REG - Learning Tech Gp PLC - Half-year Report
Learning Technologies Group plc
HALF YEAR RESULTS 2019
Strong sales and margin expansion drives EBIT and cash generation
Learning Technologies Group plc ("LTG" or the "Company"), the provider of services and technologies for digital learning and talent management, is pleased to announce its half year results for the six months ended 30 June 2019.
Strategic highlights
· Strong Group EBIT margin performance and cash generation
· Cross-selling initiatives driving sales momentum
· PeopleFluent progressing well - confident of return to growth in 2020
· Content & Services displaying significant improvement versus H2 2018, with momentum in LEO and Preloaded, reflecting focussed investment in sales
· Launch of Instilled Learning Experience Platform ('LXP')
· Successful acquisition of BreezyHR, integrated swiftly and now delivering impressive revenue growth
Financial highlights
· Revenue up 85% to £62.6m (H1 2018: £33.8m), 74% recurring revenue (H1 2018: 51%)
· Software & Platforms (68% of Group revenue)
o Organic revenue up 7%, excluding PeopleFluent
o PeopleFluent successfully managing retention rates to stabilise revenues
o Growth across Rustici, gomo and Watershed
o BreezyHR integration completed and growing strongly
· Content & Services (32% of Group revenue)
o Organic revenue (excluding CSL contract) down 3% but confident of strong organic growth for FY 2019
o Excellent sales momentum supports expectation of strong H2 for LEO and Preloaded
o Cross-selling supporting recent wins
· Adjusted EBIT ahead of expectations, up 134% to £19.4m (H1 2018: £8.3m)
· Strong margin progression, with EBIT margins up 660 basis points to 31.1%
· Adjusted diluted EPS of 2.228 pence, up 117%
· Proposed interim dividend of 0.25 pence, up 67%
· Good cash generation, resulting in net debt of £13.9m following $12.7m acquisition of Breezy and net debt : EBITDA of 0.3x (H1 2018: 0.8x)
· Robust balance sheet and debt facility supports strong acquisition pipeline
Current trading and outlook
· FY2019 in line with upgraded expectations, as announced on 22 July 2019
· Software & Platforms performing well aided by high growth acquisitions and new product developments
· Content & Services expected to deliver organic growth of c.8% in FY2019
· Strong cash generation since period end; net debt at end August 2019 down to £7.8m
· Active pipeline of strategic acquisition opportunities with significant funding capacity
· Sales pipeline and high proportion of recurring revenue underpins the Board's confidence for 2019 performance
Jonathan Satchell, CEO of LTG, said:
"In the first half of 2019 both our divisions have delivered a strong performance, with Software & Platforms delivering an increasing proportion of high margin recurring revenues from software licenses, and organic sales momentum greatly increasing in Content & Services.
"The Group continues to deliver excellent shareholder value by efficiently transforming recently acquired businesses, with PeopleFluent successfully integrated and expected to return to growth in 2020 and BreezyHR, acquired in April 2019, achieving significant growth and showing great promise.
"Our first half performance increased recurring revenues and robust current trading provides great confidence for the year ahead to deliver further organic growth, strong margins and excellent cash generation. On the back of this momentum, we are investing in H2 2019 to drive sales further, as well as supporting organic growth initiatives into 2020."
Financial summary:
£m unless otherwise stated
H1 2019
H1 2018
Change
Revenue
62.6
33.8
+85%
Recurring Revenue %
74%
51%
Revenue Outside UK %
79%
59%
Adjusted EBIT (pre IFRS16 and SBP adjustments)
20.0
8.9
+125%
Adjusted EBIT
19.4
8.3
+134%
Adjusted EBIT margin
31.1%
24.5%
Statutory PBT
6.8
1.3
Adj. Diluted EPS (pence)
2.228p
1.028p
+117%
Proposed Interim Dividend per share (pence)
0.25p
0.15p
+67%
Net Debt
(13.9)
(15.7)
Analyst and investor presentation
LTG will host an analyst and investor presentation at 8.30 a.m. today, Monday 16 September 2019, at LTG's offices.
Enquiries:
Learning Technologies Group plc
Jonathan Satchell, Chief Executive
Neil Elton, Chief Financial Officer
+44 (0)20 7402 1554
Numis Securities Limited (NOMAD and Corporate Broker)
Stuart Skinner, (Nomad), Nick Westlake, Ben Stoop
+44 (0)20 7260 1000
Goldman Sachs International (Joint Corporate Broker)
Bertie Whitehead, Adam Laikin
+44 (0)20 7774 1000
FTI Consulting (Public Relations Adviser)
Jamie Ricketts, Chris Birt, Jamille Smith
+44 (0)20 3727 1000
About LTG
LTG is a leader in the growing workplace digital learning and talent management market. The Group offers end-to-end learning and talent solutions ranging from strategic consultancy, through a range of content and platform solutions to analytical insights that enable corporate and government clients to close the gap between current and future workforce capability.
LTG is listed on the London Stock Exchange's Alternative Investment Market (LTG.L) and headquartered in London. The Group has offices in Europe, North America and Asia-Pacific.
Chairman's Statement
Introduction
The Board is delighted to report that Learning Technologies Group plc ('LTG') has made excellent progress over the period, particularly with its ongoing transition towards a software licence model delivering high margin, recurring revenues. The integration of the transformational acquisition of PeopleFluent Holdings Corp ('PeopleFluent') in May 2018 has been completed successfully and, as planned, the acquired business is on track to return to growth in 2020. It is pleasing to see a significant improvement in Content & Services' performance compared to H2 2018, driven by a greater focus on sales and a number of large contract wins. At the same time the Group has delivered continuing strong operating margins, enabling management to invest further in R&D and incremental sales initiatives, resulting in some notable successes in cross-selling.
Results
With effect from 1 January 2019 LTG has adopted the new accounting standard IFRS16 - Leases. In addition, Adjusted EBIT* has been restated to include the impact of share based payments. Further details of these adjustments are provided below.
In the six months ended 30 June 2019, revenues increased by 85% to £62.6 million (H1 2018: £33.8 million) with like-for-like revenues on a constant currency basis (excluding the post-acquisition contribution of BreezyHR, the acquired PeopleFluent businesses, and excluding the exceptional contribution from the Civil Service Learning ('CSL') contract) increased by 2% to £27.0 million. The acquired PeopleFluent businesses contributed £35.1 million of revenue for H1 2019, compared to £36.0 million (3% decline) of revenue had they been owned for the entirety of H1 2018.
With the acquisition of PeopleFluent, Watershed and BreezyHR, as well as the strong organic growth in the Group's other software licencing businesses, recurring licence fee and support contract revenues increased from £16.5 million in H1 2018 to £41.3 million in H1 2019, an increase of 150%.
Adjusted EBIT grew by 134% to £19.4 million (H1 2018: £8.3 million) with margins increasing from 24.5% in H1 2018 to 31.1% in H1 2019, primarily as a result of the inclusion of PeopleFluent for the full period and operational synergies achieved ahead of plan.
Operating profit of £8.2 million (H1 2018: £0.9 million) is stated after amortisation of acquired intangibles, various acquisition earnout charges, share-based payments, and integration costs. Following the acquisition of PeopleFluent, amortisation of acquired intangibles increased to £10.2 million (H1 2018: £5.7 million). The share based payment charge increased to £1.0 million (H1 2018: £0.6 million) as a result of increased grants following the acquisition of PeopleFluent. Acquisition-related deferred consideration and earnout charges declined to £1.1 million (H1 2018: £1.5 million) and relate primarily to the anticipated earnout resulting from Watershed's and BreezyHR's incremental revenue growth during the first year of their respective three-year earnout agreements. There were no integration costs of note in H1 2019 (H1 2018: £0.1 million).
Transaction costs relating to the acquisition of BreezyHR were £0.3 million (H1 2018: £2.6 million) and interest on borrowings, was £0.9 million (H1 2018: £0.5 million). A finance charge of £0.2 million (H1 2018: £nil) relates to the Group's leases following adoption of IFRS16 (see Note 12).
The Group reported a net profit of £6.8 million for the six months ended 30 June 2019 attributable to the owners of the parent company (H1 2018: profit of £1.3 million).
The basic earnings per share in H1 2019 was 1.012 pence (H1 2018: 0.221 pence). Adjusted diluted earnings per share as set out in Note 5 increased by 117% to 2.228 pence (H1 2018: 1.028 pence).
At the time of the acquisition of PeopleFluent in May 2018, LTG entered into a new debt facility with Silicon Valley Bank ('SVB') and Barclays Bank for $63 million. The facility comprises a $42 million term loan repayable in quarterly instalments of $2.1 million, and a $21 million multi-currency revolving credit facility, both available for five years. The facility is subject to various financial covenants and interest is charged at between 160 and 210 basis points above LIBOR based on the covenant results.
LTG maintained strong operating cash flows in the period. Net cash flow from operating activities (excluding deferred consideration payments relating to 2018) was £15.5 million (H1 2018: £11.0 million). Excluding the transaction costs relating to the acquisition of BreezyHR and acquisition related deferred consideration payments, operating cash flow conversion was 79% (H1 2018: 91%).
In H1 2019 approximately 79% of LTG's business was undertaken for customers outside of the UK and a growing percentage of the Group's revenues are denominated in USD. Net USD cash inflows are used as an internal hedge against the USD loan capital and interest repayments helping to reduce the business' overall exposure to exchange rate volatility. At 30 June 2019 gross cash was £21.1 million and net debt was £13.9 million (31 December 2018: gross cash was £26.8 million and net debt was £11.5 million). Following the period end net debt as at 31 August 2019 had reduced further to £7.8 million and the Group is on track to be unleveraged by the end of the year.
Overall net assets increased to £172.8 million at 30 June 2019 (31 December 2018: £168.8 million) and shareholders' funds increased from 25.3 pence per share to 25.9 pence per share.
Impact of adoption of new accounting policies
With effect from 1 January 2019 the Group has adopted a new accounting standard: IFRS16 - Leases. As a result the Group has recognised lease liabilities in relation to leases which had previously been classified as 'operating leases' under the principles of IAS 17 Leases. These liabilities are measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate as of 1 January 2019.
Further, with effect from 1 January 2019 the Board has resolved to report Adjusted EBIT inclusive, rather than exclusive, of the share based payment charge. This is to align the Group with guidance from the FRC's Corporate Reporting Thematic Review and to recognise that share based payment charges are a valid cost of the business and relieve the Group of an alternative cash expense.
The financial comparatives used for prior periods in this report are restated to reflect the impact on the financial results for the Group as if the new accounting policy with regards share based payments had been adopted in the prior year. The modified retrospective approach has been applied to the prior period changes in respect of IFRS16 with a net charge to retained earnings as at 1 January 2019 of £2.3 million. There was a net credit to retained earnings in H1 2019 of £0.2 million.
The table below sets out the effect of these adjustments on Adjusted EBIT:
H1 2018
H2 2018
FY 2018
H1 2019
£'000
£'000
£'000
£'000
Adjusted EBIT pre accounting policy changes
8,885
18,360
27,245
20,012
Adjusted EBIT margin (%)
26.3%
30.6%
29.0%
32.0%
Share Based Payment charge adjustment
(588)
(666)
(1,254)
(997)
IFRS16 adjustment
-
-
-
433
Revised Adjusted EBIT
8,297
17,694
25,991
19,448
Revised Adjusted EBIT margin (%)
24.5%
29.4%
27.7%
31.1%
Further details are provided in Note 12.
The full-year 2019 share based payment charge is expected to be approximately £2.8 million as a result of performance related share option grants made to the extended management team following the acquisition of PeopleFluent in May 2018, and the launch of a new Employee Stock Purchase Plan in the US with effect from May 2019.
Operational Review
Following the acquisition and successful integration of PeopleFluent, we have made a number of structural improvements to LTG to support our long-term prospects and performance. PeopleFluent's talent software solutions business has been combined with the NetDimensions' LMS software business (acquired in March 2017) to create a leading best-of-breed integrated platform, operating under the PeopleFluent brand. Together this combined business represents approximately half of LTG's revenue. PeopleFluent's workforce compliance and diversity business has been renamed 'Affirmity' and the company's contingent workforce management solutions provider has been renamed 'VectorVMS'. Both these businesses operate under their own management teams. KZO, an exciting video curation tool, was incorporated into the gomo business and rebranded 'gomo video'.
The acquired PeopleFluent business had experienced declining revenues for a number of years mainly as a result of low client retention rates on some of their products. LTG management guided in H1 2018 that the acquired business was anticipated to deliver annual revenues of c$98.0 million in 2018, declining to c$91.0 million in 2019 (as restated under IFRS15), and that management had the objective to return the acquired business to net sales and revenue growth by 2020. As a result of higher-than-expected retention rates in H1 2019, the substantial improvements being made to the software products, and encouraging new sales, the Board is increasingly confident that the acquired PeopleFluent business will deliver on its revenue targets in 2019 and return to growth in 2020.
Management have sought to address client churn firstly by transferring PeopleFluent's existing LMS customers to the industry leading NetDimensions LMS, and secondly by focussed investment in the talent acquisition platform. LTG has committed significant R&D investment to the acquired and integrated PeopleFluent talent acquisition platform. The acquisition of BreezyHR (see below for further details) whose award winning product features will be incorporated into the PeopleFluent enterprise solution, is further evidence of investment to support long-term organic growth. PeopleFluent will shortly launch the new updated talent acquisition functionality which we are confident will enhance the candidate experience on our platforms. PeopleFluent has invested heavily in developing new product features across its range of products. VectorVMS has also invested substantially in its product features and will launch a new mobile solution this month.
LTG's Software & Platforms division (excluding the acquired PeopleFluent business referenced above) continues to deliver good growth with revenue up 6.8% from £13.0 million in H1 2018 to £14.6 million in H1 2019. Watershed, acquired in November 2018, has grown revenues by 28.5% on a like-for-like basis and its software solutions are increasingly sold as part of integrated sales with other Group companies. The Group launched 'Instilled' in May 2019, a 'Learning Experience Platform' ('LXP') that leverages the capabilities of a number of LTG's software solutions including gomo video, Watershed, and Rustici's SCORM Engine. This LXP places the user experience at its heart, enabling learners to create, share and recommend content, empowering them to create their own 'learning journeys'.
Content & Services division (excluding the acquired PeopleFluent business referenced above and the CSL contract) revenues of £12.5 million were up 15.2% on H2 2018 and declined by 2.6% against tough prior year comparators. Content & Services projects are typically run on a fixed price, non-recurring basis, with a relatively short sales cycle.
Strong sales momentum from LEO and Preloaded has continued from Q4 2018 into H1 2019, with H1 2018 to H1 2019 sales growth of approximately 19% giving confidence that full-year organic revenue growth will be above trend at approximately 8%. Notable sales successes include a large multi-million dollar contract win for LEO in the US which in turn has resulted in a further substantial multi-year contract for the 3 products from the Software & Platforms division.
Recurring revenues have increased from £17.3 million (51.0%) in H1 2018 to £46.5 million (74.3%) in H1 2019. As well as high visibility of revenues, the Software & Platforms division generated adjusted EBIT margins of 35.6% in H1 2019 (H1 2018: 32.1%) primarily as a result of the inclusion of the PeopleFluent business for a full period and the successful integration of the business into LTG during the second half of 2018. Content & Services saw adjusted EBIT margins also increase from 16.7% in H1 2018 to 21.1% in H1 2019. Adjusted EBIT margins for both periods are stated inclusive of the share based payment charge.
Acquisition and integration of BreezyHR
On 17 April 2019, LTG announced that the Company had entered into an agreement to acquire the entire issued and outstanding shares of capital stock of BreezyHR Inc. ('BreezyHR') for cash consideration of $12.7 million. Further performance based payments capped at $18.0 million are payable in cash to BreezyHR management and equity investors based on ambitious revenue growth targets in each of the years ending 31 December 2019, 2020 and 2021. Deferred contingent consideration will be charged to the income statement as the qualifying conditions are met.
BreezyHR is a fast-growing talent acquisition software business, providing small to medium sized businesses ('SMB') with feature-rich, intuitive and user-friendly recruitment software to optimise their recruitment processes and maximise productivity. The addition of BreezyHR to LTG's best-of-breed talent and learning businesses is expected to enhance the Group's position in the talent acquisition market. The acquisition extends the Group's existing enterprise client-base to include a new SMB audience, with typically faster self-service sales-cycles. Since its founding in 2014, BreezyHR's software has managed the recruitment of 15 million candidates across 10,000 companies in 72 countries.
We are delighted with the revenue growth rate of BreezyHR and expect it to achieve the full amount for the first year of the deferred consideration.
BreezyHR is now a business within PeopleFluent, part of LTG's Software & Platforms division. The post-acquisition results for BreezyHR are reported in line with LTG's accounting policies. Prior to acquisition, BreezyHR prepared accounts on a cash accounting basis and did not capitalise R&D. Further details are provided in Note 11.
Dividend
On 28 June 2019, the Company paid a final dividend of 0.35 pence per share, giving a total dividend for 2018 of 0.50 pence per share. This represented a 67% increase on the dividend paid compared to 2017. Given its confidence in the continuing success of the Group, the Board is pleased to announce that it has approved an interim dividend of 0.25 pence per share (2018: 0.15 pence per share), representing a 67% increase. This will be paid on 8 November 2019 to shareholders on the register at 18 October 2019.
Current Trading and outlook
The Board is delighted with the progress that the Group has made in the first half of 2019, in particular the acquisition and successful integration of BreezyHR and the launch of 'Instilled'. The Group's recurring software revenue base continues to grow alongside strong operating margin performance and cash generation and we are seeing the increasing success of cross-selling initiatives. Whilst we have not yet completed Q3, we are seeing evidence of this excellent trading momentum into the second half. This, together with retention rates in PeopleFluent and expected progress in Content & Services, underpins confidence in the outlook for the rest of the 2019 financial year.
The Board continues to actively pursue acquisition opportunities, particularly in the US, and in sectors that will extend LTG's domain specific expertise and broaden and increase its scale in markets in which LTG already has a leading presence. With continuing robust operating margins and a strong balance sheet the Board considers LTG well placed to achieve our strategic goal of run-rate revenues of £200 million and run-rate Adjusted EBIT** of at least £55 million by the end of 2021.
Andrew Brode
Chairman
16 September 2019
* 'Adjusted EBIT' is defined as the Group profit or loss before tax, excluding the amortisation of acquisition-related intangible assets, acquisition related deferred consideration and earn-outs, finance expenses, the Group's share of profits or losses in associates and joint ventures and other specific items including exceptional foreign exchange movements.
** 'Adjusted EBIT' target prior to accounting policy changes referenced in Note 12.
Consolidated statement of comprehensive income
Six months to
30 June 2019
Six months to
30 June 2018
Year to
31 Dec 2018
Note
£'000
£'000
£'000
Revenue
3
62,628
33,805
93,891
Operating expenses (excluding acquisition-related deferred consideration and earn-outs and share based payment charge)
(52,360)
(30,765)
(84,917)
Operating profit (before acquisition-related deferred consideration and earn-outs)
10,268
3,040
8,974
Acquisition-related deferred consideration and earn-outs
(1,055)
(1,504)
(3,761)
Share based payment charge
(997)
(588)
(1,254)
Operating profit
8,216
948
3,959
Adjusted EBIT
19,448
8,297
25,991
Amortisation of acquired intangibles
(10,177)
(5,745)
(15,193)
Acquired intangibles written down
-
-
(681)
Acquisition-related deferred consideration and earn-outs
(1,055)
(1,504)
(3,761)
Integration costs
-
(100)
(2,397)
Operating profit
8,216
948
3,959
Fair value movement on contingent consideration
-
-
183
Costs of acquisition
(270)
(2,628)
(2,621)
Share of losses of associates/joint ventures
-
(69)
(132)
Profit/(loss) on disposal of fixed assets
(2)
-
-
Finance expenses:
Charge on contingent consideration
-
(15)
(54)
Unwinding onerous lease
-
-
-
Interest on borrowings
(921)
(530)
(1,512)
Net foreign exchange differences
-
3,591
3,608
Finance Charge
(235)
Interest receivable
30
9
10
Profit before taxation
6,818
1,306
3,441
Income tax credit/(expense)
4
(61)
43
730
Profit after taxation
6,757
1,349
4,171
Profit for the period/year attributable to the owners of the parent
6,757
1,349
4,171
Profit for the period/year attributable to non-controlling interests
-
-
-
Earnings per share attributable to owners of the parent:
Basic, (pence)
5
1.012
0.221
0.655
Diluted, (pence)
5
0.996
0.216
0.641
Other comprehensive income:
Exchange differences on translating foreign operations
460
2,001
6,231
Total comprehensive profit for the period
7,217
3,350
10,402
Attributable to:
The owners of the parent
7,217
3,350
10,402
Non-controlling interests
-
-
-
Consolidated statement of financial position
Note
30 June 2019
£'000
30 June 2018
£'000
31 Dec 2018
£'000
ASSETS
NON-CURRENT ASSETS
Property, plant and equipment
1,910
2,352
2,144
Right of use assets
12
10,871
-
-
Intangible assets
6
244,237
238,851
242,458
Deferred tax assets
3,398
2,605
2,858
Investments accounted for under the equity method
-
1,619
-
Other receivables, deposits and prepayments
421
173
161
Amounts recoverable on contracts
-
-
421
260,837
245,600
248,042
CURRENT ASSETS
Trade receivables
30,971
21,205
34,314
Other receivables, deposits
and prepayments
7
4,217
5,335
3,897
Amounts recoverable on contracts
5,282
4,561
3,397
Amounts due from related parties
12
6
7
Cash and bank balances
8
21,067
32,062
26,794
Restricted cash balances
215
323
336
61,764
63,492
68,745
TOTAL ASSETS
322,601
309,092
316,787
CURRENT LIABILITIES
Lease liabilities
12
2,905
-
-
Trade and other payables
9
63,573
68,182
72,470
Net restricted cash from the consolidation invoice process (CIP)
335
-
-
Borrowings
10
6,587
6,499
6,602
Corporation tax
2,377
526
1,631
Amounts owing to related parties
-
-
-
75,777
75,207
80,703
NON-CURRENT LIABILITIES
Lease liabilities
12
10,181
-
-
Deferred tax liabilities
25,229
26,338
26,299
Other long-term liabilities
9,515
3,117
9,008
Borrowings
10
28,333
41,304
31,657
Provisions
803
273
301
74,061
71,032
67,265
TOTAL LIABILITIES
149,838
146,239
147,968
NET ASSETS
172,763
162,853
168,819
EQUITY
Share capital
2,506
2,498
2,501
Share premium account
147,998
147,517
147,560
Merger relief reserve
31,983
31,983
31,983
Reverse acquisition reserve
(22,933)
(22,933)
(22,933)
Share-based payment reserve
2,442
983
1,608
Foreign exchange translation reserve
4,401
(289)
3,941
Accumulated retained earnings/(losses)
6,366
3,094
4,159
TOTAL EQUITY ATTRIBUTABLE TO THE OWNERS OF THE PARENT
172,763
162,853
168,819
Non-controlling interests
-
-
-
TOTAL EQUITY
172,763
162,853
168,819
Consolidated statement of changes in equity
Share
capital
Share
Premium
Merger relief reserve
Reverse acquisition reserve
Share based
payments
reserve
Foreign
exchange
reserve
Retained profits/(losses)
Total equity
£'000
£'000
£'000
£'000
£'000
£'000
£'000
£'000
Balance at 1 January 2018
2,145
64,208
31,983
(22,933)
1,092
(2,290)
1,220
75,425
Profit for period
-
-
-
-
-
-
1,349
1,349
Exchange differences on translating foreign operations
-
-
-
-
-
2,001
-
2,001
Total comprehensive income for the period
-
-
-
-
-
2,001
1,349
3,350
Issue of shares net of share issue costs
353
83,309
-
-
-
-
-
83,662
Share based payment charge / credited to equity
-
-
-
-
588
-
-
588
Tax credit on share options
-
-
-
-
-
-
1,224
1,224
Transfer on exercise and lapse of options
-
-
-
-
(697)
-
697
-
Dividends payable
-
-
-
-
-
-
(1,396)
(1,396)
Balance at 30 June 2018
2,498
147,517
31,983
(22,933)
983
(289)
3,094
162,853
Profit for period
-
-
-
-
-
-
2,822
2,822
Exchange differences on translating foreign operations
-
-
-
-
-
4,230
-
4,230
Total comprehensive income for the period
-
-
-
-
-
4,230
2,822
7,052
Issue of shares net of share issue costs
3
43
-
-
-
-
-
46
Share based payment charge / credited to equity
-
-
-
-
666
-
-
666
Tax credit on share options
-
-
-
-
-
-
(799)
(799)
Transfer on exercise and lapse of options
-
-
-
-
(41)
-
41
-
Dividends paid
-
-
-
-
-
-
(999)
(999)
Balance at 31 December 2018
2,501
147,560
31,983
(22,933)
1,608
3,941
4,159
168,819
1 January 2019 restatement due to IFRS 16
-
-
-
-
-
-
(2,314)
(2,314)
Profit for period
-
-
-
-
-
-
6,757
6,757
Exchange differences on translating foreign operations
-
-
-
-
-
460
-
460
Total comprehensive income for the period
-
-
-
-
-
460
6,757
7,217
Issue of shares net of share issue costs
5
438
-
-
-
-
-
443
Share based payment charge / credited to equity
-
-
-
-
997
-
-
997
Tax credit on share options
-
-
-
-
-
-
(62)
(62)
Transfer on exercise and lapse of options
-
-
-
-
(163)
-
163
-
Dividends payable
-
-
-
-
-
-
(2,337)
(2,337)
Balance at 30 June 2019
2,506
147,998
31,983
(22,933)
2,442
4,401
6,366
172,763
Consolidated statement of cash flows
Note
Six months to
30 June 2019
Six months to
30 June 2018
Year to
31 Dec 2018
£'000
£'000
£'000
Cash flow from operating activities
Profit before taxation
6,818
1,306
3,441
Adjustments for:-
Loss on disposal of PPE
2
-
-
Share options charge
997
588
1,254
Amortisation of intangible assets
11,175
6,162
16,300
Depreciation of plant and equipment
1,841
263
1,000
Share of losses of investments
-
69
132
Finance expense
-
15
54
Finance expense - interest portion of lease liabilities (IFRS 16)
235
-
-
Finance interest on borrowings
921
530
1,512
Net foreign exchange difference on bank loan
-
17
-
Fair value movement on contingent consideration
-
-
(183)
Acquisition-related deferred consideration and earn-outs
1,055
1,504
3,761
Payment of acquisition-related deferred consideration and earn-outs
(2,321)
(2,613)
(3,166)
Impairment of acquired intangibles
-
-
681
Interest income
(30)
(9)
(10)
Operating cash flow before working capital changes
20,693
7,832
24,776
(Increase)/decrease in trade and other receivables
4,098
1,208
(9,740)
(Increase) in amount recoverable on contracts
(1,886)
(182)
424
(Decrease)/increase in payables
(7,171)
(559)
5,064
15,734
8,299
20,524
Interest paid
(837)
(235)
(1,224)
Interest received
30
9
10
Income tax received/(paid)
(1,700)
299
422
Net cash flow from operating activities
13,227
8,372
19,732
Cash flow used in investing activities
Purchase of property, plant and equipment
(731)
(262)
(778)
Development of intangible assets
(2,793)
(1,195)
(3,304)
Acquisition of subsidiaries, net of cash acquired
(8,764)
(106,585)
(107,436)
Net cash flow used in investing activities
(12,288)
(108,042)
(111,518)
Cash flow used in financing activities
Dividends paid
(2,337)
-
(2,395)
Cash generated from issue of shares, net of share issue costs
443
83,662
83,708
Proceeds from borrowings
-
47,219
47,110
Repayment of bank loans
(3,248)
(14,871)
(25,803)
Contingent consideration payments in the period
-
(193)
(193)
Cash payments for the principal portion of lease liabilities (IFRS 16)
(1,655)
-
-
Net cash flow from/(used in) in financing
activities
(6,797)
115,817
102,427
Net (decrease)/increase in cash and cash equivalents
(5,858)
16,147
10,641
Cash and cash equivalents at beginning of the year
26,794
15,662
15,662
Effects of foreign exchange rate changes
131
253
491
Cash and cash equivalents at end of the year
8
21,067
32,062
26,794
Notes to the consolidated financial statements for the six months to 30 June 2019
1. General information
Learning Technologies Group plc ("the Company'') and its subsidiaries (together, "the Group'') provide a range of learning and talent software and services to corporate customers. The principal activity of the Company is that of a holding company for the Group, as well as performing all administrative, corporate finance, strategic and governance functions of the Group.
The Company is a public limited company, which is listed on the AIM Market of the London Stock Exchange and domiciled in England and incorporated and registered in England and Wales. The address of its registered office is 15 Fetter Lane, London, England, EC4A 1BW. The registered number of the Company is 07176993.
2. Basis of preparation
The unaudited consolidated interim financial information has been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU).
The interim results for the six months to 30 June 2019 are neither audited nor reviewed by our auditors and the accounts in this interim report do not therefore constitute statutory accounts in accordance with Section 434 of the Companies Act 2006.
Statutory accounts for the year ended 31 December 2018 have been filed with the Registrar of Companies and the auditor's report was unqualified, did not contain any statement under Section 498(2) or 498(3) of the Companies Act 2006 and did not contain any matters to which the auditors drew attention without qualifying their report.
The accounting policies used in preparing the interim results are the same as those applied to the latest audited annual financial statements except for the adoption of new and amended standards as set out in Note 12.
3. Segment analysis
Geographical information
The Group's revenue from external customers and non-current assets by geographical location are detailed below. The six months to 30 June 2019 include the geographical location of the right of use assets identified as a result of adoption of IFRS 16 from 1 January 2019. These are not included in the prior period comparatives as a result of the use of the modified retrospective approach in application (see Note 12 for detail).
UK
Europe
United States
Asia Pacific
Canada
Other
Total
£'000
£'000
£'000
£'000
£'000
£'000
£'000
Six months to 30 June 2019
Revenue
13,216
5,713
37,864
1,693
2,322
1,820
62,628
Non-current assets
32,829
-
206,615
17,488
86
-
257,018
Six months to 30 June 2018
Revenue
14,025
3,132
13,928
1,006
812
902
33,805
Non-current assets
31,751
-
191,446
19,530
95
-
242,822
Year to 31 December 2018
Revenue
24,859
7,263
52,912
2,253
3,766
2,838
93,891
Non-current assets
28,412
-
197,969
18,735
68
-
245,184
Information about reported segment revenue, profit or loss and assets
Software & Platforms
Content & Services
Other
Grand Total
£'000
On-premise Software Licenses
£'000
Hosting & SaaS
£'000
Support and Maintenance
£'000
Total
£'000
Content
£'000
Platform development
£'000
Consulting and other
£'000
Total
£'000
Rental Income
£'000
Six months to 30 June 2019
Recurring revenue
7,484
30,827
2,991
41,302
-
868
4,311
5,179
59
46,540
Non-recurring revenue
796
226
404
1,426
9,111
3,239
2,312
14,662
-
16,088
Revenue
8,280
31,053
3,395
42,728
9,111
4,107
6,623
19,841
59
62,628
Depreciation and amortisation
(2,256)
(583)
-
(2,839)
EBIT
15,203
4,186
59
19,448
Amortisation of acquired intangibles
(8,047)
(2,130)
-
(10,177)
Profit before tax
5,061
1,698
59
6,818
Additions to intangible Assets
12,723
-
-
12,723
Total assets
257,888
61,315
-
319,203
Six months to 30 June 2018
Recurring revenue
6,333
8,992
1,138
16,463
-
793
-
793
-
17,256
Non-recurring revenue
441
2
298
741
11,311
2,584
1,913
15,808
-
16,549
Revenue
6,774
8,994
1,436
17,204
11,311
3,377
1,913
16,601
-
33,805
Depreciation and amortisation
(557)
(122)
-
(679)
EBIT
5,525
2,772
-
8,297
Amortisation of acquired intangibles
(4,890)
(855)
-
(5,745)
Share of losses of associates
(69)
-
-
(69)
Profit/(Loss) before tax
(2,136)
3,442
-
1,306
Investments accounted for under the equity method
1,619
-
-
1,619
Additions to intangible Assets
121,285
37,395
-
158,680
Total assets
215,132
93,960
-
309,092
Year to 31 December 2018
Recurring revenue
12,572
41,328
4,088
57,988
-
1,071
4,963
6,034
58
64,080
Non-recurring revenue
1,166
4
676
1,846
19,262
5,765
2,938
27,965
-
29,811
Revenue
13,738
41,332
4,764
59,834
19,262
6,836
7,901
33,999
58
93,891
Depreciation and amortisation
(1,746)
(361)
-
(2,107)
EBIT
18,997
6,936
58
25,991
Amortisation of acquired intangibles
(11,873)
(3,320)
-
(15,193)
Share of losses of associates
(132)
-
-
(132)
Profit/(Loss) before tax
(274)
3,657
58
3,441
Additions to intangible Assets
162,071
3,972
-
166,043
Total assets
279,928
36,859
-
316,787
EBIT is the main measure of profit reviewed by the Chief Operating Decision Maker.
The total assets figure for 30 June 2019 is exclusive of deferred tax assets.
Information about major customers
In the six months to 30 June 2019 no customer accounted for more than 10 percent of reported revenues (H1 2018: no customer accounted for more than 10 percent of reported revenues).
4. Taxation
Taxation for the six months to 30 June 2019 has been calculated by applying the estimated tax rate for the current financial year ending 31 December 2019 to an estimated tax adjusted profit figure.
5. Earnings per share
Six months to
Six months to
Year to
30 June 2019
30 June 2018
31 Dec 2018
£'000
£'000
£'000
Profit after tax attributable to owners of the Group:
6,757
1,349
4,171
Weighted average number of shares:
Basic
667,503,571
609,427,992
637,325,890
Diluted
678,469,771
623,998,444
650,592,819
Basic earnings per share (pence)
1.012
0.221
0.655
Diluted earnings per share (pence)
0.996
0.216
0.641
Adjusted diluted earnings per share (pence)
2.228
1.028
3.040
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 share options that are dilutive potential ordinary shares.
In order to give a better understanding of the underlying operating performance of the Group, an adjusted earnings per share comparative has been included. Adjusted earnings per share is stated after adjusting the profit after tax attributable to equity holders of the Group for certain charges as set out in the table below.
Adjusted EBIT in the adjusted earnings per share calculation is now inclusive, rather than exclusive, of the share based payment charge. The prior period comparatives have also been restated on a consistent basis, with share based payment charges included within the adjusted EBIT figure.
Six months to 30 June 2019
Six months to 30 June 2018
Year to 31 Dec 2018
Profit after tax
Weighted average number of shares
Pence per share
Profit after tax
Weighted average number of shares
Pence per share
Profit after tax
Weighted average number of shares
Pence per share
£'000
'000
£'000
'000
£'000
'000
Basic earnings per ordinary share
6,757
667,504
1.012
1,349
609,428
0.221
4,171
637,326
0.655
Effect of adjustments:
Amortisation of acquired intangibles
10,177
5,745
15,193
Acquired intangibles written down
-
-
681
Integration costs
-
100
2,397
Cost of acquisitions
270
2,628
2,621
Fair value movement on contingent consideration
-
-
(183)
Acquisition earnout
1,055
1,504
3,761
Net foreign exchange differences on financing activities
-
(3,591)
(3,608)
Interest receivable
(30)
(9)
(10)
Finance expense on contingent consideration
-
15
54
Finance expense on lease liabilities (IFRS 16)
235
-
-
Income tax (credit)/expense
61
(43)
(730)
Effect of adjustments
11,768
-
1.763
6,349
-
1.042
20,176
-
3.166
Adjusted profit before tax
18,525
-
-
7,698
-
-
24,347
-
-
Tax impact after adjustments
(3,408)
-
(0.510)
(1,285)
-
(0.211)
(4,572)
-
(0.717)
Adjusted basic earnings per ordinary share
15,117
667,504
2.265
6,413
609,428
1.052
19,775
637,326
3.103
Effect of dilutive potential ordinary shares:
Share options
-
10,966
(0.037)
-
14,061
(0.023)
-
13,267
(0.063)
Deferred consideration payable (conditions met)
-
-
-
-
-
-
-
-
-
Deferred consideration payable (contingent)
-
-
-
-
509
(0.001)
-
-
-
Adjusted diluted earnings per ordinary share
15,117
678,470
2.228
6,413
623,998
1.028
19,775
650,593
3.040
6. Intangible assets
Goodwill
Customer contracts and relationships
Branding
Acquired IP
Internal software development
Total
£'000
£'000
£'000
£'000
£'000
£'000
Cost
At 1 January 2018
46,050
45,020
1,788
1,445
3,410
97,713
Additions on acquisition
79,009
43,280
1,723
33,473
-
157,485
Additions
-
-
-
-
1,195
1,195
Foreign exchange differences
1,351
1,143
39
339
52
2,924
At 30 June 2018
126,410
89,443
3,550
35,257
4,657
259,317
Additions on acquisition
1,959
1,355
-
1,940
-
5,254
Additions
-
-
-
-
2,109
2,109
Disposals/Impairment
-
-
(1,048)
-
(178)
(1,226)
Foreign exchange differences
3,889
1,941
75
1,235
101
7,241
At 31 December 2018
132,258
92,739
2,577
38,432
6,689
272,695
Additions on acquisition
6,232
1,454
-
2,244
-
9,930
Additions
-
-
-
-
2,793
2,793
Foreign exchange differences
209
(64)
(2)
19
69
231
At 30 June 2019
138,699
94,129
2,575
40,695
9,551
285,649
Accumulated
amortisation
At 1 January 2018
-
11,813
590
464
1,437
14,304
Amortisation charged in period
-
-
5,004
192
533
433
6,162
At 30 June 2018
-
16,817
782
997
1,870
20,466
Amortisation charged in period
-
6,952
255
2,257
674
10,138
Disposals/Impairment
-
-
(367)
-
-
(367)
At 31 December 2018
-
23,769
670
3,254
2,544
30,237
Amortisation charged in period
-
7,433
153
2,590
999
11,175
At 30 June 2019
-
31,202
823
5,844
3,543
41,412
Carrying amount
At 30 June 2018
126,410
72,626
2,768
34,260
2,787
238,851
At 31 December 2018
132,258
68,970
1,907
35,178
4,145
242,458
At 30 June 2019
138,699
62,927
1,752
34,851
6,008
244,237
7. Other receivables, deposits and prepayments
30 June 2019
30 June 2018
31 Dec 2018
£'000
£'000
£'000
Sundry receivables
1,099
1,368
1,118
Prepayments
3,118
3,967
2,779
4,217
5,335
3,897
8. Cash and cash equivalents
For the purpose of the statement of cash flows, cash and cash equivalents comprise the following:-
30 June 2019
30 June 2018
31 Dec 2018
£'000
£'000
£'000
Cash and bank balances
21,067
32,062
26,794
9. Trade and other payables
30 June 2019
30 June 2018
31 Dec 2018
£'000
£'000
£'000
Trade payables
1,322
1,597
924
Payments received on account
54,048
52,919
56,417
Tax and social security
597
1,437
2,109
Contingent consideration
-
182
8
Acquisition-related deferred consideration and earn-outs
-
1,219
3,205
Accruals and others
7,606
10,828
9,807
63,573
68,182
72,470
10. Borrowings
On the acquisition of PeopleFluent Holdings Corp. the existing debt facility with Silicon Valley Bank was repaid and a new debt facility with Silicon Valley Bank was entered into for a total of $63 million. This is made up of a $42 million multicurrency term loan and a $21 million multicurrency revolving credit facility, both available to the Group for 5 years. The facility attracts variable interest between 1.6% and 2.1%, based on the Group's leverage, above LIBOR for the currency of the loan. The term loan is repaid with quarterly instalments of $2.1 million with the balance repayable on the expiry of the loan in April 2023.
The bank loan is secured by a fixed and floating charge over the assets of the Group and is subject to various financial covenants.
30 June 2019
30 June 2018
31 Dec 2018
£'000
£'000
£'000
Current interest-bearing loans and borrowings
6,587
6,499
6,602
Non-current interest-bearing loans and borrowings
28,333
41,304
31,657
34,920
47,803
38,259
11. Acquisitions
On 17 April 2019, LTG announced the acquisition of Breezy HR ('BreezyHR') for initial cash consideration of $12.7 million funded by the Group's existing cash and bank facilities. The acquisition supported LTG's strategic goal to achieve run-rate EBIT** of at least £55 million by the end of 2021.
BreezyHR is a fast-growing talent acquisition software business, providing small to medium sized businesses (SMB) with feature-rich, intuitive and user-friendly recruitment software to optimise their recruitment processes and maximise productivity. Breezy will become a business within PeopleFluent, part of LTG's Software & Platforms division.
The following table summarises the consideration paid for BreezyHR, the fair value of assets acquired and liabilities assumed at the acquisition date.
11. Acquisitions (continued)
Consideration
Fair Value
£'000
Cash paid
9,726
Total consideration
9,726
Recognised amounts of identifiable assets acquired and liabilities assumed
Fair value
£'000
Cash and cash equivalents
962
Property, plant and equipment
20
Trade and other receivables
147
Trade and other payables
(572)
Net deferred tax assets/liabilities on acquisition
(751)
Intangible assets identified on acquisition
3,698
Impact of IFRS 16 adjustments on acquisition
(9)
Total identifiable net assets
3,495
Goodwill
6,231
Total
9,726
The total consideration and fair value adjustments to the assets and liabilities assumed are provisional and are management's best estimates at this time.
BreezyHR contributed £923,000 of revenue for the period between the date of acquisition and the balance sheet date and £114,000 of profit before tax attributable to equity holders of the parent. As a preliminary assessment, had the acquisition of BreezyHR been completed on the first day of the financial year Group revenues would have been approximately £1,036,000 higher and group profit before tax attributable to equity holders of the parent would have been approximately £25,000 lower.
12. Changes in accounting policies
i. IFRS 16 - Leases
The Group has adopted IFRS 16 Leases from 1 January 2019.
On adoption of IFRS 16, the Group recognised lease liabilities in relation to leases which had previously been classified as 'operating leases' under the principles of IAS 17 Leases. These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee's incremental borrowing rate as of 1 January 2019. The lessee's weighted average incremental borrowing rate applied to the lease liabilities on 1 January 2019 was 3.5%.
The incremental borrowing rate used is based on the 3 month LIBOR rates in the respective asset territories (98% US and UK) plus a 1.6% margin included in the Group's current banking facility as at 1 January 2019.
In applying IFRS 16 for the first time, the Group has used the following practical expedients permitted by the standard:
i) The use of a single discount rate to a portfolio of leases with reasonably similar characteristics
ii) Reliance on previous assessments on whether leases are onerous
iii) The accounting for operating leases with a remaining lease term of less than 12 months as at 1 January 2019 as short-term leases
iv) The exclusion of initial direct costs for the measurement of the right-of-use asset at the date of initial application
v) The use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease.
A modified retrospective approach has been used meaning comparatives have not been restated but an adjustment has been made to opening equity. The Group has taken the accounting policy choice to measure the right of use assets as if IFRS 16 had applied since the inception of the lease.
The change in accounting policy affected the following items in the balance sheet on 1 January 2019:
£'000
Right of use assets increase
11,847
Lease liabilities increase
14,161
Of which:
Current Liability
2,806
Non-Current Liability
11,355
The net impact on retained earnings on 1 January 2019 was a decrease of £2.3 million.
ii. Share Based Payment Charge
The Share based payment charge is now included within the Group's EBIT figure. Prior year results, including the Earnings per share calculation have been restated to provide a consistent comparative.
13. Events since the reporting date
No significant events noted since the reporting date.
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 DGGDCDUBBGCU
Recent news on Learning Technologies
See all newsREG - General Atlantic Svc Learning Technol.Grp - Update on Equity Syndication
AnnouncementREG - Takeover Panel - Disclosure Table
AnnouncementREG - BlackRock Group Learning Technol.Grp - Form 8.3 - Learning Technologies Group plc
AnnouncementREG-Millennium Partners, L.P. Form 8.3 - Learning Technologies Group plc
AnnouncementREG - Glazer Capital, LLC Learning Technol.Grp - Form 8.3 - Learning Technologies Group plc
Announcement