enhances the Group's outsourced service offering in both the UK and US Motor divisions

 

· Group structure and Board roles realigned to ensure long-term success of the Group

o Two distinct business divisions established, aligned to the Group's market opportunities: Business Services (BPS) and Insurer Business (Technology)

o Appointment of Paul Nichols, Chief Executive - Insurer Business, in March 2014 to develop and grow our global software business

o Jane Hall appointed Chief Executive - Business Services from 1 January 2015

o Lewis Miller will succeed Jane Hall as Group Finance Director on 1 March 2015

o Andy Roberts, will continue to lead the Group until 31 December 2015 at which time he will take up a part time role

 

Andy Roberts, Chief Executive Officer of Innovation Group commented:

 

"This has been nothing short of a defining year for The Innovation Group. Today we mark the close of a fifth consecutive year of profitable, cash generative growth and look forward to an even stronger future, driven by organic growth and enhanced by the sensible acquisitions we have undertaken. Today's acquisition of EMaC is a case in point: an excellent business, a market leader in its field, and operating to a cash generative, low capex model similar to our own.

 

As I look around the Group, I see expanded opportunities in Motor, expanded opportunities in Property and a market leading technology platform underpinning all of that potential. With such potential in front of us, it is right that we align our structure and leadership to make sure we are best placed to succeed. I remain focused on continuing Innovation Group's growth story and look forward to the year ahead with confidence."

 

Commenting on the realignment of management responsibilities, Mr Roberts added:

 

"I am delighted that Jane Hall, as one of our most capable and committed executives, has elected to take up the role of Chief Executive of our BPS division and that Lewis Miller, currently MD of our North American BPS business and prior to that Finance Director of that business, will succeed Jane. We focus relentlessly on developing management talent within the business and it is hugely gratifying that we are able to promote from within.

 

For my own part, after six years with Group, the last five as CEO, I have agreed with the Board a long term and orderly succession plan, based on the robust foundations of our good trading performance and strength of our senior management team."

 

 

 

Enquiries:

 

The Innovation Group plc

Tel: +44 (0) 1489 898 300

Andy Roberts, Chief Executive Officer

Jane Hall, Group Finance Director

Louise Fisk, Head of Global Communications

FTI Consulting LLP

Tel: +44 (0) 20 3727 1000

Edward Bridges / Matt Dixon / Rob Mindell / Karen Tang

 

 

 

Chairman's Statement

 

In our last Annual Report, I said that our strategy was bearing fruit. I am pleased to report that we have continued to perform well and have met our profit expectations. We have now provided our shareholders with five years of revenue and adjusted profit growth - a record I am very proud of. In addition, I am delighted to say that the three acquisitions we made during the year following our successful fund raising in March are integrating well, and last, but not least, we have reintroduced a dividend in order to share our success with our shareholders.

 

All of this has been achieved in the face of a market environment that has evolved differently to our expectations. We had thought that as the world's economies emerged out of recession, increased economic activity would bring about higher claims volumes but this has not yet materialised to any great extent.

 

We have been able to generate increased revenue and adjusted profit by delivering more and higher value services and gaining market share based on our service levels, processes and technology together with the impact of the three acquisitions completed in the year. However, there have been few adverse weather events that lead to increased claims in the countries and markets which we served over the last year, and weather in Europe in particular was benign, further depressing claims volumes. We have also faced fiscal headwinds as currencies weakened against the pound. Despite all this our business model continues to prove itself in terms of both profit and cash generation. The Group is net cash positive which allows us to continue to invest in both acquisitions and our own research & development. By doing this we broaden the solutions we are able to offer to our customers.

 

It is important to note that the Group remains committed to sustainability. At the recent UN Climate Talks, we were a signatory to a declaration that committed us to report on climate change information on a regular common basis.

 

We continue to invest in our people and of special note this year was our Centurion training programme that gave one hundred colleagues intensive exposure to our improved and updated methodologies and frameworks. Already we are seeing significantly better delivery capability from this.

 

The Board has also been considering how to structure the leadership of the business and to deal with succession planning. We believe the following changes will significantly aid our growth plans in the years ahead and enable us to further drive shareholder value.

 

Effective from 1 January, Jane Hall will assume the commercially and operationally focused role of Chief Executive - Business Services. In this role Jane will be responsible for the performance of all of our international services businesses. I am delighted that Jane, as one of our most capable and committed executives, has elected to take up this position. Lewis Miller, currently MD of our North American BPS business and prior to that Finance Director of that business, will succeed Jane on 1 March 2015. Jane will perform both roles until that time and will then step down from the Board.

 

Jane will work alongside Paul Nichols, who is already Chief Executive - Insurer Business, and has made good progress in developing and growing our global software business since his appointment in March. In the role of Group Chief Executive, Andy Roberts, will continue to lead the Group until 31 December 2015 at which time he will take up a part time role.  Both Jane and Paul will report to Andy Roberts.

 

These are exciting times for our Group. At the close of a fifth successive year of revenue and adjusted profit growth, I would like to extend my personal thanks - and those of the Board and wider team - to Andy and Jane for their exemplary efforts in bringing us to this point so that we can embark on the next exciting chapter for the company and our shareholders.

 

Finally, as previously reported, I have indicated that I will be stepping down as Chairman. The search for my successor is now well underway and with these changes agreed I intend to hand over to my successor at the Company's AGM.

 

I would like to thank my fellow Board members, our management team, our advisors and our staff, who have worked hard to transform Innovation Group into a success story.

 

 

 

CEO Statement

 

Innovation Group is clearly on a growth path under a stable and strong management team. Our task now is to build on these foundations and achieve our top three market share ambition in each operating region and grow our newly separated software business.

 

The results in this report come from very good operational and sales momentum. This is in turn based on the stability and quality of our regional management. I believe that we now have the best team of senior management we have had in the business since I first became involved, all aligned towards achieving our strategic goals. This clarity of purpose is already resulting in a consistency of results and a depth of engagement with the market that is building a strong pipeline of new and extended business.

 

This engagement is vital as the market is changing rapidly with more use of mobile technologies, data analysis and customer self-service. We are at the forefront of these changes, both through our own R&D with our Insurer software business, and also by working with partners such as Wunelli and Symbility. As well as technology leadership, we also aim to lead the market through innovative business models such as fixed price claims, backed up by partnerships with major reinsurers.

 

This year also saw us add the ability to manage both wet and dry perils in our property claims business in the UK. We will expand this capability into our other operating regions over the coming year, giving insurers access to a complete range of motor and property policy and claims services.

 

We are now well placed to grow strongly and consistently in all areas of our business. With clear opportunities in both divisions of our business and with a strong pipeline in all regions, I look forward to the year ahead with confidence.

 

 

 

Group Operational & Financial Review

 

Key Performance Indicators ("KPIs")

 

Management has determined a number of KPIs, which are used to track progress throughout the year against our strategy. Prior period financial information is presented both at previously reported values and on a constant currency ("CC") basis, using 2014 exchange rates to retranslate these reported numbers. We have done this so we may present the underlying performance of the business without the effect of translation.

 

The Group's Financial KPIs are:

· Revenue;

· Adjusted EBITDA;

· Adjusted Profit;

· Adjusted earnings per share; and

· Cash conversion as a percentage of adjusted EBITDA.

 

These measures have been selected as they are deemed to be most appropriate in measuring what is required to generate an increase in shareholder value and are consistent with previous years. Certain of these KPIs also form the basis of senior management reward, therefore ensuring that this is aligned with shareholder value creation. The Group's performance against these KPIs is referred to as part of the following financial review.

 

The Group also has a number of operational KPIs that are used to manage the business on a day by day basis, many of which are woven into service level agreements within our customer contracts. Examples of these include:

 

· Number of claims notified within a time period (daily / weekly / monthly) - BPS;

· Number of claims closed within a time period - BPS;

· Average settlement value per claim - BPS;

· Size of sales pipeline - BPS and Software;

· Customer satisfaction - BPS and Software; and

· Utilisation of staff - Software.

 

It is considered impractical to separately report on these operational KPIs within the Group's Annual Report and Accounts because although the KPI measurement may be the same, the targets will vary by region, driven predominantly by individual contractual service level requirements.

 

The financial KPIs noted above are linked to the operational KPIs in a manner which mean that tracking the financial KPIs is considered to be a reasonable proxy for some of these operational KPIs. For instance, transactional revenue is driven by the number of claims handled in a period.

 

These KPIs are considered to be relevant to the strategic goals as stated on the following bases:

 

How will we reach our strategic goal

Relevance of KPIs to how we will achieve our strategic goal

Growth based on our reputation for high-quality customer service

On a day to day basis, our operations measure customer and client satisfaction as part of our service level agreements.

 

If we do not provide excellent service, then we run the risk of the loss of a client or a reduction in the volume of claims that we are asked to handle, thereby impacting revenue growth, profitability and generation of cash.

Growth from sales of new innovative solutions to existing and new clients

We continually assess our sales pipeline in order to ensure that we have enough opportunities to support our growth targets. We use a Group wide standard methodology to consistently measure the size of opportunity.

 

Sales growth is measured by our ability to increase revenue. We measure and report revenue growth as a KPI.

Strategic and bolt-on acquisition activity

Success of acquisition activity is measured by the returns we are able to generate through the integration of the acquired business into the Group and hence the level of adjusted profit generated. Part of the acquisition process is the submission of forecasts for revenue, profitability and cash generation; and identification of expected synergies (growth, strategy, leverage) to be gained from the acquisition.

 

We separately track the performance of acquisitions, for at least the first full year post acquisition (unless that business is merged into another operation) so as to ensure we are able to compare the returns generated to that originally forecast in the acquisition process.

 

Unless already budgeted for within that financial year (due to proximity of acquisition to the year end), all performance targets used to pay an incentive in the year of acquisition are increased to reflect the expected contribution from the acquisition target used to justify the acquisition.

 

 

Overall Group performance

 

Achievement against approved budget

 

The Board approved a budget for the Group in October 2013. On an overall basis, the Group achieved its adjusted profit and cash conversion targets set under this budget, but missed the revenue target due predominantly to the performance of our North American region and currency depreciation across all overseas territories and most particularly in South Africa.

 

Revenue (KPI)

 

Overall the Group achieved 3% growth in revenues to £209.8m (2013: £204.4m).

 

The Group aimed to achieve 21% year on year growth in overall group revenue at constant currency through a mixture of organic and in-organic (acquired) growth in all of its territories. Revenue growth at constant currency was 10%, comprising an increase in BPS revenues of 7% to £179.0m (2013: £167.5) and an increase in software revenues of 31% to £30.8m (2013: £23.6m). The Group's underperformance against the constant currency target was primarily the result of lower than originally anticipated claims volumes in some regions linked to benign weather and lower than expected implementation revenues in the software business.

Excluding revenue from the acquisitions made in the year, which amounted to £7.6m, organic growth at constant currency was 6%.

 

The Group operates internationally and results for the year are subject to movements in currency exchange rates. Approximately 74% (2013: 77%) of the Group's revenues are generated in currencies other than Sterling. The Group has a policy of not hedging translation movements that arise, although material transactions are hedged at the point they become more likely than not to occur. During the 2014 financial year the value of the Group's overseas earnings has been impacted by the strengthening of Sterling against each of the Group's main foreign currencies.

 

Adjusted EBITDA, Adjusted Profit and Adjusted Earnings Per Share ("AEPS") (KPI)

 

The Group aimed to achieve 37% year on year growth in adjusted profit at constant currency. Over performance of this KPI when compared to revenue growth indicates strong operational leverage in the BPS business and an increase in high margin software licence revenue. Growth in reported adjusted profit, adjusted EBITDA and AEPS were 38%, 33% and 41% respectively against revenue growth of 10%.

 

Adjusted EBITDA and adjusted profit before tax for the year ended 30 September 2014 is calculated as follows:

 

2014 (£m)

2013 (£m)

2013 (£m) c.c

Profit before tax

13.2

14.4

12.4

Amortisation of acquired intangible assets recognised under business combinations

5.1

3.9

3.9

Impairment of acquired intangible assets recognised under business combinations

-

0.8

0.8

Share based payment costs

2.1

3.2

3.2

Exceptional costs

5.7

0.4

0.3

Post acquisition compensation

1.2

-

-

Cost/(profit) in connection with disposal of subsidiary

0.2

(0.8)

(0.6)

Adjusted profit before tax for the year

27.5

21.9

20.0

Amortisation of non-acquired intangibles

6.5

5.4

5.4

Share of profit of associate

(0.1)

(0.8)

(0.7)

Net finance income

-

-

-

Depreciation

3.1

3.3

3.1

Adjusted EBITDA

37.0

29.8

27.8

 

 

The improvement in the Group's adjusted profit before tax is principally the result of the following significant items:

 

· Increased profits from the revenue sharing arrangements in the UK subsidence business;

· Increased volumes through the Group's partnership with AXA in France;

· Sales of one-off licences increased by £3.0m year on year, mainly in Asia Pacific and the UK;

· Increased implementation revenues from software sales across the Group;

· Increased margins in a number of divisions from improved operational leverage; and

· Contributions from acquisitions made in the current year of £3.0m; offset by

· Increased amortisation of non-acquired intangibles of £1.1m.

 

The regional improvements noted above are further expanded upon as part of the Regional review.

 

Amortisation of acquired intangible assets recognised under business combinations increased from £3.9m in 2013 to £5.1m in 2014. This increase is due to the full year impact of the 2013 acquisitions as well as the additional acquisitions made during the current year - being Crashworth (February 2014), LAS (March 2014) and Driven Solutions (September 2014). No impairment charge (2013: £0.8m) has been recognised against acquired intangible assets.

 

The cost of share-based payments was £2.1 (2013: £3.2m). The main driver of the reduced charge was the lower share price towards the end of the year, which reduced both the number of shares expected to vest and the absolute value of the awards, particularly in respect of the 2011 Plan. The associated employer's national insurance charge was at a similar level to the prior year. The Group made three further awards under the PSP scheme during the year and issued discounted share options to staff under the Group's Sharesave scheme.

 

During the year, the Group incurred net exceptional costs of £5.7m (2013: £0.4m), this was the principal reason for the reduction in the Group's profit before tax year on year. The exceptional costs comprised:

· A charge of £1.3m for deal costs relating to acquisition activity in the year.

· A charge of £0.2m relating to additional payments of contingent consideration due on acquisitions of previous subsidiaries;

· A charge of £2.6m relating to restructuring the BPS business in Europe predominantly relating to the integration of the LAS and Crashworth acquisitions into the UK business;

· A charge of £0.6m relating to restructuring the Technology business in North America and the UK following the appointment of Paul Nichols in March 2014;

· A charge of £0.9m relating to restructuring the BPS business in North America, Asia Pacific and South Africa;

 

During the year the Group paid £1.2m (2013: £nil) in post-acquisition compensation which is recorded as an expense in the income statement rather than in goodwill as it is dependent on the continued employment of the vendor in the UK Motor business.

 

During the year the Group incurred a debit to revenue of £0.2m (2013: £nil) in connection with the warrants relating to the disposal of 30% of our French subsidiary to AXA in April 2013.

 

The decrease in profit before tax together with the share placement in the year has resulted in a 1% decrease in basic earnings per share ("EPS") to 0.77p (2013: 0.78p). The significant increase in adjusted profit offset by the dilutive effect of the share placement in the year has resulted in a 30% improvement in adjusted earnings per share ("AEPS") to 1.87p (2013: 1.44p).

 

Adjusted earnings per share is calculated as follows:

 

2014 (p)

2013 (p)

Basic earnings per share

0.77

0.78

Amortisation of intangible assets recognised under business combinations

0.46

0.41

Impairment of intangible assets recognised under business combinations

-

0.08

Share based payment costs

0.19

0.32

Exceptional items

0.50

0.04

Post acquisition compensation

0.11

-

Profit on disposal of subsidiary

0.01

(0.06)

Tax effect of adjusted items

(0.17)

(0.13)

Adjusted earnings per share

1.87

1.44

 

The reduction in basic EPS is the result of significant costs of acquisitions and restructuring activity performed to position the Group's UK and US BPS operations and the software business so as to maximise future shareholder return. The increase in adjusted EPS demonstrates the continued growth in underlying profitability of the Group. Commentary on the adjusting items is as described above as part of the reconciliation from profit before tax to adjusted profit before tax.

 

 

Group - Cash and Cash Conversion (KPI)

 

The Group ended the year with net cash of £56.9m (2013: £26.9m) comprising gross cash of £79.3m (2013: £50.7m) and debt of £22.4m (2013: £23.8m). On 22 September 2014, the Group entered into a new £50.0m, multi-currency revolving credit facility expiring in September 2019 with Barclays Bank plc. At the year end £26.7m of the facility was undrawn. Included within gross cash is £16.2m (2013: £16.7m) of cash available for use within our South African business; this continues to be subject to the normal government imposed exchange controls for that country.

 

Operating cash inflow, adjusted for exceptional and taxation payments represents a conversion of cash relative to adjusted EBITDA of 88% (2013: 90%). Cash Conversion is a Group KPI and demonstrates the Group's ability to convert profits into cash either for reinvestment into the business or for dividend distribution. This target is set at 85% to allow for the funding of growth in the business.

 

Operating cash inflow was £22.9m (2013: £19.1m) after the payment of exceptional cash costs of £4.1m (2013: £1.4m) relating to exceptional charges in the current year and those accrued from previous years.

 

The net cash outflow from investing activities was £51.2m (2013: £13.5m). This includes interest received of £0.9m (2013: £0.9m), payments for business combinations net of cash received of £40.8m (2013: £6.8m), cash received on sale of a non-controlling interest in a subsidiary of £nil (2013: £3.0m) and fixed asset additions of £11.1m (2013: £10.8m) of which £5.0m (2013: £3.7m) is the capitalisation of costs relating to the ongoing development and regionalisation of the Group's core Innovation Insurer product and Innovation Enterprise.

 

Financing cash inflow of £61.0m (2013: inflow £3.3m) includes interest paid of £1.1m (2013: £0.8m), repayment of borrowings of £0.4m (2013: £1.7m), new bank loans of £1.0m (2013: £5.6m), dividends paid to minorities of £3.2m (2013: £2.3m), receipts from sale of shareholding in subsidiary undertakings where control has been retained of £nil (2013: £2.9m) and net proceeds from issue of shares of £64.7m (2013: £0.4m).

 

Group - Tax

 

The Group's tax charge was £2.2m (2013: £4.3m). The Group's adjusted tax charge of £4.1m (2013: £5.9m) is calculated by adding back the deferred tax credit recognised against acquired intangible asset amortisation of £0.9m (2013: £1.0m), the tax effect of exceptional costs of £0.9m (2013: £0.1m), the tax effect of post-acquisition compensation of £0.2m (2013: £nil), the tax effect of the gain on disposal of £0.1m (2013: reduction of £0.2m) and deducting the movement in deferred tax on share based payments of £0.2m (2013: add back of £0.2m).

 

When expressed as a percentage of adjusted profit, this represents an adjusted effective tax rate of 15% (2013: 27%). This is much lower than the guidance given at the half year due to the recognition of £2.1m of previously unrecognised deferred tax assets in the UK and USA which have been crystallised by the creation of deferred tax liabilities on acquired intangibles. No other significant deferred tax assets have been recognised in the year.

 

The Group's adjusted effective tax rate is driven by a number of factors, such as:

 

· Split of profitability between the Group's operating regions with differing tax charges;

· Ability to efficiently group relieve tax losses; and

· Recognition of deferred tax assets where it is anticipated that these will be utilised in the future particularly in the UK and North America.

 

The Group continues to carry forward significant unrecognised tax losses in certain UK and US entities.

 

Group - Trade and other Debtors

 

Trade debtors have increased by £8.8m from £28.8m to £37.6m. The year end balance includes £2.5m of trade debtors acquired with Driven and approximately £4.0m in respect of a licence sale in the Australian software business. The underlying level of trade debtors is in line with the improved levels of revenues seen across the Group in the year.

 

Total accrued income has increased by £2.1m from £25.1m to £27.2m. This is primarily due to the acquired accrued income in the LAS and Driven businesses. During the year the Group crystallised £8.0m in relation to the revenue sharing arrangements in the UK Property business.

 

Group - Trade and other creditors

 

Trade creditors have increased by £5.8m from £35.2m to £41.0m. This is primarily due to the acquired trade creditors within the LAS and Driven businesses.

 

Total deferred income has increased by £2.5m from £16.7m to £19.2m. This is primarily due to an increase in deferred income in South Africa from higher activity and the acquired deferred income within the Driven business.

 

Group - Acquisition activity

 

During the year the Group completed three acquisitions for a maximum total cost of £51.3m, all of which will be payable in cash, £4.8m of this balance was deferred at the year end.

 

The revenue and adjusted profit before tax contributions from these acquisitions in the year to 30 September 2014 were £7.6m and £3.0m respectively.

 

Regional review

 

United Kingdom

 

Our UK business generates revenue across all of our product offerings - Motor BPS, Property BPS and Software. It has grown significantly in profitability over recent years driven by the exceptional performance of the UK subsidence business and through the impact of acquisitions.

 

Revenue

 

The UK reported revenue growth of 17%. Overall organic growth was 2% with the non-organic growth due to the in-year acquisition of Crashworth and LAS and the impact of a full year's revenue from GVS acquired in 2013.

 

Our Property business had year on year revenue growth of 28%. Organic revenue improved by 7% due to the impact of the contract win with a Tier 1 insurer in October 2013. Although the subsidence business experienced a lower than normal year for new claims notifications; strong progression of existing open claims once again enabled us to generate high margin revenue due to the revenue sharing arrangements. We continue to focus on minimising indemnity and other costs incurred within the settlement of these claims, whilst ensuring we continue to meet the requisite standards of excellent customer service.

 

The acquisition of LAS in March 2014 was a strategically important step for the Group. LAS provides its customers with a full suite of outsourced services that handle claims across a range of property-related perils including storm, burst pipes, flood, fire, theft and accidental damage. The vast majority of LAS's revenue comes from water-related claims: also known in the insurance industry as wet perils. The addition of wet perils skills and capabilities increases the addressable market claims spend of the UK Property business from £100m, (our existing subsidence or dry perils market), to £1.3bn. The combination of the two businesses is expected to generate significant revenue opportunities and the restructuring performed since acquisition has delivered significant operational synergies for the UK Property business as a whole.

 

Our UK Motor business grew by 2% on a year on year basis, reflecting a contraction in the existing business of 16% offset by the impact of acquisitions with a full year's results from GVS, acquired in April 2013, and eight months results of Crashworth, acquired at the end of January 2014. The main reason for the lack of organic growth was the loss of certain customer contracts. However, the acquisition of Crashworth has transformed the UK Motor business into the second largest manager of vehicle repair claims in the UK, allowing clients to benefit from increased efficiencies. The combination of the two businesses under the leadership of Chris Ashworth, the founder of Crashworth and a leading figure in the UK motor claims industry for the last 20 years, is expected to deliver significant growth in the future.

 

The UK Software business grew by 10% on a year on year basis, largely as the business benefitted from two one-off licence sales that generated £1.0m of revenue in the year. Both of these one-off licence sales converted annual licence rental into a perpetual licence for the Group's historic Huon product. The combined annual licence rental income stream from these two customers was £0.6m and these revenue streams had been expected to be terminated by the customers in the near future.

 

The first UK sale of Insurer Claims in the year followed the first UK sale of Insurer Policy at the end of 2013. These two implementations are important to the UK Software business as they will both offer solid reference sites to support the strong pipeline.

 

Adjusted Profit

 

Adjusted profit for the year increased slightly at £9.4m compared to £9.1m in the previous year.

 

The increase in adjusted profit as compared to the previous year is the result of the following:

· Profits relating to the in-year and prior year acquisitions;

· Profits in UK property generated through high margin revenue shares;

· Profit of £1.0m from one-off licence sales offset by £0.9m loss from software implementation projects.

 

Germany

 

Germany's main revenue stream is the provision of BPS solutions to the Motor industry across both insurance and fleet, this is augmented by a smaller property business.

 

Revenue

 

The Motor division in Germany grew revenue by 2% year on year, or 5% at constant currency to £52.1m. The repair management business experienced volumes of claims below prior year levels due to the benign weather conditions experienced throughout the year. Overall revenue was flat in this business but is expected to grow significantly from the contract win with Zurich announced in October 2014.

 

The Fleet business had several new client wins and has rebuilt revenue to prior year levels despite having lost a significant fleet customer at the end of 2013.

 

Revenue in the motor division also includes £29.2m (2012: £27.3m) from the sale of parts which attracts very low EBITDA margins but grew quite strongly in the year with higher conversion rates from the Group's own network.

 

The Property division saw revenue growth of 3% year on year, or 7% at constant currency to £5.8m. Volumes of claims were relatively flat as there were no significant weather events.

 

Adjusted Profit

 

Adjusted profit for the year improved by 3%, or 7% at constant currency to £9.2m. This was achieved through the revenue growth noted above, from continued cost efficiencies and from efforts to reduce cancellation rates.

 

Rest of Europe

 

The Rest of Europe operation solely provides Motor BPS solutions to insurers and fleets. We use our own software, Enterprise, to manage repairs on behalf of both insurers and fleets across all regions, France, Belgium and Spain and we believe that the benefits of this are clear within the profits and profit margins generated by this part of the Group.

 

Revenue

 

Revenue grew by 12% or 16% at constant currency to £17.0m, all of which was organic.

 

Last year the Group announced a strategic partnership with AXA France ("AXA") which saw a subsidiary of AXA acquire a 30% shareholding in Nobilas France in return for AXA significantly increasing the volume of claims channelled through Nobilas France into the future. This partnership has proved very successful and has driven an increase in revenue in Nobilas France of 13% at constant currency.

 

The significant revenue growth in Belgium since the acquisitions in 2012 has continued in the year with revenue up 15% at constant currency. We continue to penetrate the broker and insurer market and we continue to see this as an area of exciting potential.

 

Revenue in our Spanish business has increased by 29% year on year at constant currency with the Group's proposition being attractive to insurers and fleets seeking to reduce operating and indemnity costs.

 

Adjusted Profit

 

Adjusted profit increased year on year by 42% or 46% at constant currency to £3.2m in 2014. This organic profit growth has been generated through the continued revenue growth as described above and the ability of these businesses to generate economies of scale, partly through the use of Enterprise.

 

South Africa

 

South Africa's main revenue stream is the provision of BPS solutions to the Motor industry. The largest contributor of revenue is the administration of warranty and service & maintenance products from a strong customer base of both motor manufacturers and finance houses.

 

Revenue

 

On a constant currency basis, the business has again performed strongly, with revenue increasing by 7% (2013: 10%). Reported revenues in our South African business decreased from £39.1m in 2013 to £34.5m in 2014. This was caused by the significant weakening of the South African Rand on a year on year basis.

 

The increase in revenues on a constant currency basis has been driven by new contract wins both in the service plan and warranty businesses and also in the smaller insurance division. Revenues were also impacted in the year by £0.5m through the agreement of price increases with a customer. The contract win with Fonesure announced in October 2013 did not perform as expected and the group exited this arrangement during the year.

 

It should be noted that the 2013 reported revenue for South Africa included £2.2m relating to the Travel Insurance business disposed of in June 2013. Therefore organic growth on a like for like constant currency basis was 14%.

 

Adjusted Profit

 

Adjusted profit fell from £8.3m in 2013 to £7.5m in 2014, a fall of 10%. On a constant currency basis the region improved adjusted profit by £0.6m, an increase of 9%. The increase in profitability was the result of increased revenues in the motor division as detailed above.

 

As in the previous financial year, we have recognised a profit share in regards to our Associate - Guardrisk. In total this has contributed £0.1m in the current year (2013: £0.8m). Of this figure, £nil (2013: £0.6m) was generated from a revision of the expected reserves required to settle out all claims within the cell.

 

North America

 

Our North American region generates revenue across all product lines, being Motor BPS, Property BPS and Software. The largest contributor is Motor. The North American market remains our largest opportunity in regards to improvement in market share across the Group.

 

Revenue

 

Reported revenue in North America grew by 4% on a year on year basis, or 11% at constant currency to £27.0m. Overall organic growth was 1% or 8% at constant currency.

 

Performance from our Motor BPS division saw reported revenue decrease by 1% year on year, or increase by 5% at constant currency to £10.7m. However, reported revenue included £0.8m from acquisitions, organic revenue decreased by 9% year on year, or 3% at constant currency to £9.9m. The fall in organic revenues resulted from a number of loss making contracts being terminated as part of the business restructure in 2013. By the end of 2014 the Motor business had rebuilt revenues to prior year levels through winning new business.

 

Driven Solutions Inc. ("Driven") was acquired in August 2014. Driven provides customers with access to a national towing and roadside assistance network and the acquisition broadens the Group's product set in the region. The acquisition of Driven is expected to enhance the results of the Motor business as a whole in the region by increasing margins from the supply chain.

 

The Property business contracted by 24% on a year on year basis, or 19% at constant currency to £2.5m. This was as a result of a number of loss making contracts being terminated as part of the business restructure in 2013 and a customer taking business back in house.

 

The Software business grew by 26% on a year on year basis, or 34% at constant currency to £11.2m (2013: £9.0m). This growth was generated from continuing implementation revenue associated with sales of Insurer in the current and prior years. Licence revenues were flat at £1.4m (2013: £1.4m).

 

Adjusted Profit

 

The region recorded an adjusted loss of £0.3m which was an improvement of £0.9m from 2013 as a result of the following:

· Impact in the prior year of the termination of a number of loss making contracts;

· Improved margins on software implementation revenue; and

· Adjusted profit from acquisitions of £0.1m.

 

Asia Pacific

 

The Asia Pacific region generates revenue across all product lines being Motor BPS, Property BPS and Software, the largest contributor being Motor.

 

Revenue

Revenue in our Asia Pacific business fell by 10% on a year on year basis from £21.4m to £19.2m. However, on a constant currency basis there was growth of 3%.

 

The business had a difficult start to the year following the last minute withdrawal by a prospective customer of a significant new contract which would have underpinned both software and BPS revenues for a number of years.

 

Motor BPS revenue contracted by 25% year on year, or 14% at constant currency to £10.1m as a result of a number of customers taking claims management back in-house. There was no significant weather event for the third year running which prevented any significant growth from existing business. Property BPS revenue contracted by 39% year on year, or 30% at constant currency to £2.6m as a result of a key client moving their business offshore. However, the pipeline has been re-built and two significant new deals have been concluded that are expected to drive double-digit revenue and profit growth in the Motor division over the next few years.

 

 

The Software division benefitted from a one-off licence sale of £3.9m. This was the conversion of an annual licence rental into a perpetual licence for the Group's historic Huon product. This annual licence rental was worth approximately £1.0m per annum and as the contract was expected to be terminated before 2020, the Group settled for the equivalent of four years rental. Underlying performance from this division was below target for the year due to the lack of any new sales of the Insurer product.

 

Adjusted Profit

Adjusted profit was up £1.0m on a year on year basis, or £1.2m at constant currency. This is due to the one-off licence sale in the year noted above which contributed incremental revenues of £3.9m, resulting in adjusted profit of £1.5m after the relevant software royalty back to the Centre.

 

Key Risks and Uncertainties

 

In common with all businesses we face a number of risks and uncertainties in relation to the achievement of our stated strategic objectives. It is imperative that we understand and mitigate these risks and uncertainties in order to achieve our defined strategy to maximise value for and protect the interests of all of our stakeholders.

 

We operate a risk identification framework at a regional level, which assesses risks and categorises them as strategic, financial, operational and environmental risks. The risks are ranked to identify those risks that require assessment by the Board based on the potential exposure and likelihood of occurrence. All of these risks have controls and actions identified to mitigate them and these are reported on every month as part of the executive review process.

 

Below is a summary of the key risks we have identified based upon the current market context and trends that we see developing, the linkage and potential impact on our strategic objectives as well as a commentary as to how we manage these as a Group.

 

Description of identified risk

Link to strategic objective and potential impact if we fail to mitigate the risk

How management mitigates the identified principal risk

Failure to retain our competitive advantage.

 

There is a risk that our software becomes obsolete in a competitive market place if we do not understand the wants and needs of the insurance carriers in each of the regions we operate in.

 

Our BPS business has relatively low barriers to entry. Product offerings and service levels must be continually improved through process and technology to avoid competition being based solely on price.

 

 

 

Strategic objective - Growth from sales of innovative solutions to existing and new clients

 

Strategic objective - Growth based on our reputation for high-quality customer service

 

Impact - If we are unable to maintain competitive advantage, our ability to gain and maintain market share will be impaired.

 

We will continue to perform research and development and invest in our product offerings to ensure the Innovation Insurer product suite remains technologically competitive. Our product and road map is regularly validated by industry analysts and insurance consultants and we will continue to perform strategic acquisitions and partnerships which enhance our product set.

 

Our own BPS business uses "Enterprise" (our internal version of Innovation Insurer) to process claims. Enterprise will be continually upgraded to benefit from improved functionality in the product. We continue to invest in developing or acquiring 'point' solutions in both our Motor and Property divisions which will improve processes and give better efficiencies in the claims value chain.

 

 

 

Risk of acquisitions underperforming

 

The Group looks to undertake acquisitions which enhance our offering or increase the volume of claims entering our business, funded by the use of our credit facility, or through the issuance of shares as consideration. In all cases, the Group performs acquisitions which are identified as earnings accretive for our shareholders.

 

There is a risk that an acquisition fails to perform as expected due to unforeseen issues, poor integration with the Group or underperformance against forecasts.

Strategic objective - Growth through strategic and bolt-on acquisition activity

 

Impact - The failure of any acquisition to perform to plan will significantly impact our ability to deliver significant returns to our shareholders. Underperformance of acquisitions also increases the risk of impairment of goodwill or any intangible assets recognised as part of the acquisition.

Detailed business plans are submitted to the Board for approval of all acquisitions where in excess of £1m of consideration is payable. These include integration plans (where appropriate) and projections of the acquisition on the basis that it is part of the Group.

The Group Finance team will engage external advisors to perform due diligence, either when the value of the acquisition exceeds £5m or where the specifics of the acquisition is such that specialist advice is required.

 

All acquisitions are budgeted for separately post acquisition, especially in the case where any element of consideration is dependent upon future performance.

 

The integration of each acquisition with the rest of the Group is managed carefully with appropriate senior management involvement to minimise the disruption to acquired employees and customers and to ensure the maximum benefit is gained from identified synergies.

Dependence on key clients and suppliers

 

The Group's revenues depend in part on maintaining technology and BPS agreements with key insurance industry clients. There is a risk that key customers might cancel material contracts or decide to take technology or BPS services in-house.

 

The Group relies on its relationships with its supplier networks. There is a risk that these key suppliers do not cost effectively satisfy their obligations to the Group.

 

Strategic objective - Growth from sales of innovative solutions to existing and new clients

 

Strategic objective - Growth based on our reputation for high-quality customer service

 

Impact - The loss of key customer contracts could result in a materially adverse effect on the Group's ability to deliver planned financial results to shareholders.

 

A significant failure of delivery by the Group's supplier networks could result in damage to the Group's reputation and client relationships as well as adversely impacting on the results of operations.

We will continue to invest in our product offerings to ensure the Innovation Insurer product suite remains technologically competitive. Our product and road map is regularly validated by industry analysts and insurance consultants.

 

We will continue to invest in Enterprise and our internal processes to ensure we continue to deliver real value to our customers.

 

Supplier networks will continue to be managed to ensure the efficiency and cost effectiveness of these operations for our customers.

Revenue may be significantly affected by weather conditions

 

The majority of the Group's BPS services revenue is derived from handling motor or property claims. We therefore run the risk of significant claims fluctuations due to extreme or abnormal weather conditions.

 

Through climate change, catastrophic (CAT) events are more unpredictable and are increasing in frequency and geographical range of occurrence. The claims process needs to undergo significant transformation to allow insurers to respond to customers more quickly and effectively.

Strategic objective - Growth based on our reputation for high-quality customer service

 

Impact - In order to become and remain a go-to partner for the customer base in our chosen target markets, we must be able to respond in an agile manner to changes in claims volumes which are triggered by changes in climatic conditions.

 

Inability to prove this capability will reduce our ability to grow market share, impacting our future revenue growth and hence reduce the potential to provide returns to our shareholders.

We continue to be able to respond quickly so as to handle any change in volumes whilst still maintaining high levels of customer service.

 

Part of our customer model is to provide overflow in times of their need. Therefore we have to be able to respond quickly to changes in required capacity. We have tested surge plans in place so as to satisfy our customers that we are able to cope with this additional volume.

 

 Innovation Group will continue to develop a capability to deal with CAT events, using its global footprint to provide 24/7 coverage to respond timely and effectively on behalf of clients.

 

Credit facilities and banking covenants

 

We have a £50.0m revolving credit facility which has a number of financial covenants. There is a risk of the Group breaching covenants if financial performance is not met.

Strategic objective - Growth through strategic and bolt-on acquisition activity

 

Impact - A level of debt is required to fund significant earnings enhancing acquisitions, be they either strategic or bolt-on.

 

Breach of covenants or removal of our credit facility would significantly impact our ability to perform acquisitions which support our strategic goal.

 

At 30 September 2014, we had a net cash position of £56.9m and an undrawn revolving credit facility of £26.7m, out of a total available facility of £50.0m. The revolving credit facility expires in September 2019. As such, all debt drawn down under this facility is presented as a non-current liability.

 

Financial covenants are reviewed as part of any significant acquisition and as part of the annual budget process. As part of this process, we prepare detailed profit and cash flow forecasts to test these covenants on a forward looking basis so as to assess the risk of breach. In addition, as per the terms of the covenants, they are tested every quarter with the results provided to our corporate bankers. There have been no covenant breaches nor are there any forecasted.

 

 

This is not an exhaustive list and other factors may impact the Group.

 

 

Approved by the Board of Directors and signed on behalf of the Board

 

 

 

Andrew Roberts

Jane Hall

Chief Executive Officer

Group Finance Director

3 December 2014

3 December 2014

 

 

 

The Innovation Group plc

Consolidated Income Statement

For the year ended 30 September 2014

 

2014

2013

Note

£'000

£'000

Revenue

2

209,772

204,431

Cost of sales

(119,161)

(119,662)

 

 

Gross profit

90,611

84,769

Administrative expenses excluding exceptional items

(71,913)

(71,556)

Exceptional items

3

(5,677)

(346)

Administrative expenses

(77,590)

(71,902)

 

 

Operating profit

13,021

12,867

Finance revenue

869

917

Finance costs

(847)

(889)

Profit on disposal of subsidiary undertaking

-

764

Share of post-tax profit of associate

112

770

 

 

Profit before tax

13,155

14,429

UK income tax credit/(expense)

1,720

497

Overseas income tax expense

(3,930)

(4,815)

 

 

Total tax expense

4

(2,210)

(4,318)

 

 

Profit for the year

10,945

10,111

 

 

Attributable to:

Equity holders of the parent

8,538

7,616

Non-controlling interests

2,407

2,495

 

 

10,945

10,111

 

 

Adjusted profit:

Profit before tax

13,155

14,429

Amortisation of intangible assets recognised under business combinations

5,082

3,919

Impairment of intangible assets recognised under business combinations

-

823

Exceptional items

5,677

346

Post-acquisition compensation

1,250

-

Disposal of subsidiary undertaking

166

(764)

Share-based payments charge

2,135

3,160

 

 

Adjusted profit for the year

2

27,465

21,913

 

 

Earnings per share (pence)

Basic

5

0.77

0.78

Diluted

5

0.75

0.76

Adjusted

5

1.87

1.44

Adjusted diluted

5

1.82

1.41

All amounts relate to continuing operations.

 

Dividends paid or authorised are shown in the consolidated statement of changes in equity.

 

 

 

The Innovation Group plc

Consolidated Statement of Comprehensive Income

For the year ended 30 September 2014

 

2014

2013

£'000

£'000

Profit for the year

10,945

10,111

 

 

Other comprehensive income:

Foreign currency:

Currency translation differences

(7,771)

(2,260)

Deferred tax:

Deferred tax credit in respect of share based payments

-

257

 

 

Other comprehensive income for the year

(7,771)

(2,003)

 

 

Total comprehensive income

3,174

8,108

 

 

Total comprehensive income attributable to:

Equity holders of the parent

1,016

5,633

Non-controlling interests

2,158

2,475

 

 

3,174

8,108

 

 

 

Other than the deferred tax credit in respect of share based payments, none of the adjustments through other comprehensive income have had any tax impact in either the current or preceding financial year.

 

 

 

The Innovation Group plc

Consolidated Balance Sheet

At 30 September 2014

 

30 September

30 September

1 October

2014

2013

2012

Note

£'000

£'000

£'000

restated

restated

ASSETS

Non-current assets

Property, plant and equipment

12,809

13,088

13,177

Goodwill

117,691

84,229

82,121

Other intangible assets

43,111

32,382

31,844

Investments accounted for using the equity method

3,220

3,618

3,547

Financial assets

325

255

255

Deferred tax assets

3,803

5.435

4,165

 

 

 

180,959

139,007

135,109

Current assets

Trade and other receivables

7

68,352

57,547

51,982

Prepayments

4,652

2,698

2,629

Other financial assets

145

154

144

Income tax receivable

539

-

-

Cash and cash equivalents

79,324

50,646

44,682

 

 

 

153,012

111,045

99,437

 

 

 

TOTAL ASSETS

333,971

250,052

234,546

 

 

 

EQUITY AND LIABILITIES

Attributable to equity holders of the parent

Equity share capital

24,137

19,730

19,227

Share premium

109,163

48,287

45,860

Merger reserve

2,121

2,121

2,121

Foreign currency translation

(10,138)

(2,616)

(516)

Retained earnings

68,518

59,216

49,785

 

 

 

193,801

126,738

116,477

Non-controlling interests

4,018

3,894

5,604

 

 

 

TOTAL EQUITY

197,819

130,632

122,081

Non-current liabilities

Trade and other payables

8

1,636

809

1,912

Deferred income

6,430

4,726

5,263

Interest bearing loans and borrowings

9

22,890

22,232

16,902

Deferred tax liabilities

5,694

4,377

3,468

Provisions

360

888

1,665

 

 

 

37,010

33,032

29,210

Current liabilities

Trade and other payables

8

80,994

69,803

64,496

Deferred income

12,748

11,998

14,255

Interest bearing loans and borrowings

9

815

1,090

1,734

Income tax payable

3,164

2,365

2,187

Provisions

1,421

1,132

583

 

 

 

99,142

86,388

83,255

 

 

 

TOTAL LIABILITIES

136,152

119,420

112,465

 

 

 

TOTAL EQUITY AND LIABILITES

333,971

250,052

234,546

 

 

 

 

The results were approved by the Board of Directors on 3 December 2014.

 

 

 

The Innovation Group plc

Consolidated statement of changes in equity

At 30 September 2014

 

Attributable to equity holders of the parent

 

 

Issued

Capital

 

 

Share premium

 

 

Merger reserve

 

 

Retained earnings

 

Unrealised gains and losses

 

 

Translation reserves

 

 

 

Total

 

Non-controlling interests

 

 

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

At 30 September 2012

 

19,227

 

45,860

 

2,121

 

49,785

 

-

 

(516)

 

116,477

 

5,604

 

122,081

Currency translation differences

-

-

-

-

-

(2,240)

(2,240)

(20)

(2,260)

Deferred tax credit in respect of share based payments

-

-

-

257

-

-

257

-

257

Profit for the year

-

-

-

7,616

-

-

7,616

2,495

10,111

Total comprehensive income and expense for the year

-

-

-

7,873

-

(2,240)

5,633

2,475

8,108

Dividends (note 6)

-

-

-

-

-

-

-

(2,257)

(2,257)

Issue of share capital under exercise of awards and options

277

166

-

(563)

-

-

(120)

-

(120)

Share-based payment charge

-

-

-

2,234

-

-

2,234

-

2,234

Issue of share capital as part of consideration for increase in shareholding in subsidiary

210

2,117

-

-

-

-

2,327

-

2,327

Issue of share capital as part of contingent consideration paid

16

144

-

-

-

-

160

-

160

Loss on increase in shareholding in subsidiary

-

-

-

(394)

-

-

(394)

-

(394)

Non-controlling interest derecognised upon increase in shareholding in subsidiary

-

-

-

-

-

-

-

(1,976)

(1,976)

Gain on disposal of shareholding in subsidiary

-

-

-

1,048

-

140

1,188

-

1,188

Transaction costs incurred as part of disposal of shareholding in subsidiary

-

-

-

(114)

-

-

(114)

-

(114)

Non-controlling interest created on disposal of shareholding in subsidiary

-

-

-

-

-

-

-

1,684

1,684

Loss on increase in shareholding in subsidiary

-

-

-

(653)

-

-

(653)

-

(653)

Non-controlling interest derecognised upon increase in shareholding in subsidiary

-

-

-

-

-

-

-

(167)

(167)

Non-controlling interest derecognised upon disposal in shareholding in subsidiary

-

-

-

-

-

-

-

(1,469)

(1,469)

19,730

48,287

2,121

59,216

-

(2,616)

126,738

3,894

130,632

 

 

 

The Innovation Group plc

Consolidated statement of changes in equity

At 30 September 2013

Attributable to equity holders of the parent

 

 

Issued

Capital

 

 

Share premium

 

 

Merger reserve

 

 

Retained earnings

 

Unrealised gains and losses

 

 

Translation reserves

 

 

 

Total

 

Non-controlling interests

 

 

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 30 September 2013

19,730

48,287

2,121

59,216

-

(2,616)

126,738

3,894

130,632

Currency translation differences

-

-

-

-

-

(7,522)

(7,522)

(249)

(7,771)

Profit for the year

-

-

-

8,538

-

-

8,538

2,407

10,945

Total comprehensive income and expense for the year

-

-

-

8,538

-

(7,522)

1,016

2,158

3,174

Dividends (note 6)

-

-

-

(1,206)

-

-

(1,206)

(2,034)

(3,240)

Issue of share capital

4,188

60,132

-

-

-

-

64,320

-

64,320

Issue of share capital under exercise of awards and options

171

312

-

62

-

-

545

-

545

Share-based payment charge

-

-

-

1,938

-

-

1,938

-

1,938

Deferred tax credit in respect of share based payments

-

-

-

(30)

-

-

(30)

-

(30)

Issue of share capital as part of contingent consideration paid

48

432

-

-

-

-

480

-

480

At 30 September 2014

24,137

109,163

2,121

68,518

-

(10,138)

193,801

4,018

197,819

 

 

 

The Innovation Group plc

Consolidated Cash Flow Statement

For the year ended 30 September 2014

 

Year to

Year to

30 September

30 September

2014

2013

£'000

£'000

Operating activities

Group operating profit

13,021

12,867

Adjustments to reconcile group operating profit to net cash inflows from operating activities

Depreciation of property, plant and equipment

3,151

3,307

Profit on disposal of property, plant and equipment

(69)

(37)

Amortisation of intangible assets

11,564

9,299

Impairment of intangible assets

131

823

Share-based payments

2,135

3,160

Increase in receivables

(6,445)

(4,054)

(Decrease)/increase in payables

4,844

(939)

Income taxes paid

(5,415)

(5,380)

 

 

 

Net cash flow from operating activities

22,917

19,046

Investing activities

Sale of property, plant and equipment

180

191

Purchases of property, plant and equipment and intangible assets

(11,109)

(10,825)

Acquisition of business combinations

(40,826)

(6,330)

Payment of contingent consideration on business combinations

(2,025)

(449)

Cash acquired with subsidiary undertakings

2,087

3

Sale of subsidiary undertaking (net of cash disposed)

-

2,997

Purchase of non-current asset investment

(81)

-

Loan to non-current asset investment

(387)

-

Dividends received from equity-accounted investments

61

-

Interest received

933

924

 

 

Net cash flow from investing activities

(51,167)

(13,489)

Financing activities

Interest paid

(1,144)

(813)

Dividend paid to non-controlling interests

(3,240)

(2,257)

Purchase of non-controlling interest in existing participations

-

(883)

New bank loans

1,024

5,571

Repayment of borrowings

(67)

(1,302)

Repayment of capital element of finance leases

(281)

(377)

Proceeds from issue of shares

64,717

443

Sale of shareholding in subsidiary undertakings with control retained

-

2,871

 

 

Net cash flow from financing activities

61,009

3,253

Net increase in cash and cash equivalents

32,759

8,810

Cash and cash equivalents at beginning of year

50,646

44,682

Effect of exchange rates on cash and cash equivalents

(4,081)

(2,846)

 

 

Cash and cash equivalents at the year end

79,324

50,646

 

 

 

 

Cash held and available for use within the business in our South African operation of £16,240,000 (2013: £16,691,000) continues to be subject to the normal government imposed exchange controls for that country.

 

In addition, £185,000 (2013: £nil) of cash and cash equivalents within Driven Solutions Inc. relates to a collateral deposit for a letter of credit and is therefore restricted.

 

 

 

The Innovation Group plc

Notes to the Results

For the year ended 30 September 2014

 

 

1. BASIS OF PREPARATION

 

The Annual Financial Report announcement was approved by the Board of Directors on 2 December 2014.

 

The financial information set out in this Annual Financial Report announcement for the year ended 30 September 2014 does not constitute the Group's statutory accounts as defined by s435 of the Companies Act but has been extracted from the 2014 statutory accounts on which an unqualified audit report has been made by the auditors, and which did not contain an emphasis of matter paragraph nor a statement under section 498(2) or (3) of CA 2006. The financial information included in the annual report announcement for the prior year ended 30 September 2013 has been extracted from the 2013 statutory accounts on which an unqualified audit report has been made by the auditors, and which did not contain an emphasis of matter paragraph nor a statement under section 237(2) or (3) of CA 1985.

 

The Group's consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU"). The accounting policies have been consistently applied to all periods presented and are consistent with those presented in the 2014 statutory accounts.

 

The audited financial statements for the year ended 30 September 2013 have been delivered to the Registrar of Companies. The Annual Report for the year ended 30 September 2014 will be mailed to shareholders at the end of January 2015 and will be delivered to the Registrar of Companies following the Annual General Meeting which will be held in March 2014 at the Company's office at Yarmouth House, 1300 Parkway, Solent Business Park, Whiteley, Hampshire, PO15 7AE.

 

Restatement of Comparatives

 

At 30 September 2013, the Group incorrectly presented deferred tax assets and liabilities between both current and non-current assets and liabilities. This has been corrected as part of the presentation of the 30 September 2013 balance sheet within these statements. This has had the effect of increasing the non-current deferred tax asset by £1,583,000 and the non-current deferred tax liability by £1,755,000 and reducing the current deferred tax asset by £1,583,000 and the current deferred tax liability by £1,755,000. There has been no impact of this change to total assets or the income statement. In accordance with IAS1, a restated third balance sheet has also been presented as at 1 October 2012 with the impact of increasing the non-current deferred tax asset by £2,014,000 and the non-current deferred tax liability by £1,019,000 and reducing the current deferred tax asset by £2,014,000 and the current deferred tax liability by £1,019,000.

 

 

2. SEGMENT INFORMATION

 

The Group is organised into regional business units and a central cost centre. The Group has six reportable operating segments which are separately disclosed together with a central cost centre which includes unallocated corporate costs, expensed development costs and transfer pricing royalties. Operating segments have been aggregated where the aggregation criteria have been met. More specifically, Asia Pacific includes Australia, India, Pakistan and Japan, the Rest of Europe includes France, Spain and Benelux and North America includes the US and Canada.

 

Management monitors the operating results of its business units separately for the purposes of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on adjusted profit which is the Group's internal principal measure of profit. Segment revenue excludes transactions between business segments. Segment adjusted profit as reflected in the tables within this note, includes both royalty charges and transfer pricing adjustments for reallocating corporate costs to the regional business units. Management does not monitor the balance sheets of its business units separately for the purposes of making decisions and therefore segmental assets, additions to non-current assets and segmental liabilities have not been disclosed. Non-current assets in the segmental disclosure comprise investments, intangible assets and property, plant and equipment.

 

The Group's revenues are derived from the following products and services:

 

- Motor Business Process Services (BPS) and networks;

- Property Business Process Services (BPS) and networks;

- Other Business Process Services (BPS) and networks; and

- Software.

 

Information regarding the Group's six operating segments and its central cost centre is reported below.

 

The Group's revenues are attributed to business units based on customer location. The total external revenue attributable to all countries other than the UK was £155.7m (2013: £158.4m). The total non-current assets attributable to all countries other than the UK was £68.9m (2012: £67.2m).

 

Year ended 30 September 2014

 

UK

Germany

Rest of Europe

South Africa

North America

Asia Pacific

Central Costs**

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Segment revenue:

Motor BPS & networks ***

12,148

52,078

16,997

31,646

10,721

10,101

-

133,691

Property BPS & networks

31,584

5,844

-

-

2,502

2,579

-

42,509

Other BPS & networks

180

-

-

-

2,568

-

-

2,748

Software ***

10,161

-

-

2,884

11,248

6,531

-

30,824

 

 

 

 

 

 

 

 

Total external revenue

54,073

57,922

16,997

34,530

27,039

19,211

-

209,772

Segment result:

EBITDA before transfer pricing adjustments

13,177

9,659

4,298

7,375

1,886

6,447

(5,878)

36,964

Software royalties

(1,670)

-

(461)

-

(1,321)

(3,084)

6,536

-

Reallocation of corporate costs

(439)

(83)

(170)

(164)

(195)

(133)

1,184

-

EBITDA*

11,068

9,576

3,667

7,211

370

3,230

1,842

36,964

Depreciation

(1,210)

(184)

(313)

(545)

(309)

(310)

(280)

(3,151)

Net finance (costs)/income

(125)

3

(15)

731

(49)

(186)

(337)

22

Share of profit of associate

-

-

-

75

-

37

-

112

Amortisation of non-acquired intangibles

(313)

(152)

(101)

(8)

(268)

(150)

(5,490)

(6,482)

 

 

 

 

 

 

 

 

Adjusted profit/(loss) before tax

9,420

9,243

3,238

7,464

(256)

2,621

(4,265)

27,465

EBITDA %

20%

17%

22%

21%

1%

17%

-

18%

Non-current assets

94,063

16,377

8,486

6,269

24,527

13,288

14,146

177,156

 

* EBITDA is shown before share-based payments charge, impairment of goodwill, amortisation of acquired intangibles and financial assets and exceptional items

** Central costs include unallocated corporate costs, expensed development costs and transfer pricing royalties. The non-current asset is the core Insurer/Enterprise intangible asset on which the royalty income arises. This has been reclassified from the UK when compared to the prior year to align with the related royalty income and amortisation to which this asset relates.

*** Included within Motor BPS & networks and Software are amounts relating to the sale of goods (motor parts and software licences) of £29,220,000 and £5,771,000 respectively.

 

 

Year ended 30 September 2013

 

UK

Germany

Rest of Europe

South Africa

North America

Asia Pacific

Central Costs**

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Segment revenue:

Motor BPS & networks ***

11,967

51,208

15,150

33,070

10,874

13,528

-

135,797

Property BPS & networks

24,618

5,649

-

-

3,292

4,177

-

37,736

Other BPS & networks

229

-

-

2,612

2,818

-

-

5,659

Software ***

9,218

-

-

3,410

8,954

3,657

-

25,239

 

 

 

 

 

 

 

 

Total external revenue

46,032

56,857

15,150

39,092

25,938

21,362

-

204,431

Segment result:

EBITDA before transfer pricing adjustments

12,632

9,535

3,390

7,673

715

3,456

(7,599)

29,802

Software royalties

(1,521)

-

(482)

-

(1,270)

(1,004)

4,277

-

Reallocation of corporate costs

(353)

(134)

(188)

(135)

(303)

(92)

1,205

-

EBITDA*

10,758

9,401

2,720

7,538

(858)

2,360

(2,117)

29,802

Depreciation

(1,295)

(191)

(385)

(615)

(166)

(369)

(286)

(3,307)

Net finance (costs)/income

(114)

(5)

(9)

768

(1)

(380)

(231)

28

Share of profit/(loss) of associate

-

-

-

745

-

25

-

770

Amortisation of non-acquired intangibles

(277)

(256)

(40)

(118)

(164)

(39)

(4,486)

(5,380)

 

 

 

 

 

 

 

 

Adjusted profit/(loss) before tax

9,072

8,949

2,286

8,318

(1,189)

1,597

(7,120)

21,913

 

 

 

 

 

 

 

 

EBITDA %

23%

17%

18%

19%

(3)%

11%

-

15%

Non-current assets

70,209

18,059

9,933

6,646

17,481

15,096

-

137,424

 

* EBITDA is shown before share-based payments charge, impairment of goodwill, amortisation of acquired intangibles and financial assets and exceptional items

** Central costs include unallocated corporate costs, expensed development costs and transfer pricing royalties.

*** Included within Motor BPS & networks and Software are amounts relating to the sale of goods (motor parts and software licences) of £28,150,000 and £3,670,000 respectively.

 

 

3. EXCEPTIONAL ITEMS

 

2014

2013

£'000

£'000

Exceptional costs incurred on acquisition of subsidiaries

1,311

111

Addition to/(release of) contingent consideration no longer due on acquisition of subsidiary

183

(421)

Exceptional costs incurred on restructuring of BPS divisions within Europe

2,625

-

Exceptional costs incurred on restructuring of BPS divisions in North America and Australia

735

1,302

Exceptional costs incurred on restructuring of Technology divisions in North America and the UK

631

-

Exceptional costs incurred on reorganisation of South African Business

192

-

Exceptional income recognised on sublease of property previously provided for

-

(646)

 

 

5,677

346

 

 

 

 

Year ended 30 September 2014

 

Exceptional costs on acquisition relate to the deal costs incurred on the three acquisitions completed during the year and costs incurred in respect of aborted deals. Further costs have been incurred in the current year relating to the settlement of contingent consideration in relation to the GVS and Teledesk prior year acquisitions. These expenses have resulted from the difference between the fair value probability weighted estimation of the expected contingent consideration liability and the final cash settlement of this liability.

 

The majority of other exceptional costs related to restructuring activity in the year. In Europe the Motor and Property BPS divisions were significantly restructured following the acquisitions of Crash-worth and LAS made during the first half of the year. The restructuring in Australia is in connection with the costs of closure of one of the entities in the motor business. The BPS restructuring in North America is in relation to the relocation of one office. Following the appointment of Paul Nichols in the year as the new head of our global software business, there has been restructuring activity in both the UK and North America Technology divisions. The restructuring in South Africa is to separate the regulated and non-regulated parts of the business.

 

Year ended 30 September 2013

 

Exceptional costs incurred on acquisition relate to the deal costs incurred on the three acquisitions completed in the year. These costs have been included in operating expenses in the income statement.

 

Other exceptional costs relate to redundancy and compromise costs incurred due to a restructuring of the BPS motor divisions within North America and Australia.

 

The release of contingent consideration no longer due on acquisition of subsidiary of £0.4m relates to amounts no longer owed to the previous owner of Wintec AG, acquired in 2011, due to performance targets for the year ended 30 September 2013 not being met in line with the sale and purchase agreement. This is not considered, however, to have any impact on the carrying value of any goodwill or intangible assets held in relation to this acquisition.

 

The exceptional income recognised relates to management's best estimates of the future cash flows of the partial sublet of property previously accounted for as an onerous lease.

 

 

4. TAXATION

 

2014

2013

 

£'000

£'000

 

Current tax expense

 

UK corporation tax expense

-

-

 

Foreign tax expense

6,039

5,369

 

 

 

 

Current tax on income in the year

6,039

5,369

 

Adjustments in respect of prior years

(68)

10

 

 

 

 

Total current tax expense

5,971

5,379

 

 

Deferred tax credit

 

Origination and reversal of temporary differences

(3,220)

(1,156)

 

Adjustments in respect of prior periods

(541)

95

 

 

 

 

Total deferred tax credit

(3,761)

(1,061)

 

 

 

 

Total income tax expense in the income statement

2,210

4,318

 

 

 

 

2013

£'000

Reconciliation of total tax charge

Group profit before tax

13,155

14,429

Income tax using UK corporation tax rate of 22% (2013: 23.5%)

2,894

3,391

Tax effects of:

Permanent differences

1,523

1,990

Non-taxable income

(916)

(1,433)

Rate differences on overseas earnings

1,548

1,003

Transfers from/to unrecognised deferred tax assets

(2,230)

(738)

Adjustments in respect of prior years - current tax

(68)

10

Adjustments in respect of prior years - deferred tax

(541)

95

 

 

Total tax expense

2,210

4,318

 

 

 

 

5. EARNINGS PER SHARE

 

2014

2013

pence

pence

Basic profit per share

0.77

0.78

Adjustment for dilutive potential ordinary shares

(0.02)

(0.02)

 

 

Diluted profit per share

0.75

0.76

 

 

Basic profit per share

0.77

0.78

 Adjustments

- amortisation of intangible assets recognised under business combinations

0.46

0.41

- impairment of intangible assets recognised under business combinations

-

0.08

- exceptional costs

0.50

0.04

- disposal of subsidiary undertaking

0.01

(0.06)

- post-acquisition compensation

0.11

-

- share-based payments

0.19

0.32

- tax effect of the above

(0.17)

(0.13)

 

 

Adjusted basic earnings per share

1.87

1.44

Adjustment for dilutive potential ordinary shares

(0.05)

(0.03)

 

 

Adjusted diluted earnings per share

1.82

1.41

 

 

Number of shares (000's)

2014

2013

Average number of shares in issue used to calculate basic and

adjusted earnings per share

1,109,794

975,600

Dilutive potential ordinary shares

- add share options

32,449

20,500

 

 

Shares used to calculate diluted and adjusted diluted earnings per share

1,142,243

996,100

 

 

Earnings per share is calculated as follows:

Basic and diluted earnings (£'000)

Basic and diluted earnings for the year

8,538

7,616

- amortisation of intangible assets recognised under business combinations

5,082

3,919

- impairment of intangible assets recognised under business combinations

-

823

- exceptional items

5,677

346

- post-acquisition compensation

1,250

-

- share-based payments

2,135

3,160

- disposal of subsidiary undertaking

166

(595)

- tax effect of the above

(1,888)

(1,180)

 

 

Adjusted and adjusted diluted earnings for the year after tax

20,960

14,089

 

 

 

At 30 September 2014 there were 1,206,867,678 shares in issue (2013: 986,494,935).

 

 

6. DIVIDENDS

 

Dividends on ordinary shares declared and paid in the year:

2014

2013

£'000

£'000

 

Interim dividend for 2014: 0.1p per share (2013: nil)

1,206

-

 

 

Equity dividends on ordinary shares paid to non-controlling interests:

2014

2013

£'000

£'000

Travel Insurance Consultancy (Pty) Limited

Interim dividend for 2014: nil South African Rand per share (2013: 39,830 South African Rand per share)

-

257

Netsol Innovation (Private) Limited

Interim dividend for 2014: 49 Pakistan Rupees per share

(Interim dividend for 2013: 26 Pakistan Rupees per share)

476

256

Innovation Maven (Pty) Limited

Interim dividend for 2013: nil South African Rand per share (2013: 153 South African Rand per share)

-

3

Innovation Group South Africa (Pty) Limited

Interim dividend for 2013: 329 South African Rand per share (2013: 187 South African Rand per share)

1,243

857

Nobilas France SAS

Interim dividend for 2013: 119 Euros per share (2013: 324 Euros per share)

315

884

 

 

2,034

2,257

 

 

 

 

7. TRADE AND OTHER RECEIVABLES

 

2014

2013

£'000

£'000

Trade receivables

37,587

28,755

Other debtors

3,568

3,655

Accrued income

27,197

25,137

 

 

68,352

57,547

 

 

 

 

8. TRADE AND OTHER PAYABLES

 

2014

2013

£'000

£'000

Current

Trade payables

41,017

35,189

Other payables

17,287

13,229

Contingent consideration

114

1,975

Accruals

18,404

16,242

Social security and other taxes

4,172

3,168

 

 

80,994

69,803

 

 

Non-current

German pension liabilities

81

197

Contingent consideration

-

612

Revenue rebate

166

-

Other payables

1,389

-

 

 

1,636

809

 

 

 

 

9. INTEREST BEARING LOANS AND BORROWINGS

 

2014

2013

£'000

£'000

Current

Overdrafts

46

370

Obligations under finance leases and hire purchase agreements

769

720

 

 

815

1,090

 

 

Non-current

Bank loans

22,423

21,584

Obligations under finance leases and hire purchase agreements

467

648

 

 

22,890

22,232

 

 

 

 

10. RELATED PARTY TRANSACTIONS

 

The remuneration of Directors and other members of key management, recognised in the income statement, is set out below in aggregate. Key management are defined as the Board of the Innovation Group plc and those persons, directly or indirectly, having authority and responsibility for planning, directing and controlling the activities of the Group.

 

2014

£'000

2013

£'000

Short-term employee benefits

2,293

2,976

Post-employment benefits

121

132

Share-based payments

1,081

1,404

 

 

3,495

4,512

 

 

 

 

 

Statement of Directors' Responsibilities

 

The 2014 Annual Report contains a responsibility statement in compliance with DTR4.1.12 signed on behalf of the Board by the Company Secretary. This states that on 2 December 2014, the date of approval of the 2014 Annual Report, each of the Directors (whose names and functions are listed below) confirms that, to the best of each person's knowledge and belief

 

 

· the financial statements, prepared in accordance with International Financial Reporting Standards as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group; and

 

· the Chairman's Review, Group Strategic Review and Directors' report include a fair review of the development and performance of the business and the position of the Group, together with a description of the principal risks and uncertainties faced by the Group.

 

 

 

Andrew Roberts

Chief Executive Officer

Jane Hall

Group Finance Director

David Thorpe

Non-executive Chairman

James Morley

Non-executive Director

Chris Harrison

Non-executive Director

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR FSWSMDFLSEDE
Date   Source Headline
10th Jun 20241:02 pmRNSExercise of Options
22nd May 202410:08 amRNSNotification of Major Holdings
13th May 20247:00 amRNSUnaudited Q1 Financial Results to 31 March 2024
30th Apr 20247:00 amRNSQ1 2024 Results Presentations
29th Apr 20247:00 amRNSCompletion of Acquisition of Shinez I.O. Ltd
19th Apr 20247:00 amRNSResult of AGM
18th Apr 20247:00 amRNSTransaction in Own Shares
17th Apr 20247:00 amRNSTransaction in Own Shares
16th Apr 20247:01 amRNSTransaction in Own Shares
16th Apr 20247:00 amRNSCorrection to Annual General Meeting Notice
15th Apr 20247:00 amRNSTransaction in Own Shares
12th Apr 20247:00 amRNSTransaction in Own Shares
11th Apr 20247:00 amRNSTransaction in Own Shares
10th Apr 20247:00 amRNSTransaction in Own Shares
10th Apr 20247:00 amRNSCommencement of Trading on OTCQX
9th Apr 20247:00 amRNSTransaction in Own Shares
8th Apr 20247:00 amRNSTransaction in Own Shares
5th Apr 20247:00 amRNSTransaction in Own Shares
4th Apr 20247:00 amRNSTransaction in Own Shares
3rd Apr 20247:00 amRNSTransaction in Own Shares
2nd Apr 20247:00 amRNSTransaction in Own Shares
28th Mar 20247:00 amRNSTransaction in Own Shares
27th Mar 20247:00 amRNSTransaction in Own Shares
25th Mar 20247:00 amRNSTransaction in Own Shares
22nd Mar 20247:00 amRNSTransaction in Own Shares
21st Mar 20247:00 amRNSTransaction in Own Shares
19th Mar 20247:01 amRNSTransaction in Own Shares
19th Mar 20247:00 amRNSStrategic Acquisition of Shinez I.O. Ltd
18th Mar 20247:02 amRNSTransaction in Own Shares
18th Mar 20247:00 amRNSAudited Annual Report 2023,Notice of Results & AGM
15th Mar 20247:00 amRNSTransaction in Own Shares
14th Mar 20247:00 amRNSTransaction in Own Shares
13th Mar 20247:00 amRNSTransaction in Own Shares
12th Mar 20247:00 amRNSTransaction in Own Shares
11th Mar 20247:00 amRNSTransaction in Own Shares
8th Mar 20247:00 amRNSTransaction in Own Shares
7th Mar 20247:00 amRNSTransaction in Own Shares
6th Mar 20247:00 amRNSTransaction in Own Shares
5th Mar 20247:00 amRNSTransaction in Own Shares
4th Mar 20247:00 amRNSTransaction in Own Shares
1st Mar 20247:00 amRNSTransaction in Own Shares
29th Feb 20247:00 amRNSTransaction in Own Shares
28th Feb 20247:00 amRNSTransaction in Own Shares
27th Feb 20247:00 amRNSTransaction in Own Shares
26th Feb 20247:00 amRNSTransaction in Own Shares
23rd Feb 20247:00 amRNSTransaction in Own Shares
22nd Feb 20247:00 amRNSTransaction in Own Shares
21st Feb 20247:00 amRNSTransaction in Own Shares
20th Feb 20247:00 amRNSTransaction in Own Shares
19th Feb 20247:00 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.