Picture of 3i logo

III 3i News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsBalancedLarge CapContrarian

REG - 3i Group PLC - 3i Group Half-year results to 30 September 2017 <Origin Href="QuoteRef">III.L</Origin> - Part 3

- Part 3: For the preceding part double click  ID:nRSP6442Wb 

              411                   994        
 Total assets                                      7,186                 6,713      
                                                   
 Liabilities                                                                        
 Non-current liabilities                                                            
 Trade and other payables                          (25)                  (24)       
 Carried interest and performance fees payable     (144)                 (124)      
 Loans and borrowings                                                    (575)      (575)  
 Retirement benefit deficit                                              (22)       (22)   
 Provisions                                                              (1)        (2)    
 Total non-current liabilities                     (767)                 (747)      
                                                   
 Current liabilities                                                                       
 Trade and other payables                                                (88)       (103)  
 Carried interest and performance fees payable     (8)                   (23)       
 Provisions                                                              (3)        (4)    
 Total current liabilities                         (99)                  (130)      
 Total liabilities                                 (866)                 (877)      
 Net assets                                        6,320                 5,836      
                                                   
 Equity                                                                                    
 Issued capital                                                          719        719    
 Share premium                                                           786        785    
 Capital redemption reserve                                              43         43     
 Share-based payment reserve                                             25         30     
 Translation reserve                                                     219        218    
 Capital reserve                                                         3,826      3,390  
 Revenue reserve                                                         728        689    
 Own shares                                                              (26)       (38)   
 Total equity                                      6,320                 5,836      
 
 
Condensed consolidated statement of changes in equity 
 
 For the six months to                                                                    Share-                                                
 30 September 2017                                                                                                                              
 (unaudited)                                                                                                                                    
                                                                     Capital     based                                                   
 Share                                                      Share    redemption  payment  Translation  Capital  Revenue  Own     Total   
 capital                                                    premium  reserve     reserve  Reserve      reserve  reserve  shares  Equity  
 £m                                                         £m       £m          £m       £m           £m       £m       £m      £m      
 Total equity at the start of                               719      785         43       30           218      3,390    689     (38)    5,836  
 the period                                                                                                                                     
 Profit for the period                                      -        -           -        -            -        576      81      -       657    
 Exchange differences on translation of foreign operations  -        -           -        -            1        -        -       -       1      
 Re-measurements of defined benefit plans                   -        -           -        -            -        (3)      -       -       (3)    
 Total comprehensive incomefor the period                   -        -           -        -            1        573      81      -       655    
 Share-based payments                                       -        -           -        6            -        -        -       -       6      
 Release on exercise/forfeiture of share awards             -        -           -        (11)         -        -        11      -       -      
 Loss on sale of own shares                                 -        -           -        -            -        (12)     -       12      -      
 Ordinary dividends                                         -        -           -        -            -        (24)     (53)    -       (77)   
 Additional dividends                                       -        -           -        -            -        (101)    -       -       (101)  
 Issue of ordinary shares                                   -        1           -        -            -        -        -       -       1      
 Total equity at the end of                                 719      786         43       25           219      3,826    728     (26)    6,320  
 the period                                                                                                                                     
 
 
 For the six months to                                                                                               Share-                                                
 30 September 2016                                                                                                                                                         
 (unaudited)                                                                                                                                                               
                                                                                                Capital     based                                                   
 Share                                                                                 Share    redemption  payment  Translation  Capital  Revenue  Own     Total   
 capital                                                                               premium  reserve     reserve  Reserve1     reserve  reserve  shares  Equity  
 £m                                                                                    £m       £m          £m       £m           £m       £m       £m      £m      
 Total equity at the start of                                                          719      784         43       32           229      2,080    622     (54)    4,455  
 the period                                                                                                                                                                
 Profit for the period                                                                 -        -           -        -            -        937      86      -       1,023  
 Exchange differences on translation of foreign operations from continuing operations  -        -           -        -            (3)      -        -       -       (3)    
 Re-measurements of defined benefit plans from continuing operations                   -        -           -        -            -        (19)     -       -       (19)   
 Other comprehensive income from discontinued operations                               -        -           -        -            5        -        -       -       5      
 Total comprehensive income for the period                                             -        -           -        -            2        918      86      -       1,006  
 Share-based payments                                                                  -        -           -        12           -        -        -       -       12     
 Release on exercise/forfeiture of share awards                                        -        -           -        (18)         -        -        18      -       -      
 Loss on sale of own shares                                                            -        -           -        -            -        (15)     -       15      -      
 Ordinary dividends                                                                    -        -           -        -            -        -        (52)    -       (52)   
 Additional dividends                                                                  -        -           -        -            -        (102)    -       -       (102)  
 Issue of ordinary shares                                                              -        1           -        -            -        -        -       -       1      
 Total equity at the end of                                                            719      785         43       26           231      2,881    674     (39)    5,320  
 the period                                                                                                                                                                
 
 
 1  Translation reserve balance at 30 September 2016 included £12 million in relation to discontinued operations (31 March 2016: £7 million).  
 
 
Condensed consolidated cash flow statement 
 
                                                         Six months to  Six months to  
                                                         30 September   30 September   
                                                         2017           2016           
                                                         (unaudited)    (unaudited)    
                                                         £m             £m             
 Cash flow from operating activities                                                   
 Purchase of investments                                 (267)          (286)          
 Proceeds from investments                               175            208            
 Net cash flow (to)/from investment entity subsidiaries  (240)          151            
 Net cash outflow from derivatives                       (13)           -              
 Portfolio interest received                             -              4              
 Portfolio dividends received                            16             34             
 Portfolio fees received                                 8              2              
 Fees received from external funds                       24             46             
 Carried interest and performance fees received          5              29             
 Carried interest and performance fees paid              (17)           (12)           
 Acquisition related earn-out charges                    -              (1)            
 Operating expenses paid                                 (71)           (70)           
 Co-investment loans received                            1              -              
 Income taxes paid                                       (1)            (1)            
 Net cash flow from operating activities                 (380)          104            
                                                                                       
 Cash flow from financing activities                                                   
 Issue of shares                                         1              1              
 Repurchase of short-term borrowings                     -              (15)           
 Dividend paid                                           (178)          (154)          
 Interest received                                       1              1              
 Interest paid                                           (11)           (11)           
 Net cash flow from financing activities                 (187)          (178)          
                                                                                       
 Cash flow from investing activities                                                   
 Purchase of property, plant and equipment               (1)            -              
 Purchase of intangibles                                 (13)           -              
 Net cash flow from investing activities                 (14)           -              
                                                                                       
 Change in cash and cash equivalents                     (581)          (74)           
 Cash and cash equivalents at the start of the period    931            957            
 Effect of exchange rate fluctuations                    (8)            51             
 Cash held within assets held for sale                   -              (14)           
 Cash and cash equivalents at the end of the period      342            920            
 
 
Notes to the financial statements 
 
Basis of preparation and accounting policies 
 
Compliance with International Financial Reporting Standards ("IFRS") 
 
The Half-year condensed consolidated financial statements of 3i Group plc have been prepared in accordance with the
Disclosure Rules and Transparency Rules of the Financial Conduct Authority and IAS 34 'Interim Financial Reporting' as
issued by the International Accounting Standards Board ('IASB') and as endorsed by the European Union. The Half-year
condensed consolidated financial statements should be read in conjunction with the Annual report and accounts 2017. The
accounting policies applied by 3i Group plc for the Half-year condensed consolidated financial statements are consistent
with those described on pages 108 to 148 of the Annual report and accounts 2017, as are the methods of computation. There
was no change in the current period to the critical accounting estimates and judgements applied in 2017, which are stated
on pages 109 to 110 of the Annual report and accounts 2017. 
 
The impact of future standards and amendments on the financial statements is being assessed by the Group and the Company.
The Group does not anticipate that IFRS 9 (Financial instruments) and IFRS 16 (Leases) will have a material impact on its
results. The detailed assessment of the extent to which IFRS 15 (Revenue from contracts with customers) may affect the
carried interest receivable recognition in the Group's financial statements is ongoing. 
 
The financial information for the year ended 31 March 2017 contained within this Half-year report does not constitute
statutory accounts as defined in section 434 of the Companies Act 2006. The statutory accounts for the year to 31 March
2017, prepared under IFRS as endorsed by the EU, have been reported on by Ernst & Young LLP and delivered to the Registrar
of Companies. The report of the Auditor on these statutory accounts was unqualified and did not contain a statement under
section 498(2) or section 498(3) of the Companies Act 2006. 
 
3i announced the sale of its Debt Management business to Investcorp on 25 October 2016 and the transaction completed on 3
March 2017. At 30 September 2016, the Debt Management business was classified as discontinued operations and all of its
associated assets and liabilities as held for sale. As disclosed in the Annual report and accounts 2017, we retained the
Debt Management investments not sold to Investcorp and classified them as 'Other' in our segmental analysis. Therefore, the
comparatives for the six months ended 30 September 2016 have been re-presented to include the results from these retained
Debt Management assets as continuing operations. 
 
The Half-year condensed consolidated financial statements are prepared on a going concern basis. 
 
1 Segmental analysis 
 
The tables below are presented on the Investment basis which is the basis used by the chief operating decision maker, the
Chief Executive, to monitor the performance of the Group. A description of the Investment basis and a reconciliation of the
Investment basis to the IFRS financial statements is provided in the "Reconciliation of the Investment basis to IFRS"
section. Further detail on the Group's segmental analysis can be found on pages 112 to 114 of the Annual report and
accounts 2017. The remaining Notes are prepared on an IFRS basis. 
 
 Investment basis                                                                                                                      
                                                       Private                                                                         
                                                       Equity                                            Infrastructure  Other  Total  
 Six months to 30 September 2017                       £m                                                £m              £m     £m     
 Realised profits over value on the disposal           53                                                -               -      53     
 of investments                                                                                                                        
 Unrealised profits on the revaluation of investments  517                                               22              -      539    
 Portfolio income                                                                                                                      
                                                       Dividends                                         2               13     7      22    
                                                       Interest income from investment portfolio         49              -      -      49    
                                                       Fees receivable                                   10              -      -      10    
 Foreign exchange on investments                       84                                                (3)             (8)    73     
 Gross investment return                               715                                               32              (1)    746    
 Fees receivable from external funds                   3                                                 21              -      24     
 Operating expenses                                    (38)                                              (20)            -      (58)   
 Interest received                                                                                                              1      
 Interest paid                                                                                                                  (18)   
 Exchange movements                                                                                                             (21)   
 Other income                                                                                                                   1      
 Operating profit before carried interest                                                                                       675    
 Carried interest                                                                                                                      
                                                       Carried interest and performance fees receivable  64              -      -      64    
                                                       Carried interest and performance fees payable     (81)            -      -      (81)  
 Operating profit                                                                                                               658    
 Income taxes                                                                                                                   -      
 Other comprehensive income                                                                                                            
                                                       Re-measurements of defined benefit plans                                        (3)   
 Total return                                                                                                                   655    
 Net (investment)/divestment                                                                                                           
 Realisations1                                         350                                               -               24     374    
 Cash investment                                       (506)                                             (43)            (23)   (572)  
                                                       (156)                                             (43)            1      (198)  
 Balance sheet                                                                                                                         
 Opening portfolio value at 1 April 2017               4,831                                             706             138    5,675  
 Investment2                                           555                                               43              23     621    
 Value disposed                                        (297)                                             -               (24)   (321)  
 Unrealised value movement                             517                                               22              -      539    
 Other movement (including foreign exchange)           86                                                (6)             (10)   70     
 Closing portfolio value at 30 September 2017          5,692                                             765             127    6,584  
 
 
 1  Investment basis Cash flow statement differs due to timing realisation cash flows in Private Equity.  
 2  Includes capitalised interest and other non-cash investment.                                          
 
 
 Investment basis                                                                                                                        Total                               
                                                                      Private                                                            Continuing  Discontinued                   
                                                                      Equity                                     Infrastructure  Other1  Operations  Operations1,2  Total           
 Six months to 30 September 20161                                     £m                                         £m              £m      £m          £m             £m              
 Realised profits/(losses) over value on the disposal of investments  52                                         (1)             -       51          2              53              
 Unrealised profits on the revaluation of investments                 643                                        76              12      731         1              732             
 Portfolio income                                                                                                                                                                   
                                                                      Dividends                                  6               10      8           24             16       40       
                                                                      Interest income from investment portfolio  19              -       -           19             3        22       
                                                                      Fees receivable                            1               -       -           1              -        1        
 Foreign exchange on investments                                      268                                        5               10      283         17             300             
 Gross investment return                                              989                                        90              30      1,109       39             1,148           
 Fees receivable from external funds                                  5                                          18              -       23          24             47              
 Operating expenses                                                   (35)                                       (19)            -       (54)        (12)           (66)            
 Interest received                                                                                                                       1           -              1               
 Interest paid                                                                                                                           (25)        -              (25)            
 Exchange movements                                                                                                                      9           4              13              
 Other income/(expense)                                                                                                                  8           (1)            7               
 Operating profit before carried interest                                                                                                1,071       54             1,125           
 Carried interest and performance fees                                                                                                                                              
                                                                      Receivable                                 203             -       -           203            1        204      
                                                                      Payable                                    (302)           -       -           (302)          -        (302)    
 Operating profit                                                                                                                        972         55             1,027           
 Income taxes                                                                                                                            (2)         -              (2)             
 Other comprehensive income                                                                                                                                                         
                                                                      Re-measurements of defined                                                     (19)           -        (19)     
                                                                      benefit plans                                                                                                   
 Total return                                                                                                                            951         55             1,006           
 Net divestment/(investment)                                                                                                                                                        
 Realisations3                                                        654                                        12              -       666         3              669             
 Cash investment3                                                     (291)                                      (131)           (8)     (430)       (42)           (472)           
                                                                      363                                        (119)           (8)     236         (39)           197             
 Year to 31 March 2017                                                                                                                                                              
 Balance sheet                                                                                                                                                                      
 Opening portfolio value at 1 April 2016                              3,741                                      527             92      4,360       137            4,497           
 Investment4                                                          548                                        131             29      708         51             759             
 Value disposed                                                       (944)                                      (13)            (10)    (967)       (191)          (1,158)         
 Unrealised value movement                                            1,274                                      59              9       1,342       3              1,345           
 Other movement                                                       212                                        2               18      232         -              232             
 (including foreign exchange)                                                                                                                                                       
 Closing portfolio value at 31 March 2017                             4,831                                      706             138     5,675       -              5,675           
 
 
 1  Comparatives for the six months ended 30 September 2016 have been re-presented to show the results of the retained Debt Management assets, previously shown as discontinued operations, within Other.  
 2  Discontinued operations relate to the Debt Management business sold to Investcorp.                                                                                                                     
 3  Investment basis Cash flow statement differs due to timing of investment and realisation cash flows in Private Equity and Debt Management.                                                             
 4  Includes capitalised interest and other non-cash investment.                                                                                                                                           
 
 
2 Realised profits/(losses) over value on the disposal of investments 
 
 Six months to 30 September 2017    Unquoted                             Quoted              
                                    investments                          investments  Total  
                                    £m                                   £m           £m     
 Realisations                       175                                  -            175    
 Valuation of disposed investments  (162)                                -            (162)  
                                    13                                   -            13     
 Of which:                                                                                   
 -                                  - profit recognised on realisations  14           -      14   
                                    - losses recognised on realisations  (1)          -      (1)  
                                                                         13           -      13   
 
 
 Six months to 30 September 2016    Unquoted                             Quoted              
                                    investments                          investments  Total  
                                    £m                                   £m           £m     
 Realisations                       186                                  20           206    
 Valuation of disposed investments  (180)                                (19)         (199)  
                                    6                                    1            7      
 Of which:                                                                                   
 -                                  - profit recognised on realisations  7            1      8    
                                    - losses recognised on realisations  (1)          -      (1)  
                                                                         6            1      7    
 
 
3 Unrealised profits/(losses) on the revaluation of investments 
 
 Six months to 30 September 2017            Unquoted             Quoted              
                                            investments          investments  Total  
                                            £m                   £m           £m     
 Movement in the fair value of investments  165                  11           176    
 Of which:                                                                           
                                            - unrealised gains   177          11     188   
                                            - unrealised losses  (12)         -      (12)  
                                                                 165          11     176   
 
 
 Six months to 30 September 20161           Unquoted             Quoted              
                                            investments          investments  Total  
                                            £m                   £m           £m     
 Movement in the fair value of investments  44                   48           92     
 Of which:                                                                           
                                            - unrealised gains   93           48     141   
                                            - unrealised losses  (49)         -      (49)  
                                                                 44           48     92    
 
 
 1  Comparatives for the six months ended 30 September 2016 have been re-presented to show the unrealised profits/(losses) on the retained Debt Management assets, previously shown as discontinued operations, as continuing operations. See Note 11.  
 
 
4 Per share information 
 
The calculation of basic earnings per share is based on the profit attributable to shareholders and the average number of
basic shares. When calculating the diluted earnings per share, the weighted average number of shares in issue is adjusted
for the effect of all dilutive share options and awards. 
 
                                                                      6 months                                 6 months         
                                                                      to 30 September                          to 30 September  
                                                                      2017                                     20161            
 Earnings per share (pence)                                                                                                     
 Basic earnings per share                                             68.2                                     106.7            
                                                                      - of which from continuing operations    68.2             101.5  
                                                                      - of which from discontinued operations  -                5.2    
                                                                                                                                
 Diluted earnings per share                                           67.9                                     106.2            
                                                                      - of which from continuing operations    67.9             101.0  
                                                                      - of which from discontinued operations  -                5.2    
                                                                                                                                
 Earnings (£m)                                                                                                                  
 Profit for the period attributable to equity holders of the Company  657                                      1,023            
                                                                      - of which from continuing operations    657              973    
                                                                      - of which from discontinued operations  -                50     
 
 
 1  Comparatives for the six months ended 30 September 2016 have been re-presented to show the results from the retained Debt Management assets, previously shown as discontinued operations, as continuing operations. See Note 11.  
 
 
                                               6 months         6 months         
                                               to 30 September  to 30 September  
                                               2017             2016             
                                               Number           Number           
 Weighted average number of shares in issue                                      
 Ordinary shares                               972,828,742      972,696,599      
 Own shares                                    (9,611,495)      (13,810,391)     
 Basic shares                                  963,217,247      958,886,208      
 Effect of dilutive potential ordinary shares                                    
 Share options and awards                      4,520,532        4,403,571        
 Diluted shares                                967,737,779      963,289,779      
 
 
                                                           30 September  31 March  
                                                           2017          2017      
 Net assets per share (pence)                                                      
 Basic                                                     655           607       
 Diluted                                                   652           604       
 Net assets (£m)                                                                   
 Net assets attributable to equity holders of the Company  6,320         5,836     
 
 
Basic NAV per share is calculated on 964,884,704 shares in issue at 30 September 2017 (31 March 2017: 961,458,801). Diluted
NAV per share is calculated on diluted shares of 969,721,096 at 30 September 2017 (31 March 2017: 966,553,549). 
 
5 Dividends 
 
                                      6 months to   6 months to   6 months to   6 months to   
                                      30 September  30 September  30 September  30 September  
                                      2017          2017          2016          2016          
                                      pence                       pence                       
                                      per share     £m            per share     £m            
 Declared and paid during the period                                                            
 Final dividend                       18.5          178           16.0          154             
                                      18.5          178           16.0          154             
 Proposed interim dividend            8.0           77            8.0           77              
                                                                                                  
 
 
6 Investment portfolio 
 
This section should be read in conjunction with Note 10 on pages 120 to 121 of the Annual report and accounts 2017, which
provides more detail about initial recognition and subsequent measurement of investments at fair value. 
 
                                                                      6 months to                           Year to        
                                                                      30 September 2017                     31 March 2017  
 Non-current                                                          £m                                    £m             
 Opening fair value                                                   1,706                                 1,540          
 Additions from continuing operations                                 277                                   291            
                                                                      - of which loan notes with nil value  (1)            (10)  
 Additions from discontinued operations                               -                                     70             
 Disposals and repayments from continuing operations                  (162)                                 (311)          
 Disposals and repayments from discontinued operations                -                                     (191)          
 Fair value movement from continuing operations                       176                                   262            
 Fair value movement from discontinued operations                     -                                     3              
 Other movements and net cash movements from continuing operations    6                                     71             
 Other movements and net cash movements from discontinued operations  -                                     (19)           
 Closing fair value                                                   2,002                                 1,706          
 Quoted investments                                                   397                                   390            
 Unquoted investments                                                 1,605                                 1,316          
 Closing fair value                                                   2,002                                 1,706          
                                                                                                                                 
 
 
The holding period of 3i's investment portfolio is on average greater than one year. For this reason the portfolio is
classified as non-current. It is not possible to identify with certainty investments that will be sold within one year. 
 
Additions include £10 million (31 March 2017: £11 million) in capitalised interest received by way of loan notes, of which
£1 million (31 March 2017: £10 million) was written down in the period to nil. Included within the Consolidated statement
of comprehensive income is £10 million (31 March 2017: £10 million) of interest income, which reflects the net additions
after write downs noted above, cash income is nil (31 March 2017: £4 million). The capitalisation of prior year accrued
income and non-capitalised accrued income is £1 million (31 March 2017: £5 million). The prior year to 31 March 2017
included £3 million of interest income from discontinued operations. 
 
Other movements and net cash movements include the impact of changes in foreign exchange rates. The prior year to 31 March
2017 included cash returned of £19 million from warehouses used by our Debt Management business. 
 
Quoted investments are classified as Level 1 in the fair value hierarchy and unquoted investments are classified as Level 3
in the fair value hierarchy; see Note 8 for details. 
 
7 Investments in investment entity subsidiaries 
 
Investments in investment entity subsidiaries are accounted for as financial instruments at fair value through profit and
loss. We determine that in the ordinary course of business, the net asset values of an investment entity subsidiary are
considered to be the most appropriate to determine fair value. At each reporting period, we consider whether any additional
fair value adjustments need to be made to the net asset values of the investment entity subsidiaries. These adjustments may
be required to reflect market participants' considerations about fair value that may include, but are not limited to,
liquidity and the portfolio effect of holding multiple investments within the investment entity subsidiary. There was no
particular circumstance to indicate that any fair value adjustment was required and after due consideration we concluded
that the net asset values were the most appropriate reflection of fair value at 30 September 2017. 
 
Level 3 fair value reconciliation - investments in investment entity subsidiaries 
 
                                                        6 months to        Year to        
                                                        30 September 2017  31 March 2017  
 Non-current                                            £m                 £m             
 Opening fair value                                     3,483              2,680          
 Net cash flow to/(from) investment entities            240                (246)          
 Fair value movement on investment entity subsidiaries  396                1,041          
 Transfer of assets to investment entity subsidiaries   37                 8              
 Closing fair value                                     4,156              3,483          
 
 
All investment entity subsidiaries are classified as Level 3 in the fair value hierarchy, see Note 8 for details. 
 
A 5% movement in the closing fair value of investments in investment entity subsidiaries would have an impact of £208
million (31 March 2017: £174 million). 
 
Restrictions 
 
3i Group plc, the ultimate parent company, receives dividend income from its subsidiaries. There are no restrictions on the
ability to transfer funds from these subsidiaries to the Group except for cash balances of £58 million (31 March 2017: £56
million) held in escrow in investment entity subsidiaries for carried interest payable. 
 
Support 
 
3i Group plc provides, where necessary, ongoing support to its investment entity subsidiaries for the purchase of portfolio
investments. During the period, there were net cash flows from the Group as noted in the table above. 
 
8 Fair values of assets and liabilities 
 
This section should be read in conjunction with Note 12 on pages 122 to 124 of the Annual report and accounts 2017 which
provides more detail about accounting policies adopted, the definitions of the three levels of fair value hierarchy,
valuation methods used in calculating fair value, and the valuation framework which governs oversight of valuations. There
have been no changes in the accounting policies adopted or the valuation methodologies used. 
 
Valuation 
 
The Group classifies financial instruments measured at fair value in the investment portfolio according to the following
hierarchy: 
 
 Level    Fair value input description                                                                                                                   Financial instruments                             
 Level 1  Quoted prices (unadjusted) from active markets                                                                                                 Quoted equity instruments                         
 Level 2  Inputs other than quoted prices included in Level 1 that are observable either directly (ie as prices) or indirectly (ie derived from prices)  Derivative financial instruments                  
 Level 3  Inputs that are not based on observable market data                                                                                            Unquoted equity instruments and loan instruments  
 
 
The table below shows the classification of financial instruments held at fair value into the valuation hierarchy at 30
September 2017: 
 
                                   As at 30 September 2017  As at 31 March 2017  
                                   Level 1                  Level 2              Level 3  Total  Level 1  Level 2  Level 3  Total  
                                   £m                       £m                   £m       £m     £m       £m       £m       £m     
 Quoted investments                397                      -                    -        397    390      -        -        390    
 Unquoted investments              -                        -                    1,605    1,605  -        -        1,316    1,316  
 Investments in investment entity  -                        -                    4,156    4,156  -        -        3,483    3,483  
 subsidiaries                                                                                                                      
 Derivative financial instruments  -                        3                    -        3      -        -        -        -      
 Total                             397                      3                    5,761    6,161  390      -        4,799    5,189  
 
 
We determine that in the ordinary course of business, the net asset values of an investment entity subsidiary are
considered to be the most appropriate to determine fair value. The underlying portfolio is valued under the same
methodology as directly held investments, with any other assets or liabilities within investment entity subsidiaries valued
in accordance with the Group's accounting policies. Note 7 details the Directors' considerations about the fair value of
the underlying investment entity subsidiaries. 
 
The fair values of the Group's other financial assets and liabilities are not materially different from their carrying
values with the exception of loans and borrowings. The fair value of loans and borrowings is £722 million (31 March 2017:
£741 million), determined with reference to their published market prices. The carrying value of the loans and borrowings
is £575 million (31 March 2017: £575 million). 
 
Level 3 fair value reconciliation - unquoted investments 
 
                                                                      Six months to                         Year to   
                                                                      30 September                          31 March  
                                                                      2017                                  2017      
                                                                      £m                                    £m        
 Opening fair value                                                   1,316                                 1,243     
 Additions from continuing operations                                 277                                   213       
                                                                      - of which loan notes with nil value  (1)       (10)  
 Additions from discontinued operations                               -                                     70        
 Disposals and repayments from continuing operations                  (162)                                 (292)     
 Disposals and repayments from discontinued operations                -                                     (191)     
 Fair value movement from continuing operations                       165                                   224       
 Fair value movement from discontinued operations                     -                                     3         
 Other movements and net cash movements from continuing operations    10                                    75        
 Other movements and net cash movements from discontinued operations  -                                     (19)      
 Closing fair value                                                   1,605                                 1,316     
                                                                                                                            
 
 
Unquoted investments valued using Level 3 inputs also had the following impact on the Consolidated statement of
comprehensive income: realised profits over value on disposal of investment of £13 million (September 2016: £6 million),
dividend income of £8 million (September 2016: £4 million) and foreign exchange gains of £7 million (September 2016: £55
million). 
 
Level 3 inputs are sensitive to assumptions made when ascertaining fair value as described in the Portfolio valuation - an
explanation section on pages 158 to 159 in the Annual report and accounts 2017. On an IFRS basis, of the unquoted assets
held at 30 September 2017 classified as Level 3, 41% (31 March 2017: 33%) were valued using a multiple of earnings and the
remaining 59% (31 March 2017: 67%) were valued using alternative valuation methodologies. 
 
Assets move between Level 1 and Level 3 primarily when an unquoted equity investment lists on a quoted market exchange.
There were no transfers in or out of Level 3 in the period. 
 
Valuation multiple - The valuation multiple is the main assumption applied to a multiple of earnings based valuation. The
multiple is derived from comparable listed companies and relevant market transaction multiples. Companies in the same
industry and geography and, where possible, with a similar business model and profile are selected and their valuation
multiple is then adjusted for factors including liquidity risk, growth potential and relative performance. Multiples are
also adjusted to reflect our longer term view of performance through the cycle or our exit assumptions. 
 
The value weighted average multiple used when valuing the portfolio at 30 September 2017 was 11.28x (31 March 2017:
10.23x). 
 
If the multiple used to value each unquoted investment valued on an earnings multiple basis as at 30 September 2017
decreased by 5%, the investment portfolio value would decrease by £38 million (31 March 2017: £18 million) or 2% (31 March
2017: 1%). If the same sensitivity was applied to the underlying portfolio held by investment entity subsidiaries, this
would have a negative impact of £257 million (31 March 2017: £224 million) or 6% (31 March 2017: 6%). If the multiple
increased by 5% then the investment portfolio value would increase by £38 million (31 March 2017: £16 million) or 2% (31
March 2017: 1%). If the same sensitivity was applied to the underlying portfolio held by investment entity subsidiaries,
this would have a positive impact of £261 million (31 March 2017: £215 million) or 6% (31 March 2017: 5%). 
 
Alternative valuation methodologies - There are a number of alternative investment valuation methodologies used by the
Group, for reasons specific to individual assets. The details of such valuation methodologies, and the inputs that are
used, are given in the Portfolio valuation - an explanation section on pages 158 to 159 in the Annual report and accounts
2017. Each methodology is used for a proportion of assets by value, and at 30 September 2017 the following techniques were
used under an IFRS basis: 51% other (which includes DCF) and 8% industry metric. If the value of all of the investments
under these methodologies moved by 5%, this would have an impact on the investment portfolio of £47 million (31 March 2017:
£44 million) or 3% (31 March 2017: 3%). If the same sensitivity was applied to the underlying portfolio held by investment
entity subsidiaries, this would have an impact of £5 million (31 March 2017: £7 million) or 0.1% (31 March 2017: 0.2%). 
 
9 Contingent liabilities 
 
The Company has provided a guarantee to the Trustees of the 3i Group Pension Plan in respect of liabilities of 3i plc to
the Plan. 3i plc is the sponsor of the 3i Group Pension Plan. On 4 April 2012 the Company transferred eligible assets (£150
million of ordinary shares in 3i Infrastructure plc) as defined by an agreement with a wholly owned subsidiary of the
Group. The Company will retain all income and capital rights in relation to the 3i Infrastructure plc shares, as eligible
assets, unless the Company becomes insolvent or fails to comply with material obligations in relation to the agreement with
the Trustees, all of which are under its control. The fair value of eligible assets held by this subsidiary at 30 September
2017 was £273 million (31 March 2017: £265 million). As part of the latest triennial valuation of the pension scheme, the
Company has agreed to pay up to £50 million to the scheme if the Group's gearing increases above 20%, gross debt above £1
billion or net assets fall below £2 billion. If gearing, gross debt or net asset limits noted are reached, the Group may be
required to increase the potential cover provided by the contingent asset arrangement until the gearing, gross debt or net
assets improve. 
 
At 30 September 2017, there was no material litigation outstanding against the Company or any of its subsidiary
undertakings. 
 
10 Related parties 
 
All related party transactions that took place in the half year to 30 September 2017 are consistent in nature with the
disclosures in Note 29 on pages 140 to 143 of the Annual report and accounts 2017. Related party transactions which took
place in the period and materially affected performance or the financial position of the Group, together with any material
changes in related party transactions as described in the Annual report and accounts 2017 that could materially affect the
performance or the financial position of the Group are detailed below. 
 
Limited partnerships 
 
The Group manages a number of external funds which invest through limited partnerships. Group companies act as the general
partners of these limited partnerships and exert significant influence over them. The following amounts have been
recognised in respect of these limited partnerships: 
 
 Consolidated statement of comprehensive income    Six months to  Six months to  
                                                   30 September   30 September   
                                                   2017           2016           
                                                   £m             £m             
 Carried interest and performance fees receivable  64             205            
 Fees receivable from external funds               13             14             
 
 
 Consolidated statement of financial position      30 September  31 March  
                                                   2017          2017      
                                                   £m            £m        
 Carried interest and performance fees receivable  430           356       
 
 
Investments 
 
The Group makes investments in the equity of unquoted and quoted investments where it does not have control but may be able
to participate in the financial and operating policies of that company. IFRS presumes that it is possible to exert
significant influence when the equity holding is greater than 20%. The Group has taken the investment entity exception as
permitted by IFRS 10 and has not equity accounted for these investments, in accordance with IAS 28, but they are related
parties. The total amounts included for investments where the Group has significant influence but not control are as
follows: 
 
 Consolidated statement of comprehensive income             Six months to  Six months to  
                                                            30 September   30 September   
                                                            2017           20161          
                                                            £m             £m             
 Realised profit over value on the disposal of investments  9              -              
 Unrealised profits on the revaluation of investments       25             29             
 Portfolio income                                           5              7              
 Profits for the period from discontinued operations        -              30             
 
 
 Consolidated statement of financial position  30 September  31 March  
                                               2017          2017      
                                         

- More to follow, for following part double click  ID:nRSP6442Wd

Recent news on 3i

See all news