Computacenter BeneluxComputacenter FranceComputacenter GermanyComputacenter Global Coverage
Computacenter

Computacenter 2006 results announced

13/03/2007
Computacenter plc, the European IT infrastructure services provider, today announces preliminary results for the twelve 
months ended 31 December 2006.
Financial Highlights: 
- Group revenues of £2.27 billion (2005: £2.29 billion)
- Operating profit of £33.6 million before exceptional items (2005: £29.3 million)
- Pre-exceptional profit before tax of £38.0 million (2005: £35.7 million)
- Pre-exceptional diluted earnings per share of 13.8p (2005: 11.8p)
- Final dividend of 5p per share, total dividend 7.5p (2005: 7.5p)
- Return of £74.4 million to shareholders in July 2006
- Net funds before customer-specific financing of £29.4 million (2005 : £101.0 million)
Operating Highlights:
- UK Product business showing benefits of re-engineering with improved performance and market share
- In UK Services, a strong performance from Technology Solutions division compensated for slower growth from Support 
and Managed Services divisions.
- Continued effort to expand and strengthen the Group’s services capability, augmented by the acquisition post year-end of Digica. - Good underlying progress in the German business, however higher than expected costs for the implementation of new shared datacentre contracts
 
Ron Sandler, Chairman of Computacenter plc, commented:
“The results reported today show the early signs of progress arising from the considerable efforts in recent years to
improve the strategic positioning and operating performance of Computacenter. These initiatives position the Group well for the future.”
For further information, please contact:
    
Computacenter plc.
Mike Norris, Chief Executive                                                                                         01707 631 601
Tessa Freeman, Investor Relations                                                                              01707 631 514
www.computacenter.com
    
Tulchan Communications                                                                                               020 7353 4200
Stephen Malthouse
www.tulchangroup.com
    
High resolution images are available for the media to view and download free of charge from www.vismedia.co.uk
 

Chairman’s Statement

Computacenter made steady progress during 2006. In each of the Group’s three principal markets, management continued to make determined efforts to improve both strategic focus and operating performance.

The steep fall in revenue in recent years was arrested in 2006.  Despite continuing product price erosion, revenues of £2.27 billion were only marginally lower than the previous year (2005: £2.29 billion), reflecting improvements in the competitiveness of our offerings and the increased focus on mid-market sales opportunities. Operating profit, before exceptional charges, increased by 14.5% to £33.6 million (2005: £29.3 million) and this figure includes approximately £6.2 million of losses arising in Germany associated with the start-up of two shared datacentre contracts. Taking into account non-operating exceptional charges of £5.0 million in France, operating profit increased by 3.2% to £28.5 million (2005: £27.7 million).  A reduction in net interest receipts following the return to shareholders of £74.4 million in July resulted in a 3.2% fall in profit before tax to £32.9 million (2005: £34.0 million). The share consolidation that accompanied the return of capital had a beneficial impact on the Group’s diluted earnings per share, which rose by 16.9% to 13.8 pence (2005: 11.8 pence) on a pre-exceptional basis, and by 1% to 11.0 pence (2005: 10.9 pence) after taking exceptional items into account.

Notwithstanding the £74.4 million return of capital, the balance sheet remained strong, with year-end net cash of £29.4 million (2005: £101.0 million), prior to customer-based loans and finance leases. Inclusive of these, the net funds of the Group finished the year at £10.8 million (2005: £100.4 million).

The Board is pleased to recommend a final dividend of 5.0p per share, bringing the total dividend for 2006 to 7.5p (2005: 7.5p). This is consistent with our stated policy of maintaining the level of dividend until earnings have risen sufficiently to bring the cover to within the target range of 2 – 2.5x. The final dividend will be paid on 31 May 2007 to shareholders on the register as at 4 May 2007.

Operating profit in the UK increased by 16.8% to £37.5 million (2005: £32.1 million), principally as a result of improved gross margins on product sales. Our UK Product Division has been re-engineered in recent years to serve our customers more cost effectively, involving considerable investment in new e-commerce systems and a reorganisation of resources. These improvements are beginning to show benefit, both in terms of margin and in our market share. We also continue to target the mid-market segment through our telesales operation, Computacenter Direct, where revenues in 2006 grew in excess of 40%.

Technology Solutions, the consulting and systems integration unit within our UK Services Division, performed strongly and continued to enhance its reputation for technical excellence, particularly in datacentre-related activities. Professional services revenues grew by 10.6% in 2006. Elsewhere within the Services Division, performance was mixed. Margins in our contractual services business units, Support Services and Managed Services, remained attractive, partly as a result of further centralisation of resources within a shared services delivery model; however, in a disappointing year for contract renewals, revenues for contractual services increased by just 1.0% from the previous year.

In January 2007, we concluded the acquisition of Digica Limited for a consideration of £28 million, including the settlement of approximately £12 million of debt. Digica is a leading provider of infrastructure management and application services for medium sized public and private sector organisations, with particular expertise in datacentre managed services. Its operations are highly complementary to those of Computacenter, and the combination will give both businesses the opportunity to deliver a far broader offering to their respective client bases. This acquisition fits neatly with Computacenter’s strategy of developing its contractual services businesses.

Computacenter Germany produced revenue growth of 5.9%, stimulated in the latter months of 2006 by the impending change to German VAT, which became effective in early 2007. Profit performance in Germany was less encouraging, with operating profit falling to £2.8 million (2005: £5.0 million), although this decline can be attributed to higher than anticipated start-up losses of £6.2 million associated with two shared datacentre services contracts. Nevertheless, this should not be allowed to obscure the encouraging underlying improvement in the German business. Services revenues, which account for over a third of the German total, grew strongly, particularly in managed services (both desktop and datacentre) and in telephony projects, including Voice Over IP.

The performance of Computacenter France remained unsatisfactory, although pre-exceptional operating losses for the year reduced from £7.6 million to £6.5 million. The restructuring during the first half of 2005 contributed to this improvement, although its benefits were mitigated by intense price competition in the French market and further product margin erosion as a consequence. Additional restructuring of the French cost base took place towards the end of 2006, resulting in an exceptional charge of £2.4 million, and we expect the business to show further progress in 2007 towards an eventual return to profitability. The financial statements also show a non-cash exceptional charge of £2.6 million representing an impairment of the French non-current asset base.

In October, I was pleased to announce that John Ormerod had joined the Board as a Non-Executive Director and also assumed the chairmanship of the Audit Committee. John brings a wealth of experience to both roles and I very much look forward to his involvement with the Group in the years ahead.

As we have stated before, it is difficult to draw any meaningful insights from current trading until we have completed the first quarter. Notwithstanding this, a considerable amount of work has taken place in recent years to improve the strategic positioning of Computacenter, through developing significantly the services capabilities and restructuring the cost base of our product businesses. Alongside these initiatives have been a series of operational enhancements, aimed at improving efficiencies in our core processes and at upgrading our sales capabilities. The combination of these activities positions the Group well for the future.

As always, the credit for the Group’s performance belongs to the staff, to whom I offer my wholehearted thanks for their dedication and hard work.

 

 

Review of Operations

UK

UK revenues declined by 5.2% to £1.28 billion (2005: £1.35 billion). Modest services growth partially mitigated a product sales decline of 7.2%, which was principally due to our withdrawal from selected low margin volume sales in trade distribution.

Operating profit grew 16.8% to £37.5 million (2005: £32.1 million). The improvement came mainly from better product margins, but also reflected our success in penetrating new markets and delivering operational efficiencies.

Services Division

Overall services revenues grew 3.1%, with strong Technology Solutions growth compensating for a disappointing 1.0% increase in contractual revenues.

We continued to focus on reducing operational costs and improving customer service. In particular, we sought to make more effective use of shared resources and tools for service delivery. The increased use of the Technical Resource Group, a flexible, shared engineering resource, across our client base, helped reduce our operational overheads significantly and made our offerings more competitive.

Throughout 2006, we saw a growth in contractual opportunities arising from an increase in the number of organisations seeking to split their service contracts across a range of specialist partners. These were typically for contracts of from three to five-year terms, rather than the ten-year service engagements traditionally placed with large systems integrators.

The Services Division comprises three business units: Managed Services, Support Services and Technology Solutions.

Managed Services

Despite a disappointing year for contract renewals, our Managed Services business unit grew revenues by 6.6% and improved its profit contribution.

The UK outsourcing market continues to grow at 4-5% annually. Promising market developments for Computacenter’s business include increased interest from medium-sized organisations for desktop and datacentre managed services.

Our growth plans include the continued expansion and enhancement of our service desk and datacentre capabilities. This strategic focus led to the acquisition in early 2007 of Digica, a provider of infrastructure management and application services with a particular focus on medium-sized public and private sector organisations.

Managed Services successes in 2006 include a five-year £28 million distributed IT and datacentre outsourcing contract with Eversheds, a five-year £6 million contract with IT firm Parity to manage its entire IT infrastructure including its datacentre, and an extension in scope and terms of our contract with the Nuclear Decommissioning Authority.

Support Services

A highly cost-conscious market led to an overall decline in our Support Services revenues. Performance from this business unit was strongest in the datacentre environment, where pressure on unit price was less intense.

Market demand was driven by clients seeking to centralise and consolidate their IT infrastructures to improve service and reduce both risk and costs. Growth also came from an increase in the subcontracting of support by large outsourcing organisations and systems integrators, a market upon which we placed particular focus in 2006. Such a partnership approach helped us secure a BT-subcontracted three-year hardware maintenance and support contract with Liverpool Direct.

Support Services continues to be strong in the traditionally attractive financial services market. In addition, our more recent efforts to improve our coverage of the mid-market, where there is greater growth potential, helped us win business with approximately 30 organisations that had not previously traded with Computacenter. We also saw growth in areas such as the retail sector, where we won a three-year contract with John Lewis Partnership for the support of all their desktops, laptops, printers and networks across the UK.

Other significant wins in the period include a three-year contract for the support of Taylor Woodrow’s entire server estate.

Technology Solutions

Our Technology Solutions business grew strongly, with much of the growth coming from an increase in datacentre projects. With a majority of Technology Solutions projects in 2006 including a datacentre component, we sought to develop new offerings to answer client demand in this area. As a result, we are now able to offer an end-to-end datacentre solution for reducing operating costs, speeding up business applications deployment and improving environmental efficiency.

In addition, we benefited from closer integration with our product supply business, as an increasing number of clients chose to couple product supply with the purchase of project services. 

A 15% increase in revenues from consulting and project management led to very high professional services activity, and helped the overall profitability of the Technology Solutions business. We now have a substantial pipeline for professional services projects in the UK and we anticipate further growth in this area.

We continued to refine our propositions to answer changing client requirements. For example, our shared risk approach to Technology Solutions projects, which answers a growing demand for assured outcomes rather than hired expertise, proved of interest to organisations seeking to reduce the risk and fix the cost of projects.

Significant new business in the period included a five-year contract with Doncaster College of Further Education, worth £6 million, for its new 35,000 sq. m. campus.

Product Division

Our ongoing programme of re-engineering our product business to deliver improved profitability and growth began to bear fruit in 2006.  Following a decline in product revenues in 2005, we saw a stabilisation in revenues from end-user sales in 2006.

A 1.7% increase in product gross margins reflects our success in implementing improved business controls relating to product purchasing and supply. We also continued to lower the cost of sale through use of a lighter-touch sales model for product-only clients, enabled through our deployment of improved e-commerce systems.

We benefited from our evolving product mix, with a still greater proportion of sales coming from network, server and other enterprise technologies. This was partly driven by the increased criticality of enterprise systems and partly by the growth of our Technology Solutions business, where such technology is often part of a bundled solution.

The Product Division comprises four business units: Corporate Hardware, Software, Computacenter Direct and CCD.

Corporate Hardware

Technology sales to end-users increased slightly, although following a major investment in the latest version of our webshop, Connect 6, we experienced 28% growth in online revenues. Web sales now comprise over 16% of all hardware orders.

Product margins benefited from an increase in business with the financial sector, as well as the growing enterprise technology proportion in the product mix. We saw particularly strong growth in our Sun, EMC, Cisco and IBM enterprise business.

With price competition still intense in the product market, the Corporate Hardware business sought to enhance the range of supply-related value propositions it provides to customers. In particular, we focused on developing and communicating our offerings in the areas of managed multi-vendor procurement contracts, extensive multi-site deployments and environmental advisory services.

Significant new product business includes a £50 million contract with the ATLAS Consortium, covering managed supply and deployment services to support the Defence Information Infrastructure (Future) programme within the UK Ministry of Defence.

Software

Our Software business grew revenues 7% during 2006. Growth was across our vendor base, and partly a result of an expanding software services market.

The increased threat of vendor audits, rising merger activity and the business disruption of off-shoring, all drove clients to look for greater security, efficiency and agility in software purchasing.  Many of these organisations sought help to ensure compliance, consolidate multi-vendor agreements and renegotiate licence terms.

To capture better these opportunities, we increased our investment in dedicated sales and marketing resources. Whilst this has had some short-term impact on this unit’s profit contribution, it is envisaged that future software business growth will be achieved without the requirement to add further to the cost base.

Significant successes in 2006 include a renewal of Microsoft licences with BAA in a three-year Direct Enterprise Agreement.

Computacenter Direct

This business unit, targeting the growing medium-sized business market, continued to grow strongly, with improved product margins and revenue growth in excess of 40%.

Recruitment of additional sales staff helped drive a 23% increase in product volumes, predominantly related to server technology. This, together with our increasing success in attaching deployment and integration services to technology supply, contributed to an increased profit contribution from this unit.

Computacenter Direct continues to attract new clients, and now has over 1,500 trading customers. We are confident of continuing growth in the mid-market sector.

CCD

Following a management reorganisation in 2006, CCD, our trade distribution arm, sought to reduce its exposure in a small number of unprofitable, high volume accounts. As a result, we saw rising margins and profitability in the second half of the year.

Profit performance also benefited from a merger of the two operating units comprising CCD, reducing our operating costs and streamlining the sales operation. Increased sales focus led to a number of notable successes during the year, in particular the growth of our IBM System X server revenues, which significantly increased CCD’s market share in these systems, and the successful introduction of a focused server-based computing initiative in partnership with HP.

The management team was further strengthened in the last quarter and a comprehensive sales development plan has been initiated to underpin the business during 2007 and beyond.  Although market conditions are expected to remain fiercely competitive, management believe that we are well placed to build on the improvements seen in 2006.

RDC

 
After breaking even in the previous year, RDC, our technology recycling and remarketing operation, returned to profit in 2006. Our margin on remarketing services increased by 15.1% and we continued to be profitable in Germany.

Our success in 2006 was in part due to a renewed sales focus in the first half of the year, with the launch of Computacenter Asset Recovery Services and the creation of a new frontline sales team instrumental in a number of service wins.

Throughout 2006 we saw significant successes in both our direct business, and business won with Computacenter accounts. We now see a healthy sales pipeline, which we anticipate should provide a secure platform for profit and revenue growth in 2007.

Germany

Computacenter Germany recorded revenue growth of 5.9% to £654.7 million, although full-year operating profits declined 44.2% to £2.8 million (2005: £5.0 million).

The fall in profitability was largely due to the implementation of two shared datacentre contracts, and the creation of the underlying infrastructure, which collectively produced a loss of approximately £6.2 million. Whilst elements of this were planned costs of start-up, these losses were on an unacceptable scale and considerable efforts were made in the second half of the year to rectify the failings. We are confident that this has now been achieved.

This has obscured to some extent a marked underlying performance improvement in the German business. Trading was particularly strong at the year-end. Although this may signify a developing recovery in the German market, some of this growth appears to have arisen from  additional spending by clients ahead of the VAT increase in Germany in early 2007.

Sales growth also came from an increase in Managed Services business, as clients turned to outsourcing to help reduce IT operational costs. Overall, we continued to attract new business, with some significant wins and renewals leading to 22% contract base growth.

As elsewhere, an increased proportion of our product business came from sales of enterprise technology. We saw particular growth in networking offerings, reflecting the further commoditisation of the PC and laptop business and our increased focus on business-led solutions.

In our Technology Solutions business, we continue to see the fruits of the investment made five years ago in the development of Voice Over IP telephony and Voice on Demand. Revenues from this competitive but highly profitable market segment were twice their 2005 value and we expect them to continue to grow attractively in 2007.

To support a growing requirement for the provision of a more international service to large global customers such as Adidas, we took full responsibility in October for our Service Desk facility and its 120 employees in Erfurt. This was previously managed via a joint venture with Sellbytel. Through stronger integration with our other facilities in Milton Keynes (UK) and Barcelona, this will help us build a more integrated international service centre network.

Significant wins include a five-year outsourcing contract with Union Investment IT for DZ Bankgruppe, worth up to £60 million in product and service sales. We will provide an end-to-end service to include support of approximately 15,000 workstations and the outsourcing of the client’s datacentre, with all service and applications managed on our systems.
Other successes include a three-year Europe-wide contract with Airbus, worth 30 million euros, and major extensions of our contracts with Daimler Chrysler, for network support of its Mercedes Technology Centre, and with Bosch, to include the support of 38,000 workstations over a three-year term.

France

Performance in France remains unsatisfactory, although pre-exceptional operating losses reduced 15.0% to £6.5 million (2005: £7.6 million) as revenues grew 3.9% to £307.3 million (2005: £295.8million). Taking into account the effect of exceptional charges, which related to additional restructuring of the French business, operating loss increased from £9.3 million in 2005 to £11.5 million.

Despite further product margin erosion over 2006, we saw a slowdown of the trend over the first nine months and a slight improvement in margins in the last quarter. Encouragingly, services margins improved over the year and we completed the final stages of business take-on of our largest multinational services contract.

We benefited from our ongoing focus on reducing the cost base in France in both people and non-people expenses and we intend to continue with these measures in 2007. We also saw some promising product and services sales growth, particularly in the second half of the year.

The growth of our profitable maintenance business was another key focus, with the launch of a comprehensive sales training programme designed to improve the identification, qualification and capture of these opportunities. We are already starting to see the benefits of this programme, with a significant increase in maintenance business over the period and into 2007. A similar sales training programme for enterprise products, which are less subject to price pressures than desktop systems, led to an expansion of our team of IBM technical consultants and helped grow our IBM revenues by 13%.

Significant wins include a three-year managed services contract with Texas Instruments France, worth approximately £2 million. The contract scope includes help desk provision, installations, maintenance, disposal and support for more than 3,500 devices. We also secured a five-year enterprise and professional services contract with the Centre National d'Etudes Spatiales (CNES) worth £13 million.

Benelux

Our Benelux operation recorded an operating loss of £191,000 (2005: £109,000). The Belgium and Netherlands business achieved a break-even result, in spite of costs arising from the development of new communication and storage business units to address rising demand in those markets. Our sub-scale Luxembourg operation recorded an overall loss.

Product supply performed strongly, with an increased profit contribution, as did Managed Services, mainly from the growing financial sector.

Key wins included a renewal on product supply with Pioneer, a technology refresh project at SWIFT, a desktop managed services contract with Burgo Ardennes, and a CRM project for the European salesforce of Ansell.

International

We saw increasing client interest in our international capabilities in 2006, with a number of contract wins and extensions having a multi-country component. Typically these were with multinational organisations headquartered in Europe, such as Cognis, which outsourced its global IT infrastructure to Computacenter, including management of its datacentre and service desk .

Our service facilities have been extended through the building of a multi-lingual shared service desk in Barcelona and through the service desk capability in Cape Town, RSA that comes as part of the Digica acquisition. This enables Computacenter to determine the most suitable location, in terms of both quality of service and cost, when configuring service contracts for customers.

 

Consolidated income statement
For the year ended 31 December 2006

 

 

2006

 

2005

 

Note

£'000

 

£'000

 

 

 

 

 

Revenue

3

2,269,903

 

2,285,209

Cost of sales

 

(1,974,437)

 

(1,996,381)

Gross profit

 

295,466

 

288,828

 

 

 

 

 

Distribution costs

 

(19,075)

 

(19,928)

Administrative expenses

 

(241,408)

 

(239,959)

 

 

 

 

 

Operating profit:

 

 

 

Before share based payments and exceptional items

 

34,983

 

28,941

Share based payments

 

(1,411)

 

392

Operating profit before exceptional items

 

33,572

 

29,333

Impairment of non-current assets

4

(2,606)

 

                -  

Redundancy costs

4

(2,425)

 

(1,675)

Operating profit

 

28,541

 

27,658

 

 

 

 

 

Finance revenue

 

6,677

 

8,127

Finance costs

 

(2,289)

 

(2,002)

Share of profit of associate

 

              -  

 

229

 

 

 

 

 

Profit before tax:

 

 

 

 

Before exceptional items

 

37,960

 

35,687

Impairment of non-current assets

4

(2,606)

 

                -  

Redundancy costs

4

(2,425)

 

(1,675)

Profit before tax

 

32,929

 

34,012

 

 

 

 

 

Income tax expense

5

(13,994)

 

(13,579)

Profit for the year

 

18,935

 

20,433

 

 

 

 

 

Attributable to:

 

 

 

 

Equity holders of the parent

6

18,927

 

20,406

Minority interests

 

8

 

27

 

 

18,935

 

20,433

 

 

 

 

 

Earnings per share

6

 

 

 

– basic for profit for the year

 

11.0p

 

10.9p

– basic for profit before exceptional items

 

13.9p

 

11.8p

– diluted for profit for the year

 

 10.9p

 

10.9p

– diluted for profit before exceptional items

 

13.8p

 

11.8p

 

Consolidated balance sheet
As at 31 December 2006

 

 

2006

 

2005

 

Notes

£'000

 

£'000

Non-current assets

 

 

 

 

Property, plant and equipment

 

84,874

 

81,601

Intangible assets

 

9,945

 

9,493

Investment accounted for using the equity method

 

-

 

288

Deferred income tax asset

 

6,166

 

5,528

 

 

100,985

 

96,910

Current assets

 

 

 

 

Inventories

 

94,586

 

100,233

Trade and other receivables

 

427,319

 

382,970

Prepayments

 

50,435

 

63,476

Forward currency contracts

 

111

 

191

Cash and short-term deposits

8

77,882

 

164,797

 

 

650,333

 

711,667

Total assets

 

751,318

 

808,577

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

315,846

 

315,997

Deferred income

 

77,714

 

73,827

Financial liabilities

 

55,736

 

64,131

Income tax payable

 

8,394

 

5,712

Provisions

 

2,132

 

2,190

 

 

459,822

 

461,857

Non-current liabilities

 

 

 

 

Financial liabilities

 

11,362

 

275

Provisions

 

12,839

 

14,007

Other non-current liabilities

 

917

 

371

Deferred income tax liabilities

 

1,249

 

1,393

 

 

26,367

 

16,046

Total liabilities

 

486,189

 

477,903

Net assets

 

265,129

 

330,674

 

 

 

 

 

Capital and reserves

 

 

 

 

Issued capital

 

9,571

 

9,505

Share premium

 

2,247

 

74,680

Capital redemption reserve

 

74,542

 

100

Own shares held

 

(2,503)

 

(2,503)

Other reserves

 

(2,455)

 

(1,757)

Retained earnings

 

183,700

 

250,630

Shareholders' equity

 

265,102

 

330,655

Minority interest

 

27

 

19

Total equity

 

265,129

 

330,674

 

Approved by the Board on 12 March 2007

 

MJ Norris          Chief Executive                          FA Conophy     Finance Director

 

 

Consolidated statement of changes in equity
For the year ended 31 December 2006

 

 Attributable   to   equity   holders   of   the   parent

 

 

 

 

 Issued capital    

    Share premium 

 Capital redemption reserve

 Own shares held

 Foreign currency translation reserve

 Retained earnings    

    Total 

 Minority interest

 Total equity

 

 £'000

 £'000

 £'000

 £'000

 £'000

 £'000

 £'000

 £'000

 £'000

At 31 December 2004

9,489

73,920

100

(2,503)

(911)

245,113

325,208

46

325,254

Adoption of IAS 32 & IAS 39

           -  

           -  

                -  

    -  

    -  

(148)

(148)

           -  

(148)

At 1 January 2005

9,489

73,920

100

(2,503)

(911)

244,965

325,060

46

325,106

Exchange differences on retranslation of foreign operations

  -  

           -  

             -  

    -  

(846)

    -  

(846)

    -  

(846)

Net income/(expenses) recognised directly in equity

-           

           -  

             -  

-

(846)

  -  

(846)

           -  

(846)

Profit for the period

-

           -  

             -  

 -  

      -  

20,406

20,406

(27)

20,379

Total recognised income and expenses for the year

-

           -  

             -  

       -  

(846)

20,406

19,560

(27)

19,533

Cost of share-based payments

 -  

           -  

             -  

       -  

        -  

(366)

(366)

           -  

(366)

Exercise of options

16

760

             -  

      -  

       -  

      -  

776

           -  

776

Equity dividends

        -  

           -  

             -  

 -  

                -  

(14,375)

(14,375)

           -  

(14,375)

 

16

760

             -  

-  

(846)

5,665

5,595

(27)

5,568

At 31 December 2005

9,505

74,680

100

(2,503)

(1,757)

250,630

330,655

19

330,674

 

 

 

 

 

 

 

 

 

 

At 1 January 2006

9,505

74,680

100

(2,503)

(1,757)

250,630

330,655

19

330,674

Exchange differences on retranslation of foreign operations

      -  

           -  

             -  

       -  

(698)

   -  

(698)

           -  

(698)

Net income/(expenses) recognised directly in equity

  -  

           -  

             -  

        -  

(698)

   -  

(698)

           -  

(698)

Profit for the period

   -  

           -  

             -  

 -

                -  

18,927

18,927

8

18,935

Total recognised income and expenses for the year

      -  

           -  

             -  

        -  

(698)

18,927

18,229

8

18,237

Cost of share-based payment

 -  

           -  

             -  

       -  

      -  

1,411

1,411

           -  

1,411

Exercise of options

66

2,317

             -  

    -  

    -  

    -  

2,383

           -  

2,383

Bonus issue

74,442

(74,442)

             -  

    -  

    -  

-

-

-

-

Expenses on bonus issue

-

(308)

-

-

-

-

(308)

-

(308)

Share redemption

(74,442)

-

74,442

    -  

    -  

(73,886)

(73,886)

-

(73,886)

Expenses on share redemption

-

-

-

-

-

(56)

(56)

-

(56)

Equity dividends

   -  

           -  

             -  

    -  

              -  

(13,326)

(13,326)

           -  

(13,326)

 

66

(72,433)

 74,442  

      -  

(698)

(66,930)

(65,553)

8

(65,545)

At 31 December 2006

9,571

2,247

74,542

(2,503)

(2,455)

183,700

265,102

27

265,129

 

Consolidated cash flow statement
For the year ended 31 December 2006

 

 

2006

 

2005

 

Notes

£'000

 

£'000

 

 

 

 

 

Operating activities

 

 

 

 

Operating profit:

 

28,541

 

27,658

Adjustments to reconcile Group operating profit to net cash inflows from operating activities

 

 

 

 

Depreciation

 

14,585

 

15,535

Amortisation

 

1,907

 

1,784

Share based payment

 

1,411

 

(366)

Impairment of property, plant and equipment

 

2,492

 

                -  

Loss/(profit) on disposal of property, plant and equipment

 

353

 

(85)

Impairment of software

 

114

 

                -  

Loss on disposal of software

 

9

 

-

Dividend received from associate

 

202

 

303

Decrease in inventories

 

4,560

 

16,824

Increase in trade and other receivables

 

(35,498)

 

(25,904)

Increase in trade and other payables

 

6,895

 

29,925

Currency and other adjustments

 

5

 

287

Cash generated from operations

 

25,576

 

65,961

Income taxes paid

 

(11,994)

 

(18,366)

Net cash flow from operating activities

 

13,582

 

47,595

 

 

 

 

 

Investing activities

 

 

 

 

Interest received

 

6,600

 

9,086

Sale of subsidiary net of cash disposed of

 

-

 

(252)

Sale of property, plant and equipment

 

24

 

205

Purchase of property, plant and equipment

 

(7,504)

 

(8,068)

Sale of intangible assets

 

-

 

-

Purchases of intangible assets

 

(2,499)

 

(2,267)

Sale of interest in associate

 

364

 

                -  

Funds received from settlement of net asset claim on previously acquired subsidiary

 

              -  

 

26,918

Net cash flow from investing activities

 

(3,015)

 

25,622

 

 

 

 

 

Financing activities

 

 

 

 

Interest paid

 

(2,152)

 

(2,063)

Dividends paid to equity shareholders of the parent

 

(13,326)

 

(14,418)

Proceeds from share issues

 

2,383

 

776

Repayment of capital element of finance leases

 

(2,629)

 

(321)

Repayment of loans

 

(326)

 

-

Repayment of other loans

 

(5,201)

 

-

New borrowings

 

12,447

 

-

Return of capital

 

(74,442)

 

-

Expenses on return of capital

 

(365)

 

 

Decrease in factor financing

 

(1,377)

 

(6,401)

Net cash flow from financing activities

 

(84,988)

 

(22,427)

 

 

 

 

 

(Decrease)/increase in cash and cash equivalents

 

(74,421)

 

50,790

Effect of exchange rates on cash and cash equivalents

 

492

 

1,576

Cash and cash equivalents at the beginning of the year

8

132,911

 

80,545

Cash and cash equivalents at the year end

8

58,982

 

132,911

 

Analysis of changes in net funds

 

 

 

 

 

 

 

 

 

 

At 1 January 2006

 

Cash flows in year

 

Non-cash flow

 

Exchange differences

 

At 31 December 2006

 

£'000

 

£'000

 

£'000

 

£'000

 

£'000

Cash and cash equivalents

132,911

 

(74,421)

 

 -

 

492

 

58,982

Factor financing

(31,542)

 

1,377

 

 -

 

616

 

(29,549)

Bank loan

(326)

 

326

 

 -

 

-

 

-

Net funds prior to customer-specific loans and finance leases

101,043

 

(72,718)

 

 -

 

1,108

 

29,433

Finance leases

(652)

 

2,629

 

(13,380)

 

-

 

(11,403)

Other loans

                -  

 

5,201

 

(12,447)

 

-

 

(7,246)

Net funds

100,391

 

(64,888)

 

(25,827)

 

1,108

 

10,784

 

Notes to the consolidated financial statements
For the year ended 31 December 2006

1    Authorisation of financial statements and statement of compliance with IFRS

The consolidated financial statements of Computacenter plc for the year ended 31 December 2006 were authorised for issue in accordance with a resolution of the directors on 12 March 2007. The balance sheet was signed on behalf of the Board by MJ Norris and FA Conophy. Computacenter plc is a limited company incorporated and domiciled in England whose shares are publicly traded.

The Group’s financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union as they apply to the financial statements of the Group for the year ended 31 December 2006 and applied in accordance with the Companies Act 1985.

2    Summary of significant accounting policies

Basis of preparation
The consolidated financial statements are presented in sterling and all values are rounded to the nearest thousand (£’000) except when otherwise indicated.

Basis of consolidation
The consolidated financial statements comprise the financial statements of Computacenter plc and its subsidiaries as at 31 December each year. The financial statements of subsidiaries are prepared for the same reporting year as the parent company, using existing GAAP in each country of operation.  Adjustments are made to translate any differences that may exist between the respective local GAAPs and IFRS.

All intra-group balances, transactions, income and expenses and profit and losses resulting from intra-group transactions that are recognised in assets, have been eliminated in full. 

Subsidiaries are consolidated from the date on which the Group obtains control and cease to be consolidated from the date on which the Group no longer retains control. 

Minority interests represent the portion of profit or loss and net assets in subsidiaries that is not held by the Group and is presented separately within equity in the consolidated balance sheet, separately from parent shareholders’ equity.

3    Segmental analysis

The Group’s primary reporting format is geographical segments and its secondary format is business segments.  The Group’s geographical segments are determined by the location of the Group’s assets and operations.  The Group’s business in each geography is managed separately and held in separate statutory entities.

Each geographical business contains the following three business segments: -

  1. the Product segment supplies computer hardware and software to large and medium corporate and government customers, and to other distributors.  It includes the resale of third party services for which the group retains no risks or rewards post sale;

 

  1. the Professional Services segment provides technical and project management skills to enable customers in the corporate and government sectors to implement and integrate new technologies into their infrastructures.
  1. the Support and Managed Services segment provides an outsourcing service for specific areas of infrastructure management to customers in the corporate and government sectors.

 

The sale of goods is reported in the Product segment. The rendering of services is reported in the Professional Services and Support and Managed Services segments.

Transfer prices between geographical segments are set on an arm’s length basis in a manner similar to transactions with third parties.  The impact of inter-segment sales on operating profit by segment is not significant.

Geographical segments
The following tables present revenue, expenditure and certain asset information regarding the Group’s geographical segments for the years ended 31 December 2006 and 2005. 

Year ended 31 December 2006

 

 

UK

Germany

France

Benelux

Total

 

 

£'000

£'000

£'000

£'000

£'000

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Sales to external customers

 

1,281,498

654,671

307,264

26,470

2,269,903

Inter-segment sales

 

8,601

11,734

764

3,336

24,435

Segment revenue

 

1,290,099

666,405

308,028

29,806

2,294,338

 

 

 

 

 

 

 

Result

 

 

 

 

 

 

Gross profit

 

181,900

83,405

27,711

2,450

295,466

 

 

 

 

 

 

 

Distribution costs

 

(11,765)

(3,646)

(3,521)

(143)

(19,075)

Administrative expenses

 

(132,665)

(76,971)

(30,685)

(2,498)

(242,819)

Operating profit pre-exceptionals

 

37,470

2,788

(6,495)

(191)

33,572

Exceptional items

 

              -  

              -  

(5,031)

             -  

(5,031)

Operating profit

 

37,470

2,788

(11,526)

(191)

28,541

 

 

 

 

 

 

 

Net finance income

 

6,834

(882)

(1,475)

(89)

4,388

Profit before tax

 

44,304

1,906

(13,001)

(280)

32,929

Income tax expense

 

 

 

 

 

(13,994)

Profit for the year

 

 

 

 

 

18,935

 

 

 

 

 

 

 

Assets and liabilities

 

 

 

 

 

 

Total segment assets

 

506,177

166,611

76,342

2,188

751,318

 

 

 

 

 

 

 

Total segment liabilities

 

223,296

145,382

112,679

4,832

486,189

 

 

 

 

 

 

 

Other segment information

 

 

 

 

 

 

Capital expenditure:

 

 

 

 

 

 

Property, plant and equipment

 

10,387

9,557

852

89

20,885

Intangible fixed assets

 

1,922

495

82

             -  

2,499

 

 

 

 

 

 

 

Depreciation

 

11,262

2,283

936

104

14,585

Amortisation

 

1,551

293

63

             -  

1,907

 

 

 

 

 

 

 

Share-based payments

 

1,173

202

28

8

1,411

 

Year ended 31 December 2005

 

 

UK

Germany

France

Benelux

Total

 

 

£'000

£'000

£'000

£'000

£'000

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

Sales to external customers

 

1,351,307

618,238

295,784

19,880

2,285,209

Inter-segment sales

 

8,401

24,604

293

3,539

36,837

Segment revenue

 

1,359,708

642,842

296,077

23,419

2,322,046

 

 

 

 

 

 

 

Result

 

 

 

 

 

 

Gross profit

 

169,876

87,709

28,941

2,302

288,828

 

 

 

 

 

 

 

Distribution Costs

 

(11,315)

(5,160)

(3,360)

(93)

(19,928)

Administrative expenses

 

(126,482)

(77,548)

(33,219)

(2,318)

(239,567)

Operating profit pre-exceptionals

 

32,079

5,001

(7,638)

(109)

29,333

Exceptional items

 

-

-

(1,675)

-

(1,675)

Operating profit

 

32,079

5,001

(9,313)

(109)

27,658

 

 

 

 

 

 

 

Net finance income

 

8,055

(553)

(1,347)

(30)

6,125

Share of associate’s profit

 

-

229

-

-

229

 

 

 

 

 

 

 

Profit before tax

 

40,134

4,677

(10,660)

(139)

34,012

Income tax expense

 

 

 

 

 

(13,579)

Net profit for the year

 

 

 

 

 

20,433

 

 

 

 

 

 

 

Assets and liabilities

 

 

 

 

 

 

Segment assets

 

569,043

136,784

100,880

1,582

808,289

Investment in an associate

 

-

288

-

-

288

Total assets

 

569,043

137,072

100,880

1,582

808,577

 

 

 

 

 

 

 

Segment liabilities

 

233,129

116,895

123,952

3,927

477,903

Total liabilities

 

233,129

116,895

123,952

3,927

477,903

 

 

 

 

 

 

 

Other segment information

 

 

 

 

 

 

Capital expenditure:

 

 

 

 

 

 

Property, plant and equipment

 

6,138

1,020

555

124

7,837

Intangible fixed assets

 

3,083

284

18

-

3,385

 

 

 

 

 

 

 

Depreciation

 

11,570

2,981

882

102

15,535

Amortisation

 

1,093

295

358

38

1,784

 

 

 

 

 

 

 

Share-based payments

 

(559)

138

21

8

(392)


             
Business segments
The following tables present revenue and profit information regarding the Group’s business segments for the years ended 31 December 2006 and 2005.

 

 

Product

Professional services

Support and managed services

Total

Year ended 31 December 2006

 

£'000

£'000

£'000

£'000

Revenue

 

 

 

 

 

Sales to external customers

 

1,735,210

128,895

405,798

2,269,903

Inter-segment sales

 

3,865

2,723

17,847

24,435

Segment revenue

 

1,739,075

131,618

423,645

2,294,338

 

 

 

 

 

 

 

 

Product

Professional services

Support and managed services

Total

Year ended 31 December 2005 (Restated)

 

£'000

£'000

£'000

£'000

Revenue

 

 

 

 

 

Sales to external customers

 

1,770,410

114,236

400,563

2,285,209

Inter-segment sales

 

23,694

3,775

9,368

36,837

Segment revenue

 

1,794,104

118,011

409,931

2,322,046

For the year ended 31 December 2005 an amount of £12,443,000 has been reclassified from Support and Managed Services to Product. This amount is in respect of 3rd party resold services in Germany for which the Group retains no risks or rewards. Historically these amounts could not be separately identified.

It is not possible to split out assets, liabilities and capital expenditure information by business segments.  Assets and liabilities within geographical segments are not allocated to business segments.

 

4    Exceptional items

 

 

2006

 

2005

 

 

£'000

 

£'000

Impairment of property, plant and equipment

 

2,492

 

                -  

Impairment of intangible assets

 

114

 

                -  

Redundancy costs

 

2,425

 

1,675

 

 

5,031

 

1,675

Forecast cash flows for Computacenter France no longer support the value of the non-current assets in the business, and accordingly a full impairment to these assets was recorded at 31 December 2006.

Restructuring costs of £2,425,000 (2005: £1,675,000) were incurred during the year ended 31 December 2006. These principally relate to headcount reductions required to restructure the indirect cost base.  The 2005 comparatives have been restated to classify these costs as exceptional items accordingly.

5   Income tax

a) Tax on profit on ordinary activities

 

 

 

 

Tax charged in the income statement

 

 

 

 

 

 

2006

 

2005

 

 

£'000

 

£'000

Current income tax

 

 

 

 

UK corporation tax

 

14,421

 

12,872

Foreign tax

 

212

 

31

Adjustments in respect of current income tax of previous years

 

76

 

(202)

Consortium relief

 

59

 

(119)

Total current income tax

 

14,768

 

12,582

 

 

 

 

 

Deferred tax

 

 

 

 

Relating to origination and reversal of temporary differences

 

(499)

 

997

Prior year adjustments

 

(275)

 

-

Total deferred tax

 

(774)

 

997

Tax charge in the income statement

 

13,994

 

13,579

 

 

 

 

 

Tax relating to items charged or credited to equity

 

 

 

 

Deferred tax

 

 

 

 

Relief on share option gains

 

-  

 

16

Tax charge in the statement of changes in equity

 

-  

 

16

 

b) Reconciliation of the total tax charge

 

 

2006

 

2005

 

 

£'000

 

£'000

Accounting profit before income tax

 

32,929

 

34,012

 

 

 

 

 

At the UK standard rate of corporation tax of 30% (2005: 30%)

 

9,879

 

10,204

Expenses not deductible for tax purposes

 

1,147

 

673

Relief on share option gains

 

(218)

 

-

Adjustments in respect of current income tax of previous years

 

(214)

 

(202)

Higher tax on overseas earnings

 

49

 

1

Accounting depreciation in excess of tax depreciation

 

21

 

518

Other timing differences

 

(616)

 

(761)

Consortium relief

 

59

 

(119)

Profit of overseas undertakings not taxable due to brought forward loss offset

 

(154)

 

(4)

Losses of overseas undertakings not available for relief

 

4,041

 

3,269

At effective income tax rate of 42.6% (2005: 39.9%)

 

13,994

 

13,579

6   Earnings per ordinary share

Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.

Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year adjusted for the effect of dilutive options.

The following reflects the income and share data used in the total operations basic and diluted earnings per share computations:

 

 

2006

 

2005

 

 

£'000

 

£'000

 

 

 

 

 

Profit attributable to equity holders of the parent

 

18,927

 

20,406

Exceptional items attributable to equity holders of the parent

 

5,031

 

1,675

Profit before exceptional items attributable to equity holders of the parent

 

23,958

 

22,081

 

 

 

 

 

 

 

2006

 

2005

 

 

000's

 

000's

Basic weighted average number of shares (excluding own shares held)

 

172,312

 

187,210

Effect of dilution:

 

 

 

 

Share options

 

1,232

 

658

Diluted weighted average number of shares

 

173,544

 

187,868

There have been no other transactions involving ordinary shares or potential ordinary shares since the reporting date and before the completion of these financial statements.

7    Dividends paid and proposed

 

 

2006

 

2005

 

 

£'000

 

£'000

Declared and paid during the year:

 

 

 

 

 

 

 

 

 

Equity dividends on ordinary shares:

 

 

 

 

Final dividend for 2005: 5.0p (2004: 5.2p)

 

9,405

 

9,735

Interim for 2006: 2.5p (2005: 2.5p)

 

3,921

 

4,590

 

 

13,326

 

14,325

 

 

 

 

 

Proposed for approval at AGM (not recognised as a liability as at 31 December)

 

 

 

 

Equity dividends on ordinary shares:

 

 

 

 

Final dividend for 2006: 5.0p (2005: 5.0p)

 

7,856

 

9,400

8    Cash and short-term deposits

 

 

2006

 

2005

 

 

£'000

 

£'000

Cash at bank and in hand

 

17,882

 

164,797

Short-term deposits

 

60,000

 

-

 

 

77,882

 

164,797

Cash at bank and in hand earns interest at floating rates based on daily bank deposit rates. Short-term deposits are made for varying periods of between one day and three months depending on the immediate cash requirements of the Group, and earn interest at the respective short-term deposit rates. The fair value of cash and cash equivalents is £77,882,000 (2005: £164,797,000).

At 31 December 2006, the Group had available £10,000,000 (2005: £9,100,000) of undrawn committed borrowing facilities in respect of which all conditions precedent had been met. In addition the Group has £79,000,000 (2005:£59,200,000) of overdraft facilities.

For the purposes of the consolidated cash flow statement, cash and cash equivalents comprise the following at 31 December:

 

 

2006

 

2005

 

 

£'000

 

£'000

Cash at bank and in hand

 

17,882

 

164,797

Short-term deposits

 

60,000

 

-

Bank overdrafts

 

(18,900)

 

(31,886)

 

 

58,982

 

132,911


9     Customer-specific leases and loans

a)    Other loans
Other loans comprise of borrowings relating to specific assets that are used to satisfy specific customer contracts.

The table below summarises the maturity profile of these loans:

 

 

2006

 

2005

 

 

£'000

 

£'000

Not later than one year

 

4,443

 

 -

After one year but not more than five years

 

2,803

 

 -

 

 

7,246

 

 -

b)    Finance lease commitments
The finance leases are only secured on the assets that they finance. These assets are used to satisfy specific customer contracts.

The present value of the net minimum lease payments are as follows:

 

 

2006

 

2005

 

 

 

 

 

 

Within one year

2,844

 

377

 

After one year but not more than five years

8,559

 

275

 

Present value of minimum lease payments

11,403

 

652

 

c)    Operating lease commitments where the Group is lessor
During the year the Group entered into commercial leases with customers on certain items of machinery.

Future amounts receivable by the Group under the non-cancellable operating leases as at 31 December are as follows:

 

 

 

 

 

2006

 

2005

 

 

 

 

 

£'000

 

£'000

Not later than one year

 

 

 

 

8,541

 

-

After one year but not more than five years

 

 

 

 

12,723

 

-

 

 

 

 

 

21,264

 

-

The amounts receivable are directly related to the finance lease obligations and other loans of £18,649,000 detailed in notes 8 a) and 8 b).

 

10     Publication of non-statutory accounts

The financial information contained in this preliminary statement does not constitute statutory accounts as defined in section 240 of the Companies Act 1985.  The financial information set out in this announcement is extracted from the full Group financial statements for the year ended 31 December 2006, the auditor’s report on which has yet to be signed.