27 July 2018
|
Good progress against strategic priorities, efficiency programme on
track, guidance unchanged for 2018
|
||||||
Highlights
|
Revenue up 2% in underlying terms
● North America up 3%, Core up 2% and Growth down
4%.
● Revenue increased primarily due to US Higher
Education Courseware, Online Program Management (OPM), Connections
Academy, Professional Certification and Pearson Test of English
Academic (PTEA), partially offset by the expected declines
in Learning Studio and the expected decline in sales in
our South Africa School Courseware business due to a large order in
the first half 2017.
● As in previous years, Pearson's sales are weighted
towards the second half of the year.
Adjusted operating profit up 46% in underlying terms, good growth
in EPS
● Reflecting sales growth and savings from the
2017-2019 restructuring programme, partially offset by cost
inflation and other operational factors.
Strong balance sheet with net debt of £775m (H1 2017:
£1,633m)
● Reflecting proceeds from disposals and operating
cash flow, partially offset by the share
buyback.
● Net debt increased from £432m at the end of
2017 to £775m at the end of June 2018 in line with typical
seasonality of the business.
● Interim dividend 5.5p (2017:
5p).
Statutory results
● Statutory operating profit of £233m (2017:
£16m) with the year on year improvement driven by the profit
on disposal of Wall Street English (WSE) and
Utel.
● Statutory EPS 24.1p (2017: (2.1)p) with the year
on year improvement due to lower interest cost and the profit on
disposal of WSE and Utel.
Simplification plans on track
● Cost savings of £40m delivered in the first
half, decommissioned over 200 applications and started the
implementation of our new Enterprise Resource Planning (ERP)
software system in the US.
● US K12 courseware business continues to be held
for sale.
Underlying FY 2018 guidance unchanged
● US Higher Education Courseware revenue grew
modestly in the first half helped by lower returns, as expected.
However, in line with our full year guidance for this segment, we
continue to expect a decline in net sales in the second half as
gross sales continue to be impacted by ongoing underlying market
pressures.
● We expect Pearson to deliver underlying profit
growth in 2018.
|
||||||
John Fallon, Chief
Executive said:
"Although there is still much
to do, we have had a good first half and continued to make progress
against our strategic priorities. We are driving ahead in digital
learning, helping more people develop the skills they need to
prosper in a fast changing world."
|
|||||||
Financial Summary
|
|||||||
£m
|
H1 2018
|
H1 2017
|
Headline growth
|
CER growth
|
Underlying growth
|
|
|
Business performance
|
|
|
|
|
|
|
|
Sales
|
1,865
|
2,047
|
(9)%
|
(3)%
|
2%
|
|
|
Adjusted operating profit
|
107
|
107
|
0%
|
16%
|
46%
|
|
|
Operating cash flow
|
(202)
|
(72)
|
|
|
|
|
|
Adjusted earnings per share
|
8.2p
|
5.6p
|
|
|
|
|
|
Dividend per share
|
5.5p
|
5p
|
|
|
|
|
|
Net debt
|
(775)
|
(1,633)
|
|
|
|
|
|
Statutory results
|
|
|
|
|
|
|
|
Sales
|
1,865
|
2,047
|
|
|
|
|
|
Operating profit
|
233
|
16
|
|
|
|
|
|
Cash generated from operations
|
(131)
|
(219)
|
|
|
|
|
|
Basic earnings / loss per share
|
24.1p
|
(2.1)p
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Progress on our strategic priorities
During the first half of 2018 we continued to make progress on our
strategic priorities of digital transformation, investing in
structural growth and simplification, making us a leaner and
more agile business.
|
|
Grow market sharethrough digitaltransformation
|
● Global digital registrations of MyLab and related
digital courseware products rose 1% (H1 2017: a decline of
1%).
● In North America, MyLab and related digital
courseware registrations declined 1% (H1 2017: a decline of 2%).
Registrations of Revel, our integrated, digital-first courseware
platform, grew 65% in the first half of 2018 (H1 2017: 50%) to over
275,000, equating to more than 530,000 over the last 12 months.
Including standalone eBooks North American digital registrations
rose 4% in the first half.
● North American Higher Education Courseware digital
revenue grew modestly.
● We signed more than 100 new institutions to
Inclusive Access, where the delivery of courseware on the first day
of the course is integrated with college systems, in the first
half, taking the total to over 600
institutions.
● We now have 130 titles available in our partner
print rental programme and we plan to double that again next year
adding a further 150 titles.
● We are launching pilot versions of new
developmental math courseware on the Global Learning Platform (GLP)
in the second half of this year and an enhanced Revel platform
based on the GLP in 2019.
● US Student Assessments saw 1% growth in the volume
of digital tests in the first half, extended contracts in Kentucky
and Arizona and was awarded new contracts in Utah and
Iowa.
|
Invest instructural growthmarkets
|
● We saw good enrolment growth in OPM, where we
partner with universities to take their teaching online, and in
Connections Academy our K12 virtual school business, with strong
pipelines underpinning revenue growth in both
businesses.
● In Professional Certification, the launch of a
contract to administer medical college admissions tests contributed
to revenue growth, we renewed 42 existing contracts, signed 45 new
agreements and five contracts were not renewed. Pearson's
Professional Certification business, VUE, partners with more than
500 credential owners across the globe.
● Pearson Test of English Academic (PTEA) grew
global test volumes by 41%.
|
Become simpler andmore efficient
|
● We completed the sale of WSE in March
2018.
● Our US K12 Courseware business continues to be
held for sale.
● Under the three-year transformation programme
announced in May 2017 to further simplify the business, we are on
track to deliver incremental cost savings of £300m per annum,
with the full benefits accruing from the end of 2019
onwards1.
● In the first half of the year, we achieved cost
savings of £40m, decommissioned over 200 applications, closed
seven data centres and seven offices and started the implementation
of our new ERP system in the US.
● During the second half of the year we expect to
deliver further incremental savings of £40m, £105m in
2019 and £100m in 2020. Restructuring costs in the first half
were £24m.
|
2018 outlook
|
Our guidance for the full year remains unchanged. We continue to
expect net sales of our US Higher Education Courseware to be flat
to down mid-single digit for the full year driven by ongoing
underlying market pressures. We continue to expect Pearson to
deliver underlying profit growth in 2018.
We expect to report an adjusted operating profit of between
£520m and £560m and adjusted earnings per share of 49p to
53p in 2018 based on our portfolio2 and
exchange rates prevailing on 31st December
2017.
We expect net debt to be in line with full year 2017.
We calculate that a 5c move in the US Dollar exchange rate to
Sterling would impact adjusted EPS by around 2p to
2.5p.
|
Investor Relations
|
Jo Russell, Tom Waldron, Anjali Kotak
|
+44 (0) 207 010 2310
|
Media
|
Tom Steiner
|
+44 (0) 207 010 2310
|
Brunswick
|
Charles Pretzlik, Nick Cosgrove, Simone Selzer
|
+44 (0) 207 404 5959
|
Webcast details
|
Pearson's results presentation for investors and analysts will be
audiocast live today from 0830 (BST) via www.pearson.com.
Dial in details:
United Kingdom Toll-Free: 08003589473United Kingdom Toll: +44
3333000804
PIN: 52241606#
Audience URL: http://pear.sn/8Rlc30l7Rb2
|
Financial overview
|
Profit & loss statement
Pearson's sales decreased by £182m in headline terms to
£1,865m (H1 2017: £2,047m) with portfolio adjustments
reducing sales by £92m, IFRS 15 increasing revenues by
£6m and currency movements decreasing revenues by £128m.
Stripping out the impact of portfolio changes, IFRS 15 and currency
movements, revenues were up 2% in underlying terms due to 3% growth
in North America and a 2% increase in our Core segment partly
offset by a 4% decline in our Growth segment.
The 2018 adjusted operating profit of £107m (H1 2017:
£107m) reflects sales growth and savings from the 2017-2019
restructuring programme, offset by cost inflation, other
operational factors, and the impact of FX and disposals. The first
half adjusted operating profit also includes a £6m phasing
benefit from the implementation of IFRS 15. Excluding this and the
impact of FX and disposals, underlying adjusted operating profit
grew 46%.
Net interest payable in the first half was £26m, (H1 2017:
£47m) reflecting lower average net debt and reduced bond
redemption charges.
Our adjusted tax charge was £16m (H1 2017:
£13m).
Adjusted earnings for the period were £64m (H1 2017:
£46m) and adjusted earnings per share were 8.2p (H1 2017:
5.6p).
Cash generation. Net cash
used in operations was £131m compared to £219m in 2017.
The reduction in cash outflow is primarily due to the absence of
last year's special pension payments relating to the Penguin Random
House merger in 2013. Operating cash outflow increased by
£130m from £72m in 2017 to £202m. This increase was
driven by higher incentive payments, lower associate dividends and
revenue related movements in working capital.
Statutory results. Our
statutory profit of £189m in 2018 compares to a loss of
£16m in H1 2017 driven by the profit on disposals of WSE and
Utel.
Capital allocation. Our
disciplined approach to capital allocation and to maintaining a
strong balance sheet will play a major part in driving long-term
growth. Through investing in the business, delivering a sustainable
and progressive dividend and returning any surplus cash to our
shareholders we will create further value.
Balance sheet. Net debt
decreased to £775m (H1 2017: £1,633m) reflecting disposal
proceeds and operating cash flow partially offset by the share
buyback.
Dividend. In line with our
policy, the Board is proposing an interim dividend of 5.5p (2017:
5p).
Businesses held for sale. The assets and liabilities of our US K12
School Courseware business remain classified as held for sale on
the balance sheet at 30 June 2018.
|
Notes:
1 Phased
plan first presented on August 4th 2017
based on December 2016 exchange rates. A significant part of these
costs and savings are denominated in US Dollar and other
non-Sterling currencies and are therefore subject to exchange rate
movements over the implementation timeframe.
2 The sale of WSE in March
2018 reduces the expected FY18 adjusted operating profit from our
portfolio at the start of the year by around £6m. This impact
has been absorbed within the guidance range for Adjusted
Operating Profit, which remains
£520m-£560m.
|
£ millions
|
H1 2018
|
H1 2017
|
Headline
growth
|
CER
growth
|
Underlying
growth
|
Sales
|
|
|
|
|
|
North America
|
1,223
|
1,285
|
(5%)
|
3%
|
3%
|
Core
|
383
|
384
|
0%
|
2%
|
2%
|
Growth
|
259
|
378
|
(31%)
|
(26%)
|
(4)%
|
Total sales
|
1,865
|
2,047
|
(9%)
|
(3%)
|
2%
|
|
|
|
|
|
|
Adjusted operating profit
|
|
|
|
|
|
North America
|
64
|
43
|
49%
|
77%
|
89%
|
Core
|
10
|
10
|
0%
|
0%
|
11%
|
Growth
|
11
|
8
|
38%
|
88%
|
38%
|
Penguin Random House
|
22
|
46
|
(52%)
|
(50%)
|
(4)%
|
Total adjusted operating profit
|
107
|
107
|
0%
|
16%
|
46%
|
North America (66% of revenues)
|
|
Underlying revenue rose 3% due to growth in US Higher Education
Courseware, OPM, Connections Academy, School Assessments and
Professional Certification, partially offset by modest declines in
K12 Courseware and the planned decline in revenue in Learning
Studio, a higher education learning management system we are
retiring.
Adjusted operating profit increased substantially in underlying
terms due primarily to stronger trading and the benefits of the
restructuring programme.
|
|
Courseware
|
In School Courseware, revenues were down primarily due to lower
sales in open territories, reflecting the strong performance of
myPerspectives for grades 6-12 English Language Arts (ELA) in the
prior period. Revenues in adoption states declined
slightly.
In Higher Education Courseware, total US College Spring enrolments
fell 1.3%, with combined two-year public and four-year for-profit
enrolments declining 2.7%, affected by rising employment rates and
by regulatory change impacting the for-profit and developmental
learning sectors.
Higher Education Courseware net revenues grew modestly. Lower gross
sales, driven by continued cautious buying patterns from the
channel, were more than offset by lower returns. In line with our
full year guidance we expect a decline in net sales in the second
half, as seasonally larger gross sales continue to be impacted by
this underlying market pressure. Digital revenues grew modestly
benefiting from continued growth in direct sales, favourable mix
and selected price increases.
Global digital registrations of MyLab and related digital
courseware products rose 1% (H1 2017: 1%
decline).
In North America, MyLab and related digital courseware
registrations declined 1% (H1 2017: 2% decline). Good growth in
qualitative business and applied sciences and Revel was offset by
the retirement of older titles and continued softness in enrolments
in developmental math. Registrations of Revel, our integrated,
digital-first courseware platform, grew 65% in the first half of
2018 (H1 2017: 50%) to over 275,000, equating to more than 530,000
over the last 12 months. Including standalone eBooks North American
digital registrations rose 4% in the first half.
Our Global Learning Platform development and digital roadmap are on
track to deliver new digital products with greater personalisation
and enhanced engagement. In Fall 2018, we will launch pilot
versions of new developmental math courseware and an enhanced Revel
platform based on the GLP in 2019.
Expansion of our partner print rental programme is progressing
well, ahead of Fall 2018.
We now have 130 titles available in our partner print rental
programme and we plan to double that again next year adding a
further 150 titles. We have recently announced an expansion of our
partnership with Barnes & Noble Education in addition to our
existing partnerships with Chegg and IndiCo. We continue to
negotiate with other key channel partners.
Revenues from eBook rental grew 24% year on year in the first half
as lower prices position eBook rental as a competitive alternative
to print rental.
We continue to make good progress with our Inclusive Access (Direct
Digital Access) solutions, signing over 100 new institutions in the
first half, taking the total to over 600 institutions. Inclusive
Access ensures that students have affordable access to the
courseware that they need on day one of the course, whilst further
shifting our business model in this segment away from ownership and
towards subscription. Revenues from Inclusive Access at non-profit
and public institutions grew strongly and accounted for around 8%
of revenues in the seasonally small first half, as we signed new
deals and added new courses at existing partner
institutions
|
Assessment
|
In Student Assessment, revenues rose slightly as the business
stabilised as expected benefiting from new contracts with College
Board and New Meridian. We extended contracts in Kentucky and
Arizona and were awarded new contracts in Utah and
Iowa.
We delivered 21.7 million standardised online tests to K12
students, an increase of 1% from the same period in 2017.
Paper-based standardised test volumes fell 18% to 9.1 million.
Digital tests on Pearson's TestNav platform accounted for 70% of
our testing volumes (H1 2017: 66%).
In Professional Certification, revenues grew modestly
benefiting from the launch of a contract to administer medical
college admissions tests. Global test volumes declined 1% to 8.1m
due to lower volumes in IT and teaching
certification.
During the first half Pearson's Professional Certification
business, VUE renewed 42 existing contracts including Microsoft and
Adobe and signed 45 new agreements. Pearson was awarded the
Texas Educator Certification Examination program contract,
including the TExES, TExMaT, TASC, and TASC-ASL
tests. Registration for the examinations begins 1st
September 2018. Five contracts were not renewed. Pearson VUE
partners with more than 500 credential owners across the
globe.
To support the delivery of our contract to administer medical
college admissions tests, Pearson is investing in 60 new locations
in the US and Canada. These centres will also provide additional
capacity to serve both existing clients and a strong pipeline of
new contracts.
Clinical Assessment sales were slightly down due to a limited
pipeline of new products. Q-Interactive, Pearson's digital solution
for Clinical Assessment administration, saw continued strong growth
in licence sales with sub-test administrations up 97% over the same
period last year. Clinical product launches planned for later in
2018 include Peabody Picture Vocabulary Test (PPVT), the Expressive
Vocabulary Test (EVT) and aimswebPlus.
|
Services
|
Revenues for our K12 online school business rose strongly due to
enrolment growth at Connections Academy schools, with growth in
existing partnerships plus the opening of new partner schools
offsetting the impact of an anticipated contract exit in
Louisiana.
Three new full-time online, state-wide partner schools will open in
the 2018-19 school year in Florida, Michigan, and Ohio, bringing
the number of partner schools to 37 in 28 states.
Full Time Equivalent (FTE) students served grew 3% to 75,000
despite the closure of Louisiana Connections Academy. Contract
exits at Commonwealth Charter Academy in Pennsylvania and Florida
Virtual School are expected to lead to a decline in FTE enrolment
in 2018. We continue to expect revenue growth for the full
year.
The 2018 Connections Academy Parent
Satisfaction Survey continues to show solid
endorsement for the schools with 93% of families with enrolled
students stating they would recommend our virtual schools to others
and 95% agreeing that the curriculum is high
quality.
Additionally, new audited efficacy research published in April shows
positive academic outcomes for students enrolled in partner schools
and provides insights into the types of students choosing a
full-time K12 online education.
In Pearson Online Services, revenues increased as good growth in
OPM enrolment and revenue more than offset the decline in Learning
Studio revenues, a learning management system, which will be fully
retired in 2019. Learning Studio revenues declined by over 80% to
less than £1m in the first half of 2018.
In our OPM business, course enrolments grew 11% to over 194,000,
boosted by strong growth in Arizona State University Online (ASU),
new partners and program extensions.
Our OPM business pipeline continues to benefit from strong growth
in the value of net new signings and renewals.
During the first half we signed seven new multi-year programs
across five partners including the University of North Dakota
Master of Accounting (MAcc) and Master of Science in Analytics
programs; Pepperdine Master of Leadership; University of Maryland
Master of Science in Business Analytics (MSBA); and Hofstra
University LLM and MA in American Legal Studies and Ohio University
MSBA.
Our partnership with ASU continues to grow strongly and we will
deliver approximately 180 bachelor's and master's degree programs
with ASU as of this Fall. Our relationship with Maryville
University continues to grow with more than 30 new degree program
launches planned over the next three years.
We renewed seven programs including University of Maryland MBA,
Ohio University MHA and MSN, University of Alabama MSMIS and BSIS
and George Washington University HCMBA.
During the half year we also agreed the termination of six programs
that were not mutually viable as we continue to optimise our
partner portfolio and a further two programs were not
renewed.
Our comprehensive employer-education business, Accelerated
Pathways, continues to add more corporate partners offering
foundational education, GED and online degree programs to employees
across the US.
|
Core (20% of revenues)
|
|
In underlying terms, revenues rose 2%, primarily due to strong
growth in Pearson Test of English, Clinical Assessment and OPM
services in the UK and Australia partially offset by a weaker
performance in Student Assessment and Qualifications and in
Courseware.
Adjusted operating profit was up 11% in underlying terms primarily
due to trading and the benefits of restructuring.
|
|
Courseware
|
Courseware revenues declined primarily due to declines in School
and Higher Education Courseware in the UK and Australia and Higher
Education in Germany, partly offset by growth in School Courseware
in Italy and English courseware in smaller markets.
|
Assessment
|
In Student Assessment and Qualifications, revenues fell slightly as
modest growth in BTEC Firsts and GCE A-Level was more than offset
by: modest declines in BTEC Nationals, expected declines in AS
levels and UK iGCSEs as a result of policy changes; and weakness in
the UK Apprenticeship market due to market disruption
following the introduction of the Levy in 2017, which is expected
to continue for the rest of 2018.
We successfully delivered the National Curriculum Test for 2018,
marking 3.6 million scripts, up slightly from 2017. We will
continue to administer the NCT test until September
2019.
Clinical Assessment revenues increased due to the introduction of
the fifth edition of the Wechsler Intelligence Scale for Children
(WISC-V) in the Netherlands and Germany.
In our Professional Certification business VUE, revenues were up
slightly due to growth from clients located in the UK and France.
In the UK, we launched additional computer-based exams for an
existing client in the financial services sector and in France we
launched MOI (the French Driving Test) in late 2017.
The PTEA saw continued strong growth in test volumes during the
first half, up 59% from 2017. This was driven primarily by its use
to support visa applications to the Australian Department of Home
Affairs and it also experienced good growth in New
Zealand.
|
Services
|
In Higher Education Services, our OPM revenues grew strongly
with 27% growth in course enrolments across six university partners
and 20 programs in Australia and the UK. In addition, we have
partnered with Northumbria University in the UK and plan to
relaunch the University's existing online MSc Surveying program in
early 2019 with further programs planned over the next five years
as the University looks to expand its online presence in flexible,
career-focused education.
|
Growth (14% of revenues)
|
|
In Growth, revenues fell 4% in underlying terms primarily due to
the expected decline in sales in South Africa School Courseware and
the phasing of revenue in the Middle East, partially offset by
growth in English Courseware in China and Mexico, sistemas in
Brazil and MyPedia in India. Excluding South Africa School
Courseware, our Growth segment revenue was up 1% in underlying
terms at the half year. Headline revenues declined 31% due to
the above factors, FX and the disposals of Wall Street English and
GEDU.
Adjusted operating profit grew 38% in underlying terms primarily
reflecting the benefits of restructuring.
|
|
Courseware
|
Courseware revenues declined due to the expected decline in sales
in South Africa School Courseware against prior year H1,
which benefited from a large order in Q1 2017 and the phasing of
orders in School and Higher Education Courseware in the Middle East
partially offset by strong growth in English Language Courseware in
China and Mexico.
|
Assessment
|
PTEA grew strongly in China and other smaller
markets.
|
Services
|
In Brazil, revenues were flat with growth in sistemas due
to price increases and growth in our English language school
franchise, Wizard due to new product launches, offset by business
exits in vocational education.
In South Africa, total enrolments were flat at CTI, our
university in South Africa, with new student enrolment up 18%.
Revenues declined as we moved to a bring-your-own-device model
which results in lower upfront revenue.
In India, School and Higher Education
Services revenues declined with growth in MyPedia, a service
'sistema' solution for schools offset by small business
exits.
|
Penguin Random House
|
|
Pearson owns 25% of Penguin Random House, the first truly global
consumer book publishing company.
Penguin Random House performed in line with our expectations with
revenues down on an underlying basis year on year due to softer
fiction print sales, and lower eBook sales, partially offset by
rising audio sales. The business benefited from major bestsellers
by Bill Clinton and James Patterson, Jordan Peterson, Lee Child,
R.J. Palacio, and Dr. Seuss.
Our stake in Penguin Random House contributed £22m to our
adjusted operating profit down 4% in underlying terms. Headline
adjusted operating profit fell 52% primarily due to the disposal of
a 22% stake
in Penguin Random House to Bertelsmann in October
2017.
|
|
|
|
|
all figures in £ millions
|
2018
|
2017
|
2017
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
Operating
profit
|
233
|
16
|
451
|
Add
back: Cost of major restructuring
|
24
|
-
|
79
|
Add
back: Intangible charges
|
57
|
91
|
166
|
Add
back: Other net gains and losses
|
(207)
|
-
|
(128)
|
Add
back: Impact of US tax reform
|
-
|
-
|
8
|
Adjusted operating profit
|
107
|
107
|
576
|
|
|
|
|
|
all figures in £ millions
|
note
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
Sales
|
2
|
1,865
|
2,047
|
4,513
|
Cost
of goods sold
|
|
(912)
|
(993)
|
(2,066)
|
Gross profit
|
|
953
|
1,054
|
2,447
|
|
|
|
|
|
Operating
expenses
|
|
(942)
|
(1,081)
|
(2,202)
|
Other
net gains and losses
|
2
|
207
|
-
|
128
|
Share
of results of joint ventures and associates
|
|
15
|
43
|
78
|
Operating profit
|
2
|
233
|
16
|
451
|
|
|
|
|
|
Finance
costs
|
3
|
(63)
|
(66)
|
(110)
|
Finance
income
|
3
|
32
|
40
|
80
|
Profit / (loss) before tax
|
4
|
202
|
(10)
|
421
|
Income
tax
|
5
|
(13)
|
(6)
|
(13)
|
Profit / (loss) for the period
|
|
189
|
(16)
|
408
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
Equity
holders of the company
|
|
188
|
(17)
|
406
|
Non-controlling
interest
|
|
1
|
1
|
2
|
|
|
|
|
|
Earnings / (loss) per
share (in pence per
share)
|
|
|
|
|
Basic
|
6
|
24.1p
|
(2.1)p
|
49.9p
|
Diluted
|
6
|
24.1p
|
(2.1)p
|
49.9p
|
|
|
|
|
all figures in £ millions
|
2018
|
2017
|
2017
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
Profit
/ (loss) for the period
|
189
|
(16)
|
408
|
|
|
|
|
Items that may be reclassified to the income statement
|
|
|
|
Net
exchange differences on translation of foreign
operations
|
(15)
|
(116)
|
(262)
|
Currency
translation adjustment disposed
|
(4)
|
-
|
(51)
|
Attributable
tax
|
(2)
|
4
|
9
|
|
|
|
|
Items that are not reclassified to the income
statement
|
|
|
|
Fair
value gain on other financial assets
|
2
|
21
|
13
|
Attributable
tax
|
(1)
|
(8)
|
(4)
|
|
|
|
|
Remeasurement
of retirement benefit obligations
|
122
|
(16)
|
182
|
Attributable
tax
|
(25)
|
(1)
|
(42)
|
Other comprehensive income / (expense) for the period
|
77
|
(116)
|
(155)
|
|
|
|
|
Total comprehensive income / (expense) for the period
|
266
|
(132)
|
253
|
|
|
|
|
Attributable to:
|
|
|
|
Equity
holders of the company
|
265
|
(133)
|
251
|
Non-controlling
interest
|
1
|
1
|
2
|
|
|
|
|
|
all figures in £ millions
|
note
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Property, plant and equipment
|
|
268
|
306
|
281
|
Intangible assets
|
11
|
3,067
|
3,266
|
2,964
|
Investments in joint ventures and associates
|
|
385
|
651
|
398
|
Deferred income tax assets
|
|
51
|
432
|
95
|
Financial assets - derivative financial instruments
|
|
72
|
125
|
140
|
Retirement benefit assets
|
|
670
|
321
|
545
|
Other financial assets
|
|
86
|
86
|
77
|
Trade and other receivables
|
|
103
|
120
|
103
|
Non-current assets
|
|
4,702
|
5,307
|
4,603
|
|
|
|
|
|
Intangible assets - pre-publication
|
|
771
|
985
|
741
|
Inventories
|
|
167
|
238
|
148
|
Trade and other receivables
|
|
1,059
|
1,234
|
1,110
|
Financial assets - derivative financial instruments
|
|
-
|
6
|
-
|
Financial assets - marketable securities
|
|
-
|
11
|
8
|
Cash and cash equivalents (excluding overdrafts)
|
|
330
|
458
|
518
|
Current assets
|
|
2,327
|
2,932
|
2,525
|
|
|
|
|
|
Assets classified as held for sale
|
10
|
607
|
608
|
760
|
Total assets
|
|
7,636
|
8,847
|
7,888
|
|
|
|
|
|
Financial liabilities - borrowings
|
|
(1,069)
|
(1,816)
|
(1,066)
|
Financial liabilities - derivative financial
instruments
|
|
(58)
|
(175)
|
(140)
|
Deferred income tax liabilities
|
|
(137)
|
(470)
|
(164)
|
Retirement benefit obligations
|
|
(100)
|
(140)
|
(104)
|
Provisions for other liabilities and charges
|
|
(53)
|
(67)
|
(55)
|
Other liabilities
|
12
|
(117)
|
(373)
|
(133)
|
Non-current liabilities
|
|
(1,534)
|
(3,041)
|
(1,662)
|
|
|
|
|
|
Trade and other liabilities
|
12
|
(1,173)
|
(1,331)
|
(1,342)
|
Financial liabilities - borrowings
|
|
(33)
|
(266)
|
(19)
|
Financial liabilities - derivative financial
instruments
|
|
(17)
|
(1)
|
-
|
Current income tax liabilities
|
|
(243)
|
(182)
|
(231)
|
Provisions for other liabilities and charges
|
|
(21)
|
(27)
|
(25)
|
Current liabilities
|
|
(1,487)
|
(1,807)
|
(1,617)
|
|
|
|
|
|
Liabilities classified as held for sale
|
10
|
(518)
|
(37)
|
(588)
|
Total liabilities
|
|
(3,539)
|
(4,885)
|
(3,867)
|
|
|
|
|
|
Net assets
|
|
4,097
|
3,962
|
4,021
|
|
|
|
|
|
Share capital
|
|
195
|
206
|
200
|
Share premium
|
|
2,604
|
2,600
|
2,602
|
Treasury shares
|
|
(59)
|
(76)
|
(61)
|
Reserves
|
|
1,348
|
1,227
|
1,272
|
Total equity attributable to equity holders of the
company
|
|
4,088
|
3,957
|
4,013
|
Non-controlling interest
|
|
9
|
5
|
8
|
Total equity
|
|
4,097
|
3,962
|
4,021
|
|
|
|
|
|||||||
|
Equity
attributable to equity holders of the company
|
|
|
|||||||
all figures in £ millions
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
|
|
|
|
|
|
|
|
|
|
|
2018 half year
|
||||||||||
At 1 January 2018
|
200
|
2,602
|
(61)
|
5
|
13
|
592
|
662
|
4,013
|
8
|
4,021
|
Adjustment
on initial application of IFRS 15 net of tax - (see note
1b)
|
-
|
-
|
-
|
-
|
-
|
-
|
(108)
|
(108)
|
-
|
(108)
|
Adjustment
on initial application of IFRS 9 net of tax - (see note
1c)
|
-
|
-
|
-
|
-
|
-
|
-
|
(10)
|
(10)
|
-
|
(10)
|
At 1 January 2018 (adjusted)
|
200
|
2,602
|
(61)
|
5
|
13
|
592
|
544
|
3,895
|
8
|
3,903
|
Profit
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
188
|
188
|
1
|
189
|
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
2
|
(19)
|
94
|
77
|
-
|
77
|
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
2
|
(19)
|
282
|
265
|
1
|
266
|
Equity-settled
transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
19
|
-
|
19
|
Issue
of ordinary shares under share option schemes
|
1
|
2
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
3
|
Buyback
of equity
|
(6)
|
-
|
-
|
6
|
-
|
-
|
(1)
|
(1)
|
-
|
(1)
|
Purchase
of treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Release
of treasury shares
|
-
|
-
|
2
|
-
|
-
|
-
|
(2)
|
-
|
-
|
-
|
Changes
in non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(93)
|
(93)
|
-
|
(93)
|
At 30 June 2018
|
195
|
2,604
|
(59)
|
11
|
15
|
573
|
749
|
4,088
|
9
|
4,097
|
|
|
|
|
|||||||
|
Equity
attributable to equity holders of the company
|
|
|
|||||||
all figures in £ millions
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
|
|
|
|
|
|
|
|
|
|
|
2017
half year
|
||||||||||
At
1 January 2017
|
205
|
2,597
|
(79)
|
-
|
-
|
905
|
716
|
4,344
|
4
|
4,348
|
Loss
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
(17)
|
(17)
|
1
|
(16)
|
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
21
|
(116)
|
(21)
|
(116)
|
-
|
(116)
|
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
21
|
(116)
|
(38)
|
(133)
|
1
|
(132)
|
Equity-settled
transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
19
|
-
|
19
|
Issue
of ordinary shares under share option schemes
|
1
|
3
|
-
|
-
|
-
|
-
|
-
|
4
|
-
|
4
|
Buyback
of equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Purchase
of treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Release
of treasury shares
|
-
|
-
|
3
|
-
|
-
|
-
|
(3)
|
-
|
-
|
-
|
Changes
in non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(277)
|
(277)
|
-
|
(277)
|
At
30 June 2017
|
206
|
2,600
|
(76)
|
-
|
21
|
789
|
417
|
3,957
|
5
|
3,962
|
|
|
|
|
|||||||||
|
Equity
attributable to equity holders of the company
|
|
|
|||||||||
all figures in £ millions
|
Share
capital
|
Share
premium
|
Treasury
shares
|
Capital
redemption reserve
|
Fair
value reserve
|
Translation
reserve
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
||
|
|
|
|
|
|
|
|
|
|
|
||
2017
full year
|
||||||||||||
At
1 January 2017
|
205
|
2,597
|
(79)
|
-
|
-
|
905
|
716
|
4,344
|
4
|
4,348
|
||
Profit
for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
406
|
406
|
2
|
408
|
||
Other
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
13
|
(313)
|
145
|
(155)
|
-
|
(155)
|
||
Total
comprehensive income / (expense)
|
-
|
-
|
-
|
-
|
13
|
(313)
|
551
|
251
|
2
|
253
|
||
Equity-settled
transactions
|
-
|
-
|
-
|
-
|
-
|
-
|
33
|
33
|
-
|
33
|
||
Issue
of ordinary shares under share option schemes
|
-
|
5
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
5
|
||
Buyback
of equity
|
(5)
|
-
|
-
|
5
|
-
|
-
|
(300)
|
(300)
|
-
|
(300)
|
||
Purchase
of treasury shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Release
of treasury shares
|
-
|
-
|
18
|
-
|
-
|
-
|
(18)
|
-
|
-
|
-
|
||
Changes
in non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
(2)
|
(2)
|
2
|
-
|
||
Dividends
|
-
|
-
|
-
|
-
|
-
|
-
|
(318)
|
(318)
|
-
|
(318)
|
||
At
31 December 2017
|
200
|
2,602
|
(61)
|
5
|
13
|
592
|
662
|
4,013
|
8
|
4,021
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
all figures in £ millions
|
note
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
Net
cash (used in) / generated from operations
|
17
|
(131)
|
(219)
|
462
|
Interest
paid
|
|
(34)
|
(48)
|
(89)
|
Tax
paid
|
|
(8)
|
(33)
|
(75)
|
Net cash (used in) / generated from operating
activities
|
|
(173)
|
(300)
|
298
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Acquisition
of subsidiaries, net of cash acquired
|
13
|
(5)
|
(12)
|
(11)
|
Purchase
of investments
|
|
(3)
|
(3)
|
(3)
|
Purchase
of property, plant and equipment
|
|
(32)
|
(32)
|
(82)
|
Purchase
of intangible assets
|
|
(80)
|
(79)
|
(150)
|
Disposal
of subsidiaries, net of cash disposed
|
14
|
84
|
(6)
|
19
|
Proceeds
from sale of joint ventures and associates
|
14
|
18
|
-
|
411
|
Proceeds
from sale of property, plant and equipment
|
|
-
|
3
|
-
|
Proceeds
from sale of liquid resources
|
|
10
|
11
|
20
|
Loans
repaid by / (advanced to) related parties
|
|
46
|
(5)
|
(13)
|
Investment
in liquid resources
|
|
(2)
|
(13)
|
(18)
|
Interest
received
|
|
16
|
9
|
20
|
Dividends
received from joint ventures and associates
|
|
66
|
60
|
458
|
Net cash generated from / (used in) investing
activities
|
|
118
|
(67)
|
651
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Proceeds
from issue of ordinary shares
|
|
3
|
4
|
5
|
Buyback
of equity
|
|
(153)
|
-
|
(149)
|
Proceeds
from borrowings
|
|
389
|
150
|
2
|
Repayment
of borrowings
|
|
(417)
|
(459)
|
(1,294)
|
Finance
lease principal payments
|
|
(1)
|
(3)
|
(5)
|
Dividends
paid to company's shareholders
|
|
(93)
|
(277)
|
(318)
|
Net cash used in financing activities
|
|
(272)
|
(585)
|
(1,759)
|
|
|
|
|
|
Effects
of exchange rate changes on cash and cash equivalents
|
(3)
|
(13)
|
16
|
|
Net decrease in cash and cash equivalents
|
|
(330)
|
(965)
|
(794)
|
|
|
|
|
|
Cash
and cash equivalents at beginning of period
|
|
630
|
1,424
|
1,424
|
Cash and cash equivalents at end of period
|
|
300
|
459
|
630
|
|
|
|
|
|
all figures in £ millions
|
|
|
|
2018
|
|
|
|
|
1
January
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
Unexercised
customer rights (or breakage)
|
|
|
|
(103)
|
Online
Program Management (OPM) marketing
|
|
|
|
(38)
|
Administration
fees
|
|
|
|
(2)
|
Commissions
|
|
|
|
1
|
Income
tax
|
|
|
|
34
|
Total impact at 1 January 2018
|
|
|
|
(108)
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Deferred
income tax assets
|
|
|
|
16
|
Current assets
|
|
|
|
|
Inventories
|
|
|
|
12
|
Trade
and other receivables
|
|
|
|
133
|
Assets
classified as held for sale
|
|
|
|
31
|
Current liabilities
|
|
|
|
|
Trade
and other liabilities
|
|
|
|
(215)
|
Liabilities
classified as held for sale
|
|
|
|
(85)
|
Total impact at 1 January 2018
|
|
|
|
(108)
|
|
|
|
|
|
all figures in £ millions
|
2018 half year
|
|||
|
Amounts
pre IFRS 15
|
Transition
adjustment
|
In
period adjustment
|
Amounts
as reported
|
|
|
|
|
|
Sales
|
1,859
|
-
|
6
|
1,865
|
Operating
profit
|
227
|
-
|
6
|
233
|
Profit
before tax
|
196
|
-
|
6
|
202
|
Income
tax
|
(11)
|
-
|
(2)
|
(13)
|
Profit for the period
|
185
|
-
|
4
|
189
|
Other
comprehensive income / (expense) for the period
|
79
|
-
|
(2)
|
77
|
Total comprehensive income / (expense) for the period
|
264
|
-
|
2
|
266
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Deferred
income tax assets
|
34
|
16
|
1
|
51
|
Current assets
|
|
|
|
|
Inventories
|
160
|
12
|
(5)
|
167
|
Trade
and other receivables
|
996
|
133
|
(63)
|
1,066
|
Assets
classified as held for sale
|
588
|
31
|
(12)
|
607
|
Current liabilities
|
|
|
|
|
Trade
and other liabilities
|
(1,023)
|
(215)
|
65
|
(1,173)
|
Liabilities
classified as held for sale
|
(449)
|
(85)
|
16
|
(518)
|
|
|
|
|
|
Net assets
|
4,203
|
(108)
|
2
|
4,097
|
|
|
|
|
|
all figures in £ millions
|
|
|
|
2018
|
|
|
|
|
1
January
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
Provision
for losses against trade debtors
|
|
|
|
(13)
|
Income
tax
|
|
|
|
3
|
Total impact at 1 January 2018
|
|
|
|
(10)
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Deferred
income tax assets
|
|
|
|
3
|
Current assets
|
|
|
|
|
Trade
and other receivables
|
|
|
|
(12)
|
Assets
classified as held for sale
|
|
|
|
(1)
|
Total impact at 1 January 2018
|
|
|
|
(10)
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Sales by Geography
|
|
|
|
|
North
America
|
|
1,223
|
1,285
|
2,929
|
Core
|
|
383
|
384
|
815
|
Growth
|
|
259
|
378
|
769
|
Total sales
|
|
1,865
|
2,047
|
4,513
|
|
|
|
|
|
Adjusted operating profit by Geography
|
|
|
|
|
North
America
|
|
64
|
43
|
394
|
Core
|
|
10
|
10
|
50
|
Growth
|
|
11
|
8
|
38
|
PRH
|
|
22
|
46
|
94
|
Total adjusted operating profit
|
|
107
|
107
|
576
|
|
|
|
|
|
|
all figures in £ millions
|
|
North
|
Core
|
Growth
|
Total
|
|
|
America
|
|
|
|
|
|
|
|
|
|
Courseware
|
|
|
|
|
|
Products
transferred at a point in time (sale or return)
|
|
276
|
81
|
105
|
462
|
Products
transferred at a point in time (other)
|
|
-
|
-
|
15
|
15
|
Products
and services transferred over time
|
|
265
|
25
|
8
|
298
|
|
|
541
|
106
|
128
|
775
|
|
|
|
|
|
|
Assessments
|
|
|
|
|
|
Products
transferred at a point in time
|
|
22
|
40
|
5
|
67
|
Products
and services transferred over time
|
|
403
|
214
|
24
|
641
|
|
|
425
|
254
|
29
|
708
|
|
|
|
|
|
|
Services
|
|
|
|
|
|
Products
transferred at a point in time
|
|
-
|
13
|
13
|
26
|
Products
and services transferred over time
|
|
257
|
10
|
89
|
356
|
|
|
257
|
23
|
102
|
382
|
|
|
|
|
|
|
Total sales
|
|
1,223
|
383
|
259
|
1,865
|
|
|
|
|
|
|
all figures in £ millions
|
North
America
|
Core
|
Growth
|
PRH
|
Total
|
|
|
|
|
|
|
2018 half year
|
|||||
Adjusted
operating profit
|
64
|
10
|
11
|
22
|
107
|
Cost
of major restructuring
|
(18)
|
(4)
|
(2)
|
-
|
(24)
|
Intangible
charges
|
(35)
|
(4)
|
(11)
|
(7)
|
(57)
|
Other
net gains and losses
|
4
|
-
|
203
|
-
|
207
|
Impact
of US tax reform
|
-
|
-
|
-
|
-
|
-
|
Operating profit
|
15
|
2
|
201
|
15
|
233
|
|
|
|
|
|
|
2017
half year
|
|||||
Adjusted
operating profit
|
43
|
10
|
8
|
46
|
107
|
Cost
of major restructuring
|
-
|
-
|
-
|
-
|
-
|
Intangible
charges
|
(46)
|
(6)
|
(24)
|
(15)
|
(91)
|
Other
net gains and losses
|
-
|
-
|
-
|
-
|
-
|
Impact
of US tax reform
|
-
|
-
|
-
|
-
|
-
|
Operating profit / (loss)
|
(3)
|
4
|
(16)
|
31
|
16
|
|
|
|
|
|
|
2017
full year
|
|||||
Adjusted
operating profit
|
394
|
50
|
38
|
94
|
576
|
Cost
of major restructuring
|
(60)
|
(11)
|
(8)
|
-
|
(79)
|
Intangible
charges
|
(89)
|
(12)
|
(37)
|
(28)
|
(166)
|
Other
net gains and losses
|
(3)
|
-
|
35
|
96
|
128
|
Impact
of US tax reform
|
-
|
-
|
-
|
(8)
|
(8)
|
Operating profit
|
242
|
27
|
28
|
154
|
451
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Net
interest payable
|
|
(26)
|
(47)
|
(79)
|
Net
finance income in respect of retirement benefits
|
|
5
|
2
|
3
|
Finance
costs associated with transactions
|
|
(1)
|
(5)
|
(6)
|
Net
foreign exchange (losses) / gains
|
|
(13)
|
19
|
44
|
Derivatives
in a hedge relationship
|
|
-
|
-
|
1
|
Derivatives
not in a hedge relationship
|
|
4
|
5
|
7
|
Net finance costs
|
|
(31)
|
(26)
|
(30)
|
|
|
|
|
|
Analysed
as:
|
|
|
|
|
Finance
costs
|
|
(63)
|
(66)
|
(110)
|
Finance
income
|
|
32
|
40
|
80
|
Net finance costs
|
|
(31)
|
(26)
|
(30)
|
|
|
|
|
|
Analysed
as:
|
|
|
|
|
Net
interest payable reflected in adjusted earnings
|
|
(26)
|
(47)
|
(79)
|
Other
net finance (costs) / income
|
|
(5)
|
21
|
49
|
Net finance costs
|
|
(31)
|
(26)
|
(30)
|
|
|
|
|
|
all figures in £ millions
|
note
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
NOTES
TO THE CONDENSED
|
|
|
|
|
Profit / (loss) before tax
|
|
202
|
(10)
|
421
|
Cost
of major restructuring
|
2
|
24
|
-
|
79
|
Intangible
charges
|
2
|
57
|
91
|
166
|
Other
net gains and losses
|
2
|
(207)
|
-
|
(128)
|
Other
net finance (income) / costs
|
3
|
5
|
(21)
|
(49)
|
Impact
of US tax reform
|
2
|
-
|
-
|
8
|
Adjusted profit before tax
|
|
81
|
60
|
497
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Income tax charge
|
|
(13)
|
(6)
|
(13)
|
Tax
benefit on cost of major restructuring
|
|
(6)
|
-
|
(26)
|
Tax
benefit on intangible charges
|
|
(14)
|
(25)
|
(85)
|
Tax
charge on other net gains and losses
|
|
15
|
10
|
20
|
Tax
(benefit) / charge on other net finance costs
|
|
(1)
|
5
|
9
|
Impact
of US tax reform added back
|
|
-
|
-
|
1
|
Tax
amortisation benefit on goodwill and intangibles
|
|
3
|
3
|
39
|
Adjusted income tax charge
|
|
(16)
|
(13)
|
(55)
|
|
|
|
|
|
Tax
rate reflected in statutory earnings
|
|
6.4%
|
n/a
|
3.1%
|
Tax
rate reflected in adjusted earnings
|
|
20.0%
|
21.0%
|
11.1%
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Earnings
/ (loss) for the period
|
|
189
|
(16)
|
408
|
Non-controlling
interest
|
|
(1)
|
(1)
|
(2)
|
Earnings / (loss) attributable to equity shareholders
|
|
188
|
(17)
|
406
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares (millions)
|
|
779.0
|
815.0
|
813.4
|
Effect
of dilutive share options (millions)
|
|
0.6
|
-
|
0.3
|
Weighted average number of shares (millions) for diluted
earnings
|
779.6
|
815.0
|
813.7
|
|
|
|
|
|
|
|
|
|
|
|
Earnings / (loss) per share
|
|
|
|
|
Basic
|
|
24.1p
|
(2.1)p
|
49.9p
|
Diluted
|
|
24.1p
|
(2.1)p
|
49.9p
|
|
|
|
|
|
|
|
|
|
|
all figures in £ millions
|
note
|
Statutory income statement
|
Cost of major restructuring
|
Other net gains and losses
|
Intangible charges
|
Other net finance costs
|
Impact of US tax reform
|
Tax amortisation benefit
|
Adjusted income statement
|
|
|
|
|
|
|
|
|
|
|
2018 half year
|
|||||||||
Operating profit
|
2
|
233
|
24
|
(207)
|
57
|
-
|
-
|
-
|
107
|
Net
finance costs
|
3
|
(31)
|
-
|
-
|
-
|
5
|
-
|
-
|
(26)
|
Profit before tax
|
4
|
202
|
24
|
(207)
|
57
|
5
|
-
|
-
|
81
|
Income
tax
|
5
|
(13)
|
(6)
|
15
|
(14)
|
(1)
|
-
|
3
|
(16)
|
Profit for the period
|
|
189
|
18
|
(192)
|
43
|
4
|
-
|
3
|
65
|
Non-controlling
interest
|
|
(1)
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
Earnings
|
|
188
|
18
|
(192)
|
43
|
4
|
-
|
3
|
64
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares (millions)
|
|
|
|
779.0
|
|||||
Weighted average number of shares (millions) for diluted
earnings
|
|
|
|
779.6
|
|||||
|
|
|
|
|
|||||
Adjusted earnings per share (basic)
|
|
|
|
8.2p
|
|||||
Adjusted earnings per share (diluted)
|
|
|
|
8.2p
|
|
|
|
|
|
|
|
|
|
|
all figures in £ millions
|
note
|
Statutory income statement
|
Cost of major restructuring
|
Other net gains and losses
|
Intangible charges
|
Other net finance costs
|
Impact of US tax reform
|
Tax amortisation benefit
|
Adjusted income statement
|
|
|
|
|
|
|
|
|
|
|
2017 half year
|
|||||||||
Operating
profit
|
2
|
16
|
-
|
-
|
91
|
-
|
-
|
-
|
107
|
Net
finance costs
|
3
|
(26)
|
-
|
-
|
-
|
(21)
|
-
|
-
|
(47)
|
Profit
/ (loss) before tax
|
4
|
(10)
|
-
|
-
|
91
|
(21)
|
-
|
-
|
60
|
Income
tax
|
5
|
(6)
|
-
|
10
|
(25)
|
5
|
-
|
3
|
(13)
|
Profit
/ (loss) for the period
|
|
(16)
|
-
|
10
|
66
|
(16)
|
-
|
3
|
47
|
Non-controlling
interest
|
|
(1)
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
Earnings
/ (loss)
|
|
(17)
|
-
|
10
|
66
|
(16)
|
-
|
3
|
46
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares (millions)
|
|
|
|
815.0
|
|||||
Weighted average number of shares (millions) for diluted
earnings
|
|
|
|
815.0
|
|||||
|
|
|
|
|
|||||
Adjusted earnings per share (basic)
|
|
|
|
5.6p
|
|||||
Adjusted earnings per share (diluted)
|
|
|
|
5.6p
|
|
|
|
|
|
|
|
|
|
|
all figures in £ millions
|
note
|
Statutory income statement
|
Cost of major restructuring
|
Other net gains and losses
|
Intangible charges
|
Other net finance costs
|
Impact of US tax reform
|
Tax amortisation benefit
|
Adjusted income statement
|
|
|
|
|
|
|
|
|
|
|
2017 full year
|
|||||||||
Operating
profit
|
2
|
451
|
79
|
(128)
|
166
|
-
|
8
|
-
|
576
|
Net
finance costs
|
3
|
(30)
|
-
|
-
|
-
|
(49)
|
-
|
-
|
(79)
|
Profit
before tax
|
4
|
421
|
79
|
(128)
|
166
|
(49)
|
8
|
-
|
497
|
Income
tax
|
5
|
(13)
|
(26)
|
20
|
(85)
|
9
|
1
|
39
|
(55)
|
Profit
for the period
|
|
408
|
53
|
(108)
|
81
|
(40)
|
9
|
39
|
442
|
Non-controlling
interest
|
|
(2)
|
-
|
-
|
-
|
-
|
-
|
-
|
(2)
|
Earnings
|
|
406
|
53
|
(108)
|
81
|
(40)
|
9
|
39
|
440
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares (millions)
|
|
|
|
813.4
|
|||||
Weighted average number of shares (millions) for diluted
earnings
|
|
|
|
813.7
|
|||||
|
|
|
|
|
|||||
Adjusted earnings per share (basic)
|
|
|
|
54.1p
|
|||||
Adjusted earnings per share (diluted)
|
|
|
|
54.1p
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Amounts
recognised as distributions to equity shareholders in the
period
|
93
|
277
|
318
|
|
|
|
|
|
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Average
rate for profits
|
|
1.38
|
1.27
|
1.30
|
Period
end rate
|
|
1.32
|
1.30
|
1.35
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Property,
plant and equipment
|
|
-
|
9
|
16
|
Intangible
assets
|
|
72
|
-
|
181
|
Investment
in joint ventures and associates
|
|
-
|
563
|
-
|
Deferred
income tax assets
|
|
86
|
-
|
68
|
Trade
and other receivables
|
|
33
|
-
|
27
|
Non-current assets
|
|
191
|
572
|
292
|
|
|
|
|
|
Intangible
assets - pre-publication
|
|
239
|
-
|
247
|
Inventories
|
|
58
|
1
|
46
|
Trade
and other receivables
|
|
119
|
10
|
48
|
Cash
and cash equivalents (excluding overdrafts)
|
|
-
|
25
|
127
|
Current assets
|
|
416
|
36
|
468
|
|
|
|
|
|
Total assets
|
|
607
|
608
|
760
|
|
|
|
|
|
Deferred
income tax liabilities
|
|
-
|
(1)
|
(2)
|
Other
liabilities
|
|
(335)
|
-
|
(284)
|
Non-current liabilities
|
|
(335)
|
(1)
|
(286)
|
|
|
|
|
|
Trade
and other liabilities
|
|
(183)
|
(36)
|
(302)
|
Current liabilities
|
|
(183)
|
(36)
|
(302)
|
|
|
|
|
|
Total liabilities
|
|
(518)
|
(37)
|
(588)
|
|
|
|
|
|
Net assets
|
|
89
|
571
|
172
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Goodwill
|
|
2,156
|
2,251
|
2,030
|
Other
intangibles
|
|
911
|
1,015
|
934
|
Non-current intangible assets
|
|
3,067
|
3,266
|
2,964
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Trade
payables
|
|
(327)
|
(222)
|
(265)
|
Accruals
|
|
(375)
|
(427)
|
(447)
|
Deferred
income
|
|
(304)
|
(802)
|
(322)
|
Other
liabilities
|
|
(284)
|
(253)
|
(441)
|
Trade and other liabilities
|
|
(1,290)
|
(1,704)
|
(1,475)
|
|
|
|
|
|
Analysed
as:
|
|
|
|
|
Trade
and other liabilities - current
|
|
(1,173)
|
(1,331)
|
(1,342)
|
Other
liabilities - non-current
|
|
(117)
|
(373)
|
(133)
|
Total trade and other liabilities
|
|
(1,290)
|
(1,704)
|
(1,475)
|
|
|
all figures in £ millions
|
Total
|
|
|
|
|
Cash
- Current year acquisitions
|
-
|
Deferred
payments for prior year acquisitions and other items
|
(5)
|
Net cash outflow on acquisitions
|
(5)
|
|
|
|
|
|
|
all figures in £ millions
|
|
WSE
|
UTEL
|
Other
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
(17)
|
-
|
-
|
(17)
|
Intangible assets
|
|
(15)
|
-
|
(3)
|
(18)
|
Investments in joint ventures and associates
|
|
-
|
(3)
|
-
|
(3)
|
Net deferred income tax assets
|
|
(1)
|
-
|
-
|
(1)
|
Intangible assets - pre publication
|
|
(8)
|
-
|
-
|
(8)
|
Inventories
|
|
(1)
|
-
|
-
|
(1)
|
Trade and other receivables
|
|
(30)
|
-
|
(1)
|
(31)
|
Cash and cash equivalents (excluding overdrafts)
|
|
(119)
|
-
|
-
|
(119)
|
Trade and other liabilities
|
|
165
|
-
|
5
|
170
|
Cumulative translation adjustment
|
|
4
|
-
|
-
|
4
|
Net (assets) / liabilities disposed
|
|
(22)
|
(3)
|
1
|
(24)
|
|
|
|
|
|
|
Cash proceeds
|
|
212
|
22
|
-
|
234
|
Deferred proceeds
|
|
-
|
-
|
2
|
2
|
Fair value of financial asset acquired
|
|
-
|
-
|
3
|
3
|
Costs of disposal
|
|
(6)
|
-
|
(2)
|
(8)
|
Gain on disposal
|
|
184
|
19
|
4
|
207
|
|
|
|
|
|
|
Cash flow from disposals
|
|
|
|
|
|
Proceeds - current period disposals
|
|
212
|
22
|
-
|
234
|
Cash and cash equivalents disposed
|
|
(119)
|
-
|
-
|
(119)
|
Costs and other disposal liabilities paid
|
|
(4)
|
-
|
(9)
|
(13)
|
Net cash inflow / (outflow) from disposals
|
|
89
|
22
|
(9)
|
102
|
|
|
|
|
|
|
Analysed as:
|
|
|
|
|
|
Disposal of subsidiaries, net of cash disposed
|
|
89
|
-
|
(5)
|
84
|
Proceeds from sale of joint ventures and associates
|
|
-
|
22
|
(4)
|
18
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
Derivative
financial instruments
|
|
72
|
125
|
140
|
Current assets
|
|
|
|
|
Derivative
financial instruments
|
|
-
|
6
|
-
|
Marketable
securities
|
|
-
|
11
|
8
|
Cash
and cash equivalents (excluding overdrafts)
|
|
330
|
458
|
518
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
|
(1,069)
|
(1,816)
|
(1,066)
|
Derivative
financial instruments
|
|
(58)
|
(175)
|
(140)
|
Current liabilities
|
|
|
|
|
Borrowings
|
|
(33)
|
(266)
|
(19)
|
Derivative
financial instruments
|
|
(17)
|
(1)
|
-
|
Total
|
|
(775)
|
(1,658)
|
(559)
|
Cash
and cash equivalents classified as held for sale
|
|
-
|
25
|
127
|
Net debt
|
|
(775)
|
(1,633)
|
(432)
|
|
---------Level
2---------
|
-----Level
3------
|
|
|||
all figures in £ millions
|
Available
for sale assets
|
Derivatives
|
Other
assets
|
FVOCI
investments / Available for sale assets
|
Other
liabilities
|
Total fair value
|
2018 half year
|
||||||
|
|
|
|
|
|
|
Investments
in unlisted securities
|
-
|
-
|
-
|
86
|
-
|
86
|
Marketable
securities
|
-
|
-
|
-
|
-
|
-
|
-
|
Derivative
financial instruments
|
-
|
72
|
-
|
-
|
-
|
72
|
Total
financial assets held at fair value
|
-
|
72
|
-
|
86
|
-
|
158
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
(75)
|
-
|
-
|
-
|
(75)
|
Total
financial liabilities held at fair value
|
-
|
(75)
|
-
|
-
|
-
|
(75)
|
|
|
|
|
|
|
|
2017
half year
|
||||||
|
|
|
|
|
|
|
Investments
in unlisted securities
|
-
|
-
|
-
|
86
|
-
|
86
|
Marketable
securities
|
11
|
-
|
-
|
-
|
-
|
11
|
Derivative
financial instruments
|
-
|
131
|
-
|
-
|
-
|
131
|
Total
financial assets held at fair value
|
11
|
131
|
-
|
86
|
-
|
228
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
(176)
|
-
|
-
|
-
|
(176)
|
Total
financial liabilities held at fair value
|
-
|
(176)
|
-
|
-
|
-
|
(176)
|
|
|
|
|
|
|
|
2017
full year
|
||||||
|
|
|
|
|
|
|
Investments
in unlisted securities
|
-
|
-
|
-
|
77
|
-
|
77
|
Marketable
securities
|
8
|
-
|
-
|
-
|
-
|
8
|
Derivative
financial instruments
|
-
|
140
|
-
|
-
|
-
|
140
|
Total
financial assets held at fair value
|
8
|
140
|
-
|
77
|
-
|
225
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
(140)
|
-
|
-
|
-
|
(140)
|
Total
financial liabilities held at fair value
|
-
|
(140)
|
-
|
-
|
-
|
(140)
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Investments in unlisted securities
|
|
|
|
|
At
beginning of period
|
|
77
|
65
|
65
|
Exchange
differences
|
|
2
|
(3)
|
(4)
|
Additions
|
|
5
|
3
|
3
|
Fair
value movements
|
|
2
|
21
|
13
|
Disposals
|
|
-
|
-
|
-
|
At end of period
|
|
86
|
86
|
77
|
|
|
|
|
|
all figures in £ millions
|
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Reconciliation of profit / (loss) for the period to net cash (used
in) / generated from operations
|
|
|
|
|
|
|
|
|
|
Profit
/ (loss) for the period
|
|
189
|
(16)
|
408
|
Income
tax
|
|
13
|
6
|
13
|
Depreciation,
amortisation and impairment charges
|
|
123
|
155
|
313
|
Net
(profit) / loss on disposal of businesses
|
|
(207)
|
6
|
(128)
|
Net
loss on disposal of fixed assets
|
|
6
|
-
|
12
|
Net
finance costs
|
|
31
|
26
|
30
|
Share
of results of joint ventures and associates
|
|
(15)
|
(43)
|
(78)
|
Net
foreign exchange adjustment
|
|
8
|
(6)
|
(26)
|
Share-based
payment costs
|
|
19
|
19
|
33
|
Pre-publication
|
|
(13)
|
(8)
|
(35)
|
Inventories
|
|
(19)
|
(13)
|
24
|
Trade
and other receivables
|
|
(16)
|
54
|
133
|
Trade
and other liabilities
|
|
(241)
|
(231)
|
6
|
Retirement
benefit obligations
|
|
(4)
|
(169)
|
(232)
|
Provisions
for other liabilities and charges
|
|
(5)
|
1
|
(11)
|
Net cash (used in) / generated from operations
|
|
(131)
|
(219)
|
462
|
|
|
|
|
|
all figures in £ millions
|
note
|
2018
|
2017
|
2017
|
|
|
half year
|
half
year
|
full
year
|
|
|
|
|
|
Reconciliation of net cash (used in) / generated from operations to
closing net debt
|
|
|
|
|
|
|
|
|
|
Net cash (used in) / generated from operations
|
|
(131)
|
(219)
|
462
|
Dividends
from joint ventures and associates
|
|
66
|
60
|
458
|
Less:
re-capitalisation dividends from PRH
|
|
(51)
|
-
|
(312)
|
Net
purchase of PPE including finance lease principal
payments
|
(33)
|
(32)
|
(87)
|
|
Net
purchase of intangible assets
|
|
(80)
|
(79)
|
(150)
|
Add
back: cost of major restructuring paid
|
|
27
|
24
|
71
|
Add
back: special pension contribution
|
|
-
|
174
|
227
|
Operating cash flow
|
|
(202)
|
(72)
|
669
|
Operating
tax paid
|
|
(8)
|
(33)
|
(75)
|
Net
operating finance costs paid
|
|
(18)
|
(39)
|
(69)
|
Operating free cash flow
|
|
(228)
|
(144)
|
525
|
Costs
of major restructuring paid
|
|
(27)
|
(24)
|
(71)
|
Special
pension contribution
|
|
-
|
(174)
|
(227)
|
Free cash flow
|
|
(255)
|
(342)
|
227
|
Dividends
paid (including to non-controlling interests)
|
|
(93)
|
(277)
|
(318)
|
Net movement of funds from operations
|
|
(348)
|
(619)
|
(91)
|
Acquisitions
and disposals
|
|
94
|
(21)
|
416
|
Re-capitalisation
dividends from PRH
|
|
51
|
-
|
312
|
Purchase
of treasury shares
|
|
-
|
-
|
-
|
Loans
repaid / (advanced)
|
|
46
|
(5)
|
(13)
|
New
equity
|
|
3
|
4
|
5
|
Buyback
of equity
|
|
(153)
|
-
|
(149)
|
Other
movements on financial instruments
|
|
1
|
3
|
14
|
Net movement of funds
|
|
(306)
|
(638)
|
494
|
Exchange
movements on net debt
|
|
(37)
|
97
|
166
|
Movement in net debt
|
|
(343)
|
(541)
|
660
|
Opening
net debt
|
|
(432)
|
(1,092)
|
(1,092)
|
Closing net debt
|
15
|
(775)
|
(1,633)
|
(432)
|
|
PEARSON
plc
|
|
|
Date: 27
July 2018
|
|
|
By: /s/
NATALIE WHITE
|
|
|
|
------------------------------------
|
|
Natalie
White
|
|
Deputy
Company Secretary
|