PRELIMINARY RESULTS 2010

Released : 24/03/2011 07:00

RNS Number : 5204D

M&C Saatchi PLC

24 March 2011

 

 

 

 

 

 

M&C SAATCHI PLC

 

 

PRELIMINARY RESULTS

 

 

YEAR ENDED

31 DECEMBER 2010

 

 

 

 

 

 

24 MARCH 2011

 


 

Group Highlights

·    Strong financial and operational results, with growing momentum throughout 2010

·    Group revenues up 21% at £125.1m (2009: £103.4m); up 15.6% using constant currencies

·    Headline operating profit up 28.3% to £13.3m (2009: £10.4m)

·    Headline operating margin 10.6% (2009: 10.0%)

·    Statutory operating profit up 24.5% to £12.7m (2009: £10.2m)  

·    Headline profit before tax up 29% to £13.3m (2009: £10.3m)

o UK: revenues up 9% in competitive market

o Europe: like-for-like revenues up 18%, despite challenging trading conditions

o Asia and Australia: like-for-like revenues up 14%

o Clear: operating profits up 53%, with good growth in the US and Asia

·    Cash at year-end of £31m (2009: £15m), of which £19m is advance 2011 client payments

·    Balance sheet further strengthened, with Group debt reduced to £2.3m (2009: £4.4m)

·    Headline basic earnings per share up 24% at 12.59p (2009: 10.15p)

·    Final dividend up 10.2% to 3.03p (2009: 2.75p); total dividend up 7.7% to 3.90p (2009: 3.62p)

 

See note 1 for definition of headline. In discussing segmental results, operating profit is stated excluding the impact of Group recharges.

 

Operational highlights

·    Strong new business performance; UK with best levels of wins since 2004

·    Three new offices opened (Cape Town, Johannesburg and Milan), in line with strategy of organic development in key markets

·    Acquisition of Inside Mobile, a specialist mobile marketing business

·    Launch of M&C Saatchi MENA in partnership with Quantum Group

 

Developments in 2011

·    Continued roll-out of higher margin growth businesses (Clear, Sport & Entertainment and Mobile) across M&C's international network

·    Investment in future growth:

o Completion of global network with formation of 50/50 joint venture in Russia with EMCG, one of Russia's leading independent agencies

o Acquisition of a 25% stake in both a start-up data business and Human Digital, a new social media insight business, in the UK

·    M&C Saatchi network now operating from 26 offices in 19 countries across six continents, allowing us to deliver a global offering to international clients - whilst retaining M&C Saatchi's unique entrepreneurial approach

·    Significant momentum from 2010 continuing into 2011

 

 

Commenting on the results, David Kershaw, Chief Executive, said:

 

"M&C Saatchi made excellent progress in 2010 - delivering strong growth in revenues and profitability against a backdrop of competitive markets. At the same time, we continued to invest for future growth, expanding into more geographies and taking our brands into new market segments.

 

"That success leaves us well placed to make further progress and winning more global new business is a key focus. With the formation of a joint venture in Russia, our global network is complete - operating from 26 offices in 19 countries across six continents - meaning we are better placed than ever before to drive international revenue growth. M&C Saatchi has grown internationally by backing owner managers starting up agencies, rather than through acquisition. This ensures that our clients have the benefit of the best and most entrepreneurial operators in each market. At the same time, we are also exporting our newer businesses such as Clear, Sport & Entertainment and Mobile, across our unique international network.

 

"2011 has started well with the good revenue momentum built through 2010 continuing into the new year. Given this backdrop, while we remain cautious about the macro environment, the Board is confident that we will continue to make progress in 2011 and beyond."

 

 

 

For further information please call:

M&C Saatchi                         +44 (0)20-7543-4500

David Kershaw

 

Tulchan Communications     +44 (0)20-7353-4200

Susanna Voyle

Tom Murray

 

Numis Securities                   +44 (0)20-7260-1000

Richard Thomas, NOMAD

Charles Farquhar, Corporate Broking

 

 

 


 

SUMMARY OF RESULTS

2010 was a year of healthy progress for M&C Saatchi. We ended the year with significant momentum having delivered good growth in both revenue and profits. The overall figures were excellent: revenue was up 21%, with like-for-like (excluding exchange movements) revenues increasing by 16%, the headline operating margin was up from 10.0% to 10.6%, while the headline profit before tax advanced 29% to £13.3m and headline net earnings rose 25%.

 

Cash flow continued to be strong and our balance sheet remains in good shape. We have been closely managing our working capital so debt has been reduced and cash materially increased.

  

UK

We enjoyed a strong year in the UK, delivering the best annual new business performance since we listed in 2004. UK revenues advanced 9% year on year. This performance came  in spite of the continued highly competitive nature of the market. Key new clients included iShares, BlackRock, the Mail on Sunday, the Olympic Delivery Authority, Bathstore, IKEA, Netjets, Memega and the Government's Cancer Awareness campaign for the COI. Importantly, several of the larger wins were integrated mandates, with a number of Group companies benefiting.We retain a close focus on margin and cost control, but continue to experience pressure on media buying remuneration. This resulted in the headline operating margin dipping from 21.3% to 20.5%. The UK operating profit improved 5% on 2009. 

 

Europe

We made good progress in our offices in Continental Europe, with our offices growing well in a market that proved to be no easier. Like-for-like revenues  rose 18%, the headline operating margin increased from 11.5% to 15.1% and operating profits were up 49% year on year. Germany delivered a particularly impressive performance, whilst in France we benefited from our expansion into direct marketing, digital and PR as the core advertising market remains tough.

 

 

Asia and Australasia

There was improvement from our operations in Asia and Australasia. Like-for-like revenue increased 14%, headline operating margin was up from 6.8% to 8.2% and operating profits rose a notable 59% to £3.6m.

 

New accounts in Australia included Brand Australia, David Jones, ING, Woolworths hardware and Georg Jensen. Malaysia also turned in a strong new business performance, winning Volkswagen, Bursa Malaysia and MAB.

 

Elsewhere in the region, Japan and New Zealand are growing and made good progress. China and India's clients remain project based and relatively small; both markets are currently working to secure larger retained clients. 

 

Americas

We continued to make progress in the US, albeit with our operations that remain modest. We have explored alliances in New York and are currently establishing a hub for our growing non-advertising businesses.

 

Los Angeles was successful on the new business front in the second half, winning Trafalgar Travel, Proximo Spirits (Three Olives Vodka) and Ugg boots.

 

Brazil has found it hard to compete through lack of scale, leading to a portfolio reliant on project-based work. To rectify this we are acquiring 60% of a larger agency and merging this into our Sao Paulo operation.

 

Global Network

 

One of the key focuses last year was the continued work to complete the M&C Saatchi global network. This has been developed in line with our strategy of organically developing offerings in key markets. In 2010 we opened three new offices; in South Africa (Cape Town in February and Johannesburg in October) and Italy (Milan in June) in line with our strategy of organically developing offerings in key markets. These moves meant that by the year end we were operating in 18 countries across 6 continents with 25 offices, allowing us to deliver a global offering to international clients - whilst retaining M&C Saatchi's unique entrepreneurial approach, based on incorporating Brutal Simplicity of Thought.

 

In 2010, the new offices contributed £1.2m of new revenues and £0.8m of operating losses. We generally expect our new offices to incur two years of operating losses and were delighted that Milan managed to break even in its first year.

 

Since the year end, we have announced plans to open in Russia - a move which completes our global network - via the formation of a 50/50 joint venture with EMCG, one of Russia's leading independent agencies.

 

They will now work under the M&C Saatchi name, giving us access to another key growth market.  

 

In June we acquired Inside Mobile, the leading mobile marketing specialist, and are delighted with the progress they are making as part of the Group. We continue to add new businesses, investing for future growth.

 

Clear

Clear maintained a strong first half performance, with good growth in the US and Asia. Like-for-like revenue was up 29% on 2009, the headline operating margin advanced from 15.2% to 17.9% and operating profits increased by 53%.

 

New clients in the UK were BSkyB, Coors and Skandia, whilst the Netherlands added Philips and TomTom, the USA Pizza Hut and Celgene and Asia Pepsi, Celcom and Colgate.

 

There was a healthy referral of clients across the Clear network and all offices now handle assignments from Unilever.

 

We opened a new Clear office in Australia at the start of 2010 and are just adding a further office in Singapore to attract regionally based multinationals. 

 

Outlook

2011 has started well. Despite caution regarding the macro environment, we are currently enjoying good revenue momentum. We believe the Network is now in place with offices in all the key regions. Winning global new business is a key focus. In this respect, already in 2011 we have won Visit Britain, FTI Consulting, Kaspersky, BAE Systems and Garmin.

 

We are also exporting our newer businesses; we have been rolling out Clear, Sport & Entertainment and Mobile across international markets.

 

Lastly, we continue to invest for future growth. In the UK, we are taking a 25% minority in both a start up data business and Human Digital, a new social media insight business.

 

The Board is confident that we will continue to make progress in 2011 and beyond.

 

 

 


 

 

 

M&C SAATCHI PLC

AUDITED CONSOLIDATED INCOME STATEMENT

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

Note

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

BILLINGS

 

 

 

 

 

 

463,979

 

370,764

 

 

 

 

 

 

 

 

 

 

REVENUE

3

 

 

 

 

 

125,144

 

103,435

 

 

 

 

 

 

 

 

 

 

Operating costs

5

 

 

 

 

 

(112,469)

 

(93,257)

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT

3

 

 

 

 

 

12,675

 

10,178

 

 

 

 

 

 

 

 

 

 

Share of results of associates

6

 

 

 

 

 

61

 

64

Finance income

7

 

 

 

 

 

227

 

386

Finance costs

8

 

 

 

 

 

(5,151)

 

(369)

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE TAXATION

3

 

 

 

 

 

7,812

 

10,259

 

 

 

 

 

 

 

 

 

 

Taxation

9

 

 

 

 

 

(4,739)

 

(3,666)

 

 

 

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

 

 

 

 

 

3,073

 

6,593

 

 

 

 

 

 

 

 

 

 

Profit attributable to:

 

 

 

 

 

 

 

 

 

Equity shareholders of the Group

3

 

 

 

 

 

2,560

 

6,223

Non controlling interests

 

 

 

 

 

 

513

 

370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,073

 

6,593

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

3

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

4.15p

 

10.17p

Diluted

 

 

 

 

 

 

4.04p

 

9.69p

 

 

 

 

 

 

 

 

 

 

HEADLINE RESULTS

3

 

 

 

 

 

 

 

 

Operating profit

 

 

 

 

 

 

13,292

 

10,360

Profit before tax

 

 

 

 

 

 

13,281

 

10,288

Profit after tax attributable to equity shareholders

 

 

 

 

 

 

7,766

 

6,215

 

 

 

 

 

 

 

 

 

 

HEADLINE EARNINGS PER SHARE

3

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

12.59p

 

10.15p

Diluted

 

 

 

 

 

 

12.26p

 

9.67p

 

M&C SAATCHI PLC

AUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

£000

 

£000

 

Profit for the year

 

 

 

 

 

 

3,073

 

6,593

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Exchange differences on translating foreign operations before tax

 

509

 

(193)

Tax benefit

 

 

 

 

 

 

5

 

92

Other comprehensive income for the year net of tax

 

 

 

514

 

(101)

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the year

 

 

 

 

 

 

3,587

 

6,492

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Equity shareholders' of the Group

 

 

 

 

 

 

3,074

 

6,122

Non controlling interests

 

 

 

 

 

 

513

 

370

 

 

 

 

 

 

 

3,587

 

6,492

 

 

M&C SAATCHI PLC

AUDITED CONSOLIDATED BALANCE SHEET

 

At 31 December

 

 

 

 

 

 

2010

 

2009

 

Note

 

 

 

 

 

£000

 

£000

NON CURRENT ASSETS

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

61,125

 

58,394

Investments in associates

 

 

 

 

 

 

1,579

 

1,730

Plant and equipment

 

 

 

 

 

 

5,487

 

4,353

Deferred tax assets

 

 

 

 

 

 

825

 

1,900

Other non current assets

 

 

 

 

 

 

4,752

 

1,787

 

 

 

 

 

 

 

73,768

 

68,164

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

 

 

 

80,245

 

53,844

Current tax assets

 

 

 

 

 

 

125

 

89

Cash and cash equivalents

 

 

 

 

 

 

31,388

 

15,111

 

 

 

 

 

 

 

111,758

 

69,044

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

Trade and other payables

 

 

 

 

 

 

(113,480)

 

(72,278)

Current tax liabilities

 

 

 

 

 

 

(1,275)

 

(2,000)

Other financial liabilities

 

 

 

 

 

 

(2,538)

 

(26)

Deferred and contingent consideration

 

 

 

 

 

 

(331)

 

(229)

Minority shareholder put option liabilities

13

 

 

 

 

 

(3,873)

 

(1,089)

 

 

 

 

 

 

 

(121,497)

 

(75,622)

 

 

 

 

 

 

 

 

 

 

NET CURRENT LIABILITIES

 

 

 

 

 

 

(9,739)

 

(6,578)

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS LESS CURRENT LIABILITIES

 

 

 

 

 

 

64,029

 

61,586

 

 

 

 

 

 

 

 

 

 

NON CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

 

(942)

 

(871)

Other financial liabilities

 

 

 

 

 

 

(143)

 

(4,447)

Contingent consideration

 

 

 

 

 

 

(343)

 

Minority shareholder put options liabilities

13

 

 

 

 

 

(11,162)

 

(2,834)

Other non current liabilities

 

 

 

 

 

 

(368)

 

(318)

 

 

 

 

 

 

 

(12,958)

 

(8,470)

 

 

 

 

 

 

 

 

 

 

TOTAL NET ASSETS

 

 

 

 

 

 

51,071

 

53,116

 

 

 

 

 

 

 

 

 

 


 

M&C SAATCHI PLC

AUDITED CONSOLIDATED BALANCE SHEET (CONTINUED)

 

At 31 December

 

 

 

 

 

 

2010

 

2009

 

Note

 

 

 

 

 

£000

 

£000

EQUITY

 

 

 

 

 

 

 

 

 

Equity attributable to shareholders of the Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

 

625

 

622

Share premium

 

 

 

 

 

 

12,822

 

12,758

Merger reserve

 

 

 

 

 

 

21,922

 

22,258

Treasury reserve

 

 

 

 

 

 

(792)

 

(792)

Minority interest put option reserve

14

 

 

 

 

 

(10,466)

 

(3,480)

Non controlling interest acquired

14

 

 

 

 

 

(130)

 

Foreign exchange reserve

14

 

 

 

 

 

2,662

 

2,148

Retained earnings

 

 

 

 

 

 

23,053

 

18,832

 

 

 

 

 

 

 

49,696

 

52,346

 

 

 

 

 

 

 

 

 

 

NON CONTROLLING INTEREST

 

 

 

 

 

 

1,375

 

770

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

 

 

 

 

51,071

 

53,116

 

 

M&C SAATCHI PLC

AUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

Share capital

Share premium

Merger reserve

Treasury reserve

Other
 reserves

Retained earnings

Subtotal

Non controlling interests in equity

Total

 

£000

£000

£000

£000

£000

£000

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

At 1 January 2009

615

12,758

21,777

(792)

(2,214)

15,869

48,013

810

48,823

 

 

 

 

 

 

 

 

 

 

Issue of shares for  acquisitions

7

-

481

-

-

-

488

(58)

430

Issue of shares to minority

-

-

-

-

-

-

-

104

104

Exchange rate movements

-

-

-

-

(10)

-

(10)

(46)

(56)

Exercise of minority put options

-

-

-

-

401

537

938

-

938

Issue of minority put options

-

-

-

-

(1,737)

-

(1,737)

-

(1,737)

Cancellation of minority put options

-

-

-

-

2,329

(1,829)

500

-

500

Equity settled share based payments

-

-

-

-

-

251

251

-

251

Dividends

-

-

-

-

-

(2,219)

(2,219)

(410)

(2,629)

Total comprehensive income for the year

-

-

-

-

(101)

6,223

6,122

370

6,492

At 1 January 2010

622

12,758

22,258

(792)

(1,332)

18,832

52,346

770

53,116

 

 

 

 

 

 

 

 

 

 

Acquired non controlling Interest

1

64

-

-

(45)

(64)

(44)

-

(44)

Acquisitions

-

-

-

-

-

-

-

218

218

Issues of shares

 

 

 

 

 

 

 

 

 

to minorities

-

-

-

-

-

-

-

474

474

Exchange rate movements

-

-

-

-

(13)

-

(13)

(23)

(36)

Sale to non controlling interests

-

-

(336)

-

84

3,550

3,298

-

3,298

Issue of minority

 

 

 

 

 

 

 

 

 

put options

-

-

-

-

(7,345)

-

(7,345)

-

(7,345)

Cancellation of minority put options

-

-

-

-

203

15

218

-

218

Option exercise

2

-

-

-

-

(2)

-

-

-

Reclassification of share to cash based option

-

-

-

-

-

(284)

(284)

-

(284)

Reclassification of cash to share based option

-

-

-

-

-

158

158

-

158

Share option charge

-

-

-

-

-

517

517

-

517

Dividends

-

-

-

-

-

(2,229)

(2,229)

(577)

(2,806)

Total comprehensive income for the year

-

-

-

-

514

2,560

3,074

513

3,587

At 31 December 2010

625

12,822

21,922

(792)

(7,934)

23,053

49,696

1,375

51,071

Details of Other reserves can be found in note 14.
The reclassification of share to cash based options is due to the Group paying cash equal to the employment tax payable and issuing a reduced number of shares on exercise of its employee share options.
The reclassification of cash to share based options is due to a reclassification of share based options which had previously been held as a liability.


 

M&C SAATCHI PLC

AUDITED CONSOLIDATED CASH FLOW STATEMENT

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

Notes

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

CASH GENERATED FROM OPERATIONS

11

 

 

 

 

 

28,291

 

16,971

Tax paid

 

 

 

 

 

 

 

(4,636)

 

(4,024)

NET CASH INFLOW FROM OPERATING ACTIVITIES

 

 

 

23,655

 

12,947

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

Acquisitions and disposals

12

 

 

 

 

 

(1,280)

 

(536)

Proceeds from sale of plant and equipment

 

 

 

 

 

 

30

 

10

Purchase of plant and equipment

 

 

 

 

 

 

(2,354)

 

(1,715)

Purchase of capitalised software

 

 

 

 

 

 

(207)

 

(82)

Dividends from associates

 

 

 

 

 

 

200

 

38

Interest earned

 

 

 

 

 

 

227

 

215

NET CASH CONSUMED BY INVESTING ACTIVITIES

 

 

 

(3,384)

 

(2,070)

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

Dividends paid

 

 

 

 

 

 

(2,229)

 

(2,219)

Minority dividends paid

 

 

 

 

 

 

(577)

 

(410)

Subsidiaries' sale of own shares to minorities

 

 

 

 

 

 

397

 

118

Repayment of finance leases

 

 

 

 

 

 

(32)

 

(29)

Inception of bank loans

 

 

 

 

 

 

3,703

 

1

Repayment of bank loans

 

 

 

 

 

 

(5,583)

 

(2,154)

Interest paid

 

 

 

 

 

 

(299)

 

(350)

Interest on finance leases

 

 

 

 

 

 

-

 

(1)

NET CASH CONSUMED BY FINANCING ACTIVITIES

 

 

 

(4,620)

 

(5,044)

 

 

 

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

 

 

15,651

 

5,833

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

 

 

 

 

15,111

 

9,271

Effect of exchange rate changes

 

 

 

 

 

 

626

 

7

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR

 

 

 

31,388

 

15,111

 

 

 

 

 

 

 

 

 

 

 

 

M&C SAATCHI PLC

NOTES TO THE PRELIMINARY STATEMENTS

YEAR ENDED 31 DECEMBER 2010

 

1.   GENERAL INFORMATION

 

The Company is a public limited company incorporated and domiciled in the UK. The address of its registered office is 36 Golden Square, London W1F 9EE.

The Company has its primary listing on the AIM market of the London Stock Exchange.

These 2010 audited preliminary financial statements were approved for issue on 23 March 2011.

The financial information set out below does not constitute the company's statutory accounts for 2009 or 2010. Statutory accounts for the years ended 31 December 2009 and 31 December 2010 have been reported on by the Independent Auditors. The Independent Auditors' Reports on the Annual Report and Financial Statements for 2009 and 2010 were unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

Statutory accounts for the year ended 31 December 2009 have been filed with the Registrar of Companies. The statutory accounts for the year ended 31 December 2010 will be delivered to the Registrar in due course.

Headline results

The directors believe that the headline results and headline earnings per share provide additional useful information on the underlying performance of the business. In addition, the headline results are used for internal performance management, the calculation of rewards in the Group's Long Term Incentive Plan (LTIP) scheme and minority shareholder put option liabilities. The term headline is not a defined term in IFRS.

Our segmental reporting reflects our headline results in accordance with IFRS8.

The items that are excluded from headline results are the amortisation or impairment of intangible assets (including goodwill) acquired in business combinations, impairment of investment in associates, and fair value gains and losses on liabilities caused by our put and call option agreements. 

Basis of preparation

The financial information set out in these preliminary results does not constitute the company's statutory accounts for 2009 or 2010. Statutory accounts for the years ended 31 December 2010 and 31 December 2009 have been reported on by the Independent Auditors. The Independent Auditors' Report on the Annual Report and Financial Statements for 2010 and 2009 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006. Statutory accounts for the year ended 31 December 2009 have been filed with the Registrar of Companies.  The statutory accounts for the year ended 31 December 2010 will be delivered to the Registrar in due course.

 

2.   ACCOUNTING POLICIES

The financial information set out in these final results has been prepared using the recognition and measurement principles of International Accounting Standards, International Financial Reporting Standards and Interpretations adopted for use in the European Union (collectively Adopted IFRSs). The accounting policies adopted in these final results have been consistently applied to all the years presented and are consistent with the policies used in the preparation of the statutory accounts for the period ended 31 December 2010. The principal accounting policies adopted are unchanged from those used in the preparation of the statutory accounts for the period ended 31 December 2009, except as described below.

A number of new and amended standards become effective for periods beginning on or after 1 January 2010.  The principal changes that are relevant to the Group are:

IFRS 3 Business Combinations (revised): apart from no longer capitalising acquisition expenses, there has been no effect on the reported results or previous financial position of the Group.

IAS 27 Consolidated and separate financial statements (as amended) has had no effect on the previous financial position of the Group. Acquisition and disposals without a change in control do not have an effect on the income statement. It has affected the reported results of the Group in the following ways:-

a) Non controlling interests. Where we have a loss making subsidiary with net liabilities, whose losses are funded by the Group, previously and as stated in 2009 results, 100% of those losses would be attributable to Equity holders of the Group. In 2010 the losses are shared between the Group and the non controlling interest, in proportion to the interests in the subsidiary. This change has resulted in the 2010 profits attributable to equity shareholders of the Group being £570k higher that they would have been under the old standard.

 

b) Disposals of subsidiaries equity that do not affect control no longer affect the value of goodwill or create a profit / loss on disposal in the income statement. Proceeds less transfer to non controlling interests are credited directly to retained earnings. In the event that equity had previously been acquired under this revised standard then such a disposal will result in a release from non controlling interest acquired reserve to retained earnings. This change has resulted in the 2010 profits attributable to equity shareholders of the Group being £2,540k lower, and goodwill £757k higher that they would have been under the old standard.

c) Acquisitions of subsidiaries' equity that do not affect control no longer change the value of goodwill. If a minority interest put option exists then the amount paid is provided by the minority shareholder put option liability, and its related minority interest put option reserve is taken to non controlling interest acquired reserve. If no minority interest put option exists then the amount paid is taken to non controlling interest acquired reserve. In both cases the share of net assets in non controlling interest reserve, is transferred to the non controlling interest acquired reserve. This change has no impact on the income statement, and has resulted in goodwill being £64k lower than it would have been under the old standard.

None of the other new standards and amendments affect the Group.

 

3.   EARNINGS PER SHARE AND RECONCILIATION BETWEEN HEADLINE AND STATUTORY RESULTS

Year ended
31 December 2010

 

Reported results

Amortisation of acquired intangibles

Fair value adjustments to minority put option liabilities

Headline & segmental results

 

 

£000

£000

£000

£000

REVENUE

 

125,144

-

-

125,144

 

 

 

 

 

 

OPERATING PROFIT

 

12,675

617

-

13,292

Share of results of associates

 

61

-

-

61

Finance income

 

227

-

-

227

Finance cost

 

(5,151)

-

4,852

(299)

PROFIT BEFORE TAXATION

 

7,812

617

4,852

13,281

Taxation

 

(4,739)

(168)

-

(4,907)

PROFIT FOR THE YEAR

 

3,073

449

4,852

8,374

Non controlling interests

 

(513)

-

(95)

(608)

 

 

 

PROFIT ATTRIBUTABLE TO EQUITY HOLDERS OF THE GROUP

2,560

449

4,757

7,766

 

 

 

 

 

 

BASIC EARNINGS PER SHARE

 

 

 

 

 

 

 

Weighted average number of shares (thousands)

 

61,667

 

 

61,667

BASIC EPS

 

4.15p

 

 

12.59p

 

 

 

 

 

 

DILUTED EARNINGS PER SHARE

 

 

Weighted average number of shares (thousands) as above

 

 

 

 

61,667

 

 

61,667

Add

 

 

 

 

 

 - UK growth shares

 

890

 

 

890

 - Options

 

128

 

 

128

 - LTIP options 2010

 

202

 

 

202

 - LTIP options 2011

 

465

 

 

465

Total

 

63,352

 

 

63,352

DILUTED EARNINGS PER SHARE

4.04p

 

 

12.26p

               

 


 

 

 

Year ended 31 December 2009

 

Reported results

Amortisation of acquired intangibles

Loss on disposal of acquired intangibles

Fair value adjustments to minority put option liabilities

Revaluation of call option

Headline & Segmental results

 

 

£000

£000

£000

£000

£000

£000

REVENUE

 

103,435

-

-

-

-

103,435

 

 

 

 

 

 

 

 

OPERATING PROFIT

 

10,178

159

23

-

-

10,360

Share of results of associates

 

64

-

-

-

-

64

Finance income

 

386

-

-

(157)

-

229

Finance cost

 

(369)

-

-

-

4

(365)

PROFIT BEFORE TAXATION

 

10,259

159

23

(157)

4

10,288

 

 

Taxation

 

(3,666)

(37)

-

-

-

(3,703)

PROFIT FOR THE YEAR

 

6,593

122

23

(157)

4

6,585

 

 

 

Non controlling interests

 

(370)

-

-

-

-

(370)

PROFIT ATTRIBUTABLE TO EQUITY HOLDERS OF THE GROUP

 

 

 

6,223

122

23

(157)

4

6,215

 

 

 

 

 

 

 

 

BASIC EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

Weighted average number of shares (thousands)

 

61,218

 

 

 

 

 

61,218

 

BASIC EPS

 

10.17p

 

 

 

 

10.15p

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER SHARE

 

Weighted average number of shares (thousands) as above

 

 

 

 

 

 

61,218

 

 

 

 

61,218

Add

 

 

 

 

 

 

 

 - UK growth shares

 

1,583

 

 

 

 

1,583

 - Options

 

411

 

 

 

 

411

 - LTIP options 2010

 

569

 

 

 

 

569

 - LTIP options 2011

 

465

 

 

 

 

465

Total

 

64,246

 

 

 

 

64,246

DILUTED EARNINGS PER SHARE

9.69p

 

 

 

 

9.67p

 

 

4.   SEGMENTAL INFORMATION

This segmental information is reconciled to the statutory results in Note 3.

Year ended
31 December 2010

UK

Europe

Asia &
Australasia

America

New Offices

Clear

Total

 

 

£000

£000

£000

£000

£000

£000

£000

REVENUE

 

53,700

10,963

44,115

4,107

1,221

11,038

125,144

 

 

 

 

 

 

 

 

 

 

 

OPERATING PROFIT EXCLUDING GROUP COSTS

 

10,997

1,661

3,630

(249)

(778)

1,976

17,237

 

Group costs

 

3,498

73

364

10

-

-

3,945

 

Operating profit

 

7,499

1,588

3,266

(259)

(778)

1,976

13,292

 

Share of results of associates

 

-

61

-

-

-

-

61

 

 

 

Finance income

 

84

3

131

2

4

3

227

 

 

 

Finance cost

 

(176)

(62)

(34)

(27)

-

-

(299)

 

PROFIT BEFORE TAXATION

 

7,407

1,590

3,363

(284)

(774)

1,979

13,281

 

 

 

Taxation

 

(2,443)

(561)

(1,171)

(123)

(10)

(599)

(4,907)

 

PROFIT FOR THE YEAR

 

4,964

1,029

2,192

(407)

(784)

1,380

8,374

 

Non controlling interests

(179)

(329)

(494)

70

382

(58)

(608)

 

PROFIT ATTRIBUTABLE TO EQUITY HOLDERS OF THE GROUP

4,785

700

1,698

(337)

(402)

1,322

7,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HEADLINE BASIC EPS

 

 

 

 

 

 

12.59p

 

 

 

 

 

 

 

 

 

 

 

COSTS INCLUDED IN OPERATING PROFIT:

 

 

 

 

 

 

Depreciation

(576)

(145)

(537)

(28)

(44)

(130)

(1,460)

 

Amortisation of software

-

(43)

(53)

(10)

(6)

-

(112)

 

Share option charges

 

(452)

(10)

(53)

(2)

-

-

(517)

 

OFFICE LOCATION

London

Paris
Berlin Madrid
Geneva
Beirut

Sydney Melbourne Auckland Wellington
New Delhi Mumbai
Kuala Lumpur
Hong Kong
 Shanghai
Tokyo

Los Angeles
São Paulo

Milan
Cape Town
Johannesburg
 

London Amsterdam New York
Hong Kong
Sydney

 

 

                       


 

 

 

YEAR ENDED
31 DECEMBER 2009

UK

Europe

Asia & Australasia

America

New Offices

Clear

Total

 

 

 

£000

£000

£000

£000

£000

£000

£000

REVENUE

 

49,079

9,639

33,583

2,635

-

8,499

103,435

 

 

 

 

 

 

 

 

 

OPERATING PROFIT EXCLUDING GROUP COSTS

 

10,453

1,112

2,278

(1,038)

-

1,289

14,094

Group costs

 

3,252

71

369

42

-

-

3,734

Operating profit

7,201

1,041

1,909

(1,080)

-

1,289

10,360

Share of results of associates

 

-

64

-

-

-

-

64

Finance income

 

93

10

119

2

-

5

229

Finance cost

 

(274)

(66)

(20)

(5)

-

-

(365)

PROFIT BEFORE TAXATION

 

7,020

1,049

2,008

(1,083)

-

1,294

10,288

Taxation

 

(2,075)

(413)

(906)

88

-

(397)

(3,703)

PROFIT FOR THE YEAR

 

4,945

636

1,102

(995)

-

897

6,585

Non controlling interests

 

(80)

(202)

(111)

23

-

-

(370)

PROFIT ATTRIBUTABLE TO EQUITY HOLDERS OF THE GROUP

4,865

434

991

(972)

-

897

6,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HEADLINE BASIC EPS

 

 

 

 

 

 

10.15p

 

 

 

 

 

 

 

 

 

COSTS INCLUDED IN OPERATING PROFIT:

 

 

 

 

 

Depreciation

(581)

(141)

(788)

(28)

-

(153)

(1,691)

Amortisation of software

(8)

(31)

(55)

(6)

-

-

(100)

Share option charges

 

(216)

-

(31)

(4)

-

-

(251)

OFFICE LOCATION

London

Paris
Berlin Madrid Geneva

Sydney Melbourne Auckland Wellington
Kuala Lumpur
New Delhi Mumbai
Hong Kong Shanghai
Tokyo

Los Angeles
São Paulo

New York


 

London Amsterdam New York
Hong Kong
Sydney

 

                               

 

 

SEGMENTAL INCOME STATEMENT TRANSLATED AT 2009 EXCHANGE RATES

It is normal practice in our industry to provide like for like results. In the year we had not acquired any significant new businesses therefore the only difference in our like for like results is the impact from movements in exchange rates. Had our 2010 results been translated at 2009 exchange rate then our results would have been:

 

Year ended 31 December 2010

UK

Europe

Asia & Australia

America

New Offices

Clear

Total

 

 

£000

£000

£000

£000

£000

£000

£000

REVENUE

 

53,700

11,347

38,416

3,959

1,175

10,948

119,545

 

 

 

 

 

 

 

 

 

OPERATING PROFIT EXCLUDING GROUP COSTS

 

10,997

1,731

3,078

(187)

(671)

1,977

16,925

Group costs

 

3,498

75

312

10

-

-

3,895

Operating profit

7,499

1,656

2,766

(197)

(671)

1,977

13,030

Share of results of associates

 

-

63

-

-

-

-

63

Finance income

 

84

3

114

2

3

3

209

Finance cost

 

(176)

(61)

(31)

(24)

-

-

(292)

PROFIT BEFORE TAXATION

 

7,407

1,661

2,849

(219)

(668)

1,980

13,010

Taxation

 

(2,443)

(583)

(1,007)

(118)

(11)

(598)

(4,760)

PROFIT FOR THE YEAR

 

4,964

1,078

1,842

(337)

(679)

1,382

8,250

Increase / (decrease) in 2010 results caused by translation differences

-

(49)

350

(70)

(104)

(2)

125

 

 

MARKET RISK

 

 

 

 

 

 

2010

 

2009

Largest client as a % of total revenue

 

 

 

 

 

%

 

%

 

Top Client

 

 

 

 

 

6.0

 

5.8

Top 10

 

 

 

 

 

33.4

 

36.8

Top 15

 

 

 

 

 

40.5

 

46.1

Top 30

 

 

 

 

 

53.3

 

60.2

 


 

 

5.   OPERATING COSTS

 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

Total staff costs

 

 

 

 

 

80,261

 

66,350

 

 

 

 

 

 

 

 

 

Other costs include:

 

 

 

 

 

 

 

 

Profit on exchange

 

 

 

 

 

(597)

 

(13)

Amortisation of intangibles

 

 

 

 

 

 

 

 

- Acquired intangibles

 

 

 

 

 

617

 

159

- Capitalised software

 

 

 

 

 

112

 

100

Depreciation of plant and equipment

 

 

 

 

 

1,460

 

1,691

Losses on disposal of fixed assets

 

 

 

 

 

141

 

2

Losses on disposal of intangible assets

 

 

 

 

 

 

23

 

 

6.   SHARE OF ASSOCIATES
 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

Share of associates' profit before taxation

 

 

 

 

 

62

 

112

Share of associates' taxation

 

 

 

 

 

(1)

 

(48)

 

 

 

 

 

 

61

 

64


 

 

7.   FINANCE INCOME
 

Year ended 31December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

Bank interest receivable

 

 

 

 

 

226

 

203

Other interest receivable

 

 

 

 

 

1

 

26

Total interest receivable

 

 

 

 

 

227

 

229

 

 

 

 

 

 

 

 

 

Fair value adjustments to minority shareholder put option liabilities

 

 

 

 

 

-

 

157

Total finance income

 

 

 

 

 

227

 

386

 

 

 

 

 

8.   FINANCE COSTS

 

Year ended 31December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

Finance costs

 

 

 

 

 

 

 

 

 

Bank interest payable

 

 

 

 

 

(299)

 

(350)

Other interest payable

 

 

 

 

 

-

 

(15)

Total interest payable

 

 

 

 

 

(299)

 

(365)

 

 

 

 

 

 

 

 

 

Fair value adjustments to minority shareholder put option liabilities

 

 

 

 

 

(4,852)

 

-

Fair value adjustments to call options

 

 

 

 

 

-

 

(4)

Total finance costs

 

 

 

 

 

(5,151)

 

(369)

 

 

 

9.   TAXATION

 

 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

Current taxation

 

 

 

 

 

 

 

 

Taxation in the year

 

 

 

 

 

 

 

 

- UK

 

 

 

 

 

1,695

 

2,176

- Overseas

 

 

 

 

 

2,148

 

1,466

Utilisation of previously unrecognised tax losses

 

 

 

 

 

(91)

 

Adjustment for over / (under) provisions in prior periods

 

 

 

30

 

(20)

 

 

 

 

 

 

3,782

 

3,622

 

 

 

 

 

 

 

 

 

Deferred taxation

 

 

 

 

 

 

 

 

Origination and reversal of temporary differences

 

 

 

 

 

950

 

27

Effect of changes in tax rates

 

 

 

 

 

7

 

17

 

 

 

 

 

 

957

 

44

Total taxation

 

 

 

 

 

4,739

 

3,666

 

The difference between the actual tax and the standard rate of corporation tax in the UK applied to profits for the year are as follows:

 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

Profit before taxation

 

 

 

 

 

7,812

 

10,259

 

 

 

 

 

 

 

 

 

Taxation at UK Corporation tax rate of 28%

 

 

 

 

 

(2,187)

 

(2,873)

Tax effect of associates

 

 

 

 

 

17

 

18

Expenses not deductible for tax

 

 

 

 

 

(489)

 

(237)

Option charges not deductible for tax

 

 

 

 

 

(99)

 

(35)

Different tax rates applicable in overseas jurisdictions

 

 

 

 

 

(90)

 

(30)

Effect of changes in tax rates on deferred tax

 

 

 

 

 

(7)

 

(17)

Utilisation of previously unrecognised tax losses

 

 

 

 

 

91

 

-

Adjustment for over / (under) provisions in prior periods

 

 

 

 

 

(30)

 

20

Tax losses for which no deferred tax asset was recognised

 

 

 

 

 

(624)

 

(580)

Share based incentive charge greater than value of shares

 

 

 

 

 

37

 

30

Fair value adjustments on minority shareholder put options

 

 

 

 

 

(1,358)

 

44

Loss on disposal of intangible asset       

 

 

 

 

 

-

 

(6)

Total taxation

 

 

 

 

 

(4,739)

 

(3,666)


 

 

10.  DIVIDENDS

 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

2009 final dividend Nil (2008 2.75p)

 

 

 

 

 

-

 

1,683

2009 additional interim dividend 2.75p (2008 Nil)

 

 

 

 

 

1,692

 

-

2010 interim dividend 0.87p (2009 0.87p)

 

 

 

 

 

537

 

536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,229

 

2,219

 

Proposed final dividend of 3.03p totalling £1,873k

 

 

The dividend relates to the following years:

 

Year ended 31 December

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

First interim dividend

 

 

 

 

 

537

 

536

Second interim dividend

 

 

 

 

 

-

 

1,692

Final dividends

 

 

 

 

 

1,873

 

-

 

 

 

 

 

 

 

 

 

Total dividend that relates to the year

 

 

 

 

 

2,410

 

2,228

 

 

 

 

 

 

 

 

 

The headline dividend cover is:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Headline profit after tax attributable to equity shareholders

 

 

 

 

 

7,766

 

6,215

Total dividend that relates to the year

 

 

 

 

 

2,410

 

2,228

Headline dividend cover

 

 

 

 

 

3.2

 

2.8

 

 

 

 

 

 

 

 

 

                     

 

Headline dividend cover is calculated by taking headline profit after tax attributable to equity shareholders and dividing it by the total dividends that relate to that year's profits. The Group seeks to maintain a long term headline dividend cover of between 3 and 4.

 

 

11.  CASH GENERATED FROM OPERATIONS

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

125,144

 

103,435

Operating expenses

 

 

 

 

 

 

(112,469)

 

(93,257)

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

 

 

 

12,675

 

10,178

 

 

 

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation of plant and equipment

 

 

 

 

 

 

1,460

 

1,691

Losses on sale of plant and equipment

 

 

 

 

 

 

141

 

2

Amortisation on acquired intangible assets

 

 

 

 

 

 

617

 

159

Loss on disposal of intangible

 

 

 

 

 

 

-

 

23

Amortisation of capitalised software intangible assets

 

 

 

 

 

 

112

 

100

Non-cash share based incentive plans

 

 

 

 

 

 

517

 

251

Operating cash flow before movements in working capital and provisions

 

 

 

 

 

 

15,522

 

12,404

(Increase) / decrease in debtors

 

 

 

 

 

 

(27,760)

 

7,291

Increase / (decrease) in creditors

 

 

 

 

 

 

40,529

 

(2,724)

 

 

 

 

 

 

 

 

 

 

Net cash inflow from operating activities

 

 

 

 

 

 

28,291

 

16,971

 

 

 

 

 

 

 

 

 

 

 

 

12.  CASH CONSUMED BY ACQUISITIONS AND DISPOSALS

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

Initial cash consideration

 

 

 

 

 

 

 

 

 

 - M&C Saatchi Mobile Ltd

 

 

 

 

 

 

(2,481)

 

-

 - Talk PR Ltd

 

 

 

 

 

 

(104)

 

(58)

 - Direct One SAS

 

 

 

(343)

 

-

 - Play London Ltd

 

 

 

 

 

 

(45)

 

-

 - M&C Saatchi Agency PTY Ltd

 

 

 

 

 

 

595

 

-

 - FCINQ SAS

 

 

 

 

 

 

-

 

(107)

 - M&C Saatchi Sport & Entertainment Ltd

 

 

 

 

 

 

-

 

(171)

 - M&C Saatchi/Insight Pesquisa & Planejamento Ltda

 

 

 

 

 

-

 

(82)

 - M&C Saatchi Berlin Gmbh

 

 

 

 

 

 

-

 

(109)

 

 

 

 

 

 

 

(2,378)

 

(527)

Cash and cash equivalents acquired

 

 

 

 

 

 

1,098

 

-

 

 

 

 

 

 

 

(1,280)

 

(527)

 

 

 

 

 

 

 

 

 

 

Purchase of associate (Zapping, Spain)

 

 

 

 

 

 

-

 

(9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,280)

 

(536)

 


 

 

 

13.  MINORITY SHAREHOLDER PUT OPTION LIABILITIES

 

Some of our subsidiaries' minorities have the right to a put option. The put options give the minorities a right to exchange their minority holdings in the subsidiary into shares in M&C Saatchi plc or cash (as per the agreement).

 

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

Amounts falling within one year

 

 

 

 

 

 

 

 

 

– Cash

 

 

 

 

 

 

(216)

 

(419)

– Equity

 

 

 

 

 

 

(3,657)

 

(670)

 

 

 

 

 

 

 

(3,873)

 

(1,089)

Amounts falling after one year

 

 

 

 

 

 

 

 

 

– Cash

 

 

 

 

 

 

 

(379)

– Equity

 

 

 

 

 

 

(11,162)

 

(2,455)

 

 

 

 

 

 

 

(11,162)

 

(2,834)

 

 

 

 

 

 

 

(15,035)

 

(3,923)

 

Year ended 31 December

 

 

 

 

 

 

2010

 

2009

 

 

 

 

 

 

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

At 1 January

 

 

 

 

 

 

(3,923)

 

(3,697)

Exchange difference

 

 

 

 

 

 

(93)

 

(84)

Additions

 

 

 

 

 

 

(7,345)

 

(1,736)

Exercises

 

 

 

 

 

 

974

 

939

Termination

 

 

 

 

 

 

204

 

498

Income statement charge due to

 

 

 

 

 

 

 

 

 

– Change in estimates

 

 

 

 

 

 

796

 

244

– Change in share price

 

 

 

 

 

 

(5,273)

 

(59)

– Time

 

 

 

 

 

 

(375)

 

(28)

At 31 December

 

 

 

 

 

 

(15,035)

 

(3,923)

 

 

 

 

 

 

 

 

 

 

 

 

The movements in the year relating to the minority interest put options that are payable in cash and in equity are as follows: 

 

 

 

 

 

 

 

 

 

 

 

2010

Cash Based

 

 

 

 

 

 

 

 

£000

 

 

 

 

 

 

 

 

 

 

At 1 January

 

 

 

 

 

 

 

 

(792)

Exchange difference

 

 

 

 

 

 

 

 

(102)

Exercises

 

 

 

 

 

 

 

 

882

Termination

 

 

 

 

 

 

 

 

189

Income statement charge due to

 

 

 

 

 

 

 

 

 

– Change in estimates

 

 

 

 

 

 

 

 

(293)

– Change in share price

 

 

 

 

 

 

 

 

(80)

– Time

 

 

 

 

 

 

 

 

(20)

At 31 December

 

 

 

 

 

 

 

 

(216)

 

 

 

 

 

 

 

 

2010

 

2010

Equity Based

 

 

 

 

 

 

Equity

 

£000

 

 

 

 

 

 

 

 

 

 

At 1 January

 

 

 

 

 

 

(3,865)

 

(3,131)

Exchange difference

 

 

 

 

 

 

 

9

Additions

 

 

 

 

 

 

(8,624)

 

(7,345)

Exercises

 

 

 

 

 

 

72

 

92

Termination

 

 

 

 

 

 

10

 

15

Income statement charge due to

 

 

 

 

 

 

 

 

 

– Change in estimates

 

 

 

 

 

 

861

 

1,089

– Change in share price

 

 

 

 

 

 

322

 

(5,193)

– Time

 

 

 

 

 

 

(264)

 

(355)

At 31 December

 

 

 

 

 

 

(11,488)

 

(14,819)


 

 

 

Company

Country of incorporation

 

Put options are exercisable from

% of Company shares exchangeable

 

 

 

 

 

 

 

 

 

 

M&C Saatchi Export Ltd

 

 

UK

 

 

 

2010

 

2.8%

M&C Saatchi LA Inc

 

 

USA

 

 

 

2010

 

16.0%

M&C Saatchi Marketing Arts Ltd

 

 

UK

 

 

 

2010

 

50.0%

M&C Saatchi (M) SDN BHD

 

 

Malaysia

 

 

 

2010

 

20.0%

M&C Saatchi Sports and Entertainment Ltd

 

 

UK

 

 

 

2010

 

2.8%

Provenance Communication Ltd

 

 

UK

 

 

 

2010

 

30.0%

Influence Communications Ltd

 

 

UK

 

 

 

2010

 

5.0%

M&C Saatchi Europe Holdings Ltd

 

 

UK

 

 

 

2010

 

4.0%

M&C Saatchi German Holdings Ltd

 

 

UK

 

 

 

2010

 

4.0%

M&C Saatchi GAD SAS

 

 

France

 

 

 

2011

 

48.0%

M&C Saatchi Corporate SAS

 

 

France

 

 

 

2011

 

12.5%

M&C Saatchi Communications Pty Ltd

 

 

India

 

 

 

2011

 

38.0%

M&C Saatchi Berlin GmbH

 

 

Germany

 

 

 

2011

 

15.0%

Talk PR Audience Ltd

 

 

UK

 

 

 

2011

 

17.0%

FCINQ SAS

 

 

France

 

 

 

2013

 

18.0%

M&C Saatchi/Insight Pesquisa & Planejamento Ltda

 

 

Brazil

 

 

 

2013

 

20.0%

M&C Saatchi Sport & Entertainment LLP

 

 

USA

 

 

 

2014

 

35.0%

Direct One SAS*

 

 

France

 

 

 

2014

 

10.0%

Direct One SAS*

 

 

France

 

 

 

2015

 

10.0%

M&C Saatchi Brazil Participações LTDA*

 

 

Brazil

 

 

 

2015

 

10.0%

M&C Saatchi Brazil Cominicação LTDA*

 

 

Brazil

 

 

 

2015

 

7.0%

M&C Saatchi Agency Pty Ltd*

 

 

Australia

 

 

 

2015

 

20.0%

M&C Saatchi Sport & Entertainment PTY LTD*

 

Australia

 

 

 

2015

 

49.0%

Talk PR Ltd*

 

 

UK

 

 

 

2015

 

49.0%

M&C Saatchi (Switzerland) SA

 

 

Switzerland

 

 

 

2016

 

40.0%

M&C Saatchi Mobile Ltd*

 

 

UK

 

 

 

2016

 

40.0%

Direct One SAS*

 

 

France

 

 

 

2016

 

10.0%

*New options in 2010


 

 

14.  OTHER RESERVES

 

MI Put Option Reserve

£000

Non Controlling Interest Acquired

£000

Foreign

exchange

reserve

£000

 

Total

£000

AT 1 JANUARY 2009

(4,463)

-

2,249

(2,214)

 

 

 

 

 

Exchange rate movements

(10)

-

-

(10)

Exercise of minority put options

401

-

-

401

Issue of minority put options

(1,737)

-

-

(1,737)

Cancellation of minority put options

2,329

-

-

2,329

Total comprehensive income for the year

-

-

(101)

(101)

AT 1 JANUARY 2010

(3,480)

-

2,148

(1,332)

 

 

 

 

 

Acquired non controlling interest

169

(214)

-

(45)

Exchange rate movements

(13)

-

-

(13)

Sale to non controlling interests

-

84

-

84

Issue of minority put options

(7,345)

-

-

(7,345)

Cancellation of minority put options

203

-

-

203

Total comprehensive income for the year

-

-

514

514

AT 31 DECEMBER 2010

(10,466)

(130)

2,662

(7,934)

 

 

 

 

 

 


This information is provided by RNS

The company news service from the London Stock Exchange

 

END