Form 6-K Markit Ltd. For: Aug 12
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of August, 2015
Commission File Number: 001-36495
MARKIT LTD.
(Translation of registrants name into English)
4th Floor, Ropemaker Place,
25 Ropemaker Street
London, England
EC2Y 9LY
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| MARKIT LTD. (Registrant) | ||
| By: | /s/ Jeff Gooch | |
| Name: | Jeff Gooch | |
| Title: | Chief Financial Officer | |
Date: August 12, 2015
EXHIBIT INDEX
| Exhibit |
Description | |
| 99.1 | Markit Ltd. selected financial information as of and for the period ended June 30, 2015 | |
| 99.2 | Markit Ltd. managements discussion and analysis of financial condition and results of operations | |
| 99.3 | Markit Ltd. press release dated August 12, 2015 - Markit reports second quarter 2015 financial results |
Exhibit 99.1
Markit Ltd.
Consolidated Income Statement (Unaudited)
| Three months ended June 30, 2015 |
Three June 30, 2014 |
Six months ended June 30, 2015 |
Six months June 30, |
|||||||||||||
| $m | $m | $m | $m | |||||||||||||
| Revenue | 273.1 | 264.6 | 544.6 | 524.0 | ||||||||||||
| Operating expenses | (148.5) | (144.6) | (295.3) | (287.3) | ||||||||||||
| Exceptional items | (1.8) | (31.3) | (3.2) | (42.4) | ||||||||||||
| Acquisition related items | - | (2.2) | - | (5.0) | ||||||||||||
| Amortisation acquisition related | (14.4) | (14.1) | (28.8) | (28.3) | ||||||||||||
| Depreciation and amortisation other | (26.4) | (23.5) | (51.3) | (46.8) | ||||||||||||
| Share based compensation and related items | (8.7) | (3.1) | (18.6) | (6.1) | ||||||||||||
| Other gains/(losses) net | 0.2 | (2.9) | 8.1 | (5.4) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating profit | 73.5 | 42.9 | 155.5 | 102.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Finance costs net | (3.7) | (3.9) | (7.8) | (8.3) | ||||||||||||
| Share of results from joint venture | (2.7) | - | (5.3) | - | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit before income tax | 67.1 | 39.0 | 142.4 | 94.4 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income tax expense | (22.6) | (9.6) | (43.4) | (25.2) | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit for the period | 44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit attributable to: | ||||||||||||||||
| Owners of the parent | 44.5 | 29.4 | 99.3 | 69.2 | ||||||||||||
| Non-controlling interests | - | - | (0.3) | - | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 44.5 | 29.4 | 99.0 | 69.2 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| $ | $ | $ | $ | |||||||||||||
| Earnings per share, basic | 0.24 | 0.17 | 0.54 | 0.39 | ||||||||||||
| Earnings per share, diluted | 0.23 | 0.16 | 0.52 | 0.38 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
There were no discontinued operations for either period presented.
1
Consolidated Balance Sheet (Unaudited)
| June 30, 2015 |
December 31, 2014 |
|||||||
| $m | $m | |||||||
| Assets | ||||||||
| Non-current assets | ||||||||
| Property, plant and equipment | 52.0 | 56.5 | ||||||
| Intangible assets | 2,806.3 | 2,823.3 | ||||||
| Deferred income tax assets | 1.4 | 4.2 | ||||||
| Derivative financial instruments | - | 0.9 | ||||||
| Investment in joint venture | 9.8 | 1.1 | ||||||
|
|
|
|
|
|||||
| Total non-current assets | 2,869.5 | 2,886.0 | ||||||
|
|
|
|
|
|||||
| Current assets | ||||||||
| Trade and other receivables | 262.2 | 288.8 | ||||||
| Derivative financial instruments | 5.4 | 7.1 | ||||||
| Current income tax receivables | 0.5 | 0.4 | ||||||
| Cash and cash equivalents | 119.5 | 117.7 | ||||||
|
|
|
|
|
|||||
| Total current assets | 387.6 | 414.0 | ||||||
|
|
|
|
|
|||||
| Total assets | 3,257.1 | 3,300.0 | ||||||
|
|
|
|
|
|||||
| Equity | ||||||||
| Capital and reserves | ||||||||
| Common shares | 1.8 | 1.8 | ||||||
| Share premium | 234.0 | 456.8 | ||||||
| Other reserves | (74.4) | (75.2) | ||||||
| Retained earnings | 1,973.6 | 1,850.6 | ||||||
|
|
|
|
|
|||||
| Equity attributable to owners of the parent | 2,135.0 | 2,234.0 | ||||||
| Non-controlling interest | 36.3 | 36.6 | ||||||
|
|
|
|
|
|||||
| Total equity | 2,171.3 | 2,270.6 | ||||||
|
|
|
|
|
|||||
| Liabilities | ||||||||
| Non-current liabilities | ||||||||
| Borrowings | 455.7 | 349.2 | ||||||
| Trade and other payables | 131.0 | 143.1 | ||||||
| Derivative financial instruments | 0.9 | 0.6 | ||||||
| Deferred income tax liabilities | 40.9 | 30.2 | ||||||
|
|
|
|
|
|||||
| Total non-current liabilities | 628.5 | 523.1 | ||||||
|
|
|
|
|
|||||
| Current liabilities | ||||||||
| Borrowings | 86.4 | 86.4 | ||||||
| Trade and other payables | 174.5 | 203.7 | ||||||
| Deferred income | 186.2 | 194.2 | ||||||
| Current income tax liabilities | 8.7 | 19.7 | ||||||
| Derivative financial instruments | 1.5 | 2.3 | ||||||
|
|
|
|
|
|||||
| Total current liabilities | 457.3 | 506.3 | ||||||
|
|
|
|
|
|||||
| Total liabilities | 1,085.8 | 1,029.4 | ||||||
|
|
|
|
|
|||||
| Total equity and liabilities | 3,257.1 | 3,300.0 | ||||||
|
|
|
|
|
|||||
2
Markit Ltd.
Consolidated Statement Of Cash Flows (Unaudited)
| Six months ended June 30, 2015 |
Six ended June 30, |
|||||||
| $m | $m | |||||||
| Profit before income tax | 142.4 | 94.4 | ||||||
| Adjustment for: | ||||||||
| Amortisation acquisition related | 28.8 | 28.3 | ||||||
| Depreciation and amortisation other | 51.3 | 46.8 | ||||||
| Fair value gains on derivative financial instruments | (0.1) | (1.0) | ||||||
| Share based compensation | 18.1 | 13.4 | ||||||
| Finance costs net | 7.8 | 8.3 | ||||||
| Share of results from joint venture | 5.3 | - | ||||||
| Foreign exchange gains and other non-cash charges in operating activities | (1.0) | - | ||||||
| Changes in working capital: | ||||||||
| Decrease/(increase) in trade and other receivables | 22.5 | (35.0) | ||||||
| (Decrease)/increase in trade and other payables | (40.5) | 3.2 | ||||||
|
|
|
|
|
|||||
| Cash generated from operations | 234.6 | 158.4 | ||||||
|
|
|
|
|
|||||
| Cash flows from operating activities | ||||||||
| Cash generated from operations | 234.6 | 158.4 | ||||||
| Interest paid | (2.8) | (3.9) | ||||||
| Income tax paid | (33.9) | (25.8) | ||||||
|
|
|
|
|
|||||
| Net cash generated from operating activities | 197.9 | 128.7 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities | ||||||||
| Acquisition of subsidiaries, net of cash acquired | - | (85.9) | ||||||
| Purchases of property, plant and equipment | (8.6) | (15.0) | ||||||
| Purchases of intangible assets | (55.0) | (48.7) | ||||||
| Settlement of contingent consideration | (1.6) | - | ||||||
| Investment in joint venture | (15.4) | - | ||||||
| Interest received | - | 0.1 | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities | (80.6) | (149.5) | ||||||
|
|
|
|
|
|||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of common shares | 131.7 | 38.8 | ||||||
| Share buy back | (394.1) | (52.0) | ||||||
| Proceeds from borrowings | 315.0 | 100.0 | ||||||
| Repayments of borrowings | (168.0) | (40.0) | ||||||
| Prepaid facility fees | - | (4.1) | ||||||
|
|
|
|
|
|||||
| Net cash (used in)/generated from financing activities | (115.4) | 42.7 | ||||||
|
|
|
|
|
|||||
| Net increase in cash and cash equivalents | 1.9 | 21.9 | ||||||
| Cash and cash equivalents at beginning of period | 117.7 | 75.3 | ||||||
| Net increase in cash and cash equivalents | 1.9 | 21.9 | ||||||
| Exchange (losses)/gains on cash and cash equivalents | (0.1) | 0.3 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period | 119.5 | 97.5 | ||||||
|
|
|
|
|
|||||
3
Markit Ltd.
Notes to the Consolidated Financial Statements
| 1. | Operating expenses |
| Three months ended June 30, 2015 |
Three June 30, 2014 |
Six months ended June 30, 2015 |
Six months ended June 30, |
|||||||||||||
| $m | $m | $m | $m | |||||||||||||
| Personnel costs | 91.8 | 89.3 | 183.7 | 178.4 | ||||||||||||
| Operating lease payments | 4.2 | 4.2 | 8.4 | 8.0 | ||||||||||||
| Technology costs | 22.8 | 23.8 | 45.4 | 47.0 | ||||||||||||
| Subcontractors and professional fees | 11.1 | 9.7 | 21.6 | 20.2 | ||||||||||||
| Other expenses | 18.6 | 17.6 | 36.2 | 33.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating expenses | 148.5 | 144.6 | 295.3 | 287.3 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
The operating expenses above exclude exceptional items (see note 2), acquisition related items, other gains/(losses) net, share based compensation and related items, depreciation on property, plant and equipment and amortisation of intangible assets.
| 2. | Exceptional items |
| Three months ended June 30, 2015 |
Three June 30, 2014 |
Six months ended June 30, 2015 |
Six ended June 30, |
|||||||||||||
| $m | $m | $m | $m | |||||||||||||
| Exceptional items: |
||||||||||||||||
| - Legal advisory costs | 1.8 | 1.8 | 3.2 | 2.9 | ||||||||||||
| - IPO preparation and execution costs | - | 8.4 | - | 12.1 | ||||||||||||
| - Accelerated share based compensation charges | - | 1.0 | - | 7.3 | ||||||||||||
| - Recognition of liability for social security costs on employee equity instruments | - | 20.1 | - | 20.1 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Exceptional items | 1.8 | 31.3 | 3.2 | 42.4 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Legal advisory costs are associated with ongoing antitrust investigations by both the US Department of Justice and the European Commission and the associated consolidated class action lawsuit relating to the credit derivatives and related markets. These costs have been classified as exceptional due to the complexity and individual nature of these related cases along with the size of the costs being incurred. These costs represent an industry wide issue and are consequently not considered part of the normal course of business of Markit Ltd. (the Company) and its subsidiaries (hereafter the Group).
IPO preparation and execution costs consist of legal and professional fees associated with the Companys initial public offering. These costs are one off in nature and not considered part of the Groups normal course of business.
The completion of the IPO resulted in a non-recurring acceleration of vesting for options granted prior to August 2013. The accelerated share based compensation charge reflects the impact of the IPO process.
During the second quarter of 2014, the Group recognised a liability for social security costs on employee equity instruments as the Group agreed to meet these obligations on behalf of employees. This has been classified as an exceptional item due to the one-off nature and size of the initial recognition.
4
Exhibit 99.2
Managements discussion and analysis of financial condition and results of operations
This managements discussion and analysis is designed to provide you with a narrative explanation of our financial condition and results of operations. We recommend that you read this in conjunction with our unaudited selected consolidated financial information for the three month periods ended June 30, 2014 and 2015. We also recommend that you read our operating and financial review and prospects and our audited consolidated financial statements, and the notes thereto, which appear in our annual report on Form 20-F (our Annual Report) (File No. 001-36495), filed with the U.S. Securities and Exchange Commission (the SEC) on March 10, 2015.
Unless otherwise indicated or the context otherwise requires, all references to Markit or the company, we, our, ours, us or similar terms refer to Markit Group Holdings Limited and its subsidiaries prior to the completion of our corporate reorganisation in connection with our initial public offering, and Markit Ltd. and its subsidiaries as of the completion of our corporate reorganisation and thereafter.
We prepare and report our consolidated financial statements and financial information in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (the IASB). We have made rounding adjustments to some of the figures included in this managements discussion and analysis. Accordingly, numerical figures shown as totals in some tables may not be an arithmetic aggregation of the figures that precede them. Unless otherwise indicated, all references to currency amounts in this discussions and analysis are in U.S. dollars.
This discussion and analysis also includes forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors that could cause our actual results to differ materially from those expressed or implied by the forward-looking statements. Some of these factors include those identified in the section entitled Cautionary Statement Regarding Forward-Looking Statements. We also recommend that you read the section entitled Risk Factors in our Annual Report.
This discussion and analysis is dated as of August 12, 2015.
Business overview
Markit is a leading global provider of financial information services. Our offerings enhance transparency, reduce risk and improve operational efficiency in the financial markets. Since we launched our business in 2003, we have become deeply embedded in the systems and workflows of many of our customers and continue to become increasingly important to our customers operations. We leverage leading technologies and our industry expertise to create innovative products and services across multiple asset classes and geographies. We provide pricing and reference data, indices, valuation and trading services, trade processing, enterprise software and managed services. Our end-users include front and back office professionals, such as traders, portfolio managers, risk managers, research professionals, technology companies and other financial markets participants, as well as operations, compliance and enterprise data managers. We anticipate and are highly responsive to evolving industry needs and work closely with market participants to develop new products and services. We have over 3,000 institutional customers globally, including banks, hedge funds, asset managers, accounting firms, regulators, corporations, exchanges and central banks. As of June 30, 2015, we had 22 offices in 10 countries.
Our principal executive offices are located at 4th Floor, Ropemaker Place, 25 Ropemaker Street, London, England EC2Y 9LY. Our telephone number at this address is +44 20 7260 2000. We maintain a registered office in Bermuda at Clarendon House, 2 Church Street, Hamilton HM 11, Bermuda. The telephone number of our registered office is +1 441 295 5950.
1
Recent developments
On August 12, 2015 we agreed, subject to competition clearance, to acquire CoreOne Technologies. CoreOne is a global leading provider of financial data creation, management and distribution services and solutions, used in the front, middle and back office by financial institutions. This will be reported within our Information and Solutions segments post closing.
On July 1, 2015, we completed the acquisition of Information Mosaic Limited. Information Mosaic Limited is a leading software provider for corporate actions and post trade securities processing. This will be reported within our Solutions segment.
On June 10, 2015, we completed a public offering of common shares pursuant to a Registration Statement on Form F-1, as amended (Registration No. 333-204106) that was declared effective on June 4, 2015. Under the registration statement, we registered the offering and sale by certain selling shareholders of an aggregate of 27,501,271 common shares. As part of the offering, we purchased from the underwriters 14,048,820 common shares sold in the offering at a price per common share of $24.913125, for an aggregate purchase price of approximately $350 million. All repurchased shares were cancelled. We funded the purchase of shares through a combination of cash on hand and a drawdown of our revolving credit facility. The remaining common shares registered under the registration statement, which included 1,754,667 common shares sold pursuant to an option to purchase additional shares granted to the underwriters, were sold at a price to the public of $25.75 per share. We did not receive any proceeds from the sale of common shares in the offering. The offering expenses, not including the underwriting discounts and commissions, are estimated at $1.40 million and are payable by us. The offering expenses include SEC registration fees, FINRA filing fees, legal fees and expenses, printing expenses, transfer agent fees and expenses, accounting fees and expenses as well as other miscellaneous fees and expenses. Our common shares are listed on the NASDAQ Global Select Market under the symbol MRKT.
On May 7, 2015, our board of directors authorised the repurchase of up to $500 million of our common shares over the next two years, at the discretion of our management. The share repurchases will generally be funded using our existing cash, cash equivalents, marketable securities and future cash flows, or through the incurrence of short or long term indebtedness. At managements discretion, we may repurchase our common shares on the open market from time to time, in privately negotiated transactions or block transactions, or through an accelerated repurchase agreement. The timing of such repurchases depends on availability of common shares, price, market conditions, alternative uses of capital, and applicable regulatory requirements. The program may be modified, suspended or terminated at any time without prior notice. We currently have remaining authorization under the program of approximately $150.0 million as a result of our repurchase of shares in the public offering as described above.
On March 26, 2015, we entered into a lease for a new primary office location in New York City, which will consolidate the two office locations we currently have in the city. We currently expect to move to the new location in the third quarter of 2016.
On March 10, 2015 we agreed to acquire the assets and intellectual property associated with the Halifax House Price Index from Lloyds Banking Group. The Halifax House Price Index is a leading barometer of the UKs property market. The financial results associated with the Halifax House Price Index will be reported within our Information segment post closing.
2
Our operating segments
We organise our business in three segments: Information, Processing and Solutions.
Information segment
Our Information segment, which represented 44.8% of our revenue in the six months ended June 30, 2015, provides enriched content comprising pricing and reference data, indices, and valuation and trading services across multiple asset classes and geographies through both direct and third-party distribution channels. Our Information segment products and services are used for independent valuations, research, trading, and liquidity and risk assessments. These products and services help our customers price instruments, comply with relevant regulatory reporting and risk management requirements, and analyse financial markets.
Processing segment
Our Processing segment, which represented 24.8% of our revenue in the six months ended June 30, 2015, offers trade processing solutions globally for over-the-counter (OTC) derivatives, foreign exchange (FX) and syndicated loans. Our trade processing and connectivity services enable buy-side and sell-side firms to confirm transactions rapidly, which increases efficiency by optimising post-trade workflow, thereby reducing risk, and complying with reporting regulations. We believe we are the largest provider of end-to-end multi-asset OTC derivatives trade processing services.
Solutions segment
Our Solutions segment, which represented 30.4% of our revenue in the six months ended June 30, 2015, provides configurable enterprise software platforms, managed services and hosted custom web solutions. Our offerings help our customers capture, organise, process, display and analyse information, manage risk and meet regulatory requirements.
Revenue by type
Revenue by type is how we classify the revenue recognised from the sale of our products and services into three groups as defined below:
| | Recurring fixed revenue Revenue generated from contracts specifying a fixed fee for services delivered over the life of the contract. The fixed fee is typically paid annually, semiannually or quarterly in advance. These contracts are typically subscription contracts where the revenue is recognised across the life of the contract. The initial term of these contracts can range from one to five years and usually includes auto-renewal clauses. |
| | Recurring variable revenue Revenue derived from contracts that specify a fee for services which is typically not fixed. The variable fee is typically paid monthly in arrears. Recurring variable revenue is based on, among other factors, the number of trades processed, assets under management or the number of positions we value. Many of these contracts do not have a maturity date while the remainder have an initial term ranging from one to five years. |
| | Non-recurring revenue Revenue that relates to certain software license sales and the associated consulting revenue. |
3
Key performance indicators
We believe that revenue growth, Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Earnings are key measures to assess our financial performance. These measures demonstrate our ability to grow while maintaining profitability and generating strong positive cash flows over time.
Adjusted EBITDA and Adjusted Earnings are not measures defined by IFRS. The most directly comparable IFRS measure is our profit from continuing operations for the relevant period. These measures are not necessarily comparable to similarly referenced measures used by other companies. As a result, investors should not consider these performance measures in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with IFRS.
Revenue growth
We view period-over-period revenue growth as a key measure of our financial success. We measure revenue growth in terms of organic revenue growth, acquisition related revenue growth, foreign currency impact on revenue growth and constant currency revenue growth.
We define these components as follows:
| | Organic Revenue growth from continuing operations from factors other than acquisitions and foreign currency fluctuations. We derive organic revenue growth from the development of new products and services, increased penetration of existing products and services to new and existing customers, price changes for our products and services and market driven factors such as increased trading volumes or changes in customer assets under management. |
| | Acquisition related Revenue growth from acquired businesses through the end of the fiscal year following the fiscal year in which the acquisition was completed. This growth results from our strategy of making targeted acquisitions that facilitate growth by complementing our existing products and services and addressing market opportunities. |
| | Foreign currency The impact on revenue growth resulting from the difference between current revenue at current exchange rates and current revenue at the corresponding prior period exchange rates. |
| | Constant currency Total revenue growth, excluding the impact of exchange rate movements from the prior period to the current period. This is equal to the combination of organic and acquisition related revenue growth, as described above. |
Adjusted EBITDA and Adjusted EBITDA margin
We believe Adjusted EBITDA, as defined under Reconciliation to non-IFRS Financial Measures, is useful to investors and is used by our management for measuring profitability because it excludes the impact of certain items which have less bearing on our core operating performance. Adjusted EBITDA measures are frequently used by securities analysts, investors and other interested parties in their evaluation of companies comparable to us, many of which present an Adjusted EBITDA-related performance measure when reporting their results. Adjusted EBITDA margin is also defined under Reconciliation to non-IFRS Financial Measures..
Adjusted Earnings and adjusted earnings per share, diluted
We believe Adjusted Earnings, as defined under Reconciliation to non-IFRS Financial Measures, is useful to investors and is used by our management for measuring profitability because it represents a group measure of performance which excludes the impact of certain non-cash charges and other charges not associated with the underlying operating performance of the
4
business, while including the effect of items that we believe affect shareholder value and in-year return, such as income tax expense and net finance costs. Adjusted Earnings measures are frequently used by securities analysts, investors and other interested parties in their evaluation of companies comparable to us, many of which present an Adjusted Earnings-related performance measure when reporting their results. Adjusted earnings per share, diluted is also defined under
Reconciliation to non-IFRS Financial Measures,
Please see Reconciliation to non-IFRS Financial Measures for a description of our non-IFRS financial measures, an explanation of why we believe they are useful measures of our performance, including our ability to generate cash flow, and reconciliations of these non-IFRS financial measures to the most directly comparable IFRS financial measures.
Results of operations
Results of operations for the three months ended June 30, 2015 and June 30, 2014
The following table summarises our results of operations for the three months ended June 30, 2015 and June 30, 2014:
| For the three months ended June 30, | ||||||||
| ($ in millions, except per share amounts, number of shares and percentages) | 2015 | 2014 | ||||||
| Revenue |
273.1 | 264.6 | ||||||
| Operating expenses |
(148.5 | ) | (144.6 | ) | ||||
| Exceptional items |
(1.8 | ) | (31.3 | ) | ||||
| Acquisition related items |
- | (2.2 | ) | |||||
| Amortisation acquisition related |
(14.4 | ) | (14.1 | ) | ||||
| Depreciation and amortisation other |
(26.4 | ) | (23.5 | ) | ||||
| Share based compensation and related items |
(8.7 | ) | (3.1 | ) | ||||
| Other gain / (losses) net |
0.2 | (2.9 | ) | |||||
| Operating profit |
73.5 | 42.9 | ||||||
| Finance costs net |
(3.7 | ) | (3.9 | ) | ||||
| Share of results from joint ventures |
(2.7 | ) | - | |||||
| Profit before income tax |
67.1 | 39.0 | ||||||
| Income tax expense |
(22.6 | ) | (9.6 | ) | ||||
| Profit after income tax |
44.5 | 29.4 | ||||||
| Earnings per share, basic |
0.24 | 0.17 | ||||||
| Earnings per share, diluted |
0.23 | 0.16 | ||||||
| Weighted average number of shares issued and outstanding, basic |
183,104,553 | 177,294,380 | ||||||
| Weighted average number of shares issued and outstanding, diluted |
190,780,009 | 182,777,170 | ||||||
| Other financial data (1): |
||||||||
| Adjusted EBITDA |
120.9 | 120.0 | ||||||
| Adjusted EBITDA margin |
44.6 | % | 45.4 | % | ||||
| Adjusted Earnings |
68.4 | 68.3 | ||||||
| Adjusted earnings per share, diluted (2) |
0.36 | 0.37 | ||||||
5
| (1) | See Reconciliation to non-IFRS Financial Measures for definitions and descriptions of Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Earnings and for reconciliations of Adjusted EBITDA and Adjusted Earnings to profit for the period from continuing operations. |
| (2) | Adjusted earnings per share, diluted is defined as Adjusted Earnings divided by the weighted average number of shares issued and outstanding, diluted. |
Revenue
Revenue increased by $8.5 million, or 3.2%, to $273.1 million for the three months ended June 30, 2015, from $264.6 million for the three months ended June 30, 2014. On a constant currency basis, our revenue growth was 6.7% for the three months ended June 30, 2015 as compared to the three months ended June 30, 2014.
Organic revenue growth was $13.5 million, or 5.1%. This was driven by new business wins and increased customer assets under management across our Solutions and Information segments, offset by a decrease in our Processing segment mainly as a result of previously announced price changes in our derivatives processing product.
Acquisitions contributed $4.3 million to revenue growth, or 1.6% of the 3.2% increase in revenue, associated with the acquisitions in our Solutions segment of thinkFolio and Tax Solutions which were acquired in January 2014 and July 2014 respectively.
We experienced an adverse movement in exchange rates period-over-period, which decreased our revenue growth by $9.3 million, or 3.5%. Our revenue currency exposure for the three months ended June 30, 2015 was 72.5% in US dollars, 23.7% in British pounds, and 3.8% in other currencies.
Recurring fixed revenue as a percentage of total revenue increased to 55.1% for the three months ended June 30, 2015, from 50.8% for the three months ended June 30, 2014, and increased to $150.6 million for the three months ended June 30, 2015 from $134.5 million for the three months ended June 30, 2014. This was due to new business wins in our Information and Solutions segments, and as a result of a number of existing customers moving from variable-revenue contracts to fixed-revenue contracts in the Information Valuation and Trading Services sub-division.
Recurring variable revenue as a percentage of total revenue decreased to 39.5% for the three months ended June 30, 2015, from 43.9% for the three months ended June 30, 2014, and decreased to $107.8 million for the three months ended June 30, 2015, from $116.0 million for the three months ended June 30, 2014. This was largely due to decreased revenue within the Processing segment, as well as the previously mentioned change in customer contracts in the Information Valuation and Trading Services sub-division. These movements were partially offset by increases in recurring variable revenue in the Solutions segment associated with increased assets under management, and in the Information segment associated with our Indices sub-division.
Non-recurring revenue as a percentage of total revenue was broadly consistent at 5.4% for the three months ended June 30, 2015, compared to 5.3% for the three months ended June 30, 2014, and increased to $14.7 million for the three months ended June 30, 2015, from $14.1 million for the three months ended June 30, 2014.
Operating expenses
Operating expenses increased by $3.9 million, or 2.7%, to $148.5 million for the three months ended June 30, 2015, from $144.6 million for the three months ended June 30, 2014. As a percentage of revenue, operating expenses decreased to 54.4% for the three months ended June 30, 2015, from 54.6% for the three months ended June 30, 2014.
6
Personnel costs as a percentage of total operating expenses remained stable at 61.8% across the three months ended June 30, 2015 and the three months ended June 30, 2014. Personnel costs increased by $2.5 million, or 2.8%, to $91.8 million for the three months ended June 30, 2015, from $89.3 million for the three months ended June 30, 2014. This increase was driven by several factors, including the addition of employees due to acquisitions, continued investment in products to facilitate future growth, and increases in employee compensation levels, partially offset by the impact of favourable movements in foreign exchange rates.
Exceptional items
Exceptional items for the three months ended June 30, 2015 were $1.8 million related to ongoing antitrust investigations by the U.S. Department of Justice and the European Commission and the associated consolidated class action lawsuit relating to credit derivatives and related markets.
Exceptional items for the three months ended June 30, 2014 were a net expense of $31.3 million, principally comprising costs associated with our initial public offering in June 2014.
The costs linked to the initial public offering included the recognition of a liability for social security costs on employee equity instruments of $20.1 million. The initial public offering included preparation and execution costs of $8.4 million for associated legal and other professional fees. Accelerated share based compensation charges were recognised for $1.0 million which represents the acceleration of the accounting charge for options which vested upon the completion of the initial public offering.
In addition, we incurred legal advisory fees of $1.8 million for the three months ended June 30, 2014, related to ongoing antitrust investigations by the U.S. Department of Justice and the European Commission and the associated consolidated class action lawsuit relating to credit derivatives and related markets.
Acquisition related items
There were no acquisition related items for the three months ended June 30, 2015 compared to a $2.2 million charge for the three months ended June 30, 2014 relating primarily to the thinkFolio acquisition, which included contingent consideration of $9.5 million being accounted for as remuneration as it is contingent on continued employment of key personnel within the business. Of that amount, $1.8 million was recognised as an acquisition related expense in the three months ended June 30, 2014. Acquisition related items for the period also included $0.4 million in other costs associated with the thinkFolio acquisition.
Amortisation acquisition related
Acquisition related amortisation increased by $0.3 million, or 2.1%, to $14.4 million for the three months ended June 30, 2015, as compared to the three months ended June 30, 2014, reflecting the acquisition of Tax Solutions on July 1, 2014 partially offset in the period by the impact of exchange rates.
Depreciation and amortisation other
Depreciation and amortisation other increased by $2.9 million, or 12.3%, to $26.4 million for the three months ended June 30, 2015 as compared to the three months ended June 30, 2014. This increase reflects the continued investment in developing and enhancing products and services, including a $2.3 million increase in the amortisation of internally generated intangibles.
Share based compensation and related items
Share based compensation and related items increased by $5.6 million, or 180.6%, to $8.7 million for the three months ended June 30, 2015, from $3.1 million for the three months ended June 30, 2014.
7
The increase reflects a higher fair value per unit ascribed to new equity awards in the period following the removal of the illiquidity discount we had as a private company as well as the recognition of an expense associated with retention options granted in August 2013 which only commenced vesting after the completion of the initial public offering in June 2014.
Other gains/(losses) net
For the three months ended June 30, 2015, total net other gains were $0.2 million compared to total net other losses of $2.9 million for the three months ended June 30, 2014. The movement reflects, in part, net foreign exchange losses of $2.6 million recognised for the three months ended June 30, 2015, compared with net foreign exchange losses of $0.8 million recognised for the three months ended June 30, 2014, representing the non-cash impact of the retranslation of foreign exchange exposures on monetary balances.
A net gain on foreign exchange forward contracts of $2.8 million was recorded for the three months ended June 30, 2015, compared with a net loss of $2.1 million for the three months ended June 30, 2014.
Finance costs net
Net finance costs decreased by $0.2 million, or 5.1%, to $3.7 million for the three months ended June 30, 2015, from $3.9 million for the three months ended June 30, 2014.
Share of results from joint ventures
This represents our share of the result of Markit Genpact KYC Limited, a joint venture established with Genpact to provide KYC services. Our share of the loss incurred in the period was $2.7 million and represents the ongoing investment of the joint venture in establishing its service.
Income tax expense
Income tax expense was $22.6 million for the three months ended June 30, 2015, compared to $9.6 million for the three months ended June 30, 2014, an increase of $13.0 million, or 135.4%, which is primarily due to tax deductible exceptional expenses incurred in the three months ended June 30, 2014 in connection with the initial public offering and the impact of changes in US state tax rates on our deferred tax balances during the three months ended June 30, 2015.
Our effective tax rate was 33.7% for the three months ended June 30, 2015 compared to 24.6% for the three months ended June 30 2014. This primarily reflects the impact of a change to US state tax rates and their subsequent impact on deferred tax balances. In addition, the results for the three months ended June 30, 2014 reflected a prior period adjustment to corporate tax reducing the effective tax rate for this period.
Profit after income tax
Profit for the period was $44.5 million for the three months ended June 30, 2015, compared to $29.4 million for the three months ended June 30, 2014, an increase of $15.1 million, or 51.4%, which principally reflects from the operating performance discussed above, the impact of higher exceptional charges in the three months ended June 30, 2014 offset by lower income tax expense.
Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA of $120.9 million for the three months ended June 30, 2015 increased by $0.9 million, or 0.8%, from $120.0 million for the three months ended June 30, 2014. This growth was driven by the Solutions and Information segments, offset by a decrease in the Processing segment, and reflects operating performance as described above. Adjusted EBITDA also
8
includes a $3.3 million loss in the three months ended June 30, 2015 associated with our share of the KYC joint venture, which is included in our Solutions segment. See Reconciliation to non-IFRS financial measures for a reconciliation of Adjusted EBITDA to profit for the period from continuing operations.
Adjusted EBITDA margin decreased to 44.6% for the three months ended June 30, 2015, compared to 45.4% for the three months ended June 30, 2014, largely as a result of public company running costs, partially offset by improved business performance.
Adjusted Earnings and adjusted earnings per share, diluted
Adjusted Earnings for the three months ended June 30, 2015, increased $0.1 million, or 0.1%, to $68.4 million from $68.3 million for the three months ended June 30, 2014. This reflects the above business performance.
See Reconciliation to non-IFRS financial measures for a reconciliation of Adjusted Earnings to profit for the period from continuing operations.
Adjusted earnings per share, diluted for the three months ended June 30, 2015 was $0.36 compared to $0.37 for the three months ended June 30, 2014. This reflects increased dilution from a higher, post-IPO share price and the impact of share option exercises since June 30, 2014. Our purchase of shares on June 10, 2015 as part of the secondary offering had a limited impact on Adjusted earnings per share, diluted for the quarter as the decrease in the number of shares outstanding used in this calculation was weighted for the days in the period over which the decreased number of shares occurred.
Results of operations for the six months ended June 30, 2015 and June 30, 2014
The following table summarises our results of operations for the six months ended June 30, 2015 and June 30, 2014:
| For the six months ended June 30, | ||||||||
| ($ in millions, except per share amounts, number of shares and percentages) | 2015 | 2014 | ||||||
| Revenue |
544.6 | 524.0 | ||||||
| Operating expenses |
(295.3 | ) | (287.3 | ) | ||||
| Exceptional items |
(3.2 | ) | (42.4 | ) | ||||
| Acquisition related items |
- | (5.0 | ) | |||||
| Amortisation acquisition related |
(28.8 | ) | (28.3 | ) | ||||
| Depreciation and amortisation other |
(51.3 | ) | (46.8 | ) | ||||
| Share based compensation and related items |
(18.6 | ) | (6.1 | ) | ||||
| Other gains / (losses) net |
8.1 | (5.4 | ) | |||||
| Operating profit |
155.5 | 102.7 | ||||||
| Finance costs net |
(7.8 | ) | (8.3 | ) | ||||
| Share of results from joint ventures |
(5.3 | ) | - | |||||
| Profit before income tax |
142.4 | 94.4 | ||||||
| Income tax expense |
(43.4 | ) | (25.2 | ) | ||||
| Profit after income tax |
99.0 | 69.2 | ||||||
| Earnings per share, basic |
0.54 | 0.39 | ||||||
| Earnings per share, diluted |
0.52 | 0.38 | ||||||
9
| For the six months ended June 30, | ||||||||
| ($ in millions, except per share amounts, number of shares and percentages) | 2015 | 2014 | ||||||
| Weighted average number of shares issued and outstanding, basic |
183,071,196 | 177,043,980 | ||||||
| Weighted average number of shares issued and outstanding, diluted |
191,085,644 | 180,724,370 | ||||||
| Other financial data (1): |
||||||||
| Adjusted EBITDA |
241.6 | 236.7 | ||||||
| Adjusted EBITDA margin |
44.7 | % | 45.2 | % | ||||
| Adjusted Earnings |
136.9 | 141.2 | ||||||
| Adjusted earnings per share, diluted (2) |
0.72 | 0.78 | ||||||
| (1) | See Reconciliation to non-IFRS Financial Measures for definitions and descriptions of Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Earnings and for reconciliations of Adjusted EBITDA and Adjusted Earnings to profit for the period from continuing operations. |
| (2) | Adjusted earnings per share, diluted is defined as Adjusted Earnings divided by the weighted average number of shares issued and outstanding, diluted. |
Revenue
Revenue increased by $20.6 million, or 3.9%, to $544.6 million for the six months ended June 30, 2015, from $524.0 million for the six months ended June 30, 2014. On a constant currency basis, our revenue growth was 7.4% for the six months ended June 30, 2015 as compared to the six months ended June 30, 2014.
Organic revenue growth was $29.2 million, or 5.6%. This was driven by new business wins and increased customer assets under management across our Solutions and Information segments, offset by a decrease in our Processing segment mainly as a result of lower primary loan issuance volumes and previously announced price changes during the period compared to the prior year.
Acquisitions contributed $9.7 million to revenue growth, or 1.8% of the 3.9% increase in revenue, associated with the acquisitions in our Solutions segment of thinkFolio and Tax Solutions which were acquired in January 2014 and July 2014 respectively.
We experienced an adverse movement in exchange rates period-over-period, which decreased our revenue growth by $18.3 million, or 3.5%. Our revenue currency exposure for the six months ended June 30, 2015 was 71.7% in US dollars, 24.8% in British pounds, and 3.5% in other currencies.
Recurring fixed revenue as a percentage of total revenue increased to 54.3% for the six months ended June 30, 2015, from 51.3% for the six months ended June 30, 2014, and increased to $295.9 million for the six months ended June 30, 2015 from $268.7 million for the six months ended June 30, 2014. This was due to new business wins in our Information and Solutions segments, and as a result of a number of existing customers moving from variable-revenue contracts to fixed-revenue contracts in the Information Valuation and Trading Services sub-division.
Recurring variable revenue as a percentage of total revenue decreased to 40.1% for the six months ended June 30, 2015, from 43.6% for the six months ended June 30, 2014, and decreased to $218.3 million for the six months ended June 30, 2015, from $228.3 million for the six months ended June 30, 2014. This was largely due to decreased revenue within the Processing segment, as well as the previously mentioned change in customer contracts in the Information Valuation and Trading Services sub-division. These movements were partially offset by increases in recurring variable revenue in the Solutions segment associated with increased assets under management, and in the Information segment associated with the Indices sub-division.
10
Non-recurring revenue as a percentage of total revenue increased to 5.6% for the six months ended June 30, 2015, from 5.1% for the six months ended June 30, 2014, and increased to $30.4 million for the six months ended June 30, 2015, from $27.0 million for the six months ended June 30, 2014. This was principally due to new business wins in our Solutions segment, and the acquisition of Tax Solutions.
Operating expenses
Operating expenses increased by $8.0 million, or 2.8%, to $295.3 million for the six months ended June 30, 2015, from $287.3 million for the six months ended June 30, 2014. As a percentage of revenue, operating expenses decreased to 54.2% for the six months ended June 30, 2015, from 54.8% for the six months ended June 30, 2014.
Personnel costs as a percentage of total operating expenses remained broadly stable, moving to 62.2% for the six months ended June 30, 2015 from 62.1% for the six months ended June 30, 2014. Personnel costs increased by $5.3 million, or 3.0%, to $183.7 million for the six months ended June 30, 2015, from $178.4 million for the six months ended June 30, 2014. This increase was driven by several factors, including the addition of employees due to acquisitions, continued investment in products to facilitate future growth, and increases in employee compensation levels, partially offset by the impact of favourable movements in foreign exchange rates.
Exceptional items
Exceptional items for the six months ended June 30, 2015 were $3.2 million related to ongoing antitrust investigations by the U.S. Department of Justice and the European Commission and the associated consolidated class action lawsuit relating to credit derivatives and related markets.
Exceptional items for the six months ended June 30, 2014 were a net expense of $42.4 million, principally comprising costs associated with our initial public offering in June 2014.
The costs linked to the initial public offering included the recognition of a liability for social security costs on employee equity instruments of $20.1 million. The initial public offering included preparation and execution costs of $12.1 million for associated legal and other professional fees. Accelerated share based compensation charges were recognised for $7.3 million which represents the acceleration of the accounting charge for options which vested upon the completion of the initial public offering.
In addition, we incurred legal advisory fees of $2.9 million for the three months ended June 30, 2014, related to ongoing antitrust investigations by the U.S. Department of Justice and the European Commission and the associated consolidated class action lawsuit relating to credit derivatives and related markets.
Acquisition related items
There were no acquisition related items for the six months ended June 30, 2015 compared to a $5.0 million charge for the six months ended June 30, 2014 relating primarily to the thinkFolio acquisition, which included contingent consideration of $9.5 million being accounted for as remuneration as it is contingent on continued employment of key personnel within the business. Of this amount, $3.6 million has been recognised as an acquisition related expense in the six months ended June 30, 2014. Acquisition related items for the period also included $1.4 million for legal and tax advisory costs related to the acquisition of thinkFolio.
11
Amortisation acquisition related
Acquisition related amortisation increased by $0.5 million, or 1.8%, to $28.8 million for the six months ended June 30, 2015, as compared to the six months ended June 30, 2014, reflecting the acquisition of Tax Solutions on July 1, 2014 partially offset in the period by the impact of exchange rates.
Depreciation and amortisation other
Depreciation and amortisation other increased by $4.5 million, or 9.6%, to $51.3 million for the six months ended June 30, 2015 as compared to the six months ended June 30, 2014. This increase reflects the continued investment in developing and enhancing products and services, including a $3.5 million increase in the amortisation of internally generated intangibles.
Share based compensation and related items
Share based compensation and related items increased by $12.5 million, or 204.9%, to $18.6 million for the six months ended June 30, 2015, from $6.1 million for the six months ended June 30, 2014. The increase reflects a higher fair value per unit ascribed to new equity awards in the period following the removal of the illiquidity discount we had as a private company as well as the recognition of an expense associated with retention options granted in August 2013 which only commenced vesting after the completion of the initial public offering in June 2014.
Other gains/(losses) net
For the six months ended June 30, 2015, total net other gains were $8.1 million compared to total net other losses of $5.4 million for the six months ended June 30, 2014. The movement reflects, in part, net foreign exchange gains of $3.8 million recognised for the six months ended June 30, 2015, compared with net foreign exchange losses of $1.9 million recognised for the six months ended June 30, 2014, representing the non-cash impact of the retranslation of foreign exchange exposures on monetary balances.
A net gain on foreign exchange forward contracts of $4.3 million was recorded for the six months ended June 30, 2015, compared with a net loss of $3.5 million for the six months ended June 30, 2014.
Finance costs net
Net finance costs decreased by $0.5 million, or 6.0%, to $7.8 million for the six months ended June 30, 2015, from $8.3 million for the six months ended June 30, 2014.
Share of results from joint ventures
This represents our share of the result of Markit Genpact KYC Limited, a joint venture established with Genpact to provide KYC services. Our share of the loss incurred in the period was $5.3 million and represents the ongoing investment of the joint venture in establishing its service.
Income tax expense
Income tax expense was $43.4 million for the six months ended June 30, 2015, compared to $25.2 million for the six months ended June 30, 2014, an increase of $18.2 million, or 72.2%, which is primarily due to tax deductible exceptional expenses incurred in the six months ended June 30, 2014 in connection with the initial public offering, and the impact of changes in US state tax rates on our deferred tax balances.
Our effective rate was 30.5% for the six months ended June 30, 2015, compared to 26.7% for the six months ended June 30, 2014. This primarily reflects the impact of a change to US state tax and their subsequent impact on deferred tax balances.
12
Profit after income tax
Profit for the period was $99.0 million for the six months ended June 30, 2015, compared to $69.2 million for the six months ended June 30, 2014, an increase of $29.8 million, or 43.1%, which principally reflects the operating performance discussed above, a $13.5 million increase in income from foreign exchange and derivative gains, as well as the impact of higher exceptional charges in the six months ended June 30, 2014.
Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA of $241.6 million for the six months ended June 30, 2015 increased by $4.9 million, or 2.1%, from $236.7 million for the six months ended June 30, 2014. This growth was driven by the Solutions and Information segments, offset by a decrease in the Processing segment, and reflects operating performance as described above. Adjusted EBITDA also includes a $6.6 million loss in the six months ended June 30, 2015 associated with our share of the KYC joint venture, which is included in our Solutions segment. See Reconciliation to non-IFRS financial measures for a reconciliation of Adjusted EBITDA to profit for the period from continuing operations.
Adjusted EBITDA margin decreased to 44.7% for the six months ended June 30, 2015, compared to 45.2% for the six months ended June 30, 2014, largely as a result of public company running costs, partially offset by improved business performance.
Adjusted Earnings and adjusted earnings per share, diluted
Adjusted Earnings for the six months ended June 30, 2015, decreased $4.3 million, or 3.0%, to $136.9 million from $141.2 million for the six months ended June 30, 2014. This reflects in part an increase in the depreciation and amortisation charge for the period and by an increase in tax period on period. The six months ended June 30, 2014 had a comparatively low adjusted effective tax rate because of the impact of a number of non-recurring items.
See Reconciliation to non-IFRS financial measures for a reconciliation of Adjusted Earnings to profit for the period from continuing operations.
Adjusted earnings per share, diluted for the six months ended June 30, 2015 was $0.72 compared to $0.78 for the six months ended June 30, 2014. This reflects the decrease in year-on-year adjusted earnings as well as increased dilution from a higher, post-IPO share price and the impact of share option exercises since June 30, 2014. The purchase of shares on June 10, 2015 had a limited impact as this was weighted for the days in the period over which it occurred.
13
Segmental analysis
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
| ($ in millions, except percent) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Information |
123.3 | 122.2 | 243.9 | 239.9 | ||||||||||||
| Processing |
67.5 | 72.1 | 134.9 | 144.2 | ||||||||||||
| Solutions |
82.3 | 70.3 | 165.8 | 139.9 | ||||||||||||
| Total revenue |
273.1 | 264.6 | 544.6 | 524.0 | ||||||||||||
| Information |
59.3 | 58.6 | 117.5 | 113.8 | ||||||||||||
| Processing |
36.2 | 38.9 | 71.6 | 78.2 | ||||||||||||
| Solutions |
25.8 | 22.5 | 53.6 | 44.7 | ||||||||||||
| Non-controlling Interest(1) |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Total Adjusted EBITDA |
120.9 | 120.0 | 241.6 | 236.7 | ||||||||||||
| Information |
48.1 | % | 48.0 | % | 48.2 | % | 47.4 | % | ||||||||
| Processing |
53.6 | % | 54.0 | % | 53.1 | % | 54.2 | % | ||||||||
| Solutions |
31.3 | % | 32.0 | % | 32.3 | % | 32.0 | % | ||||||||
| Total Adjusted EBITDA margin(2) |
44.6 | % | 45.4 | % | 44.7 | % | 45.2 | % | ||||||||
| (1) | Non-controlling interest above relates to the Adjusted EBITDA impact of businesses not wholly owned by Markit. Non-controlling interest in the Income Statement relates to the profit impact (including tax and amortisation) of businesses not wholly owned by Markit. |
| (2) | Adjusted EBITDA margin is total Adjusted EBITDA divided by total revenue, excluding revenue attributable to non-controlling interests. |
Segmental analysis for the three months ended June 30, 2015 and June 30, 2014
Information
Revenue in our Information segment increased by $1.1 million, or 0.9%, to $123.3 million for the three months ended June 30, 2015, compared to $122.2 million for the three months ended June 30, 2014. Organic revenue growth was 4.9%. Adverse movements in exchange rates period-over-period offset this growth, reducing Information revenue growth by 4.0%. The revenue increase was largely driven by new business wins within the Pricing and Reference Data and Indices sub-divisions, as well as increased customer assets under management in products benchmarked to our indices.
Adjusted EBITDA in our Information segment increased by $0.7 million, or 1.2%, to $59.3 million for the three months ended June 30, 2015, compared to $58.6 million for the three months ended June 30, 2014. This increase was largely attributable to the revenue growth described above. Adjusted EBITDA margin increased to 48.1% for the three months ended June 30, 2015, compared to 48.0% for the three months ended June 30, 2014.
Processing
Revenue in our Processing segment decreased by $4.6 million, or 6.4%, to $67.5 million for the three months ended June 30, 2015, from $72.1 million for the three months ended June 30, 2014.
14
Organic revenue decreases contributed 2.5% of the 6.4% decrease in revenue. Adverse movements in exchange rates period-over-period contributed 3.9% of the 6.4% decrease in revenue. The organic revenue decrease reflects the impact of previously announced price changes in our derivatives processing product introduced on April 1, 2015 and reduced volumes in the credit asset class, partially offset by increased volumes in the rates asset class.
Adjusted EBITDA in our Processing segment decreased by $2.7 million, or 6.9%, to $36.2 million for the three months ended June 30, 2015, compared to $38.9 million for the three months ended June 30, 2014. This decrease was largely attributable to the revenue decrease described above, partially offset by cost savings. Adjusted EBITDA margin decreased to 53.6% for the three months ended June 30, 2015, from 54.0% for the three months ended June 30, 2014. The limited movement in Adjusted EBITDA margin despite price changes described above demonstrate our close control of costs in the Processing segment.
Solutions
Revenue in our Solutions segment increased by $12.0 million, or 17.1%, to $82.3 million for the three months ended June 30, 2015, from $70.3 million for the three months ended June 30, 2014. Revenue growth was driven by new business wins across both the Enterprise Software and Managed Services sub-divisions, in addition to the acquisitions of thinkFolio and Tax Solutions in January 2014 and July 2014 respectively.
Constant currency revenue growth was 19.3%. Organic revenue growth contributed 13.2% of the 17.1% increase in revenue. Acquisitions contributed 6.1% of the 17.1% increase in revenue as a result of the acquisitions of thinkFolio and Tax Solutions. Adverse movements in exchange rates period-over-period reduced Solutions revenue by 2.2%.
Adjusted EBITDA in our Solutions segment increased by $3.3 million, or 14.7%, to $25.8 million for the three months ended June 30, 2015, from $22.5 million for the three months ended June 30, 2014. This increase was a result of the revenue growth described above, offset by investment in new product offerings in the Managed Services sub-division, including Markits share of the Adjusted EBITDA loss associated with the KYC joint venture established in 2014. Adjusted EBITDA margin decreased to 31.3% for the three months ended June 30, 2015, from 32.0% for the three months ended June 30, 2014.
Segmental analysis for the six months ended June 30, 2015 and June 30, 2014
Information
Revenue in our Information segment increased by $4.0 million, or 1.7%, to $243.9 million for the six months ended June 30, 2015, compared to $239.9 million for the six months ended June 30, 2014. Organic revenue growth was 5.6%. Adverse movements in exchange rates period-over-period offset this growth, reducing Information revenue growth by 3.9%. The revenue increase was largely driven by new business wins within the Pricing and Reference Data and Indices sub-divisions, as well as increased customer assets under management in products benchmarked to our indices.
Adjusted EBITDA in our Information segment increased by $3.7 million, or 3.3%, to $117.5 million for the six months ended June 30, 2015, compared to $113.8 million for the six months ended June 30, 2014. This increase was largely attributable to the revenue growth described above. Adjusted EBITDA margin increased to 48.2% for the six months ended June 30, 2015, from 47.4% for the six months ended June 30, 2014.
15
Processing
Revenue in our Processing segment decreased by $9.3 million, or 6.4%, to $134.9 million for the six months ended June 30, 2015, from $144.2 million for the six months ended June 30, 2014. Organic revenue decreases contributed 2.4% of the 6.4% decrease in revenue. Adverse movements in exchange rates period-over-period contributed 4.0% of the 6.4% decrease in revenue. The organic revenue decrease reflects decreased revenue in our derivatives processing product due to previously announced price reductions introduced on April 1, 2015 and reduced volumes in the credit asset class, partially offset by increased volumes in the rates asset class. Additionally, revenue reduced in our loans processing product due to decreased primary loan issuance volumes period over period.
Adjusted EBITDA in our Processing segment decreased by $6.6 million, or 8.4%, to $71.6 million for the six months ended June 30, 2015, compared to $78.2 million for the six months ended June 30, 2014. This decrease was largely attributable to the revenue decrease described above, partially offset by cost savings. Adjusted EBITDA margin decreased to 53.1% for the six months ended June 30, 2015, from 54.2% for the six months ended June 30, 2014. The small movement in Adjusted EBITDA margin despite price reductions described above demonstrate our close control of costs in the Processing segment.
Solutions
Revenue in our Solutions segment increased by $25.9 million, or 18.5%, to $165.8 million for the six months ended June 30, 2015, from $139.9 million for the six months ended June 30, 2014. Revenue growth was driven by new business wins across both the Enterprise Software and Managed Services sub-divisions, in addition to the acquisitions of thinkFolio and Tax Solutions in January 2014 and July 2014 respectively.
Constant currency revenue growth was 20.7%. Organic revenue growth contributed 13.8% of the 18.5% increase in revenue. Acquisitions contributed 6.9% of the 18.5% increase in revenue as a result of the acquisitions of thinkFolio and Tax Solutions. Adverse movements in exchange rates period-over-period reduced Solutions revenue by 2.2%.
Adjusted EBITDA in our Solutions segment increased by $8.9 million, or 19.9%, to $53.6 million for the six months ended June 30, 2015, from $44.7 million for the six months ended June 30, 2014. This increase was a result of the revenue growth described above, offset by investment in new product offerings in the Managed Services sub-division, including Markits share of the Adjusted EBITDA loss associated with the KYC joint venture established in 2014. Adjusted EBITDA margin increased to 32.3% for the six months ended June 30, 2015, from 32.0% for the six months ended June 30, 2014.
Liquidity and capital resources
At June 30, 2015, we had $794.5 million of total liquidity, comprising $119.5 million in cash and cash equivalents and $675.0 million of available borrowings under our multi-currency revolving credit facility. In addition, we have historically generated strong cash flows from operations.
As of June 30, 2015, cash and cash equivalents of $86.6 million and $25.2 million were held in the United Kingdom and United States, respectively. All material cash and cash equivalents are available for use in the United Kingdom if required without ramification. Only government-backed banks and financial institutions or independently rated parties with a minimum short term investment grade rating of A1 are accepted as investment counterparties. As of June 30, 2015, all cash and cash equivalents were held in accounts with banks such that the funds are immediately available or in fixed term deposits with a maximum maturity of three months.
In March 2014, we amended and restated our existing credit agreement to provide a $1,050.0 million unsecured multi-currency revolving credit facility with accordion capacity to $1,450.0 million. The amended and restated facility is for a term of five years, ending on March 21, 2019,
16
and carries interest on drawn amounts of between 0.75% and 1.75% over LIBOR, or, for amounts drawn in euro, over EURIBOR, and a commitment fee of 35% of the margin on the undrawn balance.
In August 2012, we repurchased 2,193,948 shares (before giving effect to our 10-to-1 share split in connection with our corporate reorganisation) for consideration of $495.1 million, payable in quarterly instalments until May 2017. Amounts outstanding under this arrangement
carry no coupon but bear an accounting charge for the unwinding of discounts. For accounting purposes, the present value of this liability at June 30, 2015 was $170.2 million.
At June 30, 2015, we had total debt, excluding capital leases and certain other obligations, of $545.2 million which principally included $375.0 million drawn under our long-term multi-currency revolving credit facility and $170.2 million related to our share repurchase in August 2012.
Cash flows
The following table summarises our operating, investing and financing activities for the six months ended June 30, 2015 and 2014:
| For the six months ended June 30, | ||||||||
| ($ in millions) | 2015 | 2014 | ||||||
| Net cash provided by / (used) in: |
||||||||
| Operating activities |
197.9 | 128.7 | ||||||
| Investing activities |
(80.6 | ) | (149.5 | ) | ||||
| Financing activities |
(115.4 | ) | 42.7 | |||||
| Net increase in cash and cash equivalents |
1.9 | 21.9 | ||||||
Net cash generated by operating activities
Net cash generated by operating activities increased by $69.2 million, to $197.9 million for the six months ended June 30, 2015, from $128.7 million for the six months ended June 30, 2014.
Cash generated for the six months ended June 30, 2015 reflected cash generated from operations during the period and favourable working capital movements offset by income taxes paid. The improvement was primarily driven by collections of trade receivables which contributed a $22.5 million cash inflow in the six months ended June 30, 2015, compared to an outflow of $35.0 million in the six months to June 30, 2015.
Net cash used in investing activities
Cash flows used in investing activities was an outflow of $80.6 million for the six months ended June 30, 2015, compared to an outflow of $149.5 million for the six months ended June 30, 2014.
Cash flows used in investing activities for the six months ended June 30, 2015 principally related to capital expenditure and investing in the KYC joint venture. The $15.4 million invested in joint ventures relates to the initial investment in the KYC joint venture. In addition, we spent $63.6 million on capital expenditure largely related to internal development costs.
Cash flows used in investing activities for the six months ended June 30, 2014 primarily related to $85.9 million used for the acquisition of thinkFolio. In addition, we spent $63.7 million on capital expenditure largely related to internal development costs.
17
Net cash used in financing activities
Net cash used in financing activities decreased to an outflow of $115.4 million for the six months ended June 30, 2015, from an inflow of $42.7 million for the six months ended June 30, 2014.
Net cash used in financing activities for the six months ended June 30, 2015 principally reflected $351.2 million of transactions with shareholders as part of our share repurchase programme authorised by our board of directors on May 7, 2015, $42.9 million of transactions with shareholders relating to the share buyback liability associated with our 2012 share repurchase and $168.0 million of borrowing repayments. This was offset by $315.0 million of drawdowns of bank borrowings and $131.7 million in connection with the issuance of share capital in respect of share option exercises.
Net cash used in financing activities for the six months ended June 30, 2014 principally reflected $100.0 million of proceeds from bank borrowings used to finance investing activities. This was offset by $52.0 million related to transactions with shareholders and $40.0 million of borrowing repayments.
Reconciliation to non-IFRS financial measures
Adjusted EBITDA and Adjusted EBITDA margin
In considering the financial performance of the business, management and our chief operating decision maker analyse the primary financial performance measure of Adjusted EBITDA in our business segments and at a company level.
Adjusted EBITDA is defined as profit for the period from continuing operations before income taxes, net finance costs, depreciation and amortisation on fixed assets and intangible assets (including acquisition related intangible assets), acquisition related items, exceptional items, share based compensation and related items, net other gains or losses, including Adjusted EBITDA attributable to joint ventures and excluding Adjusted EBITDA attributable to non-controlling interests. Adjusted EBITDA is not a measure defined by IFRS. The most directly comparable IFRS measure to Adjusted EBITDA is our profit for the period from continuing operations.
Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue, excluding revenue attributable to non-controlling interests.
We believe Adjusted EBITDA is useful to investors and is used by our management for measuring profitability because it excludes the impact of certain items which have less bearing on our core operating performance. We believe that utilising Adjusted EBITDA allows for a more meaningful comparison of operating fundamentals between companies within our industry by eliminating the impact of capital structure and taxation differences between the companies. We further adjust our profit for the following non-cash items: depreciation, amortisation of intangible fixed assets, share based compensation and related items, and other gains and losses associated with foreign exchange variations.
We have historically incurred significant acquisition related expenses acquiring businesses. These acquisition related expenses include acquisition costs, fair-value adjustments to contingent consideration and amortisation of intangible fixed assets. Adjusted EBITDA is important in illustrating what our core operating results would have been without the impact of non-operational acquisition related expenses.
We also adjust for exceptional items which are determined to be those that in managements judgment need to be disclosed by virtue of their size, nature or incidence, which include non-cash items and items settled in cash. In determining whether an event or transaction is exceptional, management considers quantitative as well as qualitative factors such as the frequency or predictability of occurrence. This is consistent with the way that financial performance is measured by management and reported to our board and assists in providing a meaningful analysis of our operating performance.
18
Adjusted EBITDA measures are frequently used by securities analysts, investors and other interested parties in their evaluation of companies comparable to us, many of which present an Adjusted EBITDA-related performance measure when reporting their results.
Adjusted EBITDA has limitations as an analytical tool. It is not a presentation made in accordance with IFRS, nor is it a measure of financial condition or liquidity and it should not be considered as an alternative to profit or loss for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. Adjusted EBITDA is not necessarily comparable to similarly titled measures used by other companies. As a result, you should not consider this performance measure in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with IFRS.
The following table reconciles our profit for the period from continuing operations to our Adjusted EBITDA for the periods presented:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
| ($ in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Profit for the period |
44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
| Income tax expense |
22.6 | 9.6 | 43.4 | 25.2 | ||||||||||||
| Finance costs net |
3.7 | 3.9 | 7.8 | 8.3 | ||||||||||||
| Depreciation and amortisation other |
26.4 | 23.5 | 51.3 | 46.8 | ||||||||||||
| Amortisation acquisition related |
14.4 | 14.1 | 28.8 | 28.3 | ||||||||||||
| Acquisition related items |
- | 2.2 | - | 5.0 | ||||||||||||
| Exceptional items |
1.8 | 31.3 | 3.2 | 42.4 | ||||||||||||
| Share based compensation and related items |
8.7 | 3.1 | 18.6 | 6.1 | ||||||||||||
| Other (gains) / losses net |
(0.2 | ) | 2.9 | (8.1 | ) | 5.4 | ||||||||||
| Share of results from joint venture not attributable to Adjusted EBITDA |
(0.6 | ) | - | (1.3 | ) | - | ||||||||||
| Adjusted EBITDA attributable to non-controlling interests |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Adjusted EBITDA |
120.9 | 120.0 | 241.6 | 236.7 | ||||||||||||
Adjusted Earnings and adjusted earnings per share, diluted
In considering the financial performance of the business, management and our chief operating decision maker analyse the performance measure of Adjusted Earnings. Adjusted Earnings is defined as profit for the period from continuing operations before amortisation of acquired intangibles, acquisition related items, exceptional items, share based compensation and related items, net other gains or losses and unwind of discount, less the tax effect of these adjustments and excluding Adjusted Earnings attributable to non-controlling interests. The most directly comparable IFRS measure to Adjusted Earnings is our profit for the period from continuing operations. Adjusted earnings per share, diluted is defined as Adjusted Earnings divided by the weighted average number of shares issued and outstanding, diluted.
We believe Adjusted Earnings is useful to investors and is used by our management for measuring profitability because it represents a group measure of performance which excludes the impact of certain non-cash charges and other charges not associated with the underlying operating performance of the business, while including the effect of items that we believe affect shareholder value and in-year return, such as income tax expense and net finance costs.
Management uses Adjusted Earnings to (i) provide senior management a monthly report of our operating results that is prepared on an adjusted earnings basis; (ii) prepare strategic plans and annual budgets on an adjusted earnings basis; and (iii) review senior managements annual compensation, in part, using adjusted performance measures.
19
Adjusted Earnings is defined to exclude items which have less bearing on our core operating performance or are unusual in nature or infrequent in occurrence and therefore are inherently difficult to budget for or control. Adjusted Earnings measures are frequently used by securities analysts, investors and other interested parties in their evaluation of companies comparable to us, many of which present an Adjusted Earnings-related performance measure when reporting their results.
In addition we use Adjusted Earnings for the purposes of calculating diluted Adjusted earnings per share. Management uses diluted Adjusted earnings per share to assess total company performance on a consistent basis at a per share level.
Adjusted Earnings has limitations as an analytical tool. Adjusted Earnings is not a presentation made in accordance with IFRS, nor is it a measure of financial condition or liquidity and it should not be considered as an alternative to profit or loss for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. Adjusted Earnings is not necessarily comparable to similarly titled measures used by other companies. As a result, you should not consider this performance measure in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with IFRS.
The following table reconciles our profit for the period from continuing operations to our Adjusted Earnings for the periods presented:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
| ($ in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Profit for the period |
44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
| Amortisation acquisition related |
14.4 | 14.1 | 28.8 | 28.3 | ||||||||||||
| Acquisition related items |
- | 2.2 | - | 5.0 | ||||||||||||
| Exceptional items |
1.8 | 31.3 | 3.2 | 42.4 | ||||||||||||
| Share based compensation and related items |
8.7 | 3.1 | 18.6 | 6.1 | ||||||||||||
| Other losses / (gains) net |
(0.2 | ) | 2.9 | (8.1 | ) | 5.4 | ||||||||||
| Unwind of discount (1) |
2.3 | 2.4 | 4.8 | 4.9 | ||||||||||||
| Tax effect of above adjustments |
(2.7 | ) | (17.1 | ) | (8.3 | ) | (20.1 | ) | ||||||||
| Adjusted Earnings attributable to non-controlling interests |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Adjusted Earnings |
68.4 | 68.3 | 136.9 | 141.2 | ||||||||||||
| (1) | Unwind of discount represents the non-cash unwinding of discount, recorded through finance costs net in the income statement, primarily in relation to our share buyback liability. |
Contractual obligations and contingencies
Contractual obligations
There have been no material changes to our contractual obligations outside the ordinary course of our business from those reported in Managements discussion and analysis of financial condition and results of operations Contractual obligations and contingencies Contractual obligations in our Annual Report for the year ended December 31, 2014, except as follows:
As of June 30, 2015 other indebtedness reduced to $175.6 million from $219.5 million following repayment.
As of June 30, 2015 bank borrowings increased to $396.0 million from $246.7 million following drawdowns.
20
As of June 30, 2015 our operating leases obligations increased to $271.2 million from $122.6 million, principally reflecting our entering into a lease for a new primary office location in New York.
Off-balance sheet arrangements
We have no significant off-balance sheet arrangements.
Quantitative and qualitative disclosures about market risk
During the period ended June 30, 2015, there were no significant changes to our quantitative and qualitative disclosures about market risk. Please refer to Item 11. Quantitative and qualitative disclosures about market risk included in our Annual Report for a more complete discussion on the market risks we encounter.
Principal Accounting Policies, Critical Accounting Estimates and Key Judgments
There have been no material changes to the principal accounting policies, critical accounting estimates and key judgements described in our audited consolidated financial statements included in our Annual Report. Please refer to Item 5. Operating and Financial Review and ProspectsA. Operating ResultsPrincipal Accounting Policies, Critical Accounting Estimates and Key Judgments included in our Annual Report for a more complete discussion.
Common shares outstanding as of June 30, 2015
As of June 30, 2015, 176,711,406 common shares were issued and outstanding, including 2,406,733 unvested restricted common shares issued and outstanding under our employee benefit plans but excluding 25,219,470 common shares held by the Markit Group Holdings Limited Employee Benefit Trust (the EBT).
The EBT is a discretionary trust established by a deed dated January 27, 2010 between Markit Group Holdings Limited and Elian Employee Benefit Trustee Limited, as trustee of the EBT, through which shares may be delivered to Markits existing and former employees in satisfaction of their rights under any share incentive arrangements established by Markit. The trustee is an independent provider of fiduciary services, based in Jersey, Channel Islands. The EBT will terminate on January 27, 2090, unless terminated earlier by the trustee.
No current or former employee has the right to receive any benefit from the EBT unless and until the trustee exercises its discretion to confer a benefit. Subject to the exercise of the trustees discretion, shares held by the EBT may be delivered to such employees in satisfaction of their rights under any share incentive arrangements established by Markit. Markit may make non-binding recommendations to the trustee regarding the EBT.
Unless we direct otherwise, the trustee of the EBT may not vote any of the common shares held by the EBT and is also generally obliged to forgo dividends.
Markit has historically funded the EBTs acquisition of common shares through interest-free loans that are repayable on demand, but without recourse to any assets other than those held by the trustee in its capacity as trustee of the EBT.
21
Cautionary statement regarding forward-looking statements
This managements discussion and analysis contains statements that constitute forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. Many of the forward-looking statements contained in this discussion and analysis can be identified by the use of forward-looking words such as anticipate, believe, could, expect, should, plan, intend, estimate, will and potential, among others, or the negative of these words.
Forward-looking statements appear in a number of places in this discussion and analysis and include, but are not limited to, statements regarding our intent, belief or current expectations. Forward-looking statements are based on managements beliefs and assumptions and on information currently available to our management. Such statements are subject to risks and uncertainties, and actual results may differ materially from those expressed or implied in the forward-looking statements due to various factors, including, but not limited to, those identified under the section entitled Item 3. Key Information D. Risk Factors in our Annual Report. These risks and uncertainties include factors relating to:
| | our operation in highly competitive markets; |
| | our inability to develop successful new products and services; |
| | any design defects, errors, failures or delays associated with our products or services; |
| | declining activity levels in the securities or derivatives markets, weak or declining financial performance of financial market participants or the failure of market participants; |
| | our generation of a significant percentage of our total revenue from financial institutions that are also our shareholders; |
| | our dependence on third parties for data and information services; |
| | consolidation in our end customer market; |
| | the impact of cost-cutting pressures across the financial services industry; |
| | our customers becoming more self-sufficient in terms of their needs for our products and services; |
| | ongoing antitrust investigations and litigation arising from our activities relating to credit default swaps; |
| | long selling cycles to secure new contracts that require us to commit significant resources before we receive revenue; |
| | our reliance on network systems and the Internet; and |
| | other risk factors discussed under Item 3. Key Information D. Risk Factors included in our Annual Report. |
Moreover, new risks emerge from time to time as we operate in a very competitive and rapidly changing environment. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. Given these uncertainties, you should not place undue reliance on these forward-looking statements.
22
You should read this discussion and analysis completely and with the understanding that our actual future results may be materially different from what we expect. We qualify all forward-looking statements by these cautionary statements. Forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update them in light of new information or future developments or to release publicly any revisions to these statements in order to reflect later events or circumstances or to reflect the occurrence of unanticipated events.
23
Press Release
Exhibit 99.3
For Immediate Release
August 12th 2015
Markit reports second quarter 2015 financial results
London, New York and Singapore Markit Ltd. (Nasdaq: MRKT), a leading global provider of financial information services, today announced financial results under International Financial Reporting Standards (IFRS) for the second quarter ended June 30th 2015.
Financial highlights
| | Revenue increased 6.7% on a constant currency basis from second quarter 2014 |
| | Organic revenue growth was 5.1% driven by growth across Information and Solutions, which included a 2.5% decrease in our Processing segment |
| | Adjusted EBITDA margin was 44.6% while Adjusted earnings per share, diluted was $0.36 |
| | $650 million secondary offering of common shares completed, which included a concurrent $350 million share repurchase |
Recent developments
| | Completed the acquisition of Information Mosaic on July 1st, a leading software provider for corporate actions and post trade securities processing |
| | Announced the acquisition of CoreOne Technologies on August 12th, a leading provider of index management, data management, regulatory reporting and prime brokerage services to financial institutions |
| | Secured four new sponsorship deals for our PMI series: Nikkei as sponsor of the Asia PMI surveys; Caixin as sponsor of the China PMI survey; Emirates NBD as sponsor of key Middle East PMI surveys; and Standard Bank as sponsor of the South Africa PMI survey, complementing its sponsorship of the Africa PMI surveys |
We continued to perform well in the second quarter, producing solid financial results. I am especially pleased with the performance of our Processing division, which exceeded expectations this quarter, said Lance Uggla, chairman and chief executive officer of Markit.
The share repurchase demonstrates our commitment to disciplined capital allocation while preserving financial flexibility to support our future growth. In addition, the two bolt on acquisitions we announced recently will enhance growth in our Information and Solutions businesses, aligning with our strategy to achieve double digit growth through acquisitions. One year after our IPO, we are in a very strong position to deliver on our long term strategic priorities.
Table 1: Selected Financial Information
| For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||||||||||
| ($ millions except percentages and per share amounts) | 2015 | 2014 | YoY | 2015 | 2014 | YoY | ||||||||||||||||||
| Revenue |
273.1 | 264.6 | 3.2 | % | 544.6 | 524.0 | 3.9 | % | ||||||||||||||||
| Operating expenses |
(148.5 | ) | (144.6 | ) | 2.7 | % | (295.3 | ) | (287.3 | ) | 2.8 | % | ||||||||||||
| Adjusted EBITDA (1) |
120.9 | 120.0 | 0.8 | % | 241.6 | 236.7 | 2.1 | % | ||||||||||||||||
| Adjusted EBITDA margin (2) |
44.6 | % | 45.4 | % | N/A | 44.7 | % | 45.2 | % | N/A | ||||||||||||||
| Adjusted Earnings (1) |
68.4 | 68.3 | 0.1 | % | 136.9 | 141.2 | (3.0 | )% | ||||||||||||||||
| Adjusted earnings per share, diluted (3) |
0.36 | 0.37 | (2.7 | )% | 0.72 | 0.78 | (7.7 | )% | ||||||||||||||||
| Weighted average number of shares used to compute earnings per share, diluted |
190.8 | 182.8 | 4.4 | % | 191.1 | 180.7 | 5.8 | % | ||||||||||||||||
1
Press Release
| (1) | See Reconciliation to Non-IFRS financial measures for definitions of Adjusted EBITDA and Adjusted Earnings, which are Non-IFRS financial measures, and for reconciliations to their most directly comparable IFRS financial measures. |
| (2) | Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue, excluding revenue attributable to non-controlling interests. |
| (3) | Adjusted earnings per share, diluted is defined as Adjusted Earnings divided by the weighted average number of shares used to compute earnings per share, diluted. See the Consolidated Income Statement (unaudited) for the weighted average number of shares used to compute earnings per share, diluted for each period. |
Revenue
Revenue increased by $8.5 million, or 3.2%, to $273.1 million for the three months ended June 30, 2015, from $264.6 million for the three months ended June 30, 2014. On a constant currency basis, our revenue growth was 6.7% for the three months ended June 30, 2015 as compared to the three months ended June 30, 2014.
Organic revenue growth was $13.5 million, or 5.1%. This was driven by new business wins and increased customer assets under management across our Solutions and Information segments, offset by a decrease in our Processing segment mainly as a result of previously announced price changes in our derivatives processing product.
Acquisitions contributed $4.3 million to revenue growth, or 1.6% of the 3.2% increase in revenue, associated with the acquisitions in our Solutions segment of thinkFolio and Tax Solutions which were acquired in January 2014 and July 2014 respectively.
We experienced an adverse movement in exchange rates period-over-period, which decreased our revenue growth by $9.3 million, or 3.5%. Our revenue currency exposure for the three months ended June 30, 2015 was 72.5% in US dollars, 23.7% in British pounds, and 3.8% in other currencies.
Operating expenses
Operating expenses increased by $3.9 million, or 2.7%, to $148.5 million for the three months ended June 30, 2015, from $144.6 million for the three months ended June 30, 2014. As a percentage of revenue, operating expenses decreased to 54.4% for the three months ended June 30, 2015, from 54.6% for the three months ended June 30, 2014.
Personnel costs as a percentage of total operating expenses remained stable at 61.8% across the three months ended June 30, 2015 and the three months ended June 30, 2014. Personnel costs increased by $2.5 million, or 2.8%, to $91.8 million for the three months ended June 30, 2015, from $89.3 million for the three months ended June 30, 2014. This increase was driven by several factors, including the addition of employees due to acquisitions, continued investment in products to facilitate future growth, and increases in employee compensation levels, partially offset by the impact of favourable movements in foreign exchange rates.
Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA of $120.9 million for the three months ended June 30, 2015 increased by $0.9 million, or 0.8%, from $120.0 million for the three months ended June 30, 2014. This growth was driven by the Solutions and Information segments, offset by a decrease in the Processing segment, and reflects operating performance as described above. Adjusted EBITDA also includes a $3.3 million loss in the three months ended June 30, 2015 associated with our share of the KYC joint venture, which is included in our Solutions segment. See Reconciliation to Non-IFRS financial measures for a reconciliation of Adjusted EBITDA to profit for the period from continuing operations.
Adjusted EBITDA margin decreased to 44.6% for the three months ended June 30, 2015, compared to 45.4% for the three months ended June 30, 2014, largely as a result of public company running costs, partially offset by improved business performance.
2
Press Release
Adjusted Earnings and adjusted earnings per share, diluted
Adjusted Earnings for the three months ended June 30, 2015, increased $0.1 million, or 0.1%, to $68.4 million from $68.3 million for the three months ended June 30, 2014. This reflects the above business performance.
See Reconciliation to Non-IFRS financial measures for a reconciliation of Adjusted Earnings to profit for the period from continuing operations.
Adjusted earnings per share, diluted for the three months ended June 30, 2015 was $0.36 compared to $0.37 for the three months ended June 30, 2014. This reflects increased dilution from a higher, post-IPO share price and the impact of share option exercises since June 30, 2014. Our purchase of shares on June 10, 2015 as part of the secondary offering had a limited impact on Adjusted earnings per share, diluted for the quarter as the decrease in the number of shares outstanding used in this calculation was weighted for the days in the period over which the decreased number of shares occurred.
Table 2: Segmental analysis
| For the three months ended June 30, |
For the six months ended June 30, |
|||||||||||||||
| ($ in millions, except percent) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Information |
123.3 | 122.2 | 243.9 | 239.9 | ||||||||||||
| Processing |
67.5 | 72.1 | 134.9 | 144.2 | ||||||||||||
| Solutions |
82.3 | 70.3 | 165.8 | 139.9 | ||||||||||||
| Total revenue |
273.1 | 264.6 | 544.6 | 524.0 | ||||||||||||
| Information |
59.3 | 58.6 | 117.5 | 113.8 | ||||||||||||
| Processing |
36.2 | 38.9 | 71.6 | 78.2 | ||||||||||||
| Solutions |
25.8 | 22.5 | 53.6 | 44.7 | ||||||||||||
| Non-controlling Interest (1) |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Total Adjusted EBITDA |
120.9 | 120.0 | 241.6 | 236.7 | ||||||||||||
| Information |
48.1 | % | 48.0 | % | 48.2 | % | 47.4 | % | ||||||||
| Processing |
53.6 | % | 54.0 | % | 53.1 | % | 54.2 | % | ||||||||
| Solutions |
31.3 | % | 32.0 | % | 32.3 | % | 32.0 | % | ||||||||
| Total Adjusted EBITDA margin (2) |
44.6 | % | 45.4 | % | 44.7 | % | 45.2 | % | ||||||||
| (1) | Non-controlling interest above relates to the Adjusted EBITDA impact of businesses not wholly owned by Markit. Non-controlling interest in the Income Statement relates to the profit impact (including tax and amortisation) of businesses not wholly owned by Markit. |
| (2) | Adjusted EBITDA margin is total Adjusted EBITDA divided by total revenue, excluding revenue attributable to non-controlling interests. |
Table 3: Revenue growth
| For the three months ended June 30, 2015 | For the six months ended June 30, 2015 | |||||||||||||||||||||||||||||||
| (in percentages) | Organic | Acquisition related |
Foreign currency |
Total revenue growth |
Organic | Acquisition related |
Foreign currency |
Total revenue growth |
||||||||||||||||||||||||
| Information |
4.9 | % | - | (4.0 | )% | 0.9 | % | 5.6 | % | - | (3.9 | )% | 1.7 | % | ||||||||||||||||||
| Processing |
(2.5 | )% | - | (3.9 | )% | (6.4 | )% | (2.4 | )% | - | (4.0 | )% | (6.4 | )% | ||||||||||||||||||
| Solutions |
13.2 | % | 6.1 | % | (2.2 | )% | 17.1 | % | 13.8 | % | 6.9 | % | (2.2 | )% | 18.5 | % | ||||||||||||||||
| Total Markit |
5.1 | % | 1.6 | % | (3.5 | )% | 3.2 | % | 5.6 | % | 1.8 | % | (3.5 | )% | 3.9 | % | ||||||||||||||||
3
Press Release
Segmental analysis for the three months ended June 30, 2015 and June 30, 2014
Information
Revenue in our Information segment increased by $1.1 million, or 0.9%, to $123.3 million for the three months ended June 30, 2015, compared to $122.2 million for the three months ended June 30, 2014. Organic revenue growth was 4.9%. Adverse movements in exchange rates period-over-period offset this growth, reducing Information revenue growth by 4.0%. The revenue increase was largely driven by new business wins within the Pricing and Reference Data and Indices sub-divisions, as well as increased customer assets under management in products benchmarked to our indices.
Adjusted EBITDA in our Information segment increased by $0.7 million, or 1.2%, to $59.3 million for the three months ended June 30, 2015, compared to $58.6 million for the three months ended June 30, 2014. This increase was largely attributable to the revenue growth described above. Adjusted EBITDA margin increased to 48.1% for the three months ended June 30, 2015, compared to 48.0% for the three months ended June 30, 2014.
Processing
Revenue in our Processing segment decreased by $4.6 million, or 6.4%, to $67.5 million for the three months ended June 30, 2015, from $72.1 million for the three months ended June 30, 2014. Organic revenue decreases contributed 2.5% of the 6.4% decrease in revenue. Adverse movements in exchange rates period-over-period contributed 3.9% of the 6.4% decrease in revenue. The organic revenue decrease reflects the impact of previously announced price changes in our derivatives processing product introduced on April 1, 2015 and reduced volumes in the credit asset class, partially offset by increased volumes in the rates asset class.
Adjusted EBITDA in our Processing segment decreased by $2.7 million, or 6.9%, to $36.2 million for the three months ended June 30, 2015, compared to $38.9 million for the three months ended June 30, 2014. This decrease was largely attributable to the revenue decrease described above, partially offset by cost savings. Adjusted EBITDA margin decreased to 53.6% for the three months ended June 30, 2015, from 54.0% for the three months ended June 30, 2014. The limited movement in Adjusted EBITDA margin despite price changes described above demonstrate our close control of costs in the Processing segment.
Solutions
Revenue in our Solutions segment increased by $12.0 million, or 17.1%, to $82.3 million for the three months ended June 30, 2015, from $70.3 million for the three months ended June 30, 2014. Revenue growth was driven by new business wins across both the Enterprise Software and Managed Services sub-divisions, in addition to the acquisitions of thinkFolio and Tax Solutions in January 2014 and July 2014 respectively.
Constant currency revenue growth was 19.3%. Organic revenue growth contributed 13.2% of the 17.1% increase in revenue. Acquisitions contributed 6.1% of the 17.1% increase in revenue as a result of the acquisitions of thinkFolio and Tax Solutions. Adverse movements in exchange rates period-over-period reduced Solutions revenue by 2.2%.
Adjusted EBITDA in our Solutions segment increased by $3.3 million, or 14.7%, to $25.8 million for the three months ended June 30, 2015, from $22.5 million for the three months ended June 30, 2014. This increase was a result of the revenue growth described above, offset by investment in new product offerings in the Managed Services sub-division, including Markits share of the Adjusted EBITDA loss associated with the KYC joint venture established in 2014. Adjusted EBITDA margin decreased to 31.3% for the three months ended June 30, 2015, from 32.0% for the three months ended June 30, 2014.
Webcast and conference call information
Markits management will host a conference call at 8.30am EST today to review and discuss the companys results. The live audio webcast, press release and accompanying financial information can be accessed on Markits investor relations
4
Press Release
website: http://www.markit.com/Company/Investors-Events-And-Presentations or by dialling +1 888 771 4371 (US toll free) or +1 847 585 4405 (outside US). The conference ID for the call is 40228069. A replay of the webcast will be available through the above link following the conference call.
Note on IFRS reporting standards
We prepare and report our consolidated financial statements and financial information in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (the IASB). We have made rounding adjustments to some of the figures included in this press release. Accordingly, numerical figures shown as totals in some tables may not be an arithmetic aggregation of the figures that precede them.
Use of Non-IFRS financial measures
Non-IFRS results are presented only as a supplement to our financial statements based on IFRS. Non-IFRS financial information is provided to enhance understanding of our financial performance, but none of these non-IFRS financial measures are recognised terms under IFRS and non-IFRS measures should not be considered in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with IFRS. Definitions and reconciliations of non-IFRS measures to the most directly comparable IFRS measures are provided within the schedules attached to this release.
We use non-IFRS measures in our operational and financial decision making, as we believe that it is useful to exclude certain items in order to focus on what we regard to be a more reliable indicator of the underlying operating performance of the business. As a result, internal management reports feature non-IFRS measures which are also used to prepare strategic plans and annual budgets and review management compensation. We also believe that investors may find non-IFRS financial measures useful for the same reasons, although investors are cautioned that non-IFRS financial measures are not a substitute for IFRS disclosures.
Non-IFRS measures are frequently used by securities analysts, investors and other interested parties in their evaluation of companies comparable to us, many of which present non-IFRS measures when reporting their results. Non-IFRS measures have limitations as an analytical tool. They are not presentations made in accordance with IFRS, are not measures of financial condition or liquidity and should not be considered as an alternative to profit or loss for the period determined in accordance with IFRS or operating cash flows determined in accordance with IFRS. Non-IFRS measures are not necessarily comparable to similarly titled measures used by other companies. As a result, you should not consider such performance measures in isolation from, or as a substitute analysis for, our results of operations as determined in accordance with IFRS.
Forward-looking statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Markit expects, believes or anticipates will or may occur in the future are forward-looking statements. Markits estimates and forward-looking statements are mainly based on its current expectations and estimates of future events and trends, which affect or may affect its businesses and operations. Although Markit believes that these estimates and forward-looking statements are based upon reasonable assumptions, they are subject to several risks and uncertainties and are made in light of information currently available to Markit. When used in this press release, the words anticipate, believe, could, intend, expect, estimate, should, plan, will or other similar words are intended to identify forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of Markit, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Further information on such assumptions, risks and uncertainties is available in Markits filings with the US Securities and Exchange Commission, including its annual
5
Press Release
report on Form 20-F. Markit undertakes no obligation and does not intend to update or correct these forward-looking statements to reflect events or circumstances occurring after the date of this press release, except as required by applicable law. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement.
| Media enquiries, please contact:
Teresa Chick Markit Telephone: +44 (0)20 7260 2094 Email: [email protected]
Ed Canaday Markit Telephone: +1 646 679 3031 Email: [email protected] |
Investor enquiries, please contact:
Matthew Kolby Markit Telephone: +1 646 679 3140 Email: [email protected]
James Arestia Markit Telephone: +1 646 679 3230 Email: [email protected] |
Notes to Editors
About Markit
Markit is a leading global provider of financial information services. We provide products that enhance transparency, reduce risk and improve operational efficiency. Our customers include banks, hedge funds, asset managers, central banks, regulators, auditors, fund administrators and insurance companies. Founded in 2003, we employ over 4,000 people in 11 countries. Markit shares are listed on Nasdaq under the symbol MRKT. For more information, please see www.markit.com.
6
Press Release
Markit Ltd.
Consolidated Income Statement (Unaudited)
| Three June 30, 2015 |
Three months ended June 30, 2014 |
Six June 30, |
Six months ended June 30, 2014 |
|||||||||||||
| $m | $m | $m | $m | |||||||||||||
| Revenue |
273.1 | 264.6 | 544.6 | 524.0 | ||||||||||||
| Operating expenses |
(148.5 | ) | (144.6 | ) | (295.3 | ) | (287.3 | ) | ||||||||
| Exceptional items |
(1.8 | ) | (31.3 | ) | (3.2 | ) | (42.4 | ) | ||||||||
| Acquisition related items |
- | (2.2 | ) | - | (5.0 | ) | ||||||||||
| Amortisation acquisition related |
(14.4 | ) | (14.1 | ) | (28.8 | ) | (28.3 | ) | ||||||||
| Depreciation and amortisation other |
(26.4 | ) | (23.5 | ) | (51.3 | ) | (46.8 | ) | ||||||||
| Share based compensation and related items |
(8.7 | ) | (3.1 | ) | (18.6 | ) | (6.1 | ) | ||||||||
| Other gains/(losses) net |
0.2 | (2.9 | ) | 8.1 | (5.4 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating profit |
73.5 | 42.9 | 155.5 | 102.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Finance costs net |
(3.7 | ) | (3.9 | ) | (7.8 | ) | (8.3 | ) | ||||||||
| Share of results from joint venture |
(2.7 | ) | - | (5.3 | ) | - | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit before income tax |
67.1 | 39.0 | 142.4 | 94.4 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income tax expense |
(22.6 | ) | (9.6 | ) | (43.4 | ) | (25.2 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit for the period |
44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Profit attributable to: |
||||||||||||||||
| Owners of the parent |
44.5 | 29.4 | 99.3 | 69.2 | ||||||||||||
| Non-controlling interests |
- | - | (0.3 | ) | - | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 44.5 | 29.4 | 99.0 | 69.2 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| $ | $ | $ | $ | |||||||||||||
| Earnings per share, basic |
0.24 | 0.17 | 0.54 | 0.39 | ||||||||||||
| Earnings per share, diluted |
0.23 | 0.16 | 0.52 | 0.38 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
There were no discontinued operations for either period presented.
7
Press Release
Consolidated Balance Sheet (Unaudited)
| June 30, 2015 |
December 31, 2014 |
|||||||
| Assets |
$m | $m | ||||||
| Non-current assets |
||||||||
| Property, plant and equipment |
52.0 | 56.5 | ||||||
| Intangible assets |
2,806.3 | 2,823.3 | ||||||
| Deferred income tax assets |
1.4 | 4.2 | ||||||
| Derivative financial instruments |
- | 0.9 | ||||||
| Investment in joint venture |
9.8 | 1.1 | ||||||
|
|
|
|
|
|||||
| Total non-current assets |
2,869.5 | 2,886.0 | ||||||
|
|
|
|
|
|||||
| Current assets |
||||||||
| Trade and other receivables |
262.2 | 288.8 | ||||||
| Derivative financial instruments |
5.4 | 7.1 | ||||||
| Current income tax receivables |
0.5 | 0.4 | ||||||
| Cash and cash equivalents |
119.5 | 117.7 | ||||||
|
|
|
|
|
|||||
| Total current assets |
387.6 | 414.0 | ||||||
|
|
|
|
|
|||||
| Total assets |
3,257.1 | 3,300.0 | ||||||
|
|
|
|
|
|||||
| Equity |
||||||||
| Capital and reserves |
||||||||
| Common shares |
1.8 | 1.8 | ||||||
| Share premium |
234.0 | 456.8 | ||||||
| Other reserves |
(74.4) | (75.2) | ||||||
| Retained earnings |
1,973.6 | 1,850.6 | ||||||
|
|
|
|
|
|||||
| Equity attributable to owners of the parent |
2,135.0 | 2,234.0 | ||||||
| Non-controlling interest |
36.3 | 36.6 | ||||||
|
|
|
|
|
|||||
| Total equity |
2,171.3 | 2,270.6 | ||||||
|
|
|
|
|
|||||
| Liabilities |
||||||||
| Non-current liabilities |
||||||||
| Borrowings |
455.7 | 349.2 | ||||||
| Trade and other payables |
131.0 | 143.1 | ||||||
| Derivative financial instruments |
0.9 | 0.6 | ||||||
| Deferred income tax liabilities |
40.9 | 30.2 | ||||||
|
|
|
|
|
|||||
| Total non-current liabilities |
628.5 | 523.1 | ||||||
|
|
|
|
|
|||||
| Current liabilities |
||||||||
| Borrowings |
86.4 | 86.4 | ||||||
| Trade and other payables |
174.5 | 203.7 | ||||||
| Deferred income |
186.2 | 194.2 | ||||||
| Current income tax liabilities |
8.7 | 19.7 | ||||||
| Derivative financial instruments |
1.5 | 2.3 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
457.3 | 506.3 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,085.8 | 1,029.4 | ||||||
|
|
|
|
|
|||||
| Total equity and liabilities |
3,257.1 | 3,300.0 | ||||||
|
|
|
|
|
|||||
8
Press Release
Consolidated Statement of Cash Flows (Unaudited)
| Six June 30, |
Six months ended June 30, 2014 |
|||||||
| $m | $m | |||||||
| Profit before income tax |
142.4 | 94.4 | ||||||
| Adjustment for: |
||||||||
| Amortisation acquisition related |
28.8 | 28.3 | ||||||
| Depreciation and amortisation other |
51.3 | 46.8 | ||||||
| Fair value gains on derivative financial instruments |
(0.1 | ) | (1.0 | ) | ||||
| Share based compensation |
18.1 | 13.4 | ||||||
| Finance costs net |
7.8 | 8.3 | ||||||
| Share of results from joint venture |
5.3 | - | ||||||
| Foreign exchange gains and other non-cash charges in operating activities |
(1.0 | ) | - | |||||
| Changes in working capital: |
||||||||
| Decrease/(increase) in trade and other receivables |
22.5 | (35.0 | ) | |||||
| (Decrease)/increase in trade and other payables |
(40.5 | ) | 3.2 | |||||
|
|
|
|
|
|||||
| Cash generated from operations |
234.6 | 158.4 | ||||||
|
|
|
|
|
|||||
| Cash flows from operating activities |
||||||||
| Cash generated from operations |
234.6 | 158.4 | ||||||
| Interest paid |
(2.8 | ) | (3.9 | ) | ||||
| Income tax paid |
(33.9 | ) | (25.8 | ) | ||||
|
|
|
|
|
|||||
| Net cash generated from operating activities |
197.9 | 128.7 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities | ||||||||
| Acquisition of subsidiaries, net of cash acquired |
- | (85.9 | ) | |||||
| Purchases of property, plant and equipment |
(8.6 | ) | (15.0 | ) | ||||
| Purchases of intangible assets |
(55.0 | ) | (48.7 | ) | ||||
| Settlement of contingent consideration |
(1.6 | ) | - | |||||
| Investment in joint venture |
(15.4 | ) | - | |||||
| Interest received |
- | 0.1 | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities | (80.6 | ) | (149.5 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities | ||||||||
| Proceeds from issuance of common shares |
131.7 | 38.8 | ||||||
| Share buy back |
(394.1 | ) | (52.0 | ) | ||||
| Proceeds from borrowings |
315.0 | 100.0 | ||||||
| Repayments of borrowings |
(168.0 | ) | (40.0 | ) | ||||
| Prepaid facility fees |
- | (4.1 | ) | |||||
|
|
|
|
|
|||||
| Net cash (used in)/generated from financing activities | (115.4 | ) | 42.7 | |||||
|
|
|
|
|
|||||
| Net increase in cash and cash equivalents | 1.9 | 21.9 | ||||||
| Cash and cash equivalents at beginning of period | 117.7 | 75.3 | ||||||
| Net increase in cash and cash equivalents | 1.9 | 21.9 | ||||||
| Exchange (losses)/gains on cash and cash equivalents | (0.1 | ) | 0.3 | |||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period | 119.5 | 97.5 | ||||||
|
|
|
|
|
|||||
9
Press Release
Reconciliation to Non-IFRS Financial Measures
Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA is defined as profit for the period from continuing operations before income taxes, net finance costs, depreciation and amortisation on fixed assets and intangible assets (including acquisition related intangible assets), acquisition related items, exceptional items, share based compensation and related items, net other gains or losses, including Adjusted EBITDA attributable to joint ventures and excluding Adjusted EBITDA attributable to non-controlling interests.
Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue, excluding revenue attributable to non-controlling interests.
The following table reconciles our profit for the period from continuing operations to our Adjusted EBITDA for the periods presented:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
| ($ in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Profit for the period |
44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
| Income tax expense |
22.6 | 9.6 | 43.4 | 25.2 | ||||||||||||
| Finance costs net |
3.7 | 3.9 | 7.8 | 8.3 | ||||||||||||
| Depreciation and amortisation other |
26.4 | 23.5 | 51.3 | 46.8 | ||||||||||||
| Amortisation acquisition related |
14.4 | 14.1 | 28.8 | 28.3 | ||||||||||||
| Acquisition related items |
- | 2.2 | - | 5.0 | ||||||||||||
| Exceptional items |
1.8 | 31.3 | 3.2 | 42.4 | ||||||||||||
| Share based compensation and related items |
8.7 | 3.1 | 18.6 | 6.1 | ||||||||||||
| Other (gains) / losses net |
(0.2 | ) | 2.9 | (8.1 | ) | 5.4 | ||||||||||
| Share of results from joint venture not attributable to Adjusted EBITDA |
(0.6 | ) | - | (1.3 | ) | - | ||||||||||
| Adjusted EBITDA attributable to non-controlling interests |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Adjusted EBITDA |
120.9 | 120.0 | 241.6 | 236.7 | ||||||||||||
10
Press Release
Reconciliation to Non-IFRS Financial Measures
Adjusted Earnings and adjusted earnings per share, diluted:
Adjusted Earnings is defined as profit for the period from continuing operations before amortisation of acquired intangibles, acquisition related items, exceptional items, share based compensation and related items, net other gains or losses and unwind of discount, less the tax effect of these adjustments and excluding Adjusted Earnings attributable to non-controlling interests.
In addition we use Adjusted Earnings for the purposes of calculating diluted Adjusted earnings per share.
The following table reconciles our profit for the period from continuing operations to our Adjusted Earnings for the periods presented:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||
| ($ in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
| Profit for the period |
44.5 | 29.4 | 99.0 | 69.2 | ||||||||||||
| Amortisation acquisition related |
14.4 | 14.1 | 28.8 | 28.3 | ||||||||||||
| Acquisition related items |
- | 2.2 | - | 5.0 | ||||||||||||
| Exceptional items |
1.8 | 31.3 | 3.2 | 42.4 | ||||||||||||
| Share based compensation and related items |
8.7 | 3.1 | 18.6 | 6.1 | ||||||||||||
| Other (gains) / losses net |
(0.2 | ) | 2.9 | (8.1 | ) | 5.4 | ||||||||||
| Unwind of discount (1) |
2.3 | 2.4 | 4.8 | 4.9 | ||||||||||||
| Tax effect of above adjustments |
(2.7 | ) | (17.1 | ) | (8.3 | ) | (20.1 | ) | ||||||||
| Adjusted Earnings attributable to non-controlling interests |
(0.4 | ) | - | (1.1 | ) | - | ||||||||||
| Adjusted Earnings |
68.4 | 68.3 | 136.9 | 141.2 | ||||||||||||
| (1) | Unwind of discount represents the non-cash unwinding of discount, recorded through finance costs net in the income statement, primarily in relation to our share buyback liability. |
11
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Homerun Resources Inc. Announces up to $15 Million Convertible Security Financing with Lind Partners Under Engagements with Benchmark/Stonex
- Empire State Building Observation Deck Launches Exclusive Soccer Jersey Ticket Offer for Sports Fans in July
- Fervo Energy Learning Curve Continues on 3rd Generation Well Design, Boosting Drilling Rates by 143% Since Its First Cape Station Well
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share