Notes 8-13
8. Investment income
| 2007 £m |
2006 £m |
|
|---|---|---|
| Interest receivable | 13.6 | 11.8 |
| 13.6 | 11.8 |
Interest receivable includes £0.2 million (2006: £nil) in respect of the expected return on pension scheme assets (see note 33).
9. Finance costs
| 2007 £m |
2006 £m |
|
|---|---|---|
| Interest payable on bank loans and overdrafts | (3.3) | (3.2) |
| Interest payable on loan notes, convertible debt, other loans and pension scheme liabilities |
(25.4) | (22.4) |
| Imputed interest on deferred consideration | (0.8) | (2.0) |
| Fair value adjustments on put options | (1.5) | 7.0 |
| Fair value adjustments on derivative financial liabilities | 3.3 | (0.1) |
| Fair value adjustments on other financial assets | (0.1) | (0.4) |
| (27.8) | (21.1) | |
| Amortisation of refinancing costs | (0.8) | (1.4) |
| (28.6) | (22.5) |
10. Tax on profit on ordinary activities
The tax charge is made up of the following:
| 2007 £m |
2006 £m |
|
|---|---|---|
| Current tax UK taxation at 30% (2006: 30%) | 0.2 | - |
| Current tax overseas | 40.1 | 33.9 |
| Adjustments in respect of prior years | (3.2) | 0.5 |
| 37.1 | 34.4 | |
| Deferred tax (note 21) | 2.0 | (1.0) |
| 39.1 | 33.4 |
The underlying effective tax rate on underlying profits for the year ended 31 December 2007 is 26.5% (2006: 28.7%).
The tax charge for the year ended 31 December 2007 is £39.1 million (2006: £33.4 million) representing an effective tax rate (including deferred tax on goodwill) on statutory profits of 29.3% (2006: 29.4%). The tax charge for the year ended 31 December 2007 includes a deferred tax expense of £3.9 million (2006: £1.5 million) for tax deductions in respect of goodwill. IFRS requires that such deferred tax is recognised even if a liability would only unwind on the eventual sale or impairment of the business in question.
UK Corporation tax is calculated at 30% (2006: 30%) of the estimated assessable profit for the year. Taxation for other jurisdictions is calculated at the rates prevailing in the relevant jurisdictions.
The total charge for the year can be reconciled to the accounting profit as follows:
| 2007 £m |
2006 £m |
|
|---|---|---|
| Profit before taxation | 133.5 | 113.5 |
| Tax at the UK corporation tax rate of 30% (2006: 30%) | 40.1 | 34.1 |
| Adjustments in respect of prior years | (3.2) | 0.5 |
| Tax effect of income/expenditure that is not taxable/deductible | 0.8 | (1.1) |
| Rate differences on overseas earnings | (2.7) | 2.4 |
| Tax losses carried forward in the period: UK | 4.3 | 0.6 |
| Tax losses utilised in the period: overseas | (0.1) | (2.0) |
| Other reconciling items | (0.1) | (1.1) |
| Tax expense for the year | 39.1 | 33.4 |
| Effective rate of statutory tax charge on statutory profits | 29.3% | 29.4% |
The Group's profit before taxation all arises from continuing operations. Therefore the Group's tax charge also relates solely to continuing operations.
IAS 1 requires income from associates to be presented net of tax on the face of the income statement. The associates' tax is no longer included within the Group's total tax charge. Associates' tax included within 'Net income from associates' for the year ended 31 December 2007 is £0.2 million (2006: £0.2 million).
11. Dividends
| 2007 £m |
2006 £m |
|
|---|---|---|
| Ordinary shares of 5p each | ||
| Dividend rate per share for the period (pence) | 2.30 | 1.90 |
| Declared and paid during the period | ||
| Final dividend for 2005 of 1.00p per share | - | 11.3 |
| Interim dividend for 2006 of 0.725p per share | - | 8.1 |
| Final dividend for 2006 of 1.175p per share | 13.2 | - |
| Interim dividend for 2007 of 0.84p per share | 9.5 | - |
| 22.7 | 19.4 | |
| Proposed but not yet declared or paid at the balance sheet date | ||
| Final dividend for 2006 of 1.175p per share | - | 13.4 |
| Final dividend for 2007 of 1.46p per share | 16.5 | - |
| 16.5 | 13.4 |
The final dividend for 2007, if approved, will be paid on 29 May 2008 to all ordinary shareholders on the register at 2 May 2008.
12. Earnings per share
| 2007 £m |
2006 £m |
|
|---|---|---|
| Basic | ||
| Profit for the year attributable to equity holders of the parent (£ millions) | 89.6 | 76.3 |
| Adjusting items (note 5) (£ millions) | 3.1 | 2.8 |
| Underlying profit for the year (£ millions) | 92.7 | 79.1 |
| Weighted average number of ordinary shares in issue (millions) | 1,130.2 | 1,118.8 |
| Basic earnings per share (pence) | 7.9 | 6.8 |
| Adjusting items (note 5) (pence) | 0.3 | 0.3 |
| Underlying basic earnings per share (pence) | 8.2 | 7.1 |
| Diluted | ||
| Profit for the year attributable to equity holders of the parent (£ millions) | 89.6 | 76.3 |
| Adjusting items (note 5) (£ millions) | 3.1 | 2.8 |
| Underlying profit for the year (£ millions) | 92.7 | 79.1 |
| Diluted weighted average number of ordinary shares in issue (millions) | 1,137.3 | 1,124.3 |
| Diluted earnings per share (pence) | 7.9 | 6.8 |
| Adjusting items (note 5) (pence) | 0.3 | 0.2 |
| Underlying diluted earnings per share (pence) | 8.2 | 7.0 |
| Weighted average number of ordinary shares (millions) | ||
| Basic weighted average number of ordinary shares | 1,130.2 | 1,118.8 |
| Dilutive potential ordinary shares: employee share options | 3.7 | 5.5 |
| Shares to be issued | 3.4 | - |
| Diluted weighted average number of ordinary shares | 1,137.3 | 1,124.3 |
The calculation of basic and diluted earnings per share is based on profit after tax and minority interests. The weighted average number of shares excludes the Group's interest in own shares held through an ESOP trust. The Group's €165.0 million convertible bond (redeemed in May 2006) and certain share options were anti-dilutive and consequently were excluded from the calculation of diluted earnings per share.
The shares to be issued relate to the acquisition of AgenciaClick in Brazil and are dependent on certain performance conditions being met.
13. Goodwill
| £m | |
|---|---|
| COST | |
| At 1 January 2006 | 706.3 |
| Additions | 39.7 |
| Transferred from associates | - |
| Other acquisition adjustments | 2.7 |
| Adjustments to prior period estimates of deferred consideration |
(3.0) |
| Disposals | (3.7) |
| Exchange differences | (51.0) |
| At 31 December 2006 | 691.0 |
| Additions | 121.6 |
| Transferred from associates | - |
| Other acquisition adjustments | 0.1 |
| Adjustments to prior period estimates of deferred consideration |
1.1 |
| Disposals | - |
| Exchange differences | 27.3 |
| At 31 December 2007 | 841.1 |
| £m | |
|---|---|
| ACCUMULATED IMPAIRMENT LOSSES | |
| At 1 January 2006 | 21.8 |
| Impairment losses for the year | 1.4 |
| Exchange differences | - |
| At 31 December 2006 | 23.2 |
| Impairment losses for the year | 2.0 |
| Exchange differences | - |
| At 31 December 2007 | 25.2 |
| £m | |
|---|---|
| CARRYING AMOUNT | |
| At 31 December 2007 | 815.9 |
| At 31 December 2006 | 667.8 |
Goodwill is allocated for impairment testing purposes to groups of cash generating units which reflect how it is monitored for internal management purposes. This allocation largely represents the Group's primary and secondary reporting segments as set out below. Any goodwill associated with the individual cash generating units subsumed within these reporting segments is not individually significant when compared to the goodwill of the Group.
| 2007 £m |
2006 £m |
|
|---|---|---|
| Aegis Media: | ||
| - Europe, Middle East & Africa | 234.1 | 195.9 |
| - Americas | 139.2 | 97.0 |
| - Asia-Pacific | 78.2 | 54.3 |
| Synovate: | ||
| - Europe, Middle East & Africa | 148.9 | 108.0 |
| - Americas | 148.1 | 150.1 |
| - Asia-Pacific | 67.4 | 62.5 |
| 815.9 | 667.8 |
An impairment of £2.0 million was charged in respect of one of the Group's subsidiaries in China and one in Asia following the deterioration in the performance of this business.
During 2006, an impairment of £1.4 million was charged in respect of one of the Group's companies in India following the deterioration in the performance of this business.
The allocation of goodwill presented above is net of impairment. In 2006, an impairment of £3.9 million was booked in respect of one of the Group's associates in India.
The recoverable amount of a cash generating unit is determined based on value-in-use calculations. The Group prepares cash flow forecasts derived from the most recent financial budgets approved by management for the next year and extrapolates cash flows for the following four years based on estimated growth rates of between 9% and 12%. After this time, cash flows are extrapolated based on the estimated long-term growth in gross domestic product of 3.0%. Cash flow projections are discounted using a pre-tax discount rate of 11.28%.
Expected future cash flows are inherently uncertain and could materially change over time. They are significantly affected by a number of factors such as market growth, discount rates, currency exchange rates and future capital expenditure. Management believes that any reasonably possible change in the key assumptions on which the recoverable amount is based would not cause the carrying amounts to exceed their recoverable amounts.





