NOTES TO THE PROFIT AND LOSS ACCOUNT
1 Segmental Information
By activity
The Group’s main businesses are segmented below. Each segment includes its respective associated electronic products.
Turnover comprises Group sales excluding value added tax, less discounts and commission where applicable. The share of the turnover of joint ventures has not been disclosed separately on the face of the Profit and Loss Account since it is immaterial.
| Net Assets | Turnover | Operating Profit | |||||
|---|---|---|---|---|---|---|---|
| Note | 2004 £m | 2003 (restated)* £m | 2004 £m | 2003 £m | 2004 £m | 2003 (restated)* £m | |
| National newspapers and related activities | 285.5 | 297.1 | 890.2 | 819.9 | 54.5 | 61.9 | |
| Regional newspapers and related activities | 435.6 | 437.2 | 519.4 | 483.7 | 84.2 | 81.8 | |
| Euromoney Institutional Investor | 26.6 | 24.5 | 174.7 | 158.9 | 21.0 | 7.1 | |
| Broadcasting | 210.3 | 122.0 | 122.4 | 116.0 | 14.3 | 15.9 | |
| Exhibitions and related activities | 107.9 | 112.8 | 144.7 | 130.5 | 6.7 | 9.2 | |
| Business to business information and careers | 160.0 | 137.7 | 257.1 | 224.0 | 20.7 | 12.5 | |
| Unallocated central liabilities/costs | (21.3) | (31.5) | – | – | (19.7) | (14.0) | |
| Turnover | 2 | 2,108.5 | 1,933.0 | ||||
| Operating profit | 2 | 181.7 | 174.4 | ||||
| Net operating assets | 1,204.6 | 1,099.8 | |||||
| Investments in joint ventures and associates | 141.5 | 166.7 | |||||
| Net non-operating liabilities | (944.0) | (969.4) | |||||
| Net assets | 402.1 | 297.1 | |||||
Turnover of regional newspapers and related activities excludes intra-group turnover of £17.1 million (2003 £12.8 million).
Turnover from broadcasting comprises television of £74.9 million (2003 £77.2 million) and radio of £47.5 million (2003 £38.8 million).
Turnover of business to business information and careers comprises £143.3 million (2003 £119.9 million) from business to business information and £113.8 million (2003 104.1 million) from careers.
Associates and joint ventures together comprise more than 20% of Group net assets and hence have been segmented in accordance with SSAP 25, as follows:
| Net Assets | Operating Profit/Loss | |||
|---|---|---|---|---|
| 2004 £m | 2003 £m | 2004 £m | 2003 £m | |
| Joint ventures: | ||||
| National newspapers and related activities | – | 3.7 | (1.8) | (2.1) |
| Broadcasting | 17.4 | 19.4 | (0.3) | (1.1) |
| Exhibitions and related activities | 4.6 | 7.1 | (1.7) | (1.1) |
| Business to business information and careers | 1.3 | 0.8 | 0.4 | 0.7 |
| 23.3 | 31.0 | (3.4) | (3.6) | |
| Associates: | ||||
| National newspapers and related activities | 2.6 | 9.9 | (7.3) | (1.6) |
| Regional newspapers and related activities | (0.2) | (0.4) | (1.5) | (2.5) |
| Euromoney Institutional Investor | 0.2 | 0.4 | 0.4 | 0.3 |
| Broadcasting | 77.9 | 81.2 | 1.8 | 1.2 |
| Exhibitions and related activities | 37.2 | 44.2 | 0.9 | 0.5 |
| Business to business information and careers | 0.5 | 0.4 | 0.3 | 0.1 |
| 118.2 | 135.7 | (5.4) | (2.0) | |
| 141.5 | 166.7 | (8.8) | (5.6) | |
The Group’s results have not been segmented below total operating profit since such analysis would not be meaningful.
* See Note 34
By geographical area
The figures for each geographical area show the net operating assets owned by, and the turnover and profits made by, companies located in that area; export sales and related profits are included in the areas from which those sales are made. Turnover in each geographical market in which customers are located is not disclosed as there is no material difference between the two.
| Net Assets | Turnover | Operating Profit | ||||
|---|---|---|---|---|---|---|
| 2004 £m | 2003 (restated)* £m | 2004 £m | 2003 £m | 2004 £m | 2003 (restated)* £m | |
| UK | 708.0 | 691.1 | 1,668.3 | 1,540.6 | 156.7 | 161.6 |
| Rest of Europe | 37.7 | 40.7 | 54.6 | 45.9 | (9.4) | (5.7) |
| North America | 234.6 | 200.7 | 261.3 | 240.9 | 21.5 | 9.9 |
| Rest of the World | 224.3 | 167.3 | 124.3 | 105.6 | 12.9 | 8.6 |
| 1,204.6 | 1,099.8 | 2,108.5 | 1,933.0 | 181.7 | 174.4 | |
Comparative figures have been reanalysed to achieve a more consistent presentation.
| Note | 2004 Continuing £m | 2004 Acquisitions £m | 2004 Total £m | 2003 Total (restated)* £m | |
|---|---|---|---|---|---|
| Turnover | 2,087.3 | 21.2 | 2,108.5 | 1,933.0 | |
| Decrease in stocks of finished goods and work in progress | (1.5) | – | (1.5) | (7.7) | |
| Raw materials and consumables | (279.5) | (0.1) | (279.6) | (280.5) | |
| Other external charges | (412.4) | – | (412.4) | (374.0) | |
| Staff costs | 3 | (611.0) | (7.1) | (618.1) | (568.8) |
| Depreciation of tangible fixed assets | 20 | (84.3) | (0.2) | (84.5) | (71.3) |
| Amortisation of intangible assets | 19 | (70.6) | (0.6) | (71.2) | (54.1) |
| Impairment of intangible assets | 19 | (12.9) | – | (12.9) | (9.4) |
| Rental of property | (24.3) | (0.3) | (24.6) | (26.3) | |
| Rental of plant and equipment | (7.0) | (0.1) | (7.1) | (8.1) | |
| Foreign exchange translation differences | 2.0 | – | 2.0 | 1.3 | |
| Other operating charges | (405.5) | (6.5) | (412.0) | (357.3) | |
| Auditors’ remuneration for the Group audit | (1.6) | – | (1.6) | (1.6) | |
| Group auditors’ fees for other services | (3.3) | – | (3.3) | (0.8) | |
| 175.4 | 6.3 | 181.7 | 174.4 | ||
There were no material discontinued activities in the year.
The Group audit fee includes £32,745 (2003 £27,000) in respect of the Company’s audit
Other fees earned by the Group’s auditors arise principally from acquisition advice of £1.6 million (2003 £Nil), tax advice of £1.3 million (2003 £0.6 million) and other audit related services of £0.4 million (2003 £0.2 million).
Turnover and operating profit for 2004 are analysed further by segment as follows:
| Continuing £m | Acquisitions £m | Total £m | |
|---|---|---|---|
| Turnover | |||
| National newspapers and related activities | 882.2 | 8.0 | 890.2 |
| Regional newspapers and related activities | 519.0 | 0.4 | 519.4 |
| Euromoney Institutional Investor | 168.8 | 5.9 | 174.7 |
| Broadcasting | 122.4 | – | 122.4 |
| Exhibitions and related activities | 141.5 | 3.2 | 144.7 |
| Business to business information and careers | 253.4 | 3.7 | 257.1 |
| 2,087.3 | 21.2 | 2,108.5 | |
* See Note 34
| 2004 Continuing £m | 2004 Acquisitions £m | 2004 Before amortisation and impairment of intangible assets and exceptional items £m | 2004 Exceptional items £m | 2004 Impairment of Intangable assets £m | 2004 Amortisation of intangible assets £m | 2004 Total £m | |
|---|---|---|---|---|---|---|---|
| Operating profit | |||||||
| National newspapers and related activities | 87.4 | 2.9 | 90.3 | (17.8) | (3.8) | (14.2) | 54.5 |
| Regional newspapers and related activities | 100.4 | 0.1 | 100.5 | – | (2.0) | (14.3) | 84.2 |
| Euromoney Institutional Investor | 28.8 | 1.8 | 30.6 | – | (1.2) | (8.4) | 21.0 |
| Broadcasting | 19.4 | – | 19.4 | – | – | (5.1) | 14.3 |
| Exhibitions and related activities | 24.8 | 1.0 | 25.8 | – | (2.4) | (16.7) | 6.7 |
| Business to business information and careers | 35.6 | 1.1 | 36.7 | – | (3.5) | (12.5) | 20.7 |
| Unallocated central costs | (19.7) | – | (19.7) | – | – | – | (19.7) |
| 276.7 | 6.9 | 283.6 | (17.8) | (12.9) | (71.2) | 181.7 | |
| Less: amortisation and impairment of intangible assets | (83.5) | (0.6) | (84.1) | ||||
| Less: exceptional items | (17.8) | – | (17.8) | ||||
| 175.4 | 6.3 | 181.7 | |||||
Operating profit before amortisation and impairment of intangible assets and exceptional items within broadcasting comprised £15.6 million from television and £3.8 million from radio.
Operating profit before amortisation and impairment of intangible assets and exceptional items within the business to business information and careers division comprised £34.8 million from business to business information and £4.9 million at careers, offset by unallocated central costs of £3.0 million.
The Directors do not consider these results to be sufficiently material to require the presentation of a separate segment, but have provided this additional information to assist the understanding of the performance of these divisions.
The Group’s review of its portfolio of investments has led to an impairment charge of £12.9 million (2003 £9.4 million). The impairment charge has been assessed by reference to the value in use of the intangible fixed assets as required by FRS11, Impairment of Fixed Assets. The discount rates applied to the cash flows varied, depending on the type of business, but were in the range of 7.5% and 10%.
Exceptional items comprise the write off of press equipment.
Operating profit for 2003 is analysed further by segment as follows:
| 2003 Before amortisation and impairment of intangible assets and exceptional items £m | 2003 Impairment of Intangable assets £m | 2003 Amortisation of intangible assets £m | 2003 Total (restated)* £m | |
|---|---|---|---|---|
| Operating profit | ||||
| National newspapers and related activities | 69.8 | (1.6) | (6.3) | 61.9 |
| Regional newspapers and related activities | 93.7 | – | (11.9) | 81.8 |
| Euromoney Institutional Investor | 23.8 | (7.8) | (8.9) | 7.1 |
| Broadcasting | 20.4 | – | (4.5) | 15.9 |
| Exhibitions and related activities | 20.4 | – | (11.2) | 9.2 |
| Business to business information and careers | 23.8 | – | (11.3) | 12.5 |
| Unallocated central costs and other activities | (14.0) | – | – | (14.0) |
| 237.9 | (9.4) | (54.1) | 174.4 | |
Operating profit before amortisation and impairment of intangible assets and exceptional items within broadcasting comprised £18.4 million from television and £2.0 million from radio.
Operating profit before amortisation and impairment of intangible assets and exceptional items within the business to business information and careers division comprised £23.3 million from business to business information, £3.5 million at careers, offset by unallocated central costs of £3.0 million.
| 2004 Number | 2003 Number | |
|---|---|---|
| Average number of persons employed by the Group by activity including Directors: | ||
| National newspapers and related activities | 3,485 | 3,461 |
| Regional newspapers and related activities | 8,128 | 8,214 |
| Euromoney Institutional Investor | 1,552 | 1,478 |
| Broadcasting | 1,224 | 1,142 |
| Exhibitions and related activities | 786 | 719 |
| Business to business information and careers | 3,483 | 3,480 |
| Other activities | 79 | 71 |
| 18,737 | 18,565 | |
| 2004 £m | 2003 £m | |
|---|---|---|
| Total staff costs comprised: | ||
| Wages and salaries | 537.1 | 499.8 |
| Social security costs | 46.3 | 45.2 |
| Pension contributions | 34.7 | 23.8 |
| 618.1 | 568.8 | |
4 Share of Operating Profits and Losses of Joint Ventures and Associates
| 2004 £m | 2003 £m | |
|---|---|---|
| Share of operating profits of joint ventures (before amortisation and impairment of goodwill) | 1.3 | 0.7 |
| Share of operating profits of associates (before amortisation and impairment of goodwill) | 8.9 | 6.1 |
| Before amortisation and impairment of goodwill | 10.2 | 6.8 |
| Share of amortisation of goodwill of joint ventures | (1.0) | (0.8) |
| Share of amortisation of goodwill of associates | (1.8) | (2.1) |
| Impairment of goodwill of associates | (3.3) | – |
| Amortisation of goodwill of joint ventures | (3.7) | (3.5) |
| Amortisation of goodwill of associates | (9.2) | (7.5) |
| Share of impairment of goodwill of associates | – | 1.5 |
| (8.8) | (5.6) |
5 Profit on Sale of Fixed Assets
| 2004 £m | 2003 £m | |
|---|---|---|
| Profit on sale of tangible fixed assets | 0.9 | 1.2 |
| Profit on sale of fixed asset investments | 5.2 | – |
| 6.1 | 1.2 |
The profit on sale of investments arose on the disposal of shares in Reuters Group plc.
6 Profit on Disposal and Closure of Businesses including Associates
| Note | 2004 £m | 2003 £m | |
|---|---|---|---|
| Profit on sale of businesses | 36 | 5.5 | 2.1 |
| Loss on sale of associates | (0.2) | – | |
| Share of associates’ loss on sale of businesses | – | (2.0) | |
| 5.3 | 0.1 | ||
The profit on sale of businesses mainly comprises profit on the sale of the Group’s Australian regional radio business.
7 Income from Other Fixed Asset Investments
| 2004 £m | 2003 £m | |
|---|---|---|
| Reuters Group plc | 1.1 | 1.3 |
| The Press Association Limited | 2.3 | 3.7 |
| 3.4 | 5.0 |
| 2004 £m | 2003 £m | |
|---|---|---|
| Interest payable on loans and bonds | (70.0) | (65.9) |
| Share of interest payable by joint ventures and associates | (2.1) | (2.2) |
| Interest payable on finance leases | (1.5) | (2.7) |
| (73.6) | (70.8) | |
| Interest receivable from short term deposits | 9.6 | 6.4 |
| Investment income from forward exchange contracts | 4.1 | 3.0 |
| Share of interest receivable by joint ventures and associates | 0.2 | 0.2 |
| (59.7) | (61.2) |
| 2004 £m | 2003 £m | |
|---|---|---|
| Finance charge on discounting of deferred consideration | (3.4) | (2.6) |
The finance charge on the discounting of deferred consideration arose from the requirement under FRS 7 to discount deferred consideration back to current values.
10 Taxation on Profit on Ordinary Activities
| Note | 2004 £m | 2003 £m | |
|---|---|---|---|
| The charge on the profit for the year consists of: | |||
| UK | |||
| Corporation tax at 30% (2003 30%) | (50.5) | (38.2) | |
| Adjustments in respect of prior year | iii | 0.9 | 2.0 |
| Share of associates and joint ventures | (2.4) | (1.2) | |
| (52.0) | (37.4) | ||
| Overseas taxation | |||
| Corporation taxes | (5.3) | (5.1) | |
| Adjustments in respect of prior year | iii | 3.2 | (3.0) |
| Total current taxation | (54.1) | (45.5) | |
| Deferred tax | |||
| Origination and reversals of timing differences | (7.9) | (4.2) | |
| Increase in discount | 2.3 | 3.2 | |
| Adjustments in respect of prior year | 2.5 | 1.0 | |
| (57.2) | (45.5) | ||
(i) The tax charge for the year is higher than the standard rate of corporation tax in the UK of 30% (2003 30%). The differences are explained below:
| 2004 £m | 2003 (restated)* £m | |
|---|---|---|
| Profit on ordinary activities before tax | 124.6 | 108.4 |
| Tax on profit on ordinary activities at the standard rate of 30% | (37.4) | (32.5) |
| Effect of: | ||
| Expenses not deductible for tax purposes: | ||
| Amortisation of intangible assets | (13.4) | (8.2) |
| Impairment of intangible assets | (5.9) | (2.3) |
| Other expenses not deductible for tax purposes | (5.9) | (5.8) |
| Additional items deductible for tax purposes | 1.0 | 2.8 |
| Accelerated capital allowances and other timing differences | 4.7 | 5.2 |
| Non taxable income | 1.0 | 1.7 |
| Effect of overseas tax rates | 3.0 | 0.8 |
| Effect of associates tax | (4.5) | (1.5) |
| Tax losses unrelieved | (3.9) | (4.5) |
| Write off / disposal of subsidiaries | 3.2 | (0.6) |
| Prior year tax charge | 4.1 | (1.0) |
| Other | (0.1) | 0.4 |
| Current tax charge on the profit for the year | (54.1) | (45.5) |
(ii) The underlying tax on profits before amortisation and impairment of intangible assets, exceptional and non recurring items amounted to £62.2 million (2003 £47.0 million) (Note 14) and the resulting rate is 26.6% (2003 25.3%). There was a tax credit of £5.0 million (2003 £1.5 million) relating to exceptional and non recurring items in the current and prior years. This included a credit of £3.4 million (2003 £4.1 million) which arose on the sale of fixed assets, a charge of £Nil (2003 £0.7 million) on the disposal and closure of businesses, a credit of £6.0 million (2003 £4.9 million) following the agreement of certain prior year open issues with the UK Inland Revenue in relation to the Group’s international structure, a charge of £4.4 million (2003 £Nil) in respect of the write off of irrecoverable overseas tax losses and a charge of £Nil (2003 £6.8 million) in respect of increased provisions for certain prior year open issues.
(iii) The net current tax prior year credit of £4.1 million (2003 charge £1.0 million) arose largely from a reassessment of the level of tax provisions required.
(iv) In subsequent years the Group’s tax charge may be affected by the movement in currently unrecognised deferred tax assets, the largest of which relates to the Group’s accumulated tax losses in the US.
11 Profit for the Financial Year
As permitted by section 230 of the Companies Act 1985, a separate profit and loss account for the Company has not been included in these accounts. The Company’s profit after tax for the year was £27.1 million (2003 £28.3 million).
| 2004 Pence per share | £m | 2003 Pence per share | £m | |
|---|---|---|---|---|
| Interim paid | ||||
| Ordinary shares | 3.45 | 0.7 | 3.15 | 0.6 |
| ‘A’ Ordinary Non-Voting shares | 3.45 | 13.0 | 3.15 | 12.0 |
| 13.7 | 12.6 | |||
| Final proposed | ||||
| Ordinary shares | 7.55 | 1.5 | 6.85 | 1.4 |
| ‘A’ Ordinary Non-Voting shares | 7.55 | 28.5 | 6.85 | 25.8 |
| 30.0 | 27.2 | |||
| 11.00 | 43.7 | 10.00 | 39.8 | |
All shares in issue are equity shares.
* See note 34
Basic earnings per share of 15.5 p (2003 15.3 p) are calculated, in accordance with FRS 14, on Group profit for the financial year of £61.7 million (2003 £60.8 million) and on the weighted average number of ordinary shares in issue during the year, as set out below.
As in previous years, adjusted earnings per share have also been disclosed since the Directors consider that this alternative measure gives a more comparable indication of the Group’s underlying trading performance. Adjusted earnings per share of 41.6 p (2003 33.3 p) are calculated on profit before amortisation and impairment of intangible assets and exceptional items, after charging the taxation and minority interests associated with those profits, of £165.3 million (2003 £132.3 million), as set out in Note 14 below, and on the basic weighted average number of ordinary shares in issue during the year.
| 2004 Pence per share | 2003 Pence per share | |
|---|---|---|
| Basic earnings per share | 15.5 | 15.3 |
| Adjustments: | ||
| Amortisation of intangible assets | 21.9 | 17.1 |
| Impairment of intangible assets | 4.1 | 2.0 |
| Exceptional items | 1.6 | 0.4 |
| Taxation on exceptional items | (0.9) | (0.4) |
| Interest of minority shareholders | (0.6) | (1.1) |
| *Adjusted earnings per share (before amortisation and impairment of intangible assets and exceptional items) | 41.6 | 33.3 |
The weighted average number of ordinary shares in issue during the year for the purpose of these calculations is as follows:
| 2004 No million | 2003 No million | |
|---|---|---|
| Weighted average number of shares | ||
| Number of ordinary shares in issue | 401.3 | 401.0 |
| Shares held in Treasury/by the DMGT Share Trust | (3.8) | (3.2) |
| Basic earnings per share denominator | 397.5 | 397.8 |
| Effect of dilutive share options | 2.4 | 0.2 |
| Dilutive earnings per share denominator | 399.9 | 398.0 |
14 Adjusted profit
(before amortisation and impairment of intangible assets and exceptional items, after taxation and minority interests)
| Note | 2004 £m | 2003 £m | |
|---|---|---|---|
| Profit before tax | 124.6 | 108.4 | |
| Add back: | |||
| Amortisation of intangible assets in Group operating profit and in joint ventures and associates | 86.9 | 68.0 | |
| Impairment of intangible assets in Group and in associates | 16.2 | 7.9 | |
| Operating exceptional losses | 17.8 | – | |
| Profit on sale of fixed assets | 5 | (6.1) | (1.2) |
| Profit on disposal of businesses | 6 | (5.3) | (0.1) |
| Amounts written off investments | – | 2.9 | |
| Profit before amortisation and impairment of intangible assets, exceptional items and taxation | 234.1 | 185.9 | |
| Taxation charge | 10ii | (60.6) | (47.0) |
| Interest of minority shareholders | i | (8.2) | (6.6) |
| Profit before amortisation and impairment of intangible assets and exceptional items, after taxation and minority interests | 165.3 | 132.3 | |
(i) The adjusted minority charge for the year of £8.2 million (2003 £6.6 million) is stated after eliminating a credit of £2.5 million (2003 £4.5 million), being the minority share of amortisation.