Delaware
|
001-35895
|
13-2740040
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
2200 West Airfield Drive
P.O. Box 619810
DFW Airport, Texas
|
75261
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
||
Common Stock, $0.01 par value
|
THRY
|
Nasdaq Capital Market
|
THRYV HOLDINGS, INC.
|
|||
Date: May 13, 2021
|
By:
|
/s/ Paul D. Rouse | |
Name: Paul D. Rouse
|
|||
Title: Chief Financial Officer, Executive Vice President and Treasurer
|
Sensis Holding Limited
Annual report and financial statements
for the year ended 30 June 2020
Registered number: 09872424
|
Page
|
|
Directors’ responsibilities statement
|
4
|
Independent auditor’s report
|
5
|
Consolidated income statement
|
6 |
Consolidated statement of comprehensive income
|
7 |
Consolidated statement of changes in equity
|
9 |
Consolidated cash flow statement
|
10 |
Notes to the financial statements
|
11 |
|
• |
select suitable accounting policies and then apply them consistently;
|
|
• |
make judgments and accounting estimates that are reasonable and prudent;
|
|
• |
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
|
|
• |
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Turnover
|
3
|
345,291
|
419,940
|
|||||||||
Cost of printing and digital advertising
|
(49,309
|
)
|
(53,111
|
)
|
||||||||
Labour expense
|
5
|
(90,766
|
)
|
(110,016
|
)
|
|||||||
Service contracts and other agreements
|
(7,586
|
)
|
(7,875
|
)
|
||||||||
Information technology costs
|
(30,206
|
)
|
(38,235
|
)
|
||||||||
Facilities expense
|
2,797
|
(9,247
|
)
|
|||||||||
Customer compensation
|
(2,478
|
)
|
(5,400
|
)
|
||||||||
Promotion and advertising
|
(5,388
|
)
|
(8,957
|
)
|
||||||||
Bad debts/recovery costs
|
(3,121
|
)
|
(2,931
|
)
|
||||||||
Other operating expenses
|
(11,325
|
)
|
(10,901
|
)
|
||||||||
Profit before interest, tax, depreciation and amortisation
|
147,909
|
173,267
|
||||||||||
Depreciation and amortisation
|
(37,900
|
)
|
(59,667
|
)
|
||||||||
Profit before interest and tax
|
110,009
|
113,600
|
||||||||||
Other income
|
3,693
|
-
|
||||||||||
Finance costs (net)
|
6
|
(3,469
|
)
|
(14,678
|
)
|
|||||||
Profit on ordinary activities before taxation
|
4
|
110,233
|
98,922
|
|||||||||
Tax on profit on ordinary activities
|
7
|
(33,878
|
)
|
(28,239
|
)
|
|||||||
Profit for the year
|
76,355
|
70,683
|
||||||||||
Profit for the year attributable to:
|
||||||||||||
Non-controlling interest
|
28,103
|
28,111
|
||||||||||
Equity shareholders of the Company
|
48,252
|
42,571
|
||||||||||
76,355
|
70,683
|
2020
$’000
|
2019
$’000
|
|||||||
Profit for the financial period
|
76,355
|
70,683
|
||||||
Other comprehensive income
|
-
|
-
|
||||||
Total other comprehensive income
|
76,355
|
70,683
|
||||||
Total comprehensive income
|
76,355
|
70,683
|
||||||
Total comprehensive income for the period attributable to:
|
||||||||
Non-controlling interest
|
28,103
|
28,111
|
||||||
Equity shareholders of the Company
|
48,252
|
42,571
|
||||||
76,355
|
70,683
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Fixed assets
|
||||||||||||
Intangible assets
|
8
|
79,023
|
113,724
|
|||||||||
Tangible fixed assets
|
9
|
-
|
2
|
|||||||||
79,023
|
113,726
|
|||||||||||
Current assets
|
||||||||||||
Debtors
|
||||||||||||
– due within one year
|
12
|
78,752
|
109,927
|
|||||||||
– due after one year
|
12
|
90,369
|
81,447
|
|||||||||
Cash at bank and in hand
|
38,416
|
10,579
|
||||||||||
Stock
|
-
|
43
|
||||||||||
Creditors: Amounts falling due within one year
|
13
|
(102,932
|
)
|
(160,386
|
)
|
|||||||
Deferred income
|
(10,098
|
)
|
(12,004
|
)
|
||||||||
Net current assets
|
94,507
|
29,606
|
||||||||||
Total assets less current liabilities
|
173,530
|
143,332
|
||||||||||
Creditors: Amounts falling due after more than one year
|
14
|
(18,740
|
)
|
(32,471
|
)
|
|||||||
Provisions for liabilities
|
16
|
(18,180
|
)
|
(27,940
|
)
|
|||||||
Deferred tax liability
|
7
|
(6,806
|
)
|
(11,473
|
)
|
|||||||
Net assets
|
129,804
|
71,448
|
||||||||||
Capital and reserves
|
||||||||||||
Called-up share capital
|
19
|
120
|
120
|
|||||||||
Share Premium
|
19
|
45,248
|
45,248
|
|||||||||
Profit and loss account
|
20
|
7,320
|
(40,933
|
)
|
||||||||
Shareholders’ funds
|
52,688
|
4,435
|
||||||||||
Non-controlling interest
|
77,116
|
67,013
|
||||||||||
Total capital employed
|
129,804
|
71,449
|
Equity attributable to equity shareholders of the Group
|
||||||||||||||||||||||||||||
Called-up share capital
$’000
|
Share Premium
$’000
|
Merger Reserve
$’000
|
Profit and loss account
$’000
|
Sub-total
$’000
|
Non-controlling interest
$’000
|
Total
$’000
|
||||||||||||||||||||||
Balance at 30 June 2018
|
120
|
45,248
|
11,702
|
(95,206
|
)
|
(38,136
|
)
|
47,902
|
9,767
|
|||||||||||||||||||
Profit for the financial period
|
-
|
-
|
-
|
42,571
|
42,571
|
28,111
|
70,683
|
|||||||||||||||||||||
Total comprehensive income
|
120
|
45,248
|
11,702
|
(52,634
|
)
|
4,436
|
76,013
|
80,449
|
||||||||||||||||||||
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
(9,000
|
)
|
(9,000
|
)
|
|||||||||||||||||||
Balance at 30 June 2019
|
120
|
45,248
|
11,702
|
(52,634
|
)
|
4,436
|
67,014
|
71,449
|
||||||||||||||||||||
Balance at 1 July 2019
|
120
|
45,248
|
11,702
|
(52,634
|
)
|
4,436
|
67,014
|
71,449
|
||||||||||||||||||||
Profit for the financial period
|
-
|
-
|
-
|
48,252
|
48,252
|
28,103
|
76,355
|
|||||||||||||||||||||
Total comprehensive income
|
120
|
45,248
|
11,702
|
(4,382
|
)
|
52,688
|
95,116
|
147,804
|
||||||||||||||||||||
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
(18,000
|
)
|
(18,000
|
)
|
|||||||||||||||||||
At 30 June 2020
|
120
|
45,248
|
11,702
|
(4,382
|
)
|
52,688
|
77,116
|
129,804
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Net cash flows from operating activities
|
22
|
117,615
|
139,960
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Payments for capital expenditures
|
(3,196
|
)
|
(5,154
|
)
|
||||||||
Loans to shareholder
|
(900
|
)
|
-
|
|||||||||
Net cash flows used in investing activities
|
(4,096
|
)
|
(5,154
|
)
|
||||||||
Cash flows from financing activities
|
||||||||||||
Interest paid
|
(5,239
|
)
|
(17,121
|
)
|
||||||||
Repayment of borrowings
|
(80,903
|
)
|
(123,791
|
)
|
||||||||
Settlement of forward exchange contracts
|
460
|
(1,871
|
)
|
|||||||||
Net cash flows used in financing activities
|
(85,682
|
)
|
(142,784
|
)
|
||||||||
Net decrease in cash and cash equivalents
|
27,837
|
(7,978
|
)
|
|||||||||
Cash and cash equivalents at beginning of year
|
10,579
|
18,557
|
||||||||||
Cash and cash equivalents at end of year
|
38,416
|
10,579
|
||||||||||
Reconciliation to cash at bank and in hand:
|
||||||||||||
Cash at bank and in hand
|
38,416
|
10,579
|
||||||||||
Cash and cash equivalents
|
38,416
|
10,579
|
|
► |
Competitive/technological risks
|
|
► |
Financial instrument risks
|
|
► |
Cash flow risk
|
|
► |
Credit risk
|
|
► |
Liquidity risk
|
|
► |
Covid-19 risk
|
|
(i) |
Advertising, directory services and digital marketing services
|
|
(ii) |
Interest revenue
|
|
(iii) |
Revenue arrangements with multiple deliverables
|
|
► |
identifying an acquirer;
|
|
► |
measuring the cost of the business combination as the aggregate of the fair value of assets given, liabilities assumed and equity issued, plus any directly attributable transaction costs; and
|
|
► |
allocating the cost of the business combination to the assets acquired and liabilities assumed based on their fair values.
|
Software assets
|
3 - 5 years
|
Brand names
|
15 years
|
Customer bases
|
5 years
|
Goodwill
|
5 years
|
Leasehold improvements
|
5 years
|
IT equipment, plant & equipment
|
5 - 10 years
|
|
► |
Yellow Pages
|
|
► |
White Pages
|
|
(i) |
Restructuring provisions
|
|
(ii) |
Employee benefit provisions
|
|
(iii) |
Make good provision
|
|
(iv) |
Onerous lease provision
|
|
► |
provision is made for deferred tax that would arise on remittance of the retained earnings of overseas subsidiaries, associates and joint ventures only to the extent that, at the balance sheet date, dividends have been accrued as
receivable;
|
|
► |
where there are differences between amounts that can be deducted for tax for assets (other than goodwill) and liabilities compared with the amounts that are recognised for those assets and liabilities in a business combination a deferred
tax liability/ (asset) shall be recognised. The amount attributed to goodwill is adjusted by the amount of the deferred tax recognised; and
|
|
► |
unrelieved tax losses and other deferred tax assets are recognised only to the extent that the directors consider that it probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable
profits.
|
|
(i) |
Cash and cash equivalents
|
|
(ii) |
Interest-bearing loans and borrowings
|
|
(iii) |
Short-term debtors and creditors
|
|
(iv) |
Equity instruments
|
|
(v) |
Derivative financial instruments
|
|
(vi) |
Fair value measurement
|
Area of activity
|
2020
$’000 |
2019
$’000 |
||||||
Print advertising – Yellow Pages
|
63,481
|
88,885
|
||||||
Print advertising – White Pages
|
83,509
|
108,076
|
||||||
Digital advertising – Yellow Pages
|
103,061
|
119,407
|
||||||
Digital advertising – White Pages
|
19,971
|
21,516
|
||||||
Digital advertising – Other
|
6,726
|
16,971
|
||||||
Digital Marketing Services
|
67,086
|
62,255
|
||||||
Other revenue
|
1,457
|
2,830
|
||||||
345,291
|
419,940
|
|
2020
|
2019
|
||||||
Group
|
$
|
’000
|
$
|
’000
|
||||
Depreciation of tangible fixed assets (Note 9)
|
3
|
917
|
||||||
Amortisation of intangible assets (Note 8
|
37,897
|
58,750
|
||||||
Operating lease rentals
|
7,801
|
10,207
|
||||||
Onerous lease provision (Note 16
|
5,695
|
2,701
|
||||||
Foreign exchange loss
|
1,038
|
3,323
|
||||||
Cost of printing and digital advertising
|
49,309
|
53,111
|
||||||
Advisor fees paid to affiliate of ultimate shareholder
|
8,416
|
7,133
|
|
2020
|
2019
|
||||||
$
|
’000
|
$
|
’000
|
|||||
Wages and salaries
|
84,532
|
101,776
|
||||||
Superannuation contributions
|
4,828
|
6,126
|
||||||
Other employee benefit expense
|
1,406
|
2,114
|
||||||
Total labour expenses
|
90,766
|
110,016
|
|
2020
|
2019
|
||||||
Sales
|
115
|
120
|
||||||
Operations
|
442
|
628
|
||||||
Corporate (including IT)
|
96
|
189
|
||||||
653
|
937
|
|
2020
|
2019
|
||||||
$
|
’000
|
$
|
’000
|
|||||
Interest expense on borrowings
|
6,185
|
15,588
|
||||||
Net foreign exchange losses on foreign currency borrowings and derivative financial instruments
|
1,002
|
3,059
|
||||||
Amortisation of capitalised borrowing costs
|
1,645
|
989
|
||||||
Interest Income
|
(8,094
|
)
|
(7,911
|
)
|
||||
Other (1)
|
2,731
|
2,953
|
||||||
3,469
|
14,678
|
(1) |
Included in ‘Other’ are the line fee expense and unwinding of the make good provision (see note 17).
|
|
2020
|
2019
|
||||||
$
|
’000
|
$
|
’000
|
|||||
Current tax on profit on ordinary activities
|
||||||||
UK corporation tax
|
-
|
2,100
|
||||||
Australian corporation tax
|
40,871
|
36,769
|
||||||
Total current tax
|
40,871
|
38,869
|
||||||
Deferred tax
|
||||||||
Origination and reversal of timing differences
|
(5,857
|
)
|
(1,500
|
)
|
||||
Total deferred tax (see Note 7b)
|
(5,857
|
)
|
(1,500
|
)
|
||||
Adjustments in respect of prior years
|
104
|
(811
|
)
|
|||||
Derecognition of deferred tax liability
|
(1,240
|
)
|
(8,318
|
)
|
||||
Total tax on profit on ordinary activities (see Note 7b)
|
33,878
|
28,239
|
2020
|
2019
|
|||||||
$
|
’000
|
$
|
’000
|
|||||
Profit on ordinary activities before tax
|
110,233
|
98,922
|
||||||
At Australia’s statutory income tax rate of 30%
|
33,070
|
29,677
|
||||||
Effects of:
|
||||||||
- Expenses not deductible for tax purposes
|
43
|
33
|
||||||
- Adjustments in respect of prior years
|
104
|
(811
|
)
|
|||||
- Foreign tax credits utilised
|
-
|
(782
|
)
|
|||||
- Effect of non-recoverable net tax loss in UK
|
-
|
122
|
||||||
- Other
|
661
|
-
|
||||||
Total tax expense for the period
|
33,878
|
28,239
|
|
2020
|
2019
|
||||||
Group
|
$
|
’000
|
$
|
’000
|
||||
Balance at 30 June
|
(6,806
|
)
|
(11,473
|
)
|
||||
Timing differences arising on:
|
||||||||
- Trade and other receivables
|
1,362
|
(682
|
)
|
|||||
- Intangible assets
|
(20,656
|
)
|
(26,750
|
)
|
||||
- Accrued expenses
|
202
|
2,527
|
||||||
- Provisions
|
5,256
|
8,289
|
||||||
- Deferred revenue
|
-
|
1,089
|
||||||
- Leases
|
4,439
|
-
|
||||||
- Foreign exchange
|
647
|
2,291
|
||||||
- Financial liabilities at fair value through profit or loss
|
1,487
|
1,712
|
||||||
- Other
|
457
|
51
|
||||||
Deferred tax charge / (credit) in group profit and loss account
|
(5,857
|
)
|
(1,500
|
)
|
||||
At 30 June
|
(5,857
|
)
|
(1,500
|
)
|
Group
|
Software assets
$’000
|
Brand
names $’000 |
Customer bases
$’000
|
Goodwill
$’000
|
Assets under construction $’000
|
Total
$’000 |
||||||||||||||||||
Cost
|
||||||||||||||||||||||||
At 30 June 2018
|
491,871
|
56,388
|
38,755
|
18,187
|
5,600
|
610,801
|
||||||||||||||||||
Additions
|
-
|
-
|
-
|
5,154
|
5,154
|
|||||||||||||||||||
Transfers
|
6,977
|
-
|
-
|
-
|
(6,977
|
)
|
-
|
|||||||||||||||||
At 30 June 2019
|
498,848
|
56,388
|
38,755
|
18,187
|
3,777
|
615,955
|
||||||||||||||||||
Amortisation
|
||||||||||||||||||||||||
At 30 June 2018
|
(377,842
|
)
|
(16,289
|
)
|
(33,588
|
)
|
(15,762
|
)
|
-
|
(443,481
|
)
|
|||||||||||||
Charge for the period
|
(47,397
|
)
|
(3,761
|
)
|
(5,167
|
)
|
(2,425
|
)
|
-
|
(58,750
|
)
|
|||||||||||||
At 30 June 2019
|
(425,239
|
)
|
(20,050
|
)
|
(38,755
|
)
|
(18,187
|
)
|
-
|
(502,231
|
)
|
|||||||||||||
Net book value
|
||||||||||||||||||||||||
At 30 June 2019
|
73,609
|
36,338
|
-
|
-
|
3,777
|
113,724
|
Software assets
$’000
|
Brand
names $’000 |
Customer bases
$’000
|
Goodwill
$’000
|
Assets under construction $’000
|
Total
$’000 |
|||||||||||||||||||
Cost
|
||||||||||||||||||||||||
At 30 June 2019
|
498,848
|
56,388
|
38,755
|
18,187
|
3,777
|
615,955
|
||||||||||||||||||
Additions
|
-
|
-
|
-
|
-
|
3,196
|
3,196
|
||||||||||||||||||
Transfers
|
3,777
|
-
|
-
|
-
|
(3,777
|
)
|
-
|
|||||||||||||||||
At 30 June 2020
|
502,625
|
56,388
|
38,755
|
18,187
|
3,196
|
619,151
|
||||||||||||||||||
Amortisation
|
||||||||||||||||||||||||
At 30 June 2019
|
(425,239
|
)
|
(20,050
|
)
|
(38,755
|
)
|
(18,187
|
)
|
-
|
(502,231
|
)
|
|||||||||||||
Charge for the period
|
(34,138
|
)
|
(3,759
|
)
|
-
|
-
|
-
|
(37,897
|
)
|
|||||||||||||||
At 30 June 2020
|
(459,377
|
)
|
(23,809
|
)
|
(38,755
|
)
|
(18,187
|
)
|
-
|
(540,128
|
)
|
|||||||||||||
Net book value
|
||||||||||||||||||||||||
At 30 June 2020
|
43,248
|
32,579
|
-
|
-
|
3,196
|
79,023
|
Group
|
Leasehold improvements
$’000 |
IT, plant & equipment
$’000 |
Total
$’000 |
|||||||||
Cost
|
||||||||||||
At 30 June 2018
|
7
|
30,438
|
30,445
|
|||||||||
Charge for the period
|
-
|
-
|
-
|
|||||||||
At 30 June 2019
|
7
|
30,438
|
30,445
|
|||||||||
Depreciation
|
||||||||||||
At 30 June 2018
|
(7
|
)
|
(29,519
|
)
|
(29,525
|
)
|
||||||
Charge for the period
|
-
|
(917
|
)
|
(917
|
)
|
|||||||
At 30 June 2019
|
(7
|
)
|
(30,435
|
)
|
(30,442
|
)
|
||||||
Net book value
|
||||||||||||
At 30 June 2019
|
-
|
2
|
2
|
IT, plant & equipment
$’000 |
Total
$’000 |
|||||||||||
Cost
|
||||||||||||
At 30 June 2019
|
|
|
30,438
|
30,438
|
||||||||
Charge for the period
|
-
|
-
|
||||||||||
At 30 June 2020
|
30,438
|
30,438
|
||||||||||
Depreciation
|
||||||||||||
At 30 June 2019
|
(30,435
|
)
|
(30,435
|
)
|
||||||||
Charge for the period
|
(3
|
)
|
(3
|
)
|
||||||||
At 30 June 2020
|
(30,438
|
)
|
(30,438
|
)
|
||||||||
Net book value
|
||||||||||||
At 30 June 2020
|
-
|
-
|
Subsidiary undertakings
|
Country of incorporation
|
Principal activities
|
Registered office
|
Sensis Holding II Limited+
|
UK
|
Holding company
|
Windsor House, Bayshill Road, Cheltenham, Gloucestershire, GL50 3AT
|
Project Strawberry Holding Limited*
|
UK
|
Holding company
|
Windsor House, Bayshill Road, Cheltenham, Gloucestershire, GL50 3AT
|
Project Sunshine I Pty Limited
|
Australia
|
Holding company
|
222 Lonsdale Street, Melbourne VIC 3000
|
Project Sunshine II Pty Limited
|
Australia
|
Holding company
|
222 Lonsdale Street, Melbourne VIC 3000
|
Project Sunshine III Pty Limited
|
Australia
|
Holding company
|
222 Lonsdale Street, Melbourne VIC 3000
|
Project Sunshine IV Pty Limited
|
Australia
|
Holding company
|
222 Lonsdale Street, Melbourne VIC 3000
|
Sensis Pty Ltd
|
Australia
|
Directories & advertising
|
222 Lonsdale Street, Melbourne VIC 3000
|
Sensis Holding Pty Ltd
|
Australia
|
Dormant company
|
222 Lonsdale Street, Melbourne VIC 3000
|
CitySearch Australia Pty Ltd
|
Australia
|
Dormant company
|
222 Lonsdale Street, Melbourne VIC 3000
|
Life Events Media Pty Ltd
|
Australia
|
Quote services
|
222 Lonsdale Street, Melbourne VIC 3000
|
Australian Local Search Pty Ltd
|
Australia
|
Directories & advertising
|
222 Lonsdale Street, Melbourne VIC 3000
|
2020
$’000 |
2019
$’000 |
|||||||
Amounts falling due within one year:
|
||||||||
Trade debtors, net of provision for doubtful debts
|
74,515
|
102,493
|
||||||
Accrued revenue
|
1,775
|
2,083
|
||||||
Prepayments and other current assets
|
2,462
|
2,489
|
||||||
Derivative financial assets
|
-
|
2,862
|
||||||
78,752
|
109,927
|
|||||||
Amounts falling due after more than one year:
|
||||||||
Loans to non-controlling interests
|
90,369
|
81,447
|
||||||
90,369
|
81,447
|
|||||||
169,121
|
191,375
|
Group
|
Group
|
|||||||
2020
$’000 |
2019
$’000 |
|||||||
Borrowings (see Note 18)
|
15,149
|
58,256
|
||||||
Trade creditors
|
24,235
|
41,365
|
||||||
Accrued expenses
|
18,561
|
27,054
|
||||||
Income tax payable
|
31,344
|
26,204
|
||||||
Other current liabilities
|
13,643
|
7,507
|
||||||
102,932
|
160,386
|
2020
$000 |
2019
$000 |
|||||||
Borrowings (see Note 18)
|
-
|
32,471
|
||||||
Loan from non-controlling interests
|
18,740
|
-
|
||||||
Other non-current liabilities
|
-
|
-
|
||||||
18,740
|
32,471
|
2020
$000 |
2019
$000 |
|||||||
Within one year
|
10,570
|
10,175
|
||||||
Between one and five years
|
24,516
|
35,086
|
||||||
35,086
|
45,262
|
2020
$000 |
2019
$000 |
|||||||
Within one year
|
3,433
|
3,147
|
||||||
Between one and five years
|
5,381
|
8,813
|
||||||
8,813
|
11,960
|
Other
$’000 |
Employee benefits
$’000 |
Restructuring
$’000 |
Make good
$’000
|
Onerous leases
$’000
|
Total
$’000
|
|||||||||||||||||||
At 30 June 2019
|
834
|
10,605
|
336
|
8,396
|
7,769
|
27,940
|
||||||||||||||||||
Charged to profit and loss
|
1,757
|
4,618
|
4,759
|
-
|
-
|
11,134
|
||||||||||||||||||
Released unused
|
-
|
(715
|
)
|
-
|
(7,401
|
)
|
(12
|
)
|
(8,129
|
)
|
||||||||||||||
Utilisation of provision
|
(267
|
)
|
(5,342
|
)
|
(5,095
|
)
|
-
|
(2,062
|
)
|
(12,765
|
)
|
|||||||||||||
At 30 June 2020
|
2,324
|
9,166
|
-
|
995
|
5,695
|
18,180
|
2020
$’000 |
2019
$’000 |
|||||||
Current borrowings
|
||||||||
Term loan (a)
|
15,482
|
59,889
|
||||||
Accrued interest
|
29
|
49
|
||||||
Capitalised transaction costs
|
(362
|
)
|
(1,681
|
)
|
||||
15,149
|
58,256
|
|||||||
Non-current borrowings
|
||||||||
Term loan (a)
|
-
|
32,796
|
||||||
Capitalised transaction costs
|
-
|
(325
|
)
|
|||||
-
|
32,471
|
|||||||
Wholly repayable within five years
|
15,149
|
90,727
|
(a) |
Term Loan
|
(b) |
Asset Backed Revolving Credit Agreement
|
Group
|
2020
$’000 |
2019
$’000 |
||||||
Financial assets at fair value through profit or loss
|
||||||||
- Forward currency swaps
|
-
|
2,862
|
||||||
Financial assets that are debt instruments measured at amortised cost
|
||||||||
- Trade debtors (Note 12)
|
69,001
|
102,493
|
||||||
- Loans to non-controlling interests (Note 12)
|
90,369
|
81,447
|
||||||
Financial liabilities measured at amortised cost
|
||||||||
- Trade creditors (Note 13)
|
(24,235
|
)
|
(41,365
|
)
|
||||
- Borrowings (Note 17)
|
(15,149
|
)
|
(90,727
|
)
|
||||
- Income tax payable (Note 13)
|
(31,344
|
)
|
(26,204
|
)
|
Group
|
Number
|
$ per Share
|
Share Capital $’000
|
Share Premium
$’000
|
Total Share Capital
$’000
|
|||||||||||||||
Allotted, called-up and fully-paid
|
12,000,000
|
$
|
0.01
|
120
|
45,248
|
45,368
|
|
2020
|
2019
|
||||||
Group
|
$
|
’000
|
$
|
’000
|
||||
Amounts recognised as distributions to non-controlling interests in the period:
|
||||||||
- Dividends paid
|
18,000
|
9,000
|
2020
$’000 |
2019
$’000 |
|||||||
Net profit/(loss) after tax from total operations
|
76,355
|
70,899
|
||||||
Adjustments to reconcile net income to net cash provided by/(used in) operating activities:
|
||||||||
Depreciation & amortisation expense
|
37,900
|
59,667
|
||||||
Finance costs
|
14,462
|
22,589
|
||||||
Income tax expense
|
33,878
|
28,239
|
||||||
Finance income
|
(8,851
|
)
|
(7,911
|
)
|
||||
Movement in working capital
|
||||||||
Decrease in trade and other receivables
|
25,232
|
33,058
|
||||||
Increase/ (decrease) in stocks
|
42
|
(42
|
)
|
|||||
Decrease/ (increase) in other assets
|
28
|
(1,820
|
)
|
|||||
Increase/ (decrease) in creditors
|
(26,122
|
)
|
(46,386
|
)
|
||||
Decrease in provisions
|
(7,833
|
)
|
(582
|
)
|
||||
Decrease in deferred revenue
|
(744
|
)
|
(4,486
|
)
|
||||
Increase/ (decrease) in other liabilities
|
5,993
|
(1,838
|
)
|
|||||
Interest received
|
73
|
188
|
||||||
Income tax paid
|
(32,798
|
)
|
(11,614
|
)
|
||||
Cash generated by operations
|
117,615
|
139,960
|
|
► |
Provision of telecommunication services by Telstra to the Group.
|
|
► |
Provisions of advertising services to Telstra by the Group.
|
|
► |
Provisions for transitional services by Telstra for the Group.
|
2020
$’000 |
2019
$’000 |
|||||||
Amounts receivable
|
6,570
|
10,164
|
||||||
Amounts payable
|
(3,989
|
)
|
(3,427
|
)
|
2020
|
2019
|
|||||||
$
|
’000
|
$
|
’000
|
|||||
Salaries and other short-term benefits
|
9,953
|
9,300
|
||||||
Post-employment benefits
|
170
|
165
|
||||||
Total
|
10,123
|
9,465
|
|
a. |
Revenue from contracts with customers
|
June 30,
2020
|
June 30,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Turnover
|
(2,649
|
)
|
(5,181
|
)
|
||||
Customer compensation
|
2,478
|
5,400
|
||||||
(171
|
)
|
219
|
||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Debtors: Due within one year
|
(5,119
|
)
|
(7,637
|
)
|
||||
Creditors: Amount falling due within one year
|
536
|
666
|
||||||
Deferred income
|
5,187
|
6,695
|
||||||
604
|
(276
|
)
|
|
b. |
Leases
|
June 30,
2020
|
||||
Net income: increase/(decrease)
|
||||
Facilities expense
|
(1,421
|
)
|
||
Other operating expenses
|
42
|
|||
(1,380
|
)
|
|||
Shareholders’ equity: increase/(decrease)
|
||||
Tangible Fixed assets
|
20,671
|
|||
Debtors: Due after one year
|
192
|
|||
Creditors: Amount falling due within one year
|
(6,373
|
)
|
||
Creditors: Amount falling due after one year
|
(22,632
|
)
|
||
Provisions for liabilities
|
6,919
|
|||
(1,224
|
)
|
|
c. |
Long service leave and annual leave provision
|
Long service leave
|
June 30,
2020
|
June 30,
2019
|
||||||
Net income: increase/(decrease)
|
||||||||
Labour expense
|
395
|
471
|
||||||
395
|
471
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Provisions for liabilities
|
395
|
471
|
||||||
395
|
471
|
Annual leave provision
|
June 30,
2020
|
June 30,
2019
|
||||||
Net income: increase/(decrease)
|
||||||||
Labour expense
|
176
|
196
|
||||||
176
|
196
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Provisions for liabilities
|
176
|
196
|
||||||
176
|
196
|
|
d. |
Goodwill
|
June 30, 2019
|
||||
Net income: increase/(decrease)
|
||||
Depreciation and amortisation
|
2,425
|
|||
2,425
|
|
e. |
Make good provision
|
June 30,
2020
|
June 30,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Finance costs (net)
|
66
|
254
|
||||||
66
|
254
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Debtors: Due after one year
|
(7
|
)
|
-
|
|||||
Provisions for liabilities
|
73
|
254
|
||||||
66
|
254
|
|
f. |
Capitalised financing costs
|
June 30,
2020
|
June 30,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Finance costs (net)
|
450
|
271
|
||||||
450
|
271
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Creditors: Amount falling due after one year
|
99
|
549
|
||||||
99
|
549
|
|
g. |
Telstra loan
|
June 30,
2020
|
June 30,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Finance costs (net)
|
(8,094
|
)
|
(7,911
|
)
|
||||
(8,094
|
)
|
(7,911
|
)
|
|||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Debtors: Due after one year
|
(90,369
|
)
|
(81,447
|
)
|
||||
(90,369
|
)
|
(81,447
|
)
|
|
h. |
Income taxes
The tax effects of the adjustments described above is calculated as an adjustment to consolidated net income and shareholder’s equity. |
|
i. |
Non-controlling interest
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Net income according to the consolidated income statement prepared under UK GAAP
|
76,355
|
70,683
|
||||||||||
U.S. GAAP adjustments — increase/(decrease) due to:
|
||||||||||||
Digital revenue timing of recognition
|
a
|
|
(171
|
)
|
219
|
|||||||
Leases
|
b
|
|
(1,380
|
)
|
-
|
|||||||
Long service leave
|
c
|
|
395
|
471
|
||||||||
Annual leave
|
c
|
|
176
|
196
|
||||||||
Reverse goodwill amortisation
|
d
|
|
-
|
2,425
|
||||||||
Capitalised financing costs
|
e
|
|
450
|
271
|
||||||||
Telstra loan
|
f
|
|
(8,094
|
)
|
(7,911
|
)
|
||||||
Make good provision
|
g
|
|
66
|
254
|
||||||||
Income Taxes
|
h
|
|
1,775
|
2,016
|
||||||||
|
(6,783
|
)
|
(2,059
|
)
|
||||||||
Non-controlling interest
|
i
|
|
(26,068
|
)
|
(27,493
|
)
|
||||||
Net income in accordance with U.S. GAAP attributable to the Equity shareholders of the Company
|
43,504
|
41,131
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Shareholders’ equity according to the consolidated balance sheet prepared under UK GAAP
|
129,804
|
71,449
|
||||||||||
U.S. GAAP adjustments — increase/(decrease) due to:
|
||||||||||||
Digital revenue timing of recognition
|
a
|
|
604
|
(276
|
)
|
|||||||
Leases
|
b
|
|
(1,224
|
)
|
-
|
|||||||
Long service leave
|
|
c
|
395
|
471
|
||||||||
Annual leave
|
c |
176
|
196
|
|||||||||
Reverse amortisation of goodwill
|
d
|
|
-
|
-
|
||||||||
Capitalised financing costs
|
e
|
|
99
|
549
|
||||||||
Telstra loan
|
f
|
|
(90,369
|
)
|
(81,447
|
)
|
||||||
Make good provision
|
g
|
|
66
|
254
|
||||||||
Income Taxes
|
h
|
|
2,118
|
1,653
|
||||||||
(88,135
|
)
|
(78,600
|
)
|
|||||||||
Non-controlling interest
|
i
|
|
(75,081
|
)
|
(66,395
|
)
|
||||||
Shareholders’ equity in accordance with U.S. GAAP
|
(33,412
|
)
|
(73,546
|
)
|
|
• |
Interest paid being classified as a financing activity under UK GAAP and as an operating activity under U.S. GAAP, amounting to $5,239 thousand and $17,121 thousand for the years ended June 30, 2020 and June 30, 2019 respectively.
|
|
• |
Loan advances to shareholders being classified as an investing activity under UK GAAP and as a financing activity under U.S. GAAP, amounting to $900 thousand for the year ended June 30, 2020 (June 30, 2019: nil).
|
37 |
Sensis Holding Limited
Interim condensed financial report
for the half year ended 31 December 2020
Registered number: 0987242
|
2020
$’000
|
2019
$’000
|
|||||||
Turnover
|
115,759
|
137,480
|
||||||
Cost of printing and digital advertising
|
(18,656
|
)
|
(20,972
|
)
|
||||
Labour expense
|
(36,404
|
)
|
(44,576
|
)
|
||||
Service contracts and other agreements
|
(1,586
|
)
|
(2,436
|
)
|
||||
Information technology costs
|
(12,318
|
)
|
(13,366
|
)
|
||||
Facilities expense
|
(15,209
|
)
|
(2,657
|
)
|
||||
Customer compensation
|
(2,575
|
)
|
(1,121
|
)
|
||||
Promotion and advertising
|
(1,406
|
)
|
(2,999
|
)
|
||||
Bad debts/recovery costs
|
(942
|
)
|
(1,671
|
)
|
||||
Other operating expenses
|
(6,027
|
)
|
(5,326
|
)
|
||||
Profit before interest, tax, depreciation and amortisation
|
20,636
|
42,356
|
||||||
Depreciation and amortisation
|
(18,040
|
)
|
(19,409
|
)
|
||||
Profit before interest and tax
|
2,596
|
22,947
|
||||||
Other income
|
(23
|
)
|
-
|
|||||
Finance income/(cost) (net)
|
2,940
|
(2,311
|
)
|
|||||
Profit on ordinary activities before taxation
|
5,513
|
20,636
|
||||||
Tax on profit on ordinary activities
|
(6,953
|
)
|
(9,972
|
)
|
||||
(Loss) / Profit for the period
|
(1,440
|
)
|
10,664
|
|||||
(Loss) / Profit for the period attributable to:
|
||||||||
Non-controlling interest
|
1,990
|
5,977
|
||||||
Equity shareholders of the Company
|
(3,430
|
)
|
4,687
|
|||||
(1,440
|
)
|
10,664
|
2020
$’000
|
2019
$’000
|
|||||||
(Loss) / Profit for the financial period
|
(1,440
|
)
|
10,664
|
|||||
Other comprehensive income
|
-
|
-
|
||||||
Total other comprehensive income
|
-
|
-
|
||||||
Total comprehensive (loss) / income
|
(1,440
|
)
|
10,664
|
|||||
Total comprehensive income for the period attributable to:
|
||||||||
Non-controlling interest
|
1,990
|
5,977
|
||||||
Equity shareholders of the Company
|
(3,430
|
)
|
4,687
|
|||||
(1,440
|
)
|
10,664
|
At 31 December
2020
$’000
|
At 30 June
2020
$’000
|
|||||||
Fixed assets
|
||||||||
Intangible assets
|
61,931
|
79,023
|
||||||
Tangible fixed assets
|
-
|
-
|
||||||
61,931
|
79,023
|
|||||||
Current assets
|
||||||||
Debtors
|
||||||||
– due within one year
|
87,502
|
78,752
|
||||||
– due after one year
|
94,698
|
90,369
|
||||||
Cash at bank and in hand
|
49,226
|
38,416
|
||||||
Stock
|
1,506
|
-
|
||||||
Creditors: Amounts falling due within one year
|
(69,625
|
)
|
(102,932
|
)
|
||||
Deferred income
|
(63,889
|
)
|
(10,098
|
)
|
||||
Net current assets
|
99,418
|
94,507
|
||||||
Total assets less current liabilities
|
161,349
|
173,530
|
||||||
Creditors: Amounts falling due after more than one year
|
-
|
(18,740
|
)
|
|||||
Provisions for liabilities
|
(30,362
|
)
|
(18,180
|
)
|
||||
Deferred tax liability
|
(2,623
|
)
|
(6,806
|
)
|
||||
Net assets
|
128,364
|
129,804
|
||||||
Capital and reserves
|
||||||||
Called-up share capital
|
120
|
120
|
||||||
Share Premium
|
45,248
|
45,248
|
||||||
Profit and loss account
|
3,890
|
7,320
|
||||||
Shareholders’ funds
|
49,258
|
52,688
|
||||||
Non-controlling interest
|
79,106
|
77,116
|
||||||
Total capital employed
|
128,364
|
129,804
|
Equity attributable to equity shareholders of the Company
|
||||||||||||||||||||||||||||
Called-up share
capital
$’000
|
Share Premium
$’000
|
Merger Reserve
$’000
|
Profit and loss account
$’000
|
Sub-total
$’000
|
Non-controlling
interest
$’000
|
Total
$’000
|
||||||||||||||||||||||
At 1 July 2019
|
120
|
45,248
|
11,702
|
(52,634
|
)
|
4,436
|
67,014
|
71,450
|
||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
-
|
4,687
|
4,687
|
5,977
|
10,664
|
|||||||||||||||||||||
Dividends paid on equity shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
At 31 December 2019
|
120
|
45,248
|
11,702
|
(47,947
|
)
|
9,123
|
72,991
|
82,114
|
||||||||||||||||||||
At 1 July 2020
|
120
|
45,248
|
11,702
|
(4,382
|
)
|
52,688
|
77,116
|
129,804
|
||||||||||||||||||||
Total comprehensive (loss) / income
|
-
|
-
|
-
|
(3,430
|
)
|
(3,430
|
)
|
1,990
|
(1,440
|
)
|
||||||||||||||||||
Dividends paid on equity shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
At 31 December 2020
|
120
|
45,248
|
11,702
|
(7,812
|
)
|
49,258
|
79,106
|
128,364
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Net cash flows from operating activities
|
3
|
27,326
|
65,954
|
|||||||||
Cash flows from investing activities
|
||||||||||||
Payments for capital expenditures
|
(948
|
)
|
(2,774
|
)
|
||||||||
Net cash flows used in investing activities
|
(948
|
)
|
(2,774
|
)
|
||||||||
Cash flows from financing activities
|
||||||||||||
Interest paid
|
(463
|
)
|
(3,582
|
)
|
||||||||
Repayment of borrowings
|
5
|
(14,490
|
)
|
(47,413
|
)
|
|||||||
Settlement of forward exchange contracts
|
(615
|
)
|
2,420
|
|||||||||
Loans to shareholder
|
-
|
(900
|
)
|
|||||||||
Net cash flows used in financing activities
|
(15,568
|
)
|
(49,475
|
)
|
||||||||
Net increase in cash and cash equivalents
|
10,810
|
13,705
|
||||||||||
Cash and cash equivalents at beginning of period
|
38,416
|
10,579
|
||||||||||
Cash and cash equivalents at end of period
|
49,226
|
24,284
|
||||||||||
Reconciliation to cash at bank and in hand:
|
||||||||||||
Cash at bank and in hand
|
49,226
|
24,284
|
||||||||||
Cash and cash equivalents
|
49,226
|
24,284
|
●
|
has been prepared in accordance with Financial Reporting Standards 104 “Interim Financial Reporting” (FRS 104) as issued by the Financial Reporting Council;
|
●
|
is presented on a condensed basis as permitted by FRS 104 and therefore does not include all disclosures that would otherwise be required for a full financial report and should be read in conjunction with the Group’s annual report for
the year ended 30 June 2020;
|
●
|
applies the same accounting policies, presentation and methods of calculation as those followed in the preparation of the Group’s consolidated financial statements for the year ended 30 June 2020, which were prepared in accordance with
Financial Reporting Standard 102 (FRS 102) issued by the Financial Reporting Council;
|
●
|
is presented in Australian dollars with values rounded to the nearest $’000 unless otherwise stated;
|
●
|
were approved by the Board of Directors on 13 May 2021.
|
►
|
Competitive/technological risks
|
►
|
Financial instrument risks
|
►
|
Cash flow risk
|
►
|
Credit risk
|
►
|
Liquidity risk
|
►
|
Covid-19 risk
|
Six months ended 31 December
|
||||||||
2020
$’000 |
2019
$’000 |
|||||||
Net (loss) / profit after tax from total operations
|
(1,440
|
)
|
10,664
|
|||||
Adjustments to reconcile net income to net cash provided by/(used in) operating activities:
|
||||||||
Depreciation & amortisation expense
|
18,040
|
19,409
|
||||||
Finance costs
|
1,350
|
6,296
|
||||||
Income tax expense
|
6,953
|
9,972
|
||||||
Finance income
|
(4,330
|
)
|
(3,933
|
)
|
||||
Movement in working capital
|
||||||||
Increase in trade and other receivables
|
(10,524
|
)
|
(17,593
|
)
|
||||
Increase in stocks
|
(1,506
|
)
|
(1,294
|
)
|
||||
Decrease in other assets
|
1,773
|
4,048
|
||||||
Increase in creditors
|
(5,008
|
)
|
(5,831
|
)
|
||||
Increase in provisions
|
12,224
|
4,748
|
||||||
Increase in deferred revenue
|
53,791
|
73,744
|
||||||
Decrease in other liabilities
|
(4,440
|
)
|
(6,895
|
)
|
||||
Interest received
|
2
|
-
|
||||||
Income tax paid
|
(39,559
|
)
|
(27,381
|
)
|
||||
Cash generated by operations
|
27,326
|
65,954
|
►
|
Provision of telecommunication services by Telstra to the Group.
|
►
|
Provisions of advertising services to Telstra by the Group.
|
►
|
Provisions for transitional services by Telstra for the Group.
|
2020
$’000 |
2019
$’000 |
|||||||
Amounts receivable
|
8,909
|
11,021
|
||||||
Amounts payable
|
(6,395
|
)
|
(6,773
|
)
|
a.
|
Revenue from contracts with customers
|
December 31,
2020
|
December 31,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Turnover
|
(2,640
|
)
|
(1,134
|
)
|
||||
Customer compensation
|
2,575
|
1,121
|
||||||
(65
|
)
|
(13
|
)
|
|||||
December 31,
2020
|
June 30,
2020
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Debtors: Due within one year
|
(11,799
|
)
|
(5,119
|
)
|
||||
Creditors: Amount falling due within one year
|
(999
|
)
|
536
|
|||||
Deferred income
|
12,379
|
5,187
|
||||||
(419
|
)
|
604
|
b.
|
Leases
|
December 31,
2020
|
December 31,
2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Facilities expense
|
1,434
|
(658
|
)
|
|||||
Other operating expenses
|
25
|
10
|
||||||
Finance costs (net)
|
34
|
-
|
||||||
Depreciation and amortisation
|
141
|
-
|
||||||
1,634
|
(648
|
)
|
||||||
December 31,
2020
|
June 30,
2020
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Tangible Fixed assets
|
10,788
|
20,671
|
||||||
Debtors: Due after one year
|
236
|
192
|
||||||
Creditors: Amount falling due within one year
|
(8,557
|
)
|
(6,373
|
)
|
||||
Creditors: Amount falling due after one year
|
(17,869
|
)
|
(22,633
|
)
|
||||
Provisions for liabilities
|
16,599
|
6,919
|
||||||
1,197
|
(1,224
|
)
|
c.
|
Long service leave and annual leave provision
|
Long service leave
|
December
31, 2020
|
December
31, 2019
|
||||||
Net income: increase/(decrease)
|
||||||||
Labour expense
|
357
|
500
|
||||||
357
|
500
|
|||||||
December
31, 2020
|
June
30, 2020
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Provisions for liabilities
|
357
|
395
|
||||||
357
|
395
|
Annual leave provision
|
December
31, 2020
|
December
31, 2019
|
||||||
Net income: increase/(decrease)
|
||||||||
Labour expense
|
515
|
154
|
||||||
515
|
154
|
|||||||
December
31, 2020
|
June
30, 2020 |
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Provisions for liabilities
|
515
|
176
|
||||||
515
|
176
|
d.
|
Make good provision
|
December
31, 2020
|
December
31, 2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Finance costs (net)
|
(7
|
)
|
223
|
|||||
(7
|
)
|
223
|
||||||
December
31, 2020
|
June
30, 2020
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Due after one year
|
(66
|
)
|
(7
|
)
|
||||
Provisions for liabilities
|
59
|
73
|
||||||
(7
|
)
|
66
|
e.
|
Capitalised financing costs
|
December
31, 2020
|
December
31, 2019
|
|||||||
Net income: increase/(decrease)
|
||||||||
Finance costs (net)
|
80
|
495
|
||||||
80
|
495
|
|||||||
December
31, 2020 |
June
30, 2020
|
|||||||
Shareholders’ equity: increase/(decrease)
|
||||||||
Creditors: Amount falling due after one year
|
19
|
99
|
||||||
19
|
99
|
f.
|
Telstra loan
|
g.
|
Financial assets impairment
|
December
31, 2020
|
||||
Net income: increase/(decrease)
|
||||
Doubtful Debts
|
(614
|
)
|
||
(614
|
)
|
|||
Shareholders’ equity: increase/(decrease)
|
||||
Provision for Doubtful Debts
|
(3,207
|
)
|
||
(3,207
|
)
|
h.
|
Income taxes
|
i.
|
Non-controlling interest
|
Note
|
2020
$’000
|
2019
$’000
|
||||||||||
Net income according to the consolidated income statement prepared under UK GAAP
|
(1,440
|
)
|
10,664
|
|||||||||
U.S. GAAP adjustments — increase/(decrease) due to:
|
||||||||||||
Digital revenue timing of recognition
|
a |
|
(65
|
)
|
(13
|
)
|
||||||
Leases
|
b |
|
1,634
|
(648
|
)
|
|||||||
Long service leave
|
c |
|
357
|
500
|
||||||||
Annual leave
|
c |
|
515
|
154
|
||||||||
Make good provision
|
d |
|
(7
|
)
|
223
|
|||||||
Capitalised financing costs
|
e
|
|
80
|
495
|
||||||||
Telstra loan
|
f |
|
(4,330
|
)
|
(3,978
|
)
|
||||||
Current expected credit loss on trade receivables
|
g |
|
(614
|
)
|
-
|
|||||||
Income taxes
|
h |
|
968
|
650
|
||||||||
|
|
(1,462
|
)
|
(2,617
|
)
|
|||||||
Non-controlling interest
|
i |
|
(1,551
|
)
|
(5,192
|
)
|
||||||
Net income in accordance with U.S. GAAP attributable to the Equity shareholders of the Company
|
(4,453
|
)
|
2,855
|
Note
|
At 31 December 2020
$’000
|
At 30 June 2020
$’000
|
||||||||||
Shareholders’ equity according to the consolidated balance sheet prepared under UK GAAP
|
128,364
|
129,804
|
||||||||||
U.S. GAAP adjustments — increase/(decrease) due to:
|
||||||||||||
Digital revenue timing of recognition
|
a |
|
(419
|
)
|
604
|
|||||||
Leases
|
b |
|
1,197
|
(1,224
|
)
|
|||||||
Long service leave
|
c |
|
357
|
395
|
||||||||
Annual leave
|
c |
|
515
|
176
|
||||||||
Make good provision
|
d |
|
(7
|
)
|
66
|
|||||||
Capitalised financing costs
|
e |
|
19
|
99
|
||||||||
Telstra loan
|
f |
|
(94,698
|
)
|
(90,369
|
)
|
||||||
Current expected credit loss on trade receivables
|
g |
|
(3,207
|
)
|
-
|
|||||||
Income taxes
|
h |
|
1,347
|
2,118
|
||||||||
|
|
(94,896
|
)
|
(88,135
|
)
|
|||||||
Non-controlling interest
|
i |
|
(78,667
|
)
|
(75,081
|
)
|
||||||
Shareholders’ equity in accordance with U.S. GAAP
|
|
(45,199
|
)
|
(33,412
|
)
|
16 |
|
• |
The accompanying notes to the unaudited pro forma condensed combined financial information;
|
|
• |
The Company’s historical unaudited consolidated financial statements and notes thereto contained in the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2021;
|
|
• |
The Company’s historical audited consolidated financial statements and notes thereto contained in the Company’s Form 10-K Report for the year ended December 31, 2020;
|
|
• |
The audited consolidated financial statements and notes thereto of Sensis as of and for the years ended June 30, 2020 and 2019 included in this Current Report on Form 8-K/A (the “Form 8-K/A”); and
|
|
• |
The unaudited consolidated financial statements and notes thereto of Sensis as of and for the six-months ended December 31, 2020 and 2019 included in the Form 8-K/A.
|
Notes 2 and 4
|
Note 5
|
|||||||||||||||||||
Historical
Thryv
|
Historical Adjusted
Sensis
|
Transaction Adjustments
|
Notes
|
Pro Forma
|
||||||||||||||||
Revenue
|
280,606
|
30,207
|
7,939
|
5(a
|
)
|
318,752
|
||||||||||||||
Cost of services
|
98,160
|
13,609
|
2,359
|
5(b
|
)
|
114,128
|
||||||||||||||
Gross Profit
|
182,446
|
16,598
|
5,580
|
204,624
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Sales and marketing
|
76,540
|
4,360
|
755
|
5(b
|
)
|
81,655
|
||||||||||||||
General and administrative
|
41,279
|
7,366
|
1,277
|
5(b
|
)
|
49,922
|
||||||||||||||
Impairment charges
|
-
|
-
|
-
|
-
|
||||||||||||||||
Total operating expenses
|
117,819
|
11,726
|
2,032
|
131,577
|
||||||||||||||||
Operating income
|
64,627
|
4,872
|
3,548
|
73,047
|
||||||||||||||||
Other income (expense):
|
||||||||||||||||||||
Interest expense
|
(11,607
|
)
|
(2,155
|
)
|
3,768
|
5(c
|
)
|
(9,994
|
)
|
|||||||||||
Interest expense, related party
|
(4,065
|
)
|
-
|
(2,267
|
)
|
5(c
|
)
|
(6,332
|
)
|
|||||||||||
Other components of net periodic pension cost
|
453
|
-
|
-
|
453
|
||||||||||||||||
Other income (expense)
|
(1,093
|
)
|
3,713
|
-
|
2,620
|
|||||||||||||||
Income before benefit (provision) for income taxes
|
48,315
|
6,430
|
5,049
|
59,794
|
||||||||||||||||
Benefit (provision) for income taxes
|
(11,809
|
)
|
(1,108
|
)
|
(1,545
|
)
|
5(d
|
)
|
(14,462
|
)
|
||||||||||
Net income
|
36,506
|
5,322
|
3,504
|
45,332
|
||||||||||||||||
Net income per common share:
|
||||||||||||||||||||
Basic
|
$
|
1.10
|
$
|
1.37
|
||||||||||||||||
Diluted
|
$
|
1.07
|
$
|
1.33
|
||||||||||||||||
Weighted-average shares used in computing basic and diluted net income per common share:
|
||||||||||||||||||||
Basic
|
33,108,422
|
33,108,422
|
||||||||||||||||||
Diluted
|
34,013,480
|
34,013,480
|
Notes 2 and 4
|
Note 5
|
|||||||||||||||||||
Historical
Thryv
|
Historical Adjusted
Sensis
|
Transaction Adjustments
|
Notes
|
Pro Forma
|
||||||||||||||||
Revenue
|
1,109,435
|
220,558
|
(28,945
|
)
|
5(a
|
)
|
1,301,048
|
|||||||||||||
Cost of services
|
440,433
|
61,185
|
14,254
|
5(b
|
)
|
515,872
|
||||||||||||||
Gross Profit
|
669,002
|
159,373
|
(43,199
|
)
|
|
785,176
|
||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Sales and marketing
|
315,390
|
34,577
|
8,056
|
5(b
|
)
|
358,023
|
||||||||||||||
General and administrative
|
176,688
|
58,180
|
14,814
|
5(b
|
)
|
249,682
|
||||||||||||||
Impairment charges
|
24,911
|
5,410
|
-
|
|
30,321
|
|||||||||||||||
Total operating expenses
|
516,989
|
98,167
|
22,870
|
|
638,026
|
|||||||||||||||
Operating income
|
152,013
|
61,206
|
(66,069
|
)
|
|
147,150
|
||||||||||||||
Other income (expense):
|
||||||||||||||||||||
Interest expense
|
(51,537
|
)
|
(4,578
|
)
|
11,621
|
5(c
|
)
|
(44,494
|
)
|
|||||||||||
Interest expense, related party
|
(17,002
|
)
|
-
|
(10,089
|
)
|
5(c
|
)
|
(27,091
|
)
|
|||||||||||
Other components of net periodic pension cost
|
(42,236
|
)
|
-
|
-
|
|
|
(42,236
|
)
|
||||||||||||
Other income (expense)
|
-
|
2,534
|
-
|
|
2,534
|
|||||||||||||||
Income before benefit (provision) for income taxes
|
41,238
|
59,162
|
(64,537
|
)
|
|
35,863
|
||||||||||||||
Benefit (provision) for income taxes
|
107,983
|
(19,670
|
)
|
19,237
|
5(d
|
)
|
107,550
|
|||||||||||||
Net income
|
149,221
|
39,492
|
(45,300
|
)
|
|
143,413
|
||||||||||||||
Net income per common share:
|
||||||||||||||||||||
Basic
|
$
|
4.73
|
$
|
4.55
|
||||||||||||||||
Diluted
|
$
|
4.42
|
$
|
4.24
|
||||||||||||||||
Weighted-average shares used in computing basic and diluted net income per common share:
|
||||||||||||||||||||
Basic
|
31,522,845
|
31,522,845
|
||||||||||||||||||
Diluted
|
33,795,594
|
33,795,594
|
Total cash consideration
|
$
|
214,984
|
||
Total purchase consideration, as allocated below:
|
$
|
214,984
|
||
Cash and cash equivalents
|
$
|
40,794
|
||
Accounts receivable and other current assets
|
88,529
|
|||
Other assets
|
11,801
|
|||
Fixed assets and capitalized software
|
40,957
|
|||
Intangible assets:
|
||||
Client relationships (useful life 3.5 years)
|
101,839
|
|||
Trademarks (useful life 3.5 years)
|
24,877
|
|||
Accounts payable
|
(31,163
|
)
|
||
Accrued liabilities
|
(39,654
|
)
|
||
Contract liabilities
|
(27,075
|
)
|
||
Other current liabilities
|
(11,641
|
)
|
||
Deferred tax liabilities
|
(40,497
|
)
|
||
Other liabilities
|
(15,505
|
)
|
||
Total identifiable net assets
|
$
|
143,262
|
||
Goodwill
|
71,722
|
|||
Total net assets acquired
|
$
|
214,984
|
Notes 2 and 4
|
Note 6
|
Note 7
|
||||||||||||||||||||||
Historical Sensis
|
U.K. GAAP to U.S. GAAP Conversion Adjustments
|
Notes
|
Reclassification Adjustments
|
Historical Adjusted Sensis
|
Historical Adjusted Sensis
|
|||||||||||||||||||
AUD
|
AUD
|
AUD
|
AUD
|
USD
|
||||||||||||||||||||
Turnover
|
$
|
49,784
|
$
|
(10,714
|
)
|
4(a
|
)
|
$
|
(39,070
|
)
|
$
|
-
|
$
|
-
|
||||||||||
Revenue
|
-
|
-
|
39,070
|
39,070
|
30,207
|
|||||||||||||||||||
Costs of services
|
-
|
-
|
(17,602
|
)
|
17,602
|
13,609
|
||||||||||||||||||
Gross Profit
|
(17,602
|
)
|
21,468
|
16,598
|
||||||||||||||||||||
Cost of printing and digital advertising
|
(7,926
|
)
|
1,463
|
4(a
|
)
|
6,463
|
-
|
-
|
||||||||||||||||
Labour expense
|
(11,255
|
)
|
(345
|
)
|
4(c
|
)
|
11,600
|
-
|
-
|
|||||||||||||||
Service contracts and other agreements
|
(631
|
)
|
-
|
631
|
-
|
-
|
||||||||||||||||||
Information technology costs
|
(4,396
|
)
|
-
|
4,396
|
-
|
-
|
||||||||||||||||||
Facilities expense
|
(432
|
)
|
(951
|
)
|
4(b
|
)
|
1,383
|
-
|
-
|
|||||||||||||||
Customer compensation
|
(588
|
)
|
588
|
4(a
|
)
|
-
|
-
|
-
|
||||||||||||||||
Promotion and advertising
|
(502
|
)
|
-
|
502
|
-
|
-
|
||||||||||||||||||
Bad debts/recovery costs
|
107
|
(923
|
)
|
4(d
|
)
|
816
|
-
|
-
|
||||||||||||||||
Other operating expenses
|
(2,169
|
)
|
32
|
4(b
|
)
|
2,137
|
-
|
-
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Sales and marketing
|
-
|
-
|
(5,639
|
)
|
5,639
|
4,360
|
||||||||||||||||||
General and administrative
|
-
|
-
|
(9,527
|
)
|
9,527
|
7,366
|
||||||||||||||||||
Impairment charges
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Total operating expenses
|
-
|
-
|
12,762
|
15,166
|
11,726
|
|||||||||||||||||||
Depreciation and amortisation
|
(4,978
|
)
|
138
|
4(b
|
)
|
4,840
|
-
|
-
|
||||||||||||||||
Operating income
|
-
|
-
|
-
|
6,302
|
4,872
|
|||||||||||||||||||
Other income
|
4,802
|
-
|
(4,802
|
)
|
-
|
-
|
||||||||||||||||||
Finance costs (net)
|
(1,816
|
)
|
(971
|
)
|
4 (b, e
|
)
|
2,787
|
-
|
-
|
|||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest expense
|
-
|
-
|
(2,787
|
)
|
(2,787
|
)
|
(2,155
|
)
|
||||||||||||||||
Interest expense, related party
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Other components of net periodic pension cost
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Other income (expense)
|
-
|
-
|
4,802
|
4,802
|
3,713
|
|||||||||||||||||||
Income before benefit (provision) for income taxes
|
-
|
-
|
-
|
8,317
|
6,430
|
|||||||||||||||||||
Tax on profit on ordinary activities
|
(6,022
|
)
|
4,589
|
4 (f
|
)
|
1,433
|
-
|
-
|
||||||||||||||||
Benefit (provision) for income taxes
|
-
|
-
|
(1,433
|
)
|
(1,433
|
)
|
(1,108
|
)
|
||||||||||||||||
Net income
|
$
|
13,978
|
$
|
(7,094
|
)
|
$
|
-
|
$
|
6,884
|
$
|
5,322
|
Notes 2 and 4
|
Note 6
|
Note 7
|
||||||||||||||||||||||
Historical Sensis
|
U.K. GAAP to U.S. GAAP Conversion Adjustments
|
Notes
|
Reclassification Adjustments
|
Historical Adjusted Sensis
|
Historical Adjusted Sensis
|
|||||||||||||||||||
AUD
|
AUD
|
AUD
|
AUD
|
USD
|
||||||||||||||||||||
Turnover
|
$
|
323,570
|
$
|
(4,155
|
)
|
4(a
|
)
|
$
|
(319,415
|
)
|
$
|
-
|
$
|
-
|
||||||||||
Revenue
|
-
|
-
|
319,415
|
319,415
|
220,558
|
|||||||||||||||||||
Costs of services
|
-
|
-
|
(88,609
|
)
|
88,609
|
61,185
|
||||||||||||||||||
Gross Profit
|
-
|
-
|
(88,609
|
)
|
230,806
|
159,373
|
||||||||||||||||||
Cost of printing and digital advertising
|
(46,993
|
)
|
-
|
46,993
|
-
|
|||||||||||||||||||
Labour expense
|
(82,594
|
)
|
217
|
4(c
|
)
|
82,377
|
-
|
-
|
||||||||||||||||
Service contracts and other agreements
|
(6,736
|
)
|
-
|
6,736
|
-
|
-
|
||||||||||||||||||
Information technology costs
|
(29,158
|
)
|
-
|
29,158
|
-
|
-
|
||||||||||||||||||
Facilities expense
|
(9,755
|
)
|
671
|
4(b
|
)
|
9,084
|
-
|
-
|
||||||||||||||||
Customer compensation
|
(3,932
|
)
|
3,932
|
4(a
|
)
|
-
|
-
|
-
|
||||||||||||||||
Promotion and advertising
|
(3,795
|
)
|
-
|
3,795
|
-
|
-
|
||||||||||||||||||
Bad debts/recovery costs
|
(2,392
|
)
|
(1,882
|
)
|
4(d
|
)
|
4,274
|
-
|
-
|
|||||||||||||||
Other operating expenses
|
(12,026
|
)
|
57
|
4(b
|
)
|
11,969
|
-
|
-
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Sales and marketing
|
-
|
-
|
(50,075
|
)
|
50,075
|
34,577
|
||||||||||||||||||
General and administrative
|
-
|
-
|
(84,257
|
)
|
84,257
|
58,180
|
||||||||||||||||||
Impairment charges
|
-
|
-
|
(7,835
|
)
|
7,835
|
5,410
|
||||||||||||||||||
Total operating expenses
|
-
|
-
|
52,219
|
142,167
|
98,167
|
|||||||||||||||||||
Depreciation and amortisation
|
(36,531
|
)
|
141
|
4(b
|
)
|
36,390
|
-
|
-
|
||||||||||||||||
Operating income
|
-
|
-
|
-
|
88,639
|
61,206
|
|||||||||||||||||||
Other income
|
3,670
|
-
|
(3,670
|
)
|
-
|
-
|
||||||||||||||||||
Finance costs (net)
|
1,782
|
(8,412
|
)
|
4 (b, e
|
)
|
6,630
|
-
|
-
|
||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest expense
|
-
|
-
|
(6,630
|
)
|
(6,630
|
)
|
(4,578
|
)
|
||||||||||||||||
Interest expense, related party
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Other components of net periodic pension cost
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||
Other income (expense)
|
-
|
-
|
3,670
|
3,670
|
2,534
|
|||||||||||||||||||
Income before benefit (provision) for income taxes
|
-
|
-
|
-
|
85,679
|
59,162
|
|||||||||||||||||||
Tax on profit on ordinary activities
|
(30,859
|
)
|
2,373
|
4 (f
|
)
|
28,486
|
-
|
-
|
||||||||||||||||
Benefit (provision) for income taxes
|
-
|
-
|
(28,486
|
)
|
(28,486
|
)
|
(19,670
|
)
|
||||||||||||||||
Net income
|
$
|
64,251
|
$
|
(7,058
|
)
|
$
|
-
|
$
|
57,193
|
$
|
39,492
|
|
a. |
Revenue from contracts with customers
|
|
b. |
Leases
|
For the two months ended February 28, 2021
|
For the year ended December 31, 2020
|
|||||||
Facilities expense
|
(951
|
)
|
671
|
|||||
Other operating expenses
|
32
|
57
|
|
|||||
Depreciation and amortisation
|
138
|
141
|
|
|||||
Finance costs (net)
|
-
|
|
34
|
|
||||
Total impact
|
(781
|
)
|
903
|
|
|
c. |
Long service leave and annual leave provision
|
|
d. |
Accounts Receivable (CECL)
|
|
e. |
Shareholder loans
|
|
f. |
Income taxes
|
|
a. |
Deferred Revenue Step Down Amortization
|
|
b. |
Depreciation and Amortization of Acquired Assets
|
Fair value (USD at
March 1, 2021) (1)
|
Estimated
Useful life
(years) |
Amortization or
Depreciation expense for
the two months ended
February 28, 2021 (2), (3)
|
Amortization or
Depreciation expense
for the year ended
December 31, 2020 (2)
|
|||||||||||||
Intangible assets
|
||||||||||||||||
Trademarks
|
$
|
24,877
|
3.5
|
1,323
|
7,766
|
|||||||||||
Customer relationships
|
101,839
|
3.5
|
4,861
|
44,042
|
||||||||||||
Total
|
$
|
126,716
|
6,184
|
51,808
|
||||||||||||
Tangible assets
|
||||||||||||||||
Machinery & Equipment
|
$
|
10
|
3
|
1
|
3
|
|||||||||||
Computer Software
|
40,962
|
3
|
2,262
|
12,123
|
||||||||||||
Total
|
$
|
40,972
|
2,263
|
12,126
|
||||||||||||
Off-market leases
|
$
|
(4,911
|
)
|
2-4
|
(314
|
)
|
(1,683
|
)
|
||||||||
Total Depreciation and Amortization
|
8,133
|
62,251
|
||||||||||||||
Removal of Sensis’ historic Depreciation and Amortization
|
(2,369
|
)
|
(26,430
|
)
|
||||||||||||
Net adjustment
|
5,764
|
35,821
|
||||||||||||||
Summary of impact
|
||||||||||||||||
Cost of services
|
3,097
|
13,754
|
||||||||||||||
Sales and marketing
|
991
|
7,773
|
||||||||||||||
General and administrative
|
1,676
|
14,294
|
||||||||||||||
Total
|
5,764
|
35,821
|
|
c. |
Interest Expense
|
For the three months ended
March 31, 2021
|
For the year ended December
31, 2020
|
|||||||
Elimination – historical interest expense
|
13,762
|
55,735
|
||||||
Elimination – related party interest expense
|
4,065
|
17,002
|
||||||
Interest expense – new term loan (1)
|
(9,994
|
)
|
(44,114
|
)
|
||||
Interest expense – new term loan related party
|
(6,332
|
)
|
(27,091
|
)
|
||||
Interest expense
|
1,501
|
1,532
|
|
(1) |
Each 0.125% change in assumed interest rates for the new term loan would change pro forma interest expense by $0.9 million.
|
|
d. |
Income taxes
|
|
• |
Reclassification of $39.1 million from Turnover to Revenue;
|
|
• |
Reclassification of $32.8 million in expenses attributed to Sensis profit before interest and tax to the Thryv financial statement line items as described below:
|
Thryv financial statement line items
|
||||||||||||||||
Historical Sensis
amounts (1)
|
Cost of services
|
Sales and marketing
|
General and administrative
|
|||||||||||||
(in thousands AUD)
|
||||||||||||||||
Cost of printing and digital advertising
|
(6,463
|
)
|
3,472
|
1,112
|
1,879
|
|||||||||||
Labour expense
|
(11,600
|
)
|
6,231
|
1,996
|
3,373
|
|||||||||||
Service contracts and other agreements
|
(631
|
)
|
339
|
109
|
183
|
|||||||||||
Information technology costs
|
(4,396
|
)
|
2,361
|
756
|
1,279
|
|||||||||||
Facilities expense
|
(1,383
|
)
|
743
|
238
|
402
|
|||||||||||
Promotion and advertising
|
(502
|
)
|
270
|
86
|
146
|
|||||||||||
Bad debts/recovery costs
|
(816
|
)
|
438
|
141
|
237
|
|||||||||||
Other operating expenses
|
(2,137
|
)
|
1,148
|
368
|
621
|
|||||||||||
Depreciation and amortisation
|
(4,840
|
)
|
2,600
|
833
|
1,407
|
|||||||||||
Total reclassification
|
(32,768
|
)
|
17,602
|
5,639
|
9,527
|
|
(1) |
Represents historic Sensis results and the impact of any GAAP conversion adjustments.
|
|
• |
Reclassification of $4.8 million from Other income to Other income (expense);
|
|
• |
Reclassification of $2.8 million from Finance costs (net) to Interest expense; and
|
|
• |
Reclassification of $1.4 million from Tax on profit on ordinary activities to Benefit (provision) for income taxes.
|
|
• |
Reclassification of $319.4 million from Turnover to Revenue;
|
|
• |
Reclassification of $230.8 million in expenses attributed to Sensis profit before interest and tax to the Thryv financial statement line items as described below:
|
Thryv financial statement line items
|
|||||||||||||||||||
Historical Sensis
amounts (1)
|
Cost of services
|
Sales and
marketing
|
General and
administrative
|
Impairment
charges
|
|||||||||||||||
(in thousands AUD)
|
|||||||||||||||||||
Cost of printing and digital advertising
|
(46,993
|
)
|
18,043
|
10,197
|
18,753
|
||||||||||||||
Labour expense
|
(82,377
|
)
|
31,629
|
17,875
|
32,873
|
||||||||||||||
Service contracts and other agreements
|
(6,736
|
)
|
2,586
|
1,462
|
2,688
|
||||||||||||||
Information technology costs
|
(29,158
|
)
|
11,195
|
6,327
|
11,636
|
||||||||||||||
Facilities expense
|
(9,084
|
)
|
3,488
|
1,971
|
3,625
|
||||||||||||||
Promotion and advertising
|
(3,795
|
)
|
1,458
|
823
|
1,514
|
||||||||||||||
Bad debts/recovery costs
|
(4,274
|
)
|
1,641
|
927
|
1,706
|
||||||||||||||
Other operating expenses
|
(11,969
|
)
|
4,597
|
2,597
|
4,775
|
||||||||||||||
Depreciation and amortisation
|
(36,390
|
)
|
13,972
|
7,896
|
6,687
|
7,835
|
|||||||||||||
Total reclassification
|
(230,776
|
)
|
88,609
|
50,075
|
84,257
|
7,835
|
|
(1) |
Represents historic Sensis results and the impact of any GAAP conversion adjustments.
|
|
• |
Reclassification of $3.7 million from Other income to Other income (expense);
|
|
• |
Reclassification of $6.6 million from Finance costs (net) to Interest expense; and
|
|
• |
Reclassification of $28.5 million from Tax on profit on ordinary activities to Benefit (provision) for income taxes.
|