REG - FDM Group plc - Half-year Report
RNS Number : 3421GFDM Group (Holdings) plc23 July 2019FDM Group (Holdings) plc
Interim Results
FDM Group (Holdings) plc ("the Company") and its subsidiaries (together "the Group" or "FDM"), today announces its Interim Results for the six months ended 30 June 2019.
30 June 2019
30 June 2018
Restated
for IFRS 16 1
% change
Revenue
£134.4m
£117.8m
+14%
Mountie revenue
£132.6m
£114.6m
+16%
Adjusted operating profit2
£27.0m
£25.2m1
+7%
Profit before tax
£24.9m
£22.9m1
+9%
Adjusted profit before tax2
£26.6m
£24.9m1
+7%
Basic earnings per share
17.6p
16.3p1
+8%
Adjusted basic earnings per share2
18.9p
17.8p1
+6%
Interim dividend per share
16.0p
14.5p
+10%
Cash flows generated from operations
£21.3m
£19.5m1
+9%
Cash conversion3
85.7%
85.4%1
+0%
Net cash position at period end
£28.7m
£29.8m
-4%
· Strong financial performance, in line with the Board's expectations whilst maintaining our investment for growth
· Mounties assigned to client sites at week 264 were up 13% at 3,846 (2018: 3,416)
· Mountie utilisation rate5 for the six months to 30 June 2019 was 96.1% (2018: 97.2%)
· Growth in Mountie headcount and revenue across all 4 operating regions; Mounties placed for the first time in the Netherlands and good progress in Australia following recent investment
· Non-core revenue generated from contractors continues its managed decline, down 44%
· Good level of new business wins, with 40 new clients secured globally (2018: 38)
· Further sector diversification, with 68% of new clients from non-financial services (2018: 66%), including a growing presence in energy and resources
· 1,008 training completions in 2019, a 4% increase (2018: 965)
· Interim dividend of 16.0 pence per share, an increase of 10% on 2018 (14.5 pence)
1The Company has restated comparative figures following the adoption of IFRS 16 'Leases' at 1 January 2019. See Note 5 for more information.
2 The adjusted operating profit and adjusted profit before tax are calculated before performance share plan expenses (including social security costs). The adjusted basic earnings per share is calculated before the impact of performance share plan expenses (including social security costs and associated deferred tax).
3 Cash conversion is calculated by dividing cash flows generated from operations by profit before tax.
4 Week 26 in 2019 commenced on 24 June 2019 (2018: week 26 commenced on 25 June 2018).
5 Utilisation rate is calculated as the ratio of cost of utilised Mounties to the total Mountie payroll cost.
Rod Flavell, Chief Executive Officer, said:
"The first half has seen a strong financial performance and a good level of new client wins across a range of industries. During the second quarter we experienced lower activity in the UK government sector, in response to political uncertainties, and from a small number of financial services clients, primarily in North America. Current activity levels across both of these geographies are encouraging.
We continue to be successful in diversifying our activities and client base across an increasing range of geographies, technologies and industry sectors. We have a strong financial position and are well placed to evolve our investment plans for each of the geographic markets in which we operate in line with local market conditions.
We remain confident in both the outturn for the full year and continued progress thereafter."
Enquiries
For further information:
FDM
Rod Flavell - CEO
Mike McLaren - CFO
020 7067 0000 (today)
0203 056 8240 (thereafter)
Nick Oborne (financial public relations)
07850 127526
Forward-looking statements
This Interim Report contains statements which constitute "forward-looking statements". Although the Group believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to be correct. Because these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.
About FDM
Our mission is to bring people and technology together, creating and inspiring exciting careers that shape our digital future.
The Group's principal business activities involve recruiting, training and deploying its own permanent IT and business consultants (Mounties) at client sites. The Group also supplies contractors to clients, either to supplement its own employed consultants' skill sets or to provide additional experience where required. FDM specialises in a range of technical and business disciplines including Development, Testing, IT Service Management, Project Management Office, Data Services, Business Analysis, Business Intelligence, Cyber Security and Robotic Process Automation.
The FDM Careers Programme bridges the gap for graduates, ex-Forces and returners to work, providing them with the training and experience required to successfully launch or re-launch their careers. FDM has dedicated training centres and sales operations located in London, Leeds, Glasgow, Birmingham, New York NY, Reston VA, Charlotte NC, Austin TX, Toronto, Frankfurt, Singapore, Hong Kong, Beijing and Sydney. FDM also operates in Ireland, France, Switzerland, Austria, Denmark, Spain, Luxembourg, the Netherlands and South Africa.
Together, FDM is made up of a collective of 5,000 people, from a multitude of different backgrounds, life experiences and cultures. FDM is a strong advocate of diversity and inclusion in the workplace and the strength of its brand lies in the talent within.
Interim Management Review
Overview
We delivered a good performance for the six months ended 30 June 2019 in the face of more challenging conditions in the second quarter, particularly in the UK government sector and financial services in North America. We ended the half year with 3,846 Mounties placed with clients, up 13% on the first half of 2018, and delivered an adjusted profit before tax of £26.6 million, up 7% on the equivalent period in 2018. Our cash performance was in line with our targeted parameters and after paying final dividends of £16.8 million in June 2019, we ended the period with cash of £28.7 million.
Strategy
We continued to make good progress in delivering on our four key strategic objectives in the first half of 2019:
(i) Attract, train and develop high-calibre Mounties
1,008 individuals completed training, an increase of 4% on the equivalent period in 2018 (2018: 965).
(ii) Invest in leading-edge training facilities
Our Sydney Academy opened on 1 February 2019, situated within the Barangaroo Development, and aims to become Australia's first large-scale carbon neutral precinct, ensuring long term sustainability. The Academy provides 76 training seats and is a centre for Sales, Recruitment, Marketing and HR. Our leveraging of pop-up centres continues to prove very successful, they are quick to establish and offer flexible availability to meet local candidate and client demand.
(iii) Grow and diversify our client base
During the period we secured 40 new clients (2018: 38) of which 68% were from non-financial services sectors (2018: 66%).
(iv) Expand our geographic presence
Growth in Mountie headcount and revenue was achieved across all four of our operating regions in the first half of 2019, whilst FDM placed Mounties for the first time in the Netherlands. An overview of the financial performance and development in each of our markets is set out below.
Market review
UK and Ireland
Mounties placed on client sites at week 26 were 2,015, an increase of 9% over 1,847 at week 26 2018. Mountie revenue for the six month period to 30 June 2019 grew by 11% to £68.3 million (2018: £61.4 million). Adjusted operating profit increased by 3% to £18.8 million (restated 2018: £18.3 million).
The second quarter saw reduced demand from some UK government clients in advance of clarity over Brexit and leadership changes. Our growing presence in the energy and resources sector has been pleasing while we have also seen increased demand from the insurance sector, particularly around machine learning and AI.
We continue to operate a pop-up training centre in Birmingham to tap into the graduate and client market in the area.
North America
Mounties placed on client sites at week 26 were 1,205, an increase of 17% over 1,033 at week 26 2018. Mountie revenue for the six month period to 30 June 2019 grew by 22% to £46.5 million (2018: £38.1 million). Adjusted operating profit increased by 17% to £7.7 million (restated 2018: £6.6 million).
In the second quarter we saw lower demand from some financial services clients as their businesses respond to market conditions. Current activity levels in this region are encouraging.
We have successfully run rolling pop-up training centres in Austin and Charlotte during the period as we look to establish a footprint in those regions. In addition to having training facilities we have created a dedicated recruitment hub in Charlotte focussed on recruiting graduates across the US.
EMEA (Europe, Middle East and Africa, excluding UK and Ireland)
Mounties placed on client sites at week 26 were 190, an increase of 14% over 167 at week 26 2018. Mountie revenue for the six month period to 30 June 2019 grew by 15% to £7.6 million (2018: £6.6 million). Adjusted operating profit increased by 100% to £1.0 million (restated 2018: £0.5 million).
At the backend of 2018 we started to train locally in the Netherlands to meet specific client demand. This has continued into 2019. There has also been good demand in Luxembourg as we continue to expand into mainland Europe.
APAC (Asia Pacific)
Mounties placed on client sites at week 26 were 436, an increase of 18% over 369 at week 26 2018. Mountie revenue for the six month period to 30 June 2019 grew by 20% to £10.2 million (2018: £8.5 million). The adjusted operating loss increased by £0.4 million to £0.5 million (restated 2018: £0.1 million) as we continue to invest in the Group's newest permanent training facility in Sydney.
Our Australian business continues to grow with further client wins and good headcount growth in the period. Across the region we added 10 new clients. We operated a pop-up centre in Beijing and we have strengthened the Singapore office with experienced hires from within the Group.
Financial Review
Group results
Summary income statement
Six months to
30 June 2019
£m
Six months to
30 June 2018
£m
% change
Mountie revenue
132.6
114.6
+16%
Contractor revenue
1.8
3.2
-44%
Revenue
134.4
117.8
+14%
Six months to
30 June 2019
£m
Six months to
30 June 2018
Restated
£m
% change
Adjusted operating profit
27.0
25.2
+7%
Adjusted profit before tax
26.6
24.9
+7%
Profit before tax
24.9
22.9
+9%
Six months to
30 June 2019
Pence per share
Six months to
30 June 2018
Pence per share
Restated
% change
Adjusted basic earnings per share
18.9
17.8
+6%
Basic earnings per share
17.6
16.3
+8%
Mountie revenue increased by 16% to £132.6 million (2018: £114.6 million). On a constant currency basis, Mountie revenue increased by 14%. As planned, contractor revenue decreased by 44% to £1.8 million (2018: £3.2 million). The Group's strategy remains focussed on growing Mountie numbers and revenues whilst contractor revenues will remain ancillary to the Group.
Mounties assigned to client sites at week 26 2019 totalled 3,846, an increase of 13% from 3,416 at week 26 2018 and an increase of 3% from 3,747 at week 52 2018. At week 26 our ex-Forces programme accounted for 276 ex-Forces Mounties deployed worldwide (week 26 2018: 286). Our Getting Back to Business programme had 95 deployed at week 26 2019 (week 26 2018: 72).
An analysis of Mountie revenue and headcount by region is set out in the table below:
Six months to 30 June
2019
Mountie revenue
£m
Six months to 30 June
2018
Mountie revenue
£m
Year to
31 December 2018
Mountie
revenue
£m
2019
Mounties
assigned to
client site
at week 26
2018
Mounties
assigned to
client site
at week 26
2018
Mounties
assigned to
client site
at week 52
UK and Ireland
68.3
61.4
126.1
2,015
1,847
2,004
North America
46.5
38.1
81.4
1,205
1,033
1,196
EMEA
7.6
6.6
13.5
190
167
162
APAC
10.2
8.5
18.0
436
369
385
132.6
114.6
239.0
3,846
3,416
3,747
Adjusted group operating margin has decreased to 20.1% (restated 2018: 21.4%), reflecting the increase in our overheads in the period to £39.8 million (restated 2018: £34.5 million) as we continue to invest in our people and infrastructure and diversify our target markets to underpin future growth.
Restated comparative figures
The Group has adopted IFRS 16 'Leases' applying the full retrospective transition approach and has restated the 2018 results as a result. Under IFRS 16 a liability and a right-of-use asset are recognised at the inception of the lease, the lease liability being the present value of future lease payments. The charge to the Income Statement comprises i) an interest expense on the lease liability (included within finance expense) and ii) a depreciation expense on the right-of-use asset (included within operating costs).
Application of the new standard on the Income Statement for the six months to 30 June 2018 resulted in operating costs decreasing by £0.2 million and finance expense increasing by £0.3 million. As at 31 December 2018 there was an increase in assets of £13.9 million and liabilities of £15.3 million on the Statement of Financial Position, with a corresponding £1.4 million reduction in retained earnings.
Adjusting items
The Group presents adjusted results, in addition to the statutory results, as the Directors consider that they provide an indication of underlying performance. The adjusted results are stated before performance share plan expenses including associated taxes (where applicable).
The performance share plan expenses including social security costs were £1.7 million in the six months to 30 June 2019 (2018: £2.0 million). Details of the performance share plan are set out in note 13 to the Condensed Consolidated Interim Financial Statements.
Net finance expense
Finance expense costs include lease liability interest of £0.4 million (restated 2018: £0.3 million). The Group continues to have no borrowings. The reduction in other finance expense in the period is as a result of no longer incurring non-utilisation charges on the undrawn element of the Group's revolving credit facility. The Group's revolving credit facility expired on 14 August 2018 and was not renewed given the Group's strong cash position.
Taxation
The tax charge of £5.8 million represents the effective tax charge on the Group profit before tax at the Group's effective tax rate of 23.2% (restated 2018: 23.3%). The effective rate is higher than the underlying UK rate because of profits earned in higher tax jurisdictions.
Earnings per share
The basic earnings per share increased in the period to 17.6 pence (restated 2018: 16.3 pence), whilst adjusted basic earnings per share was 18.9 pence (restated 2018: 17.8 pence). Diluted earnings per share was 17.6 pence (restated 2018: 16.2 pence).
Dividend
An interim dividend of 16.0 pence per ordinary share (2018: 14.5 pence) was declared by the Directors on 22 July 2019 and will be payable on 20 September 2019 to holders of record on 23 August 2019. The Board continues to follow a progressive dividend policy, its aim being to steadily increase the Group's base dividend, on an annual basis, approximately in line with the growth in the Group's earnings per share.
Cash flow and Statement of Financial Position
Net cash flow from operating activities increased from £14.1 million (restated) in the half year to 30 June 2018 to £17.1 million in the first six months to 30 June 2019. The Group's cash balance decreased to £28.7 million as at 30 June 2019 (2018: £29.8 million), impacted by an outflow of £2.8 million in respect of an investment by the Group in its own shares following a share buy-back (see note 14).
Cash conversion for the period was 85.7%, consistent with 85.4% (restated) for the comparative prior period.
Included within trade and other receivables is accrued income of £9,385,000 (June 2018: £3,617,000). The increase in the accrued income balance as at 30 June 2019 is primarily due to a delay in invoicing at the half year. The balance represents approximately two weeks of outstanding timesheets for work carried out in June, approved by our customers and subsequently invoiced in July.
Related party transactions
Details of related party transactions are included in note 15 to the Condensed Interim Financial Statements.
Principal risks facing the business
The Group faces a number of risks and uncertainties which could have a material impact upon its long-term performance. The principal risks and uncertainties faced by the Group are set out in the Annual Report and Accounts for the year ended 31 December 2018 on pages 46 to 52.
Should the UK leave the European Union, either at the end of October 2019 or otherwise, we believe that our business model is resilient against many of the threats and uncertainties which are commonly perceived to arise from Brexit.
We have a diversified global geographical footprint and our businesses in each of our territories (including the UK and other EU countries) are self-sufficient and well-established. They have their own local management teams, and recruit Mounties largely from within the territories in which they operate. We are not reliant on moving employees to or from the EU and do not expect to be significantly impacted by any changes to the arrangements for the free movement of workers between the EU and the UK.
The Board recognises that some of FDM's clients, and the economic conditions in the UK and EU, could be adversely impacted by the effects of Brexit, which could affect the spending decisions of some clients. Whilst certain scenarios are outside of the Group's control, we believe that FDM's business model is flexible, and the agile resource represented by our Mounties can be attractive to clients during times of economic or political uncertainty, which could potentially result in an increased demand for our services. These factors, together with FDM's strong cash and financial position, give the Board confidence that FDM can respond appropriately to ameliorate the effect of adverse conditions which may follow Brexit.
The Board
With effect from 5 March 2019 David Lister, at the time already a Non-Executive Director of the Company, took over from Ivan Martin as Chairman of the Board. The Board is taking this opportunity to refresh its agenda and to enhance its focus on the Group's strategy. The search for an additional Non-Executive Director is ongoing.
Summary and outlook
We are pleased with FDM's financial performance for the six months to 30 June 2019 and the Board anticipates that the Group's results for the full year will be in line with its expectations.
By order of the Board
Rod Flavell
Chief Executive Officer
Mike McLaren
Chief Financial Officer
22 July 2019
Condensed Consolidated Income Statement
for the six months ended 30 June 2019
Six months to 30 June 2019
Six months
to 30 June
2018
Restated
Year ended
31 December 2018
Restated
Note
£000
£000
£000
Revenue
134,396
117,827
244,910
Cost of sales
(69,314)
(60,095)
(125,875)
Gross profit
65,082
57,732
119,035
Administrative expenses
(39,846)
(34,538)
(70,210)
Operating profit
25,236
23,194
48,825
Finance income
97
63
140
Finance expense
(433)
(407)
(763)
Net finance expense
(336)
(344)
(623)
Profit before income tax
24,900
22,850
48,202
Taxation
8
(5,784)
(5,329)
(11,252)
Profit for the period
19,116
17,521
36,950
Earnings per ordinary share
pence
pence
pence
Basic
10
17.6
16.3
34.2
Diluted
10
17.6
16.2
33.7
Condensed Consolidated Statement of Comprehensive Income
for the six months ended 30 June 2019
Six months to 30 June 2019
Six months to 30 June 2018
Restated
Year ended
31 December 2018
Restated
£000
£000
£000
Profit for the period
19,116
17,521
36,950
Other comprehensive income
Items that may be subsequently reclassified to profit or loss
Exchange differences on retranslation of foreign operations
(net of tax)
721
167
630
Total other comprehensive income
721
167
630
Total comprehensive income for the period
19,837
17,688
37,580
Condensed Consolidated Statement of Financial Position
as at 30 June 2019
30 June
2019
30 June
2018
Restated
31 December
2018
Restated
Note
£000
£000
£000
Non-current assets
Right-of-use assets
18,920
15,601
14,045
Property, plant and equipment
7,360
5,261
6,117
Intangible assets
19,732
19,322
19,409
Deferred income tax assets
1,988
3,409
2,692
48,000
43,593
42,263
Current assets
Trade and other receivables
11
45,577
38,791
37,152
Cash and cash equivalents
12
28,659
29,758
33,907
74,236
68,549
71,059
Total assets
122,236
112,142
113,322
Current liabilities
Trade and other payables
23,214
24,327
23,070
Lease liabilities
5,474
4,571
4,656
Current income tax liabilities
3,707
3,528
3,166
32,395
32,426
30,892
Non-current liabilities
Lease liabilities
19,290
15,435
13,485
19,290
15,435
13,485
Total liabilities
51,685
47,861
44,377
Net assets
70,551
64,281
68,945
Equity attributable to owners of the parent
Share capital
1,091
1,082
1,083
Share premium
9,582
8,705
8,771
Capital redemption reserve
52
52
52
Own shares reserve
(8,213)
(4,224)
(4,562)
Translation reserve
2,142
958
1,421
Other reserves
3,830
6,511
6,310
Retained earnings
62,067
51,197
55,870
Total equity
70,551
64,281
68,945
Condensed Consolidated Statement of Cash Flows
for the six months ended 30 June 2019
Six months
to 30 June
2019
Six months
to 30 June 2018
Restated
Year ended 31 December 2018
Restated
Note
£000
£000
£000
Cash flows from operating activities
Profit before tax for the period
24,900
22,850
48,202
Adjustments for:
Depreciation and amortisation
2,956
2,373
4,934
Loss on disposal of non-current assets
1
-
3
Finance income
(94)
(63)
(140)
Finance expense
430
407
763
Share-based payment charge (including associated social security costs)
1,718
2,044
2,972
Increase in trade and other receivables
(8,426)
(8,629)
(7,013)
(Decrease)/ increase in trade and other payables
(148)
538
(439)
Cash flows generated from operations
21,337
19,520
49,282
Interest received
94
63
140
Income tax paid
(4,290)
(5,464)
(11,407)
Net cash flow from operating activities
17,141
14,119
38,015
Cash flows from investing activities
Acquisition of property, plant and equipment
(2,140)
(913)
(2,684)
Acquisition of intangible assets
(5)
-
(16)
Net cash used in investing activities
(2,145)
(913)
(2,700)
Cash flows from financing activities
Proceeds from issuance of ordinary shares
9
7
8
Principal elements of lease payments
(2,089)
(1,615)
(3,732)
Interest elements of lease payments
(405)
(339)
(632)
Lease incentives received
1,933
-
-
Payment for shares bought back
(2,844)
(3,409)
(3,664)
Finance costs paid
(25)
(60)
(94)
Dividends paid
9
(16,783)
(15,086)
(30,718)
Net cash used in financing activities
(20,204)
(20,502)
(38,832)
Exchange (losses)/ gains on cash and cash equivalents
(40)
208
578
Net decrease in cash and cash equivalents
(5,248)
(7,088)
(2,939)
Cash and cash equivalents at beginning of period
33,907
36,846
36,846
Cash and cash equivalents at end of period
28,659
29,758
33,907
Condensed Consolidated Statement of Changes in Equity
for the six months ended 30 June 2019
Share
capital
Share
premium
Capital redemption reserve
Own shares reserve
Translation
reserve
Other reserves
Retained
earnings
Total
equity
£000
£000
£000
£000
£000
£000
£000
£000
Balance at 1 January 2019 Restated
1,083
8,771
52
(4,562)
1,421
6,310
55,870
68,945
Profit for the period
-
-
-
-
-
-
19,116
19,116
Other comprehensive income for the period
-
-
-
-
721
-
-
721
Total comprehensive income for the period
-
-
-
-
721
-
19,116
19,837
Share-based payments (note 13)
-
-
-
-
-
1,387
-
1,387
Transfer to retained earnings
-
-
-
-
-
(3,867)
3,867
-
New share issue
8
811
-
-
-
-
-
819
Own shares bought back (note 13)
-
-
-
(3,747)
-
-
-
(3,747)
Own shares sold
-
-
-
96
-
-
(3)
93
Dividends (note 9)
-
-
-
-
-
-
(16,783)
(16,783)
Total transactions with owners, recognised directly in equity
8
811
-
(3,651)
-
(2,480)
(12,919)
(18,231)
Balance at 30 June 2019
1,091
9,582
52
(8,213)
2,142
3,830
62,067
70,551
Condensed Consolidated Statement of Changes in Equity (continued)
for the six months ended 30 June 2018 (Restated)
Share
capital
Share
premium
Capital redemption reserve
Own shares reserve
Translation
reserve
Other reserves
Retained
earnings
Total
equity
£000
£000
£000
£000
£000
£000
£000
£000
Balance at 1 January 2018
1,075
7,873
52
-
791
6,148
47,122
63,061
Profit for the period
-
-
-
-
-
-
17,521
17,521
Other comprehensive income for the period
-
-
-
-
167
-
-
167
Total comprehensive income for the period
-
-
-
-
167
-
17,521
17,688
Share-based payments (note 13)
-
-
-
-
-
2,003
-
2,003
Transfer to retained earnings
-
-
-
-
-
(1,640)
1,640
-
New share issue
7
832
-
-
-
-
-
839
Own shares bought back (note 13)
-
-
-
(4,224)
-
-
-
(4,224)
Dividends (note 9)
-
-
-
-
-
-
(15,086)
(15,086)
Total transactions with owners, recognised directly in equity
7
832
-
(4,224)
-
363
(13,446)
(16,468)
Balance at 30 June 2018
1,082
8,705
52
(4,224)
958
6,511
51,197
64,281
Condensed Consolidated Statement of Changes in Equity (continued)
for the year ended 31 December 2018 (Restated)
Share
capital
Share
premium
Capital redemption reserve
Own
shares reserve
Translation
reserve
Other reserves
Retained
earnings
Total
equity
£000
£000
£000
£000
£000
£000
£000
£000
Balance at 1 January 2018
1,075
7,873
52
-
791
6,148
47,122
63,061
Profit for the year
-
-
-
-
-
-
36,950
36,950
Other comprehensive income for the year
-
-
-
-
630
-
-
630
Total comprehensive income for the year
-
-
-
-
630
-
36,950
37,580
Share-based payments (Note 13)
-
-
-
-
-
2,678
-
2,678
Transfer to retained earnings
-
-
-
(2,516)
2,516
-
New share issue
8
898
-
-
-
-
-
906
Own shares bought back (note 13)
-
-
-
(4,562)
-
-
-
(4,562)
Dividends (note 9)
-
-
-
-
-
-
(30,718)
(30,718)
Total transactions with owners, recognised directly in equity
8
898
-
(4,562)
-
162
(28,202)
(31,696)
Balance at 31 December 2018
1,083
8,771
52
(4,562)
1,421
6,310
55,870
68,945
Notes to the Condensed Consolidated Interim Financial Statements
1 General information
The Group is an international professional services provider focusing principally on IT, specialising in the recruitment, training and deployment of its own permanent IT and business consultants.
The Company is a public limited company incorporated and domiciled in the UK with a Premium Listing on the London Stock Exchange. The Company's registered office is 3rd Floor, Cottons Centre, Cottons Lane, London SE1 2QG and its registered number is 07078823.
These Condensed Interim Financial Statements were approved for issue by the Board of Directors of the Group on 22 July 2019. They have not been audited, but have been subject to an independent review by PricewaterhouseCoopers LLP, whose independent report is included on pages 25 and 26.
These Condensed Interim Financial Statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006. The Annual Report and Accounts for the year ended 31 December 2018 was approved by the Board of Directors of the Group on 5 March 2019 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.
2 Basis of preparation
These Condensed Interim Financial Statements for the six months ended 30 June 2019 have been prepared in accordance with the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority and IAS 34 'Interim Financial Reporting' as adopted by the European Union. These Condensed Interim Financial Statements should be read in conjunction with the Annual Report and Accounts for the year ended 31 December 2018, which has been prepared in accordance with IFRSs as adopted by the European Union.
Going concern basis
The Group's continued and forecast global growth, positive operating cash flow and liquidity position, together with its distinctive business model and training facilities, have enabled the Group to manage its business risks. The Group's forecasts and projections show that it will continue to operate with adequate cash resources and within the current working capital facilities.
Having reassessed the principal risks, the Directors consider it appropriate to adopt the going concern basis of accounting in preparing the interim financial information.
3 Significant accounting policies
These Condensed Interim Financial Statements have been prepared in accordance with the accounting policies, methods of computation and presentation adopted in the financial statements for the year ended 31 December 2018, except for the estimation of income tax (see note 8) and the adoption of IFRS 16 'Leases'.
The Group had to change its accounting policies and made retrospective adjustments as a result of adopting IFRS 16 'Leases'. The impact of adopting the leasing standard and the new accounting policies are disclosed in note 5.
4 Significant accounting estimate
The preparation of the Group's Condensed Interim Financial Statements requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities, at the end of the reporting period. Uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset and liability affected in future periods. The following is considered to be the Group's significant estimate:
Share-based payment charge
A share-based payment charge is recognised in respect of share awards based on the Directors' best estimate of the number of shares that will vest based on the performance conditions of the awards, which comprise adjusted earnings per share growth and the number of employees that will leave before vesting. The charge is calculated based on the fair value on the grant date using the Black Scholes model and is expensed over the vesting period.
The estimates and assumptions applied in the Condensed Interim Financial Statements, including the key sources of estimation uncertainty, were the same as those applied in the Group's Annual Report for the year ended 31 December 2018, with the following exception:
· The estimate of the provision for income taxes, is determined in the interim financial statements using the estimated average annual effective income tax rate applied to the pre-tax income of the interim period.
No individual judgements have been made that have a significant impact on the financial statements.
5 Adoption of IFRS 16 'Leases'
Under IFRS 16 'Leases', a liability and an asset are recognised at the inception of the lease, the lease liability being the present value of future lease payments. A right-of-use asset is recognised as the same amount adjusted for any lease incentives received. The charge to the Income Statement comprises i) an interest expense on the lease liability (included within finance costs) and ii) a depreciation expense on the right-of-use asset (included within operating costs).
The liabilities are measured at the present value of the remaining lease payments, discounted using the lessee company's incremental borrowing rate at the time. The associated right-of-use assets for leases are measured on a retrospective basis as if the new rules had always applied.
The Group has adopted IFRS 16 retrospectively and has restated the comparatives for the 2018 reporting period.
5 Adoption of IFRS 16 'Leases' (continued)
The tables below show the adjustments recognised for individual line items as at 1 January 2018, 30 June 2018 and 31 December 2018. Line items that were not affected by the changes have not been included. The adjustments made relate to property leases.
Income Statement (extract)
30 June
2018
(As previously reported)
£000
IFRS 16
£000
30 June
2018
(Restated)
£000
31 December
2018
(As previously reported)
£000
IFRS 16
£m
£000
31 December
2018
(Restated)
£000
Administrative expenses
(34,757)
219
(34,538)
(70,748)
538
(70,210)
Operating profit
22,975
219
23,194
48,287
538
48,825
Finance expense
(60)
(347)
(407)
(94)
(669)
(763)
Profit before income tax
22,978
(128)
22,850
48,333
(131)
48,202
Taxation
(5,354)
25
(5,329)
(11,275)
23
(11,252)
Profit for the period
17,624
(103)
17,521
37,058
(108)
36,950
Statement of Financial Position (extract)
1 January 2018
(As previously reported)
£000
IFRS 16
£000
1 January
2018
(Restated)
£000
30 June
2018
(As previously reported)
£000
IFRS 16
£000
30 June
2018
(Restated)
£000
Non-current assets
Right-of-use assets
-
17,223
17,223
-
15,601
15,601
Deferred income tax assets
2,275
391
2,666
2,991
418
3,409
Current assets
Trade and other receivables
30,716
(539)
30,177
39,344
(553)
38,791
Total assets
94,234
17,075
111,309
96,676
15,466
112,142
Current liabilities
Trade and other payables
26,616
(3,394)
23,222
27,413
(3,086)
24,327
Lease liabilities
-
4,398
4,398
-
4,571
4,571
Non-current liabilities
Lease liabilities
-
17,389
17,389
-
15,435
15,435
Total liabilities
29,855
18,393
48,248
30,941
16,920
47,861
Net assets
64,379
(1,318)
63,061
65,735
(1,454)
64,281
Retained earnings
48,440
(1,318)
47,122
52,618
(1,421)
51,197
Translation reserve
791
-
791
991
(33)
958
Total equity
64,379
(1,318)
63,061
65,735
(1,454)
64,281
5 Adoption of IFRS 16 'Leases' (continued)
31 December
2018
(As previously reported)
£000
IFRS 16
£000
31 December
2018
(Restated)
£000
Non-current assets
Right-of-use assets
-
14,045
14,045
Deferred income tax assets
2,282
410
2,692
Current assets
Trade and other receivables
37,729
(577)
37,152
Total assets
99,444
13,878
113,322
Current liabilities
Trade and other payables
25,907
(2,837)
23,070
Lease liabilities
-
4,656
4,656
Non-current liabilities
Lease liabilities
-
13,485
13,485
Total liabilities
29,073
15,304
44,377
Net assets
70,371
(1,426)
68,945
Retained earnings
57,296
(1,426)
55,870
Total equity
70,371
(1,426)
68,945
Statement of Cash Flows (extract)
30 June
2018
(As previously reported)
£000
IFRS 16
£000
30 June
2018
(Restated)
£000
31 December
2018
(As previously reported)
£000
IFRS 16
£000
31 December
2018
(Restated)
£000
Cash flows generated from operations
17,566
1,954
19,520
44,918
4,364
49,282
Principal elements of lease payments
-
(1,615)
(1,615)
-
(3,732)
(3,732)
Interest elements of lease payments
-
(339)
(339)
-
(632)
(632)
Net cash outflow from financing activities
(18,548)
(1,954)
(20,502)
(34,468)
(4,364)
(38,832)
Net decrease in cash and cash equivalents
(7,088)
-
(7,088)
(2,939)
-
(2,939)
6 Seasonality
The Group is not significantly impacted by seasonality trends. A lower number of working days in the first half of the year is approximately offset by increased annual leave in the second half of the year.
7 Segmental reporting
Management has determined the operating segments based on the operating reports reviewed by the Board of Directors that are used to assess both performance and strategic decisions. Management has identified that the Executive Directors are the chief operating decision maker in accordance with the requirements of IFRS 8 'Operating segments'.
At 30 June 2019, the Board of Directors consider that the Group is organised into four core geographical operating segments:
(1) UK and Ireland;
(2) North America;
(3) Europe, Middle East and Africa, excluding UK and Ireland ("EMEA"); and
(4) Asia Pacific ("APAC").
Each geographical segment is engaged in providing services within a particular economic environment and is subject to risks and returns that are different from those of segments operating in other economic environments.
All segment revenue, profit before income tax, assets and liabilities are attributable to the principal activity of the Group, being an international professional services provider with a focus on IT.
7 Segmental reporting (continued)
Segmental reporting for the six months ended 30 June 2019
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
Revenue
69,720
46,714
7,602
10,360
134,396
Depreciation and amortisation
1,218
863
128
747
2,956
Segment operating profit/ (loss)
17,312
7,533
950
(559)
25,236
Finance income*
119
90
4
2
215
Finance expense*
(200)
(70)
(30)
(251)
(551)
Profit/ (loss) before income tax
17,231
7,553
924
(808)
24,900
Total assets
68,614
27,766
8,190
17,666
122,236
Total liabilities
(18,680)
(9,815)
(3,769)
(19,421)
(51,685)
* Finance income and finance expense include intercompany interest which is eliminated upon consolidation
Included in total assets above are non-current assets (excluding deferred tax) as follows:
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
30 June 2019
30,017
4,761
1,605
9,629
46,012
Segmental reporting for the six months ended 30 June 2018 (Restated)
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
Revenue
64,143
38,440
6,639
8,605
117,827
Depreciation and amortisation
(1,198)
(728)
(124)
(323)
(2,373)
Segment operating profit/ (loss)
16,725
6,246
412
(189)
23,194
Finance income
54
7
1
1
63
Finance expense
(265)
(88)
(31)
(23)
(407)
Profit/ (loss) before income tax
16,514
6,165
382
(211)
22,850
Total assets
74,902
23,798
6,421
7,021
112,142
Total liabilities
(27,313)
(9,996)
(3,151)
(7,401)
(47,861)
7 Segmental reporting (continued)
Included in total assets above are non-current assets (excluding deferred tax) as follows:
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
30 June 2018
31,584
5,391
1,826
1,383
40,184
Segmental reporting for the year ended 31 December 2018 (Restated)
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
Revenue
130,978
82,119
13,519
18,294
244,910
Depreciation and amortisation
(2,436)
(1,596)
(252)
(650)
(4,934)
Segment operating profit/ (loss)
34,615
13,224
1,416
(430)
48,825
Finance income*
120
156
2
2
280
Finance expense*
(482)
(172)
(62)
(187)
(903)
Profit/ (loss) before income tax
34,253
13,208
1,356
(615)
48,202
Total assets
73,407
25,543
6,487
7,885
113,322
Total liabilities
(23,535)
(9,406)
(2,696)
(8,740)
(44,377)
* Finance income and finance expense include intercompany interest which is eliminated upon consolidation
Included in total assets above are non-current assets (excluding deferred tax) as follows:
UK and
North
Ireland
America
EMEA
APAC
Total
£000
£000
£000
£000
£000
31 December 2018
30,745
5,470
1,728
1,628
39,571
Information about major customers
One customer represented 10% or more of the Group's revenue from all four operating segments and is presented as follows:
Six months to
30 June
2019Six months to
30 June
2018Year ended
31 December 2018
£000
£000
£000
Revenue from customer A
14,270
12,347
25,874
8 Taxation
Income tax expense is recognised based on management's estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the six months ended 30 June 2019 is 23.2% (the estimated tax rate for the six months ended 30 June 2018 was 23.3%).
9 Dividends
2019
An interim dividend of 16.0 pence per ordinary share was declared by the Directors on 22 July 2019 and will be payable on 20 September 2019 to holders of record on 23 August 2019.
2018
An interim dividend of 14.5 pence per ordinary share was declared by the Directors on 20 July 2018 and paid on 21 September 2018 to holders of record on 24 August 2018. In respect of the full year to 31 December 2018, the Board proposed a final dividend of 15.5 pence per share. This was approved by shareholders at the Annual General Meeting on 25 April 2019, and was paid on 14 June 2019 to shareholders of record on 24 May 2019.
10 Earnings per ordinary share
Basic earnings per share is calculated by dividing the profit attributable to ordinary equity holders of the parent company by the weighted average number of ordinary shares in issue during the period.
Six months to
30 June
2019
Six months to
30 June
2018Restated
Year ended
31 December 2018Restated
Profit for the period
£000
19,116
17,521
36,950
Average number of ordinary shares in issue (thousands)
Number
108,485
107,712
107,978
Basic earnings per share
Pence
17.6
16.3
34.2
Adjusted basic earnings per share is calculated by dividing the profit attributable to ordinary equity holders of the parent company, excluding performance share plan expense (including social security costs and associated deferred tax), by the weighted average number of ordinary shares in issue during the period.
Six months to
30 June
2019
Six months to
30 June
2018Year ended
31 December 2018
Restated
Restated
Profit for the period (basic earnings)
£000
19,116
17,521
36,950
Share-based payment expense (including social security costs) (see note 13)
£000
1,718
2,044
2,972
Tax effect of share-based payment expense
£000
(293)
(421)
(685)
Adjusted profit for the period
£000
20,541
19,144
39,237
Average number of ordinary shares in issue (thousands)
Number
108,485
107,712
107,978
Adjusted basic earnings per share
Pence
18.9
17.8
36.3
10 Earnings per ordinary share (continued)
Diluted earnings per share
Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The Company has one type of dilutive potential ordinary shares in the form of share options; the number of shares in issue has been adjusted to include the number of shares that would have been issued assuming the exercise of the share options.
Six months to 30 June
2019
Six months to 30 June 2018
Restated
Year ended 31 December 2018
Restated
Profit for the period (basic earnings)
£000
19,116
17,521
36,950
Average number of ordinary shares in issue (thousands)
Number
108,485
107,712
107,978
Adjustment for share options (thousands)
Number
374
734
1,594
Diluted number of ordinary shares in issue (thousands)
Number
108,859
108,446
109,572
Diluted earnings per share
Pence
17.6
16.2
33.7
11 Trade and other receivables
30 June
2019
30 June
2018
31 December
2018
£000
£000
£000
Restated
Restated
Trade receivables
30,394
31,702
24,990
Other receivables
992
816
953
Prepayments and accrued income
14,191
6,273
11,209
45,577
38,791
37,152
Included within prepayments and accrued income is £9,385,000 of accrued income (June 2018: £3,617,000; December 2018: £6,864,000).
12 Cash and cash equivalents
30 June
2019
30 June
2018
31 December
2018
£000
£000
£000
Cash and cash equivalents
28,659
29,758
33,907
13 Share-based payments
During the six month period ended 30 June 2019 the Group recognised a share-based payment charge of £1,381,000 (2018: £1,659,000) and associated social security costs of £337,000 (2018: £385,000). A transfer of £3,867,000 was made from Other reserves to Retained earnings in respect of the exercise of share options during the period, see below.
During the period the share options issued in 2016 vested, of which 858,394 were exercised, and 61,169 linked shares lapsed (linked shares which were not required to fund the price at date of exercise). The share options exercised were satisfied by the issue of new shares, of which 385,478 were subsequently sold to the FDM Group Employee Benefit Trust, at the market value at date of exercise. For detail of the shares held in the FDM Group Employee Benefit Trust see note 14.
14 Investment in own shares
During 2018 the FDM Group Employee Benefit Trust was established to purchase shares sold by option holders upon exercise of options under the FDM Performance Share Plan. The Group accounts for its own shares held by the Trustee of the FDM Group Employee Benefit Trust as a deduction from shareholders' funds.
15 Related party transactions
During the six month period ended 30 June 2019 the Company paid £18,000 (six months ended 30 June 2018: £18,000) to Rod Flavell, Chief Executive Officer and Sheila Flavell, Chief Operating Officer, for rent of an apartment used for short-term employee accommodation. The rent payable was at market rate, no balances were outstanding at period end (2018: £nil). At no time during the six months to 30 June 2019 or during 2018 was the apartment used by any of the Directors.
A number of the Directors' family members are employed by the Group. The employment relationships are at market rate and are carried out on an arm's length basis.
The key management personnel comprise the Directors of the Group. The compensation of key management is set out below:
Six months to
30 June
2019
Six months to
30 June
2018
Year ended
31 December
2018
£000
£000
£000
Short term employee benefits
1,205
1,140
2,428
Post-employment benefits
17
12
33
Share-based payments
218
345
526
1,440
1,497
2,987
16 Financial instruments
There are no material differences between the fair value of the financial assets and liabilities included within the following categories in the Condensed Consolidated Statement of Financial Position and their carrying value:
• Trade and other receivables
• Cash and cash equivalents
• Trade and other payables
Statement of Directors' Responsibilities
The Directors confirm that these Condensed Interim Financial Statements have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" as adopted by the European Union, and that the interim management report includes a fair review of the information required by DTR 4.2.7R and DTR 4.2.8R of the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority, namely:
· An indication of important events that have occurred during the first six months and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and
· Material related party transactions in the first six months and any material changes in the related party transactions described in the last Annual Report.
Directors who held office during the period:
David Lister Non-Executive Chairman (appointed Chairman on 5 March 2019)
Ivan Martin Non-Executive Chairman (resigned as Chairman and as a Non-Executive Director on 5 March 2019)
Roderick Flavell Chief Executive Officer
Sheila Flavell Chief Operating Officer
Michael McLaren Chief Financial Officer
Andrew Brown Chief Commercial Officer
Peter Whiting Non-Executive Director
Robin Taylor Non-Executive Director
Michelle Senecal de Fonseca Non-Executive Director
The Executive Directors of FDM were listed in the Annual Report and Accounts of the Company for the year ended 31 December 2018 and remained the same in the six months to 30 June 2019.
By order of the Board
Rod Flavell
Chief Executive Officer
Mike McLaren
Chief Financial Officer
22 July 2019
Independent review report to FDM Group (Holdings) plc
Report on the condensed consolidated interim financial statements
Our conclusion
We have reviewed FDM Group (Holdings) plc's Condensed Consolidated Interim Financial Statements (the "interim financial statements") in the interim report of FDM Group (Holdings) plc for the 6 month period ended 30 June 2019. Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
What we have reviewed
The interim financial statements comprise:
· the Condensed Consolidated Statement of Financial Position as at 30 June 2019;
· the Condensed Consolidated Income Statement and Condensed Consolidated Statement of Comprehensive Income for the period then ended;
· the Condensed Consolidated Statement of Cash Flows for the period then ended;
· the Condensed Consolidated Statement of Changes in Equity for the period then ended; and
· the explanatory notes to the interim financial statements.
The interim financial statements included in the interim report have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
As disclosed in note 2 to the interim financial statements, the financial reporting framework that has been applied in the preparation of the full annual financial statements of the Group is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.
Responsibilities for the interim financial statements and the review
Our responsibilities and those of the directors
The interim report, including the interim financial statements, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the interim report in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.
Our responsibility is to express a conclusion on the interim financial statements in the interim report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
Responsibilities for the interim financial statements and the review (continued)
What a review of interim financial statements involves
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
We have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.
PricewaterhouseCoopers LLP
Chartered Accountants
London
22 July 2019
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.ENDIR EAEXAAELNEAF
Recent news on FDM (Holdings)
See all newsREG - FDM Group plc - Director/PDMR Shareholding
AnnouncementREG - FDM Group plc - Notice of 2024 Annual General Meeting
AnnouncementREG - FDM Group plc - Total Voting Rights
AnnouncementREG - FDM Group plc - Preliminary Results
AnnouncementREG - FDM Group plc - Director/PDMR Shareholding
Announcement