Annual Report & Accounts 2007

Notes 21-29

21. Deferred tax

  Recognition
of financial
liabilities
£m
Other


£m
Losses


£m
Total


£m
At 1 January 2007 asset 3.6 0.5 4.0 8.1
Exchange rate differences - 1.4 - 1.4
Credit/(charge) to profit 0.1 (2.3) 0.2 (2.0)
At 31 December 2007 asset 3.7 (0.4) 4.2 7.5

Certain deferred tax assets and liabilities have been offset in accordance with the Group's accounting policy. The following is the analysis of the deferred tax balances (after offset).

2007
£m
2006
£m
Deferred tax liability (8.3) (4.0)
Deferred tax asset 15.8 12.1
  7.5 8.1

The Group has the following temporary differences in respect of which no deferred tax asset has been recognised.

2007
£m
Losses revenue 89.5
Losses capital 80.7
Other temporary differences 31.2
  201.4

The tax losses and other temporary differences have no expiry date. The total amount of tax losses and other temporary differences for which no deferred tax was recognised at 31 December 2006 was £159.1 million.

Balances in the subsidiary entities are shown on a 100% basis, regardless of ownership percentage. Balances for joint ventures are shown in proportion to the Group's ownership percentage. Balances in associates are not included.

At the balance sheet date, the aggregate amount of earnings in overseas subsidiaries for which deferred tax liabilities have not been recognised was £303.3 million (2006: £318.4 million). No liability has been recognised in respect of these differences because the Group is in a position to control the timing of the reversal of the temporary differences and it is probable that such differences will not reverse in the foreseeable future.

Temporary differences arising in connection with interests in associates and joint ventures are insignificant.

22. Provisions

Vacant
properties
2007
£m
At 1 January 0.7
Additional provision in the year 1.7
Utilisation of provision (0.6)
At 31 December 1.8

The Group's vacant leasehold properties are principally located in the US, the UK and the Netherlands. Provision has been made for the residual lease commitments for the remaining period of the leases, which at 31 December 2007 is approximately three years.

23. Share capital

  2007
Number of
ordinary shares
2007
£m
2006
Number of
ordinary shares
2006
£m
Authorised:        
Ordinary shares of 5p each 1,500,000,000 75.0 1,500,000,000 75.0
         
Issued, allotted, called up and fully paid:        
At 1 January 1,141,784,840 57.1 1,128,049,657 56.4
Issue of shares by the Company 11,734,190 0.6 13,735,183 0.7
At 31 December 1,153,519,030 57.7 1,141,784,840 57.1

The Company has one class of ordinary shares which carry no right to fixed income. The ordinary shares of 5p each have full voting rights.

The Company issued a total of 11,734,190 (2006: 13,735,183) shares in the year with an aggregate nominal value of £586,710 (2006: £689,259), 11,734,190 (2006: 13,735,183) of which were due to the exercise of share options. The total share premium arising on the issue of shares in the year was £9,273,491 (2006: £10,472,141).

Under the Group's share option schemes, there were outstanding options over 42,297,035 ordinary shares of 5p each at 31 December 2007 (2006: 60,473,849), for which the participants have the right to exercise their options at prices ranging from 63.7p to 214.5p. These options are exercisable between 31 December 2007 and 11 April 2017.

24. Own shares

2007
£m
2006
£m
At 1 January 22.1 10.1
Purchase of own shares 12.8 12.0
Shares awarded by ESOP (4.0) -
At 31 December 30.9 22.1

At 31 December 2007, the Group's ESOP (the 'Aegis Group Employee Share Trust') held 24,516,101 ordinary shares in the Company with a nominal value of £1,225,805 and a market value of £28.7 million.

At 31 December 2006, the Group's ESOP held 17,923,182 ordinary shares in the Company with a nominal value of £896,159 and a market value of £25.1 million.

The own shares reserve represents the cost of shares in Aegis Group plc acquired in the open market by the Trust using funds provided by Aegis Group plc. The Trust has waived any entitlement to the receipt of dividends in respect of all of its holding of the Company's ordinary shares. The Trust has purchased the shares to satisfy future share options and share awards under the Group's share-based payment schemes.

25. Share premium account

2007
£m
2006
£m
At 1 January 229.4 218.9
Issue of shares by the Company 9.3 10.5
At 31 December 238.7 229.4

26. Consolidated reconciliation of total equity

  Share
Capital


£m
Shares
to be
issued
Own
shares


£m
Share
premium
account

£m
Capital
redemption
reserve

£m
Foreign
currency
translation
reserve
£m
Accumulated
profits/
(losses)

£m
Total



£m
Minority
interest


£m
Potential
acquisition
of minority
interests
£m
Total
equity


£m
At 1 January 2006 56.4 - (10.1) 218.9 0.2 5.7 (93.8) 177.3 8.8 (16.3) 169.8
Total recognised
income and expense
- - - - - (21.9) 78.9 57.0 3.8 - 60.8
New share capital
subscribed
0.7 - - 10.5 - - - 11.2 - - 11.2
Purchase of shares
by ESOP
- - (12.0) - - - - (12.0) - - (12.0)
Credit for share-based
incentive schemes
- - - - - - 6.9 6.9 - - 6.9
Other movements - - - - - - - - (2.4) 4.4 2.0
Dividends - - - - - - (19.4) (19.4) (2.7)   (22.1)
At 1 January 2007 57.1   (22.1) 229.4 0.2 (16.2) (27.4) 221.0 7.5 (11.9) 216.6
Total recognised
income and expense
- - - - - 22.6 90.3 112.9 5.3 - 118.2
New share capital
subscribed
0.6 - - 9.3 - - - 9.9 - - 9.9
Purchase of shares
by ESOP
- - (12.8) - - - - (12.8) - - (12.8)
Shares awarded
by ESOP
- - 4.0 - - - (4.0) - - - -
Credit for share-based
incentive schemes
- - - - - - 9.1 9.1 - - 9.1
Other movements - 4.7 - - - - - 4.7 (3.8) (3.1) (2.2)
Dividends - - - - - - (22.7) (22.7) (2.7) - (25.4)
At 31 December 2007 57.7 4.7 (30.9) 238.7 0.2 6.4 45.3 322.1 6.3 (15.0) 313.4

The capital redemption reserve represents the conversion, issue and redemption of shares by the Company, less expenses.

The foreign currency translation reserve represents exchange differences arising upon consolidation. For consolidation purposes, the trading results and cash flows in foreign currencies, arising in foreign subsidiaries, are translated into sterling at average exchange rates for the period. Assets and liabilities denominated in foreign currencies are translated using the rate of exchange ruling at the balance sheet date. The difference is taken to the foreign currency translation reserve.

The potential acquisition of minority interests reserve represents the Group's initial best estimate of the amount it is likely to pay on outstanding put option agreements, should the minority interests exercise put options which require the Group to purchase the outstanding minority interest in subsidiaries in which the Group has a shareholding of less than 100%.

27. Acquisition of subsidiaries

During the period, the Group acquired subsidiaries (all acquisition accounted for) as detailed below:

Company Country of
incorporation
% Acquired
(Total Group holding)
Date of
acquisition
Aegis Media      
AgenciaClick Brazil 100 March
Trigger South Africa 74 May
Marvellous Ideas Ltd United Kingdom 100 June
Vivid USA 100 June
Thingholm (Suddenly Copenhagen) Denmark 100 June
Suddenly Oslo Norway 100 July
Diffiniti Japan Japan 95 (100) July
Ion Global Korea, Hong Kong, USA 100 August
Genesis Canada 100 October
Implicom France 95 October
Mindblossom Canada 100 November
Full Circle Media South Africa 100 December
Apollo New Zealand 100 December
       
Synovate      
Interview NSS Netherlands 100 January
Metra Seis Spain 100 September
Research Solutions New Zealand 100 November
SPSL United Kingdom 100 December

During the year the Group acquired the assets and contracts of the ad-serving business of Bluestreak.com for a consideration of £6.3 million.

During the period, the Group also acquired additional stakes in existing subsidiaries as detailed below:

Company Country of
incorporation
% Acquired
(Total Group holding)
Date of
acquisition
Carat Malaysia Malaysia 10 (100) January
Medialand NL BV Netherlands 49 (100) February
Carat Sport France 5 (100) June
DGTI Thailand 25 (100) August
Carat India India 27 (100) October
Carat Integra India 27 (100) October
Posterscope Advertising China 25 (100) December
Carat Thailand Thailand 10 (100) December
Morgagni 33 Italy 10 (100) December

If the acquisitions above had been completed on the first day of the financial year, Group revenues for 2007 would have been £1,129.9 million and Group profit attributable to equity holders of the parent would have been £92.4 million. Post acquisition profit before interest and tax on 2007 acquisitions was £8.1 million.

Initial consideration, including acquisition costs, totalled £79.8 million with estimated deferred consideration of £48.8 million payable between 2007 and 2011, subject to performance criteria. Aegis Group shares to be issued are subject to performance criteria being met in relation to the acquisition of AgenciaClick in Brazil. A summary of the net assets acquired and goodwill arising is given below.

Book value
acquired
£m
Fair value
adjustments
£m
Fair value of
net assets
£m
Net assets acquired:      
Intangible fixed assets 0.3 4.8 5.1
Property, plant and equipment 2.5 (0.2) 2.3
Other fixed assets 1.3 - 1.3
Trade and other receivables 29.2 - 29.2
Inventory: work in progress 1.9 - 1.9
Other current assets 2.3 (1.0) 1.3
Cash and cash equivalents 8.1 - 8.1
Trade and other payables (34.1) - (34.1)
Net assets 11.5 3.6 15.1
Minority interest on current period acquisitions     (0.1)
Minority interest acquired     (3.3)
      11.7
Goodwill capitalised in the period     121.6
Consideration     133.3
       
Satisfied by:      
Initial cash consideration     77.6
Direct costs of acquisition     2.2
Deferred consideration     48.8
Shares to be issued     4.7
      133.3

Of the initial goodwill arising in the period of £121.6 million, £88.4 million remained provisional at the year-end pending the determination of the final purchase price allocation.

Final fair value adjustments in AgenciaClick and Interview NSS and provisional fair value adjustments have been made to properly reflect the fair value of existing assets and liabilities in the Group's balance sheet.

28. Other long-term liabilities

2007
£m
2006
£m
Deferred consideration 74.8 64.0
Liabilities in respect of put option agreements 12.9 2.7
Pensions 7.1 5.5
Other 18.0 13.6
At 31 December 112.8 85.8

a) Deferred consideration

Deferred consideration, which has been included within trade and other payables, may be paid to the vendors of certain subsidiary undertakings in the years to 2012. Such payments are either fixed under the terms of the acquisition or are contingent on future financial performance. The directors estimate that, at the rates of exchange ruling at the balance sheet date, the liability at 31 December 2007 for payments that may be due is as follows:

2007
£m
2006
£m
Within one year 41.9 43.0
Between one and two years 40.0 31.2
Between two and five years 34.6 32.8
Greater than five years 0.2 -
At 31 December 116.7 107.0

The minimum potential liability is £62.9 million and the maximum potential liability is £181.2 million.

b) Liabilities in respect of put option agreements

There are put options held by certain minority interest shareholders in respect of a small number of Group companies. The Group recognises its best estimate of the amount it is likely to pay, should these options be exercised by the minority interests, as a liability in the balance sheet.

2007
£m
2006
£m
Options exercisable within one year 2.9 4.2
Options exercisable in more than one year 12.9 2.7
At 31 December 15.8 6.9

29. Contingent asset

As reported last year, during 2006 the Group became aware of a fraud perpetrated against Aegis Media Germany. The Group continues to take steps to seek recompense and, although it is probable there will be some recovery of funds, the amount is not sufficiently certain to be recognised as an asset.