EX-99.2 3 d447495dex992.htm EX-2 EX-2

Exhibit 2

Unaudited Condensed Consolidated Interim Financial Statements of WPP plc for the six months ended 30 June 2017 and 2016 and the year ended 31 December 2016

WPP plc

Unaudited condensed consolidated interim income statement

for the six months ended 30 June 2017 and 2016 and the year ended 31 December 2016

 

      Notes   

Six months
ended
30 June
2017

£m

   

Six months
ended
30 June
2016

£m

   

Year ended
31 December
2016

£m

 

Revenue

   6      7,403.6       6,536.5       14,388.9  

Direct costs

          (1,041.7     (942.7     (1,991.1

Net sales

   6      6,361.9       5,593.8       12,397.8  

Operating costs

   4      (5,637.5     (5,040.2     (10,334.7

Operating profit

        724.4       553.6       2,063.1  

Share of results of associates

   4      59.5       15.9       49.8  

Profit before interest and taxation

        783.9       569.5       2,112.9  

Finance income

   5      44.9       43.1       80.4  

Finance costs

   5      (133.5     (122.1     (254.5

Revaluation of financial instruments

   5      83.9       (65.4     (48.3

Profit before taxation

        779.2       425.1       1,890.5  

Taxation

   7      (145.5     (143.1     (388.9

Profit for the period

          633.7       282.0       1,501.6  

Attributable to:

         

Equity holders of the parent

        596.1       245.8       1,400.1  

Non-controlling interests

          37.6       36.2       101.5  
            633.7       282.0       1,501.6  

Earnings per share

         

Basic earnings per ordinary share

   9      47.1p       19.1p       109.6p  

Diluted earnings per ordinary share

   9      46.6p       18.9p       108.0p  

Note

The accompanying notes form an integral part of this unaudited condensed consolidated interim income statement.

 

1


WPP plc

Unaudited condensed consolidated interim statement of comprehensive income

for the six months ended 30 June 2017 and 2016 and the year ended 31 December 2016

 

     

Six months
ended
30 June
2017

£m

   

Six months
ended
30 June
2016

£m

   

Year ended
31 December
2016

£m

 

Profit for the period

     633.7       282.0       1,501.6  

Items that may be reclassified subsequently to profit or loss:

      

Exchange adjustments on foreign currency net investments

     (257.8     990.9       1,378.0  

Loss on revaluation of available for sale investments

     (0.4     (1.4     (93.1
       (258.2     989.5       1,284.9  

Items that will not be reclassified subsequently to profit or loss:

      

Actuarial loss on defined benefit pension plans

     —         —         (15.9

Deferred tax on defined benefit pension plans

     —         —         (0.4
       —         —         (16.3

Other comprehensive (loss)/income relating to the period

     (258.2     989.5       1,268.6  

Total comprehensive income relating to the period

     375.5       1,271.5       2,770.2  

Attributable to:

      

Equity holders of the parent

     348.0       1,199.7       2,600.6  

Non-controlling interests

     27.5       71.8       169.6  
       375.5       1,271.5     2,770.2  

Note

The accompanying notes form an integral part of this unaudited condensed consolidated interim statement of comprehensive income.

 

2


WPP plc

Unaudited condensed consolidated interim cash flow statement

for the six months ended 30 June 2017 and 2016 and the year ended 31 December 2016

 

      Notes     

Six months
ended
30 June
2017

£m

   

Six months
ended
30 June
2016

£m

   

Year ended

31 December
2016

£m

 

Net cash inflow from operating activities

     10        85.6       66.2       1,773.8  

Investing activities

         

Acquisitions and disposals

     10        (201.4     (182.8     (638.8

Purchase of property, plant and equipment

        (100.0     (126.7     (252.1

Purchase of other intangible assets (including capitalised computer software)

        (19.6     (15.9     (33.0

Proceeds on disposal of property, plant and equipment

              4.0       9.7       7.7  

Net cash outflow from investing activities

              (317.0     (315.7     (916.2

Financing activities

         

Share option proceeds

        4.1       5.3       27.2  

Cash consideration for non-controlling interests

     10        (39.3     (43.4     (58.3

Share repurchases and buy-backs

     10        (290.2     (196.8     (427.4

Net increase/(decrease) in borrowings

     10        894.8       (62.9     (22.5

Financing and share issue costs

        (0.6     (0.5     (6.4

Equity dividends paid

        —         —       (616.5

Dividends paid to non-controlling interests in subsidiary undertakings

              (46.3     (35.0     (89.6

Net cash inflow/(outflow) from financing activities

              522.5       (333.3     (1,193.5

Net increase/(decrease) in cash and cash equivalents

        291.1       (582.8     (335.9

Translation differences

        17.8       237.3       291.9  

Cash and cash equivalents at beginning of period

              1,902.6       1,946.6       1,946.6  

Cash and cash equivalents at end of period

     10        2,211.5       1,601.1       1,902.6  

Note

The accompanying notes form an integral part of this unaudited condensed consolidated interim cash flow statement.

 

3


WPP plc

Unaudited condensed consolidated interim balance sheet

as at 30 June 2017 and 2016 and 31 December 2016

 

      Notes     

30 June
2017

£m

   

30 June
2016

£m

   

31 December
2016

£m

 

Non-current assets

         

Intangible assets:

         

Goodwill

     12        13,082.1       12,293.5       13,214.3  

Other

     13        2,111.3       2,036.7       2,217.3  

Property, plant and equipment

        930.5       925.9       968.7  

Interests in associates and joint ventures

        1,234.6       690.8       1,069.4  

Other investments

        1,171.5       1,303.7       1,310.3  

Deferred tax assets

        143.7       94.0       140.4  

Trade and other receivables

     14        214.3       254.9       204.9  
        18,888.0       17,599.5       19,125.3  

Current assets

         

Inventory and work in progress

        443.2       408.8       400.4  

Corporate income tax recoverable

        260.2       224.2       231.2  

Trade and other receivables

     14        11,317.1       11,751.1       12,374.5  

Cash and short-term deposits

              2,856.0       2,147.4       2,436.9  
        14,876.5       14,531.5       15,443.0  

Current liabilities

         

Trade and other payables

     15        (13,428.2     (13,868.2     (15,010.4

Corporate income tax payable

        (637.5     (584.0     (752.3

Bank overdrafts and loans

              (933.0     (1,057.2     (1,002.5
                (14,998.7     (15,509.4     (16,765.2

Net current liabilities

              (122.2     (977.9     (1,322.2

Total assets less current liabilities

              18,765.8       16,621.6       17,803.1  

Non-current liabilities

         

Bonds and bank loans

        (6,592.5     (5,339.1     (5,564.9

Trade and other payables

     16        (1,119.4     (1,122.0     (1,273.8

Deferred tax liabilities

        (688.8     (713.0     (692.4

Provisions for post-employment benefits

        (271.5     (260.4     (276.5

Provisions for liabilities and charges

              (237.0     (208.9     (227.9
                (8,909.2     (7,643.4     (8,035.5

Net assets

              9,856.6       8,978.2       9,767.6  

Equity

         

Called-up share capital

     17        133.2       133.0       133.2  

Share premium account

        566.3       540.5       562.2  

Other reserves

        952.1       824.4       1,185.2  

Own shares

        (1,121.6     (760.7     (962.0

Retained earnings

              8,889.3       7,782.5       8,405.9  

Equity share owners’ funds

        9,419.3       8,519.7       9,324.5  

Non-controlling interests

              437.3       458.5       443.1  

Total equity

              9,856.6       8,978.2       9,767.6  

Note

The accompanying notes form an integral part of this unaudited condensed consolidated interim balance sheet.

 

4


WPP plc

Unaudited condensed consolidated interim statement of changes in equity

for the six months ended 30 June 2017, 31 December 2016, and 30 June 2016

 

    

Called-up
share
capital

£m

   

Share
premium
account

£m

   

Other
reserves

£m

   

Own
shares

£m

   

Retained
earnings

£m

   

Total equity
share
owners’
funds

£m

   

Non-
controlling
interests

£m

   

Total

£m

 

Balance at 1 January 2016

    132.9       535.3       (9.7     (719.6     7,698.5       7,637.4       378.4       8,015.8  

Ordinary shares issued

    0.1       5.2       —         —         —         5.3       —         5.3  

Treasury share additions

    —         —         —         (148.5     —         (148.5     —         (148.5

Treasury share allocations

    —         —         —         3.5       (3.5     —         —         —    

Net profit for the period

    —         —         —         —         245.8       245.8       36.2       282.0  

Exchange adjustments on foreign currency net investments

    —         —         955.3       —         —         955.3       35.6       990.9  

Loss on revaluation of available for sale investments

    —         —         (1.4     —         —         (1.4     —         (1.4

Comprehensive income

    —         —         953.9       —         245.8       1,199.7       71.8       1,271.5  

Dividends paid

    —         —         —         —         —         —         (35.0     (35.0

Non-cash share-based incentive plans (including stock options)

    —         —         —         —         52.0       52.0       —         52.0  

Tax adjustment on share-based payments

    —         —         —         —         (37.8     (37.8     —         (37.8

Net movement in own shares held by ESOP Trusts

    —         —         —         103.9       (152.2     (48.3     —         (48.3

Recognition/remeasurement of financial instruments

    —         —         (2.3     —         24.4       22.1       —         22.1  

Share purchases—close period commitments

    —         —         (117.5     —         —         (117.5     —         (117.5

Acquisition of subsidiaries1

    —         —         —         —         (44.7     (44.7     43.3       (1.4

Balance at 30 June 2016

    133.0       540.5       824.4       (760.7     7,782.5       8,519.7       458.5       8,978.2  

Ordinary shares issued

    0.2       21.7       —         —         —         21.9       —         21.9  

Treasury share additions

    —         —         —         (126.0     —         (126.0     —         (126.0

Treasury share allocations

    —         —         —         0.4       (0.4     —         —         —    

Net profit for the period

    —         —         —         —         1,154.3       1,154.3       65.3       1,219.6  

Exchange adjustments on foreign currency net investments

    —         —         354.6       —         —         354.6       32.5       387.1  

Loss on revaluation of available for sale investments

    —         —         (91.7     —         —         (91.7     —         (91.7

Actuarial loss on defined benefit pension plans

    —         —         —         —         (15.9     (15.9     —         (15.9

Deferred tax on defined benefit pension plans

    —         —         —         —         (0.4     (0.4     —         (0.4

Comprehensive income

    —         —         262.9       —         1,138.0       1,400.9       97.8       1,498.7  

Dividends paid

    —         —         —         —         (616.5     (616.5     (54.6     (671.1

Non-cash share-based incentive plans (including stock options)

    —         —         —         —         54.5       54.5       —         54.5  

Tax adjustment on share-based payments

    —         —         —         —         41.7       41.7       —         41.7  

Net movement in own shares held by ESOP Trusts

    —         —         —         (75.7     (28.9     (104.6     —         (104.6

Recognition/remeasurement of financial instruments

    —         —         (19.6     —         2.4       (17.2     —         (17.2

Share purchases—close period commitments

        117.5       —         8.6       126.1       —         126.1  

Acquisition of subsidiaries1 

    —         —         —         —         24.0       24.0       (58.6     (34.6

Balance at 31 December 2016

    133.2       562.2       1,185.2       (962.0     8,405.9       9,324.5       443.1       9,767.6  

Ordinary shares issued

    —       4.1     —       —       —       4.1     —       4.1

Treasury share additions

    —       —       —       (144.9     —       (144.9 )     —       (144.9 )

Treasury share allocations

    —       —       —       0.7     (0.7     —       —       —  

Net profit for the period

    —       —       —       —       596.1     596.1     37.6     633.7

Exchange adjustments on foreign currency net investments

    —       —       (247.7     —       —       (247.7 )     (10.1 )     (257.8 )

Loss on revaluation of available for sale investments

    —       —       (0.4     —       —       (0.4 )     —       (0.4 )

Comprehensive (loss)/income

    —       —       (248.1     —       596.1     348.0     27.5     375.5

Dividends paid

    —         —         —         —         —         —       (46.3 )     (46.3

Non-cash share-based incentive plans (including share options)

    —       —       —       —       50.6     50.6     —       50.6

Tax adjustments on share-based payments

    —         —         —         —         8.4       8.4     —       8.4  

Net movement in own shares held by ESOP Trusts

    —       —       —       (15.4     (129.9     (145.3 )     —       (145.3 )

Recognition/remeasurement of financial instruments

    —       —       15.0     —       (2.5     12.5     —       12.5

Acquisition of subsidiaries1

    —       —       —       —       (38.6     (38.6 )     13.0     (25.6 )

Balance at 30 June 2017

    133.2       566.3       952.1       (1,121.6     8,889.3       9,419.3       437.3       9,856.6  

Note

The accompanying notes form an integral part of this unaudited condensed consolidated interim statement of changes in equity.

1 Acquisition of subsidiaries represents movements in retained earnings and non-controlling interests arising from changes in ownership of existing subsidiaries and recognition of non-controlling interests on new acquisitions.

 

5


Notes to the unaudited condensed consolidated interim financial statements

 

1. Basis of accounting

The unaudited condensed consolidated interim financial statements are prepared under the historical cost convention, except for the revaluation of certain financial instruments as disclosed in our accounting policies.

 

2. Accounting policies

The unaudited condensed consolidated interim financial statements comply with the recognition and measurement criteria of International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB), IAS 34 Interim Financial Reporting and with the accounting policies of the Group which were set out on pages F-2 to F-7 of the 2016 Annual Report on Form 20-F. No changes have been made to the Group’s accounting policies in the period ended 30 June 2017.

The announcement of the interim results was approved by the board of directors on 23 August 2017.

 

3. Currency conversion

The presentation currency of the Group is pound sterling and the unaudited condensed consolidated interim financial statements have been prepared on this basis. The 2017 unaudited condensed consolidated interim income statement is prepared using, among other currencies, average exchange rates of US$1.2591 to the pound (period ended 30 June 2016: US$1.4330; year ended 31 December 2016: US$1.3547) and €1.1624 to the pound (period ended 30 June 2016: €1.2838; year ended 31 December 2016: €1.2234). The unaudited condensed consolidated interim balance sheet as at 30 June 2017 has been prepared using the exchange rates on that day of US$1.3008 to the pound (30 June 2016: US$1.3268; 31 December 2016: US$1.2345) and €1.1397 to the pound (30 June 2016: €1.1982; 31 December 2016: €1.1705).

 

4. Operating costs and share of results of associates

 

      Six months
ended
30 June
2017
     Six months
ended
30 June
2016
    

Year

ended
31 December
2016

 
      £m      £m      £m  

Staff costs

     4,177.0        3,656.8        7,784.9  

Establishment costs

     443.9        395.2        836.5  

Other operating costs

     1,016.6        988.2        1,713.3  

Total operating costs

     5,637.5        5,040.2        10,334.7  

Staff costs include:

 

      Six months
ended
30 June
2017
     Six months
ended
30 June
2016
    

Year

ended
31 December
2016

 
      £m      £m      £m  

Wages and salaries

     2,919.1        2,520.4        5,395.6  

Cash-based incentive plans

     53.8        69.6        260.2  

Share-based incentive plans

     50.6        52.0        106.5  

Social security costs

     370.2        324.6        658.1  

Pension costs

     97.2        85.2        178.1  

Severance

     34.5        29.7        34.5  

Other staff costs

     651.6        575.3        1,151.9  
       4,177.0        3,656.8        7,784.9  

Staff cost to net sales ratio

     65.7%        65.4%        62.8%  

 

6


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

4. Operating costs and share of results of associates (continued)

 

Other operating costs include:

 

     

Six months

ended

30 June

2017

   

Six months

ended
30 June
2016

   

Year

ended

31 December

2016

 
      £m     £m     £m  

Amortisation and impairment of acquired intangible assets

     97.8       77.6       168.4  

Gains on disposal of investments and subsidiaries

     (5.9     (19.5     (44.3

Losses/(gains) on remeasurement of equity interests arising from change in scope of ownership

     0.2       38.9       (232.4

Restructuring costs

     19.2       10.5       27.4  

Investment write-downs

     —         83.3       86.1  

Goodwill impairment

     —         —         27.0  

In 2017, restructuring costs of £19.2 million predominantly comprise severance costs arising from a structural reassessment of certain of the Group’s operations. In the period ended 30 June 2016, restructuring costs of £10.5 million predominantly comprise costs resulting from the project to transform and rationalise the Group’s IT services and infrastructure.

In the period ended 30 June 2016, losses on remeasurement of equity interests arising from a change in scope of ownership primarily comprise losses of £24.0 million in relation to the merger of most of the Group’s Australian and New Zealand assets with STW Communications Group Limited in Australia. The re-named WPP AUNZ became a listed subsidiary of the Group on 8 April 2016. In the second half of 2016, a gain of £260.0 million was recognised in relation to the reclassification of the Group’s interest in the Imagina Group in Spain from other investments to interests in associates, resulting from WPP attaining significant influence in the period.

Investment write-downs in 2016 includes £79.6 million in relation to comScore Inc, which has not released any financial statements in relation to its 2015 or 2016 results due to an internal investigation by their Audit Committee. Following the announcement of this internal investigation, the market value of comScore Inc fell below the Group’s carrying value.

Share of results of associates include:

 

     

Six months

ended

30 June
2017

   

Six months

ended
30 June
2016

   

Year

ended
31 December
2016

 
      £m     £m     £m  

Share of profit before interest and taxation

     59.2       39.0       97.1  

Share of exceptional gains/(losses)

     13.2       (8.4     (15.2

Share of interest and non-controlling interests

     (3.2     (3.2     (4.7

Share of taxation

     (9.7     (11.5     (27.4
       59.5       15.9       49.8  

 

7


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

5. Finance income, finance costs and revaluation of financial instruments

Finance income includes:

 

     

Six months

ended

30 June
2017

    

Six months

ended

30 June
2016

    

Year

ended

31 December

2016

 
      £m      £m      £m  

Income from available for sale investments

     5.4        9.6        12.5  

Interest income

     39.5        33.5        67.9  
       44.9        43.1        80.4  

Finance costs include:

 

     

Six months

ended

30 June
2017

    

Six months

ended
30 June
2016

    

Year

ended
31 December
2016

 
      £m      £m      £m  

Net interest expense on pension plans

     3.3        3.2        6.7  

Interest on other long-term employee benefits

     1.7        1.3        2.7  

Interest payable and similar charges

     128.5        117.6        245.1  
       133.5        122.1        254.5  

Revaluation of financial instruments include:

 

     

Six months

ended

30 June
2017

    

Six months

ended
30 June
2016

   

Year

ended

31 December

2016

 
      £m      £m     £m  

Movements in fair value of treasury instruments

     5.0        (3.9     (19.5

Revaluation of put options over non-controlling interests

     9.5        (23.5     (17.2

Revaluation of payments due to vendors (earnout agreements)

     69.4        (38.0     (11.6
       83.9        (65.4     (48.3

 

8


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

6. Segmental analysis

Reported contributions by operating sector were as follows:

 

     

Six months
ended
30 June

2017

    

Six months

ended

30 June

2016

    

Year

ended

31 December

2016

 
      £m      £m      £m  

Revenue

        

Advertising and Media Investment Management

     3,488.9        2,963.4        6,547.3  

Data Investment Management

     1,307.6        1,243.6        2,661.1  

Public Relations & Public Affairs

     583.6        499.2        1,101.3  

Branding & Identity, Healthcare and Specialist Communications

     2,023.5        1,830.3        4,079.2  
       7,403.6        6,536.5        14,388.9  

Net sales

        

Advertising and Media Investment Management

     2,830.2        2,423.0        5,413.5  

Data Investment Management

     996.7        921.7        1,994.0  

Public Relations & Public Affairs

     568.0        490.4        1,078.8  

Branding & Identity, Healthcare and Specialist Communications

     1,967.0        1,758.7        3,911.5  
       6,361.9        5,593.8        12,397.8  

Headline PBIT1, 4

        

Advertising and Media Investment Management

     431.8        369.7        1,027.2  

Data Investment Management

     129.2        124.7        351.5  

Public Relations & Public Affairs

     79.7        69.3        179.8  

Branding & Identity, Healthcare and Specialist Communications

     241.3        205.0        601.8  
       882.0        768.7        2,160.3  

Net sales margin2, 4

     %        %        %  

Advertising and Media Investment Management

     15.3        15.3        19.0  

Data Investment Management

     13.0        13.5        17.6  

Public Relations & Public Affairs

     14.0        14.1        16.7  

Branding & Identity, Healthcare and Specialist Communications

     12.3        11.7        15.4  
       13.9        13.7        17.4  

Total assets

        

Advertising and Media Investment Management

     15,189.9        15,150.7        15,984.9  

Data Investment Management

     4,075.2        4,046.0        3,167.2  

Public Relations & Public Affairs

     2,075.4        2,029.4        3,222.5  

Branding & Identity, Healthcare and Specialist Communications

     9,164.1        8,439.3        9,385.2  

Segment assets

     30,504.6        29,665.4        31,759.8  

Unallocated corporate assets3

     3,259.9        2,465.6        2,808.5  
       33,764.5        32,131.0      34,568.3  

Notes

1  A reconciliation from profit before interest and taxation to headline PBIT is provided in note 19.
2  Net sales margin is calculated as headline PBIT as a percentage of net sales.
3  Included in unallocated corporate assets and liabilities are corporate income tax, deferred tax and net interest-bearing debt.
4  Headline PBIT and net sales margins for the six months ended 30 June 2016 have been restated to reflect a reclassification between sectors of one of the Group’s associates.

 

9


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

6. Segmental analysis (continued)

 

Reported contributions by operating sector were as follows:

 

     

Six months
ended
30 June

2017

   

Six months

ended

30 June

2016

   

Year

ended

31 December

2016

 
      £m     £m     £m  

Total liabilities

      

Advertising and Media Investment Management

     (11,367.6     (11,624.6     (12,409.6

Data Investment Management

     (1,184.4     (1,204.2     (1,272.0

Public Relations & Public Affairs

     (451.1     (473.5     (542.1

Branding & Identity, Healthcare and Specialist Communications

     (2,053.0     (2,157.2     (2,564.9

Segment liabilities

     (15,056.1     (15,459.5     (16,788.6

Unallocated corporate liabilities1

     (8,851.8     (7,693.3     (8,012.1
       (23,907.9     (23,152.8     (24,800.7

Note

1  Included in unallocated corporate assets and liabilities are corporate income tax, deferred tax and net interest-bearing debt.

 

10


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

6. Segmental analysis (continued)

 

Reported contributions by geographical area were as follows:

 

     

Six months

ended

30 June

2017

    

Six months

ended
30 June
2016

    

Year

ended

31 December
2016

 
      £m      £m      £m  

Revenue

        

North America1

     2,766.6        2,440.5        5,280.8  

United Kingdom

     978.7        927.0        1,866.3  

Western Continental Europe

     1,493.8        1,341.7        2,943.2  

Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe

     2,164.5        1,827.3        4,298.6  
       7,403.6        6,536.5        14,388.9  

Net sales

        

North America1

     2,409.4        2,103.2        4,603.7  

United Kingdom

     813.3        774.8        1,587.6  

Western Continental Europe

     1,230.0        1,112.0        2,425.5  

Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe

     1,909.2        1,603.8        3,781.0  
       6,361.9        5,593.8        12,397.8  

Headline PBIT2

        

North America1

     400.9        349.1        895.4  

United Kingdom

     112.4        97.8        261.4  

Western Continental Europe

     153.1        137.8        351.7  

Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe

     215.6        184.0        651.8  
       882.0        768.7        2,160.3  

Net sales margin3

     %        %        %  

North America

     16.6        16.6        19.4  

United Kingdom

     13.8        12.6        16.5  

Western Continental Europe

     12.4        12.4        14.5  

Asia Pacific, Latin America, Africa & Middle East and Central & Eastern Europe

     11.3        11.5        17.2  
       13.9        13.7        17.4  

Notes

1  North America includes the US with revenue of £2,617.1 million (period ended 30 June 2016: £2,320.8 million; year ended 31 December 2016: £5,005.8 million), net sales of £2,282.0 million (period ended 30 June 2016: £1,998.0 million; year ended 31 December 2016: £4,365.1 million) and headline PBIT of £382.2 million (period ended 30 June 2016: £334.4 million; year ended 31 December 2016: £849.4 million).
2  A reconciliation from profit before interest and taxation to headline PBIT is provided in note 19.
3  Net sales margin is calculated as headline PBIT as a percentage of net sales.

 

11


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

7. Taxation

The tax rate on profit before tax was 18.7% (30 June 2016: 33.7%; 31 December 2016: 20.6%). The decrease in the tax rate was largely due to the revaluation of financial instruments not being taxable, and the reduction in exceptional losses, compared to the prior period, that were not tax deductible.

The tax charge comprises:

 

     

Six months

ended

30 June
2017

   

Six months

ended
30 June
2016

   

Year

ended

31 December

2016

 
      £m     £m     £m  

Corporation tax

      

Current year

     164.8       154.8       569.4  

Prior years

     (11.5     (22.2     (80.3
       153.3       132.6       489.1  

Deferred tax

      

Current year

     (5.4     2.4       (88.0

Prior years

     (2.4     8.1       (12.2
       (7.8     10.5       (100.2

Tax charge

     145.5       143.1       388.9  

 

8. Ordinary dividends

The Board has recommended an interim dividend of 22.7p (2016: 19.55p) per ordinary share. This is expected to be paid on 6 November 2017 to share owners on the register at 6 October 2017. The Board recommended a final dividend of 37.05p per ordinary share in respect of 2016. This was paid on 3 July 2017.

 

9. Earnings per share

Basic EPS

The calculation of basic EPS is as follows:

 

     

Six months
ended

30 June

2017

     Six months
ended
30 June
2016
    

Year

ended
31 December
2016

 

Earnings1 (£ million)

     596.1        245.8        1,400.1  

Average shares used in basic EPS calculation (million)

     1,266.2        1,284.0        1,277.8  

EPS

     47.1p        19.1p        109.6p  

Note

1  Earnings is equivalent to profit for the period attributable to equity holders of the parent.

 

12


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

9. Earnings per share (continued)

 

Diluted EPS

The calculation of diluted EPS is as follows:

 

      Six months
ended
30 June
2017
     Six months
ended
30 June
2016
    

Year

ended
31 December
2016

 

Diluted earnings (£ million)

     596.1        245.8        1,400.1  

Shares used in diluted EPS calculation (million)

     1,279.7        1,300.0        1,296.0  

Diluted EPS

     46.6p        18.9p        108.0p  

A reconciliation between the shares used in calculating basic and diluted EPS is as follows:

 

     

Six months

ended

30 June

2017

    

Six months

ended
30 June
2016

    

Year

ended

31 December

2016

 
      m      m      m  

Average shares used in basic EPS calculation

     1,266.2        1,284.0        1,277.8  

Dilutive share options outstanding

     2.1        2.2        2.4  

Other potentially issuable shares

     11.4        13.8        15.8  

Shares used in diluted EPS calculation

     1,279.7        1,300.0        1,296.0  

At 30 June 2017 there were 1,332,271,372 ordinary shares in issue.

 

13


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

10. Analysis of cash flows

The following tables analyse the items included within the main cash flow headings on page 3:

Net cash inflow from operating activities:

 

      Six months
ended
30 June
2017
   

Six months

ended

30 June
2016

   

Year

ended

31 December

2016

 
      £m     £m     £m  

Profit for the period

     633.7       282.0       1,501.6  

Taxation

     145.5       143.1       388.9  

Revaluation of financial instruments

     (83.9     65.4       48.3  

Finance costs

     133.5       122.1       254.5  

Finance income

     (44.9     (43.1     (80.4

Share of results of associates

     (59.5     (15.9     (49.8

Non-cash share-based incentive plans (including share options)

     50.6       52.0       106.5  

Depreciation of property, plant and equipment

     115.6       102.6       220.8  

Goodwill impairment

     —         —         27.0  

Amortisation and impairment of acquired intangible assets

     97.8       77.6       168.4  

Amortisation of other intangible assets

     18.3       17.9       38.6  

Investment write-downs

     —         83.3       86.1  

Gains on disposal of investments and subsidiaries

     (5.9     (19.5     (44.3

Losses/(gains) on remeasurement of equity interests arising from a change in scope of ownership

     0.2       38.9       (232.4

Losses on sale of property, plant and equipment

     0.1       0.2       0.8  

Movements in trade working capital1

     (257.8     (151.4     118.3  

Movements in other receivables, payables and provisions

     (365.7     (404.4     (269.6

Corporation and overseas tax paid

     (254.2     (249.5     (414.2

Interest and similar charges paid

     (96.6     (116.7     (242.1

Interest received

     35.2       35.3       73.9  

Investment income

     5.4       9.6       12.5  

Dividends received from associates

     18.2       36.7       60.4  
       85.6       66.2       1,773.8  

Note

1  The Group typically experiences an outflow of working capital in the first half of the financial year and an inflow in the second half. This is primarily due to the seasonal nature of working capital flows associated with its media buying activities on behalf of clients.

 

14


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

10. Analysis of cash flows (continued)

 

Acquisitions and disposals:

 

     

Six months

ended

30 June
2017

   

Six months

ended

30 June

2016

   

Year

ended

31 December

2016

 
      £m     £m     £m  

Initial cash consideration

     (108.6     (108.3     (424.1

Cash and cash equivalents acquired (net)

     15.7       37.9       57.3  

Earnout payments

     (61.7     (20.5     (92.3

Purchase of other investments (including associates)

     (52.6     (121.9     (260.2

Proceeds on disposal of investments and subsidiaries

     5.8       30.0       80.5  

Acquisitions and disposals

     (201.4     (182.8     (638.8

Cash consideration for non-controlling interests

     (39.3     (43.4     (58.3

Net acquisition payments and investments

     (240.7     (226.2     (697.1

Share repurchases and buy-backs:

 

      Six months
ended
30 June
2017
    Six months
ended
30 June
2016
   

Year

ended
31 December
2016

 
      £m     £m     £m  

Purchase of own shares by ESOP Trusts

     (145.3     (48.3     (152.9

Shares purchased into treasury

     (144.9     (148.5     (274.5
       (290.2     (196.8     (427.4

Net increase/(decrease) in borrowings:

 

      Six months
ended
30 June
2017
    Six months
ended
30 June
2016
   

Year

ended
31 December
2016

 
      £m     £m     £m  

Increase in drawings on bank loans

     1,080.8       329.2       (30.4

Proceeds from issue of €250 million bonds

     214.0       —         —    

Repayment of £400 million bonds

     (400.0     —         —    

Repayment of €498 million bonds

     —         (392.1     (392.1

Proceeds from issue of £400 million bonds

     —         —         400.0  
       894.8       (62.9     (22.5

 

15


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

10. Analysis of cash flows (continued)

 

Cash and cash equivalents:

 

      Six months
ended
30 June
2017
    Six months
ended
30 June
2016
   

Year

ended
31 December
2016

 
      £m     £m     £m  

Cash at bank and in hand

     2,524.9       1,985.7       2,256.2  

Short-term bank deposits

     331.1       161.7       180.7  

Overdrafts1

     (644.5     (546.3     (534.3
       2,211.5       1,601.1       1,902.6  

Note

1  Bank overdrafts are included in cash and cash equivalents because they form an integral part of the Group’s cash management.

 

11. Debt financing

The Group estimates that the fair value of corporate bonds is £5,868.2 million at 30 June 2017 (30 June 2016: £5,633.0 million; 31 December 2016: £6,101.4 million). The Group considers that the carrying amount of bank loans approximates their fair value.

The following table is an analysis of future anticipated cash flows in relation to the Group’s debt, on an undiscounted basis which, therefore, differs from the carrying value:

 

      30 June
2017
    30 June
2016
    31 December
2016
 
      £m     £m     £m  

Within one year

     (463.4     (678.4     (582.9

Between one and two years

     (423.7     (365.2     (389.5

Between two and three years

     (1,221.2     (361.9     (893.0

Between three and four years

     (358.6     (652.8     (369.1

Between four and five years

     (1,778.3     (343.0     (812.9

Over five years

     (5,009.2     (5,258.1     (5,144.7

Debt financing (including interest) under the Revolving Credit Facility and in relation to unsecured loan notes

     (9,254.4     (7,659.4     (8,192.1

Short-term overdrafts – within one  year

     (644.5     (546.3     (534.3

Future anticipated cash flows

     (9,898.9     (8,205.7     (8,726.4

Effect of discounting/financing rates

     2,373.4       1,809.4       2,159.0  

Debt financing

     (7,525.5     (6,396.3     (6,567.4

 

12. Goodwill and acquisitions

Goodwill in relation to subsidiary undertakings decreased by £132.2 million (30 June 2016: increased by £1,622.9 million) in the period. This movement primarily relates to the effect of currency translation and also includes both goodwill arising on acquisitions completed in the period and adjustments to goodwill relating to acquisitions completed in prior years.

The contribution to revenue and operating profit of acquisitions completed in the period was not material. There were no material acquisitions completed during the period or between 30 June 2017 and the date the interim financial statements were approved.

 

16


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

13. Other intangible assets

The following are included in other intangibles:

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Brands with an indefinite useful life

     1,108.7        1,083.4        1,141.3  

Acquired intangibles

     896.6        846.8        972.5  

Other (including capitalised computer software)

     106.0        106.5        103.5  
         2,111.3          2,036.7          2,217.3  

 

14. Trade and other receivables

Amounts falling due within one year:

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Trade receivables

     6,901.7        7,340.2        8,054.2  

VAT and sales taxes recoverable

     187.7        146.5        157.2  

Prepayments

     404.0        363.3        310.0  

Accrued income

     3,385.3        3,412.8        3,353.8  

Fair value of derivatives

     1.9        15.2        14.7  

Other debtors

     436.5        473.1        484.6  
       11,317.1        11,751.1        12,374.5  

Amounts falling due after more than one year:

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Prepayments

     4.3        3.5        3.7  

Accrued income

     21.9        14.5        9.5  

Fair value of derivatives

     12.2        64.8        8.3  

Other debtors

          175.9             172.1        183.4  
       214.3        254.9             204.9  

The Group considers that the carrying amount of trade and other receivables approximates their fair value.

 

15. Trade and other payables: amounts falling due within one year

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Trade payables

     9,087.5        9,379.8        10,308.3  

Deferred income

     1,188.3        1,216.4        1,312.7  

Payments due to vendors (earnout agreements)

     283.9        234.6        277.5  

Liabilities in respect of put option agreements with vendors

     36.7        49.5        51.0  

Fair value of derivatives

     2.8        6.4        4.1  

Share purchases – close period commitments

     —          119.6        —    

Other creditors and accruals

     2,829.0        2,861.9        3,056.8  
       13,428.2        13,868.2        15,010.4  

The Group considers that the carrying amount of trade and other payables approximates their fair value.

 

17


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

16. Trade and other payables: amounts falling due after more than one year

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Payments due to vendors (earnout agreements)

     586.8        651.7        699.0  

Liabilities in respect of put option agreements with vendors

     232.6        223.3        246.0  

Fair value of derivatives

     —          1.3        1.8  

Other creditors and accruals

     300.0        245.7        327.0  
       1,119.4        1,122.0        1,273.8  

The Group considers that the carrying amount of trade and other payables approximates their fair value.

The following table sets out payments due to vendors, comprising deferred consideration and the directors’ best estimates of future earnout-related obligations:

 

      30 June
2017
     30 June
2016
     31 December
2016
 
      £m      £m      £m  

Within one year

     283.9        234.6        277.5  

Between 1 and 2 years

     163.0        153.1        220.1  

Between 2 and 3 years

     167.0        168.7        170.2  

Between 3 and 4 years

     148.5        174.3        176.6  

Between 4 and 5 years

     83.5        121.1        122.4  

Over 5 years

     24.8        34.5        9.7  
       870.7        886.3        976.5  

The Group’s approach to payments due to vendors is outlined in note 21.

The following table sets out the movements of deferred and earnout related obligations during the period:

 

      Six months
ended
30 June
2017
    Six months
ended
30 June
2016
    Year ended
31 December
2016
 
      £m     £m     £m  

At the beginning of the period

     976.5       581.3       581.3  

Earnouts paid

     (61.7     (20.5     (92.3

New acquisitions

     71.4       185.3       359.5  

Revision of estimates taken to goodwill

     (23.2     38.9       28.4  

Revaluation of payments due to vendors (note 5)

     (69.4     38.0       11.6  

Exchange adjustments

     (22.9     63.3       88.0  

At the end of the period

     870.7       886.3       976.5  

The Group does not consider there to be any material contingent liabilities as at 30 June 2017.

 

18


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

17. Issued share capital – movement in the period

 

      Six months
ended
30 June
2017
     Six months
ended
30 June
2016
     Year ended
31 December
2016
 
Number of equity ordinary shares    m      m      m  

At the beginning of the period

     1,331.9        1,329.4        1,329.4  

Exercise of share options

     0.4        0.6        2.5  

At the end of the period

     1,332.3        1,330.0        1,331.9  

 

18. Related party transactions

From time to time the Group enters into transactions with its associate undertakings. These transactions were not material for any of the periods presented.

 

19. Reconciliation of profit before interest and taxation to headline PBIT

 

     

Six months
ended
30 June

2017

   

Six months
ended
30 June

2016

    Year ended
31 December
2016
 
      £m     £m     £m  

Profit before interest and taxation

     783.9       569.5       2,112.9  

Amortisation and impairment of acquired intangible assets

     97.8       77.6       168.4  

Goodwill impairment

     —         —       27.0  

Gains on disposal of investments and subsidiaries

     (5.9     (19.5     (44.3

Losses/(gains) on remeasurement of equity interests arising from a change in scope of ownership

     0.2       38.9       (232.4

Investment write-downs

     —         83.3       86.1  

Restructuring costs

     19.2       10.5       27.4  

Share of exceptional (gains)/losses of associates

     (13.2     8.4       15.2  

Headline PBIT

     882.0       768.7       2,160.3  

Net Sales margin (Headline PBIT as a percentage of net sales)

     13.9     13.7     17.4

 

20. Going concern and risk management policies

In considering going concern and liquidity risk, the directors have reviewed the Group’s future cash requirements and earnings projections. The directors believe these forecasts have been prepared on a prudent basis and have also considered the impact of a range of potential changes to trading performance. The directors have concluded that the Group should be able to operate within its current facilities and comply with its banking covenants for the foreseeable future and therefore believe it is appropriate to prepare the financial statements of the Group on a going concern basis.

 

19


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

20. Going concern and risk management policies (continued)

 

At 30 June 2017, the Group has access to £7.8 billion of committed facilities with maturity dates spread over the years 2018 to 2046 as illustrated below:

 

      Maturity by year  
              2018      2019      2020      2021      2022+  
      £m      £m      £m      £m      £m      £m  

£ bonds £400m (2.875% ’46)

     400.0                    400.0  

US bond $500m (5.625% ’43)

     384.4                    384.4  

US bond $300m (5.125% ’42)

     230.6                    230.6  

Eurobonds €600m (1.625% ’30)

     526.5                    526.5  

Eurobonds €750m (2.25% ’26)

     658.1                    658.1  

US bond $750m (3.75% ’24)

     576.6                    576.6  

Eurobonds €750m (3.0% ’23)

     658.1                    658.1  

US bond $500m (3.625% ’22)

     384.4                    384.4  

US bond $812m (4.75% ’21)

     624.5                 624.5     

Bank revolver ($2,500m)

     1,921.9                 1,921.9     

£ bonds £200m (6.375% ’20)

     200.0              200.0        

Eurobonds €250m (3m EURIBOR + 0.32% ’20)

     219.4              219.4        

Eurobonds €600m (0.75% ’19)

     526.5           526.5           

Bank revolver (A$520m)

     306.9           306.9           

Eurobonds €252m (0.43% ’18)

     221.0        221.0                                      

Total committed facilities available

     7,838.9        221.0        833.4        419.4        2,546.4        3,818.7  

Drawn down facilities at 30 June 2017

     6,880.9        221.0        779.5        419.4        1,642.3        3,818.7  

Undrawn committed credit facilities

     958.0                                               

Given the strong cash generation of the business, its debt maturity profile and available facilities, the directors believe the Group has sufficient liquidity to match its requirements for the foreseeable future.

Treasury management

The Group’s treasury activities are principally concerned with monitoring of working capital, managing external and internal funding requirements and monitoring and managing financial market risks, in particular risks from movements in interest and foreign exchange rates.

The Group’s risk management policies relating to foreign currency risk, interest rate risk, liquidity risk, capital risk and credit risk are presented in the notes to the consolidated financial statements of the 2016 Annual Report on Form 20-F and in the opinion of the Board remain relevant for the remaining six months of the year.

 

21. Financial instruments

The fair values of financial assets and liabilities are based on quoted market prices where available. Where the market value is not available, the Group has estimated relevant fair values on the basis of publicly available information from outside sources or on the basis of discounted cash flow models where appropriate.

 

20


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

21. Financial instruments (continued)

 

The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into levels 1 to 3 based on the degree to which the fair value is observable:

Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices);

Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

      Level 1      Level 2     Level 3  
      £m      £m     £m  

30 June 2017

       

Derivatives in designated hedge relationships

       

Derivative assets

     —          13.3       —    

Derivative liabilities

     —          (0.8     —    

Held for trading

       

Derivative assets

     —          0.8       —    

Derivative liabilities

     —          (2.0     —    

Payments due to vendors (earnout agreements) (note 16)

     —          —         (870.7

Liabilities in respect of put options

     —          —         (269.3

Available for sale

       

Other investments

     379.0        —         855.6  

Reconciliation of level 3 fair value measurements1:

 

      Liabilities in
respect of put
options
    Other
investments
 
      £m     £m  

1 January 2017

     (297.0     881.0  

Gains recognised in the income statement

     9.5       —    

Gains recognised in other comprehensive income

     —         30.1  

Exchange adjustments

     4.2       (41.8

Additions

     (1.2     43.4  

Cancellations

     1.6       —    

Reclassifications from other investments to interests in associates

     —         (57.1

Settlements

     13.6       —    

30 June 2017

     (269.3     855.6  

Note

1  Payments due to vendors (earnout agreements) are reconciled in note 16.

Payments due to vendors and liabilities in respect of put options

Future anticipated payments due to vendors in respect of contingent consideration (earnout agreements) are recorded at fair value, which is the present value of the expected cash outflows of the obligations. Liabilities in respect of put option agreements are initially recorded at the present value of the redemption amount in

 

21


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

21. Financial instruments (continued)

 

accordance with IAS 32 and subsequently measured at fair value in accordance with IAS 39. Both types of obligations are dependent on the future financial performance of the entity and it is assumed that future profits are in line with directors’ estimates. The directors derive their estimates from internal business plans together with financial due diligence performed in connection with the acquisition. At 30 June 2017, the weighted average growth rate in estimating future financial performance was 25.4%, which reflects the prevalence of recent acquisitions in the faster growing markets and new media sectors. The risk adjusted discount rate applied to these obligations at 30 June 2017 was 1.6%.

A one percentage point increase or decrease in the growth rate in estimated future financial performance would increase or decrease the combined liabilities due to earnout agreements and put options by approximately £11.7 million and £14.1 million, respectively. A 0.5 percentage point increase or decrease in the risk adjusted discount rate would decrease or increase the combined liabilities by approximately £13.4 million and £13.8 million, respectively. An increase in the liability would result in a loss in the revaluation of financial instruments (note 5), while a decrease would result in a gain.

Other investments

Other investments included in level 1 are based on quoted market prices. Other investments included in level 3 are unlisted securities, where market value is not readily available. The Group has estimated relevant fair values on the basis of publicly available information from outside sources or on the basis of discounted cash flow models where appropriate. The sensitivity to changes in unobservable inputs is specific to each individual investment.

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors

WPP Finance 2010 has in issue $500 million of 3.625% bonds due September 2022, $300 million of 5.125% bonds due September 2042 and $812 million of 4.75% bonds due November 2021 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited and WPP Jubilee Limited as subsidiary guarantors.

The issuer and guarantors of the bonds (issuer and subsidiary guarantors are 100% owned by WPP plc) are each subject to the reporting requirements under section 15(d) of the Securities Exchange Act of 1934. In accordance with SEC Regulation S-X Rule 3-10, condensed consolidating financial information containing financial information for WPP Finance 2010 and the guarantors is presented. Condensed consolidating financial information is prepared in accordance with IFRS as issued by the IASB. In the parent company, subsidiary issuer and subsidiary guarantors columns investments in subsidiaries are accounted for under the equity method of accounting. Under the equity method, earnings of subsidiaries are reflected as “share of results of subsidiaries” in the income statement and as “investment in subsidiaries” in the balance sheet, as required by the SEC.

In the event that WPP Finance 2010 fails to pay the holders of the securities, thereby requiring WPP plc, WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited or WPP Jubilee Limited to make payment pursuant to the terms of their full and unconditional, and joint and several guarantee of those securities, there is no impediment to WPP plc, WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited or WPP Jubilee Limited in obtaining reimbursement for any such payments from WPP Finance 2010.

 

22


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

 

Condensed consolidating income statement information

For the six months ended 30 June 2017, £m

 

      WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

     —         —         —         7,403.6       —         7,403.6  

Direct costs

     —         —         —         (1,041.7     —         (1,041.7

Net sales

     —         —         —         6,361.9       —         6,361.9  

Operating costs

     (1.7     63.5       —         (5,699.3     —         (5,637.5

Operating profit/(loss)

     (1.7     63.5       —         662.6       —         724.4  

Share of results of subsidiaries

     644.3       671.4       —         —         (1,315.7     —    

Share of results of associates

     —         —         —         59.5       —         59.5  

Profit before interest and taxation

     642.6       734.9       —         722.1       (1,315.7     783.9  

Finance income

     —         12.1       56.8       127.6       (151.6     44.9  

Finance costs

     (47.1     (110.4     (52.9     (74.7     151.6       (133.5

Revaluation of financial instruments

     0.6       —         2.6       80.7       —         83.9  

Profit before taxation

     596.1       636.6       6.5       855.7       (1,315.7     779.2  

Taxation

     —         7.7       —         (153.2     —         (145.5

Profit for the period

     596.1       644.3       6.5       702.5       (1,315.7     633.7  
            

Attributable to:

            

Equity holders of the parent

     596.1       644.3       6.5       664.9       (1,315.7     596.1  

Non-controlling interests

     —         —         —         37.6       —         37.6  
       596.1       644.3       6.5       702.5       (1,315.7     633.7  

For the six months ended 30 June 2016, £m

 

      WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

     —         —         —         6,536.5       —         6,536.5  

Direct costs

     —         —         —         (942.7     —         (942.7

Net sales

     —         —         —         5,593.8       —         5,593.8  

Operating costs

     7.6       (566.7     (0.1     (4,481.0     —         (5,040.2

Operating profit/(loss)

     7.6       (566.7     (0.1     1,112.8       —         553.6  

Share of results of subsidiaries

     293.3       953.8       —         —         (1,247.1     —    

Share of results of associates

     —         —         —         15.9       —         15.9  

Profit/(loss) before interest and taxation

     300.9       387.1       (0.1     1,128.7       (1,247.1     569.5  

Finance income

     —         15.6       47.1       111.9       (131.5     43.1  

Finance costs

     (53.0     (109.4     (46.8     (44.4     131.5       (122.1

Revaluation of financial instruments

     (2.1     —         —         (63.3     —         (65.4

Profit before taxation

     245.8       293.3       0.2       1,132.9       (1,247.1     425.1  

Taxation

     —         —         —         (143.1     —         (143.1

Profit for the period

     245.8       293.3       0.2       989.8       (1,247.1     282.0  

Attributable to:

            

Equity holders of the parent

     245.8       293.3       0.2       953.6       (1,247.1     245.8  

Non-controlling interests

     —         —         —         36.2       —         36.2  
       245.8       293.3       0.2       989.8       (1,247.1     282.0  

 

23


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

Condensed consolidating income statement information (continued)

 

For the year ended 31 December 2016, £m

 

      WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

     —         —         —         14,388.9       —         14,388.9  

Direct costs

     —         —         —         (1,991.1     —         (1,991.1

Net sales

     —         —         —         12,397.8       —         12,397.8  

Operating costs

     13.8       (828.2     (0.1     (9,520.2     —         (10,334.7

Operating profit/(loss)

     13.8       (828.2     (0.1     2,877.6       —         2,063.1  

Share of results of subsidiaries

     1,497.4       2,518.2       —         —         (4,015.6     —    

Share of results of associates

     —         —         —         49.8       —         49.8  

Profit/(loss) before interest and taxation

     1,511.2       1,690.0       (0.1     2,927.4       (4,015.6     2,112.9  

Finance income

     —         28.8       121.1       231.9       (301.4     80.4  

Finance costs

     (102.5     (222.1     (98.8     (132.5     301.4       (254.5

Revaluation of financial instruments

     (8.6     —         7.0       (46.7     —         (48.3

Profit before taxation

     1,400.1       1,496.7       29.2       2,980.1       (4,015.6     1,890.5  

Taxation

     —         0.7       —         (389.6     —         (388.9

Profit for the year

     1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

Attributable to:

            

Equity holders of the parent

     1,400.1       1,497.4       29.2       2,489.0       (4,015.6     1,400.1  

Non-controlling interests

     —         —         —         101.5       —         101.5  
       1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

 

24


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

 

Condensed consolidating statement of comprehensive income

For the six months ended 30 June 2017, £m

 

     

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the period

     596.1       644.3       6.5       702.5       (1,315.7     633.7  

Items that may be reclassified subsequently to profit or loss:

            

Exchange adjustments on foreign currency net investments

     (247.7     (247.7     (0.4     (257.4     495.4       (257.8

Loss on revaluation of available for sale investments

     (0.4     (0.4     —         (0.4     0.8       (0.4
     (248.1     (248.1     (0.4     (257.8     496.2       (258.2

Items that will not be reclassified subsequently to profit or loss:

            

Actuarial gain/(loss) on defined benefit pension plans

     —         —         —         —         —         —    

Deferred tax on defined benefit pension plans

     —         —         —         —         —         —    
     —         —         —         —         —         —    

Other comprehensive loss relating to the period

     (248.1     (248.1     (0.4     (257.8     496.2       (258.2

Total comprehensive income relating to the period

     348.0       396.2       6.1       444.7       (819.5     375.5  

Attributable to:

            

Equity holders of the parent

     348.0       396.2       6.1       417.2       (819.5     348.0  

Non-controlling interests

     —         —         —         27.5       —         27.5  
       348.0       396.2       6.1       444.7       (819.5     375.5  

For the six months ended 30 June 2016, £m

 

     

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the period

     245.8       293.3       0.2       989.8       (1,247.1     282.0  

Items that may be reclassified subsequently to profit or loss:

            

Exchange adjustments on foreign currency net investments

     955.3       955.3       (2.0     992.9       (1,910.6     990.9  

Loss on revaluation of available for sale investments

     (1.4     (1.4     —         (1.4     2.8       (1.4
     953.9       953.9       (2.0     991.5       (1,907.8     989.5  

Items that will not be reclassified subsequently to profit or loss:

            

Actuarial gain/(loss) on defined benefit pension plans

     —         —         —         —         —         —    

Deferred tax on defined benefit pension plans

     —         —         —         —         —         —    
     —         —         —         —         —         —    

Other comprehensive income/(loss) relating to the period

     953.9       953.9       (2.0     991.5       (1,907.8     989.5  

Total comprehensive income/(loss) relating to the period

     1,199.7       1,247.2       (1.8     1,981.3       (3,154.9     1,271.5  

Attributable to:

            

Equity holders of the parent

     1,199.7       1,247.2       (1.8     1,909.5       (3,154.9     1,199.7  

Non-controlling interests

     —         —         —         71.8       —         71.8  
       1,199.7       1,247.2       (1.8     1,981.3       (3,154.9     1,271.5  

 

25


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

Condensed consolidating statement of comprehensive income (continued)

 

For the year ended 31 December 2016, £m

 

     

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the year

     1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

Items that may be reclassified subsequently to profit or loss:

            

Exchange adjustments on foreign currency net investments

     1,309.9       1,309.9       (1.2     1,379.2       (2,619.8     1,378.0  

Loss on revaluation of available for sale investments

     (93.1     (93.1     —         (93.1     186.2       (93.1
     1,216.8       1,216.8       (1.2     1,286.1       (2,433.6     1,284.9  

Items that will not be reclassified subsequently to profit or loss:

            

Actuarial loss on defined benefit pension plans

     (15.9     (15.9     —         (15.9     31.8       (15.9

Deferred tax on defined benefit pension plans

     (0.4     (0.4     —         (0.4     0.8       (0.4
     (16.3     (16.3     —         (16.3     32.6       (16.3

Other comprehensive income/(loss) for the year

     1,200.5       1,200.5       (1.2     1,269.8       (2,401.0     1,268.6  

Total comprehensive income for the year

     2,600.6       2,697.9       28.0       3,860.3       (6,416.6     2,770.2  

Attributable to:

            

Equity holders of the parent

     2,600.6       2,697.9       28.0       3,690.7       (6,416.6     2,600.6  

Non-controlling interests

     —         —         —         169.6       —         169.6  
       2,600.6       2,697.9       28.0       3,860.3       (6,416.6     2,770.2  

 

26


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

 

Condensed consolidating cash flow statement information

For the six months ended 30 June 2017, £m

 

          WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
     Consolidated
WPP plc
 

Net cash inflow/(outflow) from operating activities

     191.5       (184.2     0.4       77.9       —          85.6  

Investing activities

             

Acquisitions and disposals

     —         —         —         (201.4     —          (201.4

Purchase of property, plant and equipment

     —         (5.4     —         (94.6     —          (100.0

Purchase of other intangible assets (including capitalised computer software)

     —         —         —         (19.6     —          (19.6

Proceeds on disposal of property, plant and equipment

     —         —         —         4.0       —          4.0  

Net cash outflow from investing activities

     —         (5.4     —         (311.6     —          (317.0

Financing activities

             

Share option proceeds

     4.1       —         —         —         —          4.1  

Cash consideration for non-controlling interests

     —         (0.2     —         (39.1     —          (39.3

Share repurchases and buy-backs

     (144.9     —         —         (145.3     —          (290.2

Net increase/(decrease) in borrowings

     (400.0     —         —         1,294.8       —          894.8  

Financing and share issue costs

     —         —         —         (0.6     —          (0.6

Equity dividends paid

     —         —         —         —         —          —    

Dividends paid to non-controlling interests in subsidiary undertakings

     —         —         —         (46.3     —          (46.3

Net cash inflow/(outflow) from financing activities

     (540.8     (0.2     —         1,063.5       —          522.5  

Net increase/(decrease) in cash and cash equivalents

     (349.3     (189.8     0.4       829.8       —          291.1  

Translation differences

     (1.3     26.4       0.7       (8.0     —          17.8  

Cash and cash equivalents at beginning of period

     (1,225.0     (1,623.7     (15.1     4,766.4       —          1,902.6  

Cash and cash equivalents at end of period

     (1,575.6     (1,787.1     (14.0     5,588.2       —          2,211.5  

For the six months ended 30 June 2016, £m

 

      WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
     Consolidated
WPP plc
 

Net cash inflow/(outflow) from operating activities

     311.7       1,270.0       9.1       (1,524.6     —          66.2  

Investing activities

             

Acquisitions and disposals

     —         —         —         (182.8     —          (182.8

Purchase of property, plant and equipment

     —         (0.4     —         (126.3     —          (126.7

Purchase of other intangible assets (including capitalised computer software)

     —         —         —         (15.9     —          (15.9

Proceeds on disposal of property, plant and equipment

     —         —         —         9.7       —          9.7  

Net cash outflow from investing activities

     —         (0.4     —         (315.3     —          (315.7

Financing activities

             

Share option proceeds

     5.3       —         —         —         —          5.3  

Cash consideration for non-controlling interests

     —         —         —         (43.4     —          (43.4

Share repurchases and buy-backs

     (148.5     —         —         (48.3     —          (196.8

Net (decrease)/increase in borrowings

     (392.1     —         —         329.2       —          (62.9

Financing and share issue costs

     —         —         —         (0.5     —          (0.5

Equity dividends paid

     —         —         —         —         —          —    

Dividends paid to non-controlling interests in subsidiary undertakings

     —         —         —         (35.0     —          (35.0

Net cash (outflow)/inflow from financing activities

     (535.3     —         —         202.0       —          (333.3

Net (decrease)/ increase in cash and cash equivalents

     (223.6     1,269.6       9.1       (1,637.9     —          (582.8

Translation differences

     (2.0     (102.3     (7.5     349.1       —          237.3  

Cash and cash equivalents at beginning of period

     (926.5     (2,468.9     (67.5     5,409.5       —          1,946.6  

Cash and cash equivalents at end of period

     (1,152.1     (1,301.6     (65.9     4,120.7       —          1,601.1  

 

27


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

Condensed consolidating cash flow statement information (continued)

 

For the year ended 31 December 2016, £m

 

      WPP
plc
    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
     Consolidated
WPP plc
 

Net cash inflow/(outflow) from operating activities

     963.1       1,002.2       65.5       (257.0     —          1,773.8  

Investing activities

             

Acquisitions and disposals

     —         —         —         (638.8     —          (638.8

Purchases of property, plant and equipment

     —         (1.1     —         (251.0     —          (252.1

Purchases of other intangible assets (including capitalised computer software)

     —         —         —         (33.0     —          (33.0

Proceeds on disposal of property, plant and equipment

     —         —         —         7.7       —          7.7  

Net cash outflow from investing activities

     —         (1.1     —         (915.1     —          (916.2

Financing activities

             

Share option proceeds

     27.2       —         —         —         —          27.2  

Cash consideration for non-controlling interests

     —         (1.3     —         (57.0     —          (58.3

Share repurchases and buy-backs

     (274.5     —         —         (152.9     —          (427.4

Net (decrease)/increase in borrowings

     (392.1     —         —         369.6       —          (22.5

Financing and share issue costs

     —         —         —         (6.4     —          (6.4

Equity dividends paid

     (616.5     —         —         —         —          (616.5

Dividends paid to non-controlling interests in subsidiary undertakings

     —         —         —         (89.6     —          (89.6

Net cash (outflow)/inflow from financing activities

     (1,255.9     (1.3     —         63.7       —          (1,193.5

Net (decrease)/increase in cash and cash equivalents

     (292.8     999.8       65.5       (1,108.4     —          (335.9

Translation differences

     (5.7     (154.6     (13.1     465.3       —          291.9  

Cash and cash equivalents at beginning of year

     (926.5     (2,468.9     (67.5     5,409.5       —          1,946.6  

Cash and cash equivalents at end of year

     (1,225.0     (1,623.7     (15.1     4,766.4       —          1,902.6  

 

28


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

 

Condensed consolidating balance sheet information

At 30 June 2017, £m

 

    

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

           

Intangible assets:

           

Goodwill

    —         —         —         13,082.1       —         13,082.1  

Other

    —         —         —         2,111.3       —         2,111.3  

Property, plant and equipment

    —         11.4       —         919.1       —         930.5  

Investment in subsidiaries

    13,639.6       24,624.5       —         —         (38,264.1     —    

Interests in associates and joint ventures

    —         —         —         1,234.6       —         1,234.6  

Other investments

    —         —         —         1,171.5       —         1,171.5  

Deferred tax assets

    —         —         —         143.7       —         143.7  

Trade and other receivables

    —         —         9.6       204.7       —         214.3  

Intercompany receivables

    —         245.2       2,160.8       8,029.4       (10,435.4     —    
    13,639.6       24,881.1       2,170.4       26,896.4       (48,699.5     18,888.0  

Current assets

           

Inventory and work in progress

    —         —         —         443.2       —         443.2  

Corporate income tax recoverable

    —         —         —         260.2       —         260.2  

Trade and other receivables

    0.6       463.4       0.1       10,853.0       —         11,317.1  

Intercompany receivables

    1,625.2       1,887.2       48.8       2,693.7       (6,254.9     —    

Cash and short-term deposits

    12.8       167.9       —         6,150.4       (3,475.1     2,856.0  
    1,638.6       2,518.5       48.9       20,400.5       (9,730.0     14,876.5  

Current liabilities

           

Trade and other payables

    (3.2     (48.6     (20.3     (13,356.1     —         (13,428.2

Intercompany payables

    (2,903.6     (3,170.0     —         (181.3     6,254.9       —    

Corporate income tax payable

    —         —         —         (637.5     —         (637.5

Bank overdrafts and loans

    (1,588.4     (1,955.0     (14.0     (850.7     3,475.1       (933.0
      (4,495.2     (5,173.6     (34.3     (15,025.6     9,730.0       (14,998.7

Net current (liabilities)/assets

    (2,856.6     (2,655.1     14.6       5,374.9       —         (122.2

Total assets less current liabilities

    10,783.0       22,226.0       2,185.0       32,271.3       (48,699.5     18,765.8  

Non-current liabilities

           

Bonds and bank loans

    —         —         (2,168.2     (4,424.3     —         (6,592.5

Trade and other payables

    —         —         —         (1,119.4     —         (1,119.4

Intercompany payables

    (1,363.7     (8,586.4     —         (485.3     10,435.4       —    

Deferred tax liabilities

    —         —         —         (688.8     —         (688.8

Provisions for post-employment benefits

    —         —         —         (271.5     —         (271.5

Provisions for liabilities and charges

    —         —         —         (237.0     —         (237.0
      (1,363.7     (8,586.4     (2,168.2     (7,226.3     10,435.4       (8,909.2

Net assets

    9,419.3       13,639.6       16.8       25,045.0       (38,264.1     9,856.6  

Attributable to:

           

Equity share owners’ funds

    9,419.3       13,639.6       16.8       24,607.7       (38,264.1     9,419.3  

Non-controlling interests

    —         —         —         437.3       —         437.3  

Total equity

    9,419.3       13,639.6       16.8       25,045.0       (38,264.1     9,856.6  

 

29


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

Condensed consolidating balance sheet information (continued)

 

At 30 June 2016, £m

 

    

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

           

Intangible assets:

           

Goodwill

    —         —         —         12,293.5       —         12,293.5  

Other

    —         —         —         2,036.7       —         2,036.7  

Property, plant and equipment

    —         7.6       —         918.3       —         925.9  

Investment in subsidiaries

    11,907.1       22,362.1       —         —         (34,269.2     —    

Interests in associates and joint ventures

    —         —         —         690.8       —         690.8  

Other investments

    —         —         —         1,303.7       —         1,303.7  

Deferred tax assets

    —         —         —         94.0       —         94.0  

Trade and other receivables

    —         —         —         254.9       —         254.9  

Intercompany receivables

    —         233.3       2,118.4       6,764.6       (9,116.3     —    
    11,907.1       22,603.0       2,118.4       24,356.5       (43,385.5     17,599.5  

Current assets

           

Inventory and work in progress

    —         —         —         408.8       —         408.8  

Corporate income tax recoverable

    —         —         —         224.2       —         224.2  

Trade and other receivables

    0.2       347.8       0.1       11,403.0       —         11,751.1  

Intercompany receivables

    1,746.2       1,584.0       70.6       2,826.5       (6,227.3     —    

Cash and short-term deposits

    7.5       356.0       —         4,580.6       (2,796.7     2,147.4  
    1,753.9       2,287.8       70.7       19,443.1       (9,024.0     14,531.5  

Current liabilities

           

Trade and other payables

    (116.2     (86.7     (20.0     (13,645.3     —         (13,868.2

Intercompany payables

    (2,784.9     (3,264.4     —         (178.0     6,227.3       —    

Corporate income tax payable

    —         —         —         (584.0     —         (584.0

Bank overdrafts and loans

    (1,567.6     (1,657.6     (65.9     (562.8     2,796.7       (1,057.2
      (4,468.7     (5,008.7     (85.9     (14,970.1     9,024.0       (15,509.4

Net current (liabilities)/assets

    (2,714.8     (2,720.9     (15.2     4,473.0       —         (977.9

Total assets less current liabilities

    9,192.3       19,882.1       2,103.2       28,829.5       (43,385.5     16,621.6  

Non-current liabilities

           

Bonds and bank loans

    —         —         (2,122.4     (3,216.7     —         (5,339.1

Trade and other payables

    —         —         —         (1,122.0     —         (1,122.0

Intercompany payables

    (672.6     (7,975.0     —         (468.7     9,116.3       —    

Deferred tax liabilities

    —         —         —         (713.0     —         (713.0

Provisions for post-employment benefits

    —         —         —         (260.4     —         (260.4

Provisions for liabilities and charges

    —         —         —         (208.9     —         (208.9
      (672.6     (7,975.0     (2,122.4     (5,989.7     9,116.3       (7,643.4

Net assets/(liabilities)

    8,519.7       11,907.1       (19.2     22,839.8       (34,269.2     8,978.2  

Attributable to:

           

Equity share owners’ funds

    8,519.7       11,907.1       (19.2     22,381.3       (34,269.2     8,519.7  

Non-controlling interests

    —         —         —         458.5       —         458.5  

Total equity

    8,519.7       11,907.1       (19.2     22,839.8       (34,269.2     8,978.2  

 

30


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

22. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Air 1, WPP 2008 Limited, WPP 2005 Limited, WPP 2012 Limited, and WPP Jubilee Limited as subsidiary guarantors (continued)

Condensed consolidating balance sheet information (continued)

 

At 31 December 2016, £m

 

    

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

           

Intangible assets:

           

Goodwill

    —         —         —         13,214.3       —         13,214.3  

Other

    —         —         —         2,217.3       —         2,217.3  

Property, plant and equipment

    —         7.1       —         961.6       —         968.7  

Investment in subsidiaries

    13,356.0       24,162.9       —         —         (37,518.9     —    

Interests in associates and joint ventures

    —         —         —         1,069.4       —         1,069.4  

Other investments

    —         —         —         1,310.3       —         1,310.3  

Deferred tax assets

    —         —         —         140.4       —         140.4  

Trade and other receivables

    —         —         7.0       197.9       —         204.9  

Intercompany receivables

    —         238.9       2,276.8       7,626.3       (10,142.0     —    
    13,356.0       24,408.9       2,283.8       26,737.5       (47,660.9     19,125.3  

Current assets

           

Inventory and work in progress

    —         —         —         400.4       —         400.4  

Corporate income tax recoverable

    —         —         —         231.2       —         231.2  

Trade and other receivables

    11.5       377.9       0.1       11,985.0       —         12,374.5  

Intercompany receivables

    1,628.7       1,690.2       45.9       2,651.1       (6,015.9     —    

Cash and short-term deposits

    13.7       151.8       —         5,300.5       (3,029.1     2,436.9  
    1,653.9       2,219.9       46.0       20,568.2       (9,045.0     15,443.0  

Current liabilities

           

Trade and other payables

    (21.0     (69.5     (21.3     (14,898.6     —         (15,010.4

Intercompany payables

    (2,659.2     (3,141.1     —         (215.6     6,015.9       —    

Corporate income tax payable

    —         —         —         (752.3     —         (752.3

Bank overdrafts and loans

    (1,641.8     (1,775.5     (15.1     (599.2     3,029.1       (1,002.5
      (4,322.0     (4,986.1     (36.4     (16,465.7     9,045.0       (16,765.2

Net current (liabilities)/assets

    (2,668.1     (2,766.2     9.6       4,102.5       —         (1,322.2

Total assets less current liabilities

    10,687.9       21,642.7       2,293.4       30,840.0       (47,660.9     17,803.1  

Non-current liabilities

           

Bonds and bank loans

    —         —         (2,282.9     (3,282.0     —         (5,564.9

Trade and other payables

    —         —         —         (1,273.8     —         (1,273.8

Intercompany payables

    (1,363.4     (8,286.7     —         (491.9     10,142.0       —    

Deferred tax liabilities

    —         —         —         (692.4     —         (692.4

Provision for post-employment benefits

    —         —         —         (276.5     —         (276.5

Provisions for liabilities and charges

    —         —         —         (227.9     —         (227.9
      (1,363.4     (8,286.7     (2,282.9     (6,244.5     10,142.0       (8,035.5

Net assets

    9,324.5       13,356.0       10.5       24,595.5       (37,518.9     9,767.6  

Attributable to:

           

Equity share owners’ funds

    9,324.5       13,356.0       10.5       24,152.4       (37,518.9     9,324.5  

Non-controlling interests

    —         —         —         443.1       —         443.1  

Total equity

    9,324.5       13,356.0       10.5       24,595.5       (37,518.9     9,767.6  

 

31


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors

WPP Finance 2010 has in issue $750 million of 3.750% bonds due September 2024 and $500 million of 5.625% bonds due November 2043, with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors.

The issuer and guarantors of the bonds (issuer and subsidiary guarantors are 100% owned by WPP plc) are each subject to the reporting requirements under section 15(d) of the Securities Exchange Act of 1934. In accordance with SEC Regulation S-X Rule 3-10, condensed consolidating financial information containing financial information for WPP Finance 2010 and the guarantors is presented. Condensed consolidating financial information is prepared in accordance with IFRS as issued by the IASB. In the parent company, subsidiary issuer and subsidiary guarantors columns investments in subsidiaries are accounted for under the equity method of accounting. Under the equity method, earnings of subsidiaries are reflected as “share of results of subsidiaries” in the income statement and as “investment in subsidiaries” in the balance sheet, as required by the SEC.

In the event that WPP Finance 2010 fails to pay the holders of the securities, thereby requiring WPP plc, WPP Jubilee Limited and WPP 2005 Limited to make payment pursuant to the terms of their full and unconditional, and joint and several guarantee of those securities, there is no impediment to WPP plc, WPP Jubilee Limited and WPP 2005 Limited in obtaining reimbursement for any such payments from WPP Finance 2010.

 

32


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

 

Condensed consolidating income statement information

For the six months ended 30 June 2017, £m

 

    

    WPP  

plc  

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

    —         —         —         7,403.6       —         7,403.6  

Direct costs

    —         —         —         (1,041.7     —         (1,041.7

Net sales

    —         —         —         6,361.9       —         6,361.9  

Operating costs

    (1.7     63.5       —         (5,699.3     —         (5,637.5

Operating profit/(loss)

    (1.7     63.5       —         662.6       —         724.4  

Share of results of subsidiaries

    644.3       671.4       —         —         (1,315.7     —    

Share of results of associates

    —         —         —         59.5       —         59.5  

Profit before interest and taxation

    642.6       734.9       —         722.1       (1,315.7     783.9  

Finance income

    —         12.1       56.8       127.6       (151.6     44.9  

Finance costs

    (47.1     (110.4     (52.9     (74.7     151.6       (133.5

Revaluation of financial instruments

    0.6       —         2.6       80.7       —         83.9  

Profit before taxation

    596.1       636.6       6.5       855.7       (1,315.7     779.2  

Taxation

    —         7.7       —         (153.2     —         (145.5

Profit for the period

    596.1       644.3       6.5       702.5       (1,315.7     633.7  

Attributable to:

           

Equity holders of the parent

    596.1       644.3       6.5       664.9       (1,315.7     596.1  

Non-controlling interests

    —         —         —         37.6       —         37.6  
      596.1       644.3       6.5       702.5       (1,315.7     633.7  

For the six months ended 30 June 2016, £m

 

         WPP
   plc
    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

    —         —         —         6,536.5       —         6,536.5  

Direct costs

    —         —         —         (942.7     —         (942.7

Net sales

    —         —         —         5,593.8       —         5,593.8  

Operating costs

    7.6       (566.7     (0.1     (4,481.0     —         (5,040.2

Operating profit/(loss)

    7.6       (566.7     (0.1     1,112.8       —         553.6  

Share of results of subsidiaries

    293.3       953.8       —         —         (1,247.1     —    

Share of results of associates

    —         —         —         15.9       —         15.9  

Profit/(loss) before interest and taxation

    300.9       387.1       (0.1     1,128.7       (1,247.1     569.5  

Finance income

    —         15.6       47.1       111.9       (131.5     43.1  

Finance costs

    (53.0     (109.4     (46.8     (44.4     131.5       (122.1

Revaluation of financial instruments

    (2.1     —         —         (63.3     —         (65.4

Profit before taxation

    245.8       293.3       0.2       1,132.9       (1,247.1     425.1  

Taxation

    —         —         —         (143.1     —         (143.1

Profit for the period

    245.8       293.3       0.2       989.8       (1,247.1     282.0  

Attributable to:

           

Equity holders of the parent

    245.8       293.3       0.2       953.6       (1,247.1     245.8  

Non-controlling interests

    —         —         —         36.2       —         36.2  
      245.8       293.3       0.2       989.8       (1,247.1     282.0  

 

33


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

Condensed consolidating income statement information (continued)

 

For the year ended 31 December 2016, £m

 

    

    WPP  

plc  

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Revenue

    —         —         —         14,388.9       —         14,388.9  

Direct costs

    —         —         —         (1,991.1     —         (1,991.1

Net sales

    —         —         —         12,397.8       —         12,397.8  

Operating costs

    13.8       (828.2     (0.1     (9,520.2     —         (10,334.7

Operating profit/(loss)

    13.8       (828.2     (0.1     2,877.6       —         2,063.1  

Share of results of subsidiaries

    1,497.4       2,518.2       —         —         (4,015.6     —    

Share of results of associates

    —         —         —         49.8       —         49.8  

Profit/(loss) before interest and taxation

    1,511.2       1,690.0       (0.1     2,927.4       (4,015.6     2,112.9  

Finance income

    —         28.8       121.1       231.9       (301.4     80.4  

Finance costs

    (102.5     (222.1     (98.8     (132.5     301.4       (254.5

Revaluation of financial instruments

    (8.6     —         7.0       (46.7     —         (48.3

Profit before taxation

    1,400.1       1,496.7       29.2       2,980.1       (4,015.6     1,890.5  

Taxation

    —         0.7       —         (389.6     —         (388.9

Profit for the year

    1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

Attributable to:

           

Equity holders of the parent

    1,400.1       1,497.4       29.2       2,489.0       (4,015.6     1,400.1  

Non-controlling interests

    —         —         —         101.5       —         101.5  
      1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

 

34


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

 

Condensed consolidating statement of comprehensive income

For the six months ended 30 June 2017, £m

 

    

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the period

    596.1       644.3       6.5       702.5       (1,315.7     633.7  

Items that may be reclassified subsequently to profit or loss:

           

Exchange adjustments on foreign currency net investments

    (247.7     (247.7     (0.4     (257.4     495.4       (257.8

Loss on revaluation of available for sale investments

    (0.4     (0.4     —         (0.4     0.8       (0.4
    (248.1     (248.1     (0.4     (257.8     496.2       (258.2

Items that will not be reclassified subsequently to profit or loss:

           

Actuarial gain/(loss) on defined benefit pension plans

    —         —         —         —         —         —    

Deferred tax on defined benefit pension plans

    —         —         —         —         —         —    
    —         —         —         —         —         —    

Other comprehensive loss relating to the period

    (248.1     (248.1     (0.4     (257.8     496.2       (258.2

Total comprehensive income relating to the period

    348.0       396.2       6.1       444.7       (819.5     375.5  

Attributable to:

           

Equity holders of the parent

    348.0       396.2       6.1       417.2       (819.5     348.0  

Non-controlling interests

    —         —         —         27.5       —         27.5  
      348.0       396.2       6.1       444.7       (819.5     375.5  

For the six months ended 30 June 2016, £m

 

    

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the period

    245.8       293.3       0.2       989.8       (1,247.1     282.0  

Items that may be reclassified subsequently to profit or loss:

           

Exchange adjustments on foreign currency net investments

    955.3       955.3       (2.0     992.9       (1,910.6     990.9  

Loss on revaluation of available for sale investments

    (1.4     (1.4     —         (1.4     2.8       (1.4
    953.9       953.9       (2.0     991.5       (1,907.8     989.5  

Items that will not be reclassified subsequently to profit or loss:

           

Actuarial gain/(loss) on defined benefit pension plans

    —         —         —         —         —         —    

Deferred tax on defined benefit pension plans

    —         —         —         —         —         —    
    —         —         —         —         —         —    

Other comprehensive income/(loss) relating to the period

    953.9       953.9       (2.0     991.5       (1,907.8     989.5  

Total comprehensive income/(loss) relating to the period

    1,199.7       1,247.2       (1.8     1,981.3       (3,154.9     1,271.5  

Attributable to:

           

Equity holders of the parent

    1,199.7       1,247.2       (1.8     1,909.5       (3,154.9     1,199.7  

Non-controlling interests

    —         —         —         71.8       —         71.8  
      1,199.7       1,247.2       (1.8     1,981.3       (3,154.9     1,271.5  

 

35


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

Condensed consolidating statement of comprehensive income (continued)

 

For the year ended 31 December 2016, £m

 

     

WPP

plc

   

Subsidiary

Guarantors

   

WPP

Finance

2010

    Other
Subsidiaries
    Reclassifications /
Eliminations
    Consolidated
WPP plc
 

Profit for the year

     1,400.1       1,497.4       29.2       2,590.5       (4,015.6     1,501.6  

Items that may be reclassified subsequently to profit or loss:

            

Exchange adjustments on foreign currency net investments

     1,309.9       1,309.9       (1.2     1,379.2       (2,619.8     1,378.0  

Loss on revaluation of available for sale investments

     (93.1     (93.1     —         (93.1     186.2       (93.1
     1,216.8       1,216.8       (1.2     1,286.1       (2,433.6     1,284.9  

Items that will not be reclassified subsequently to profit or loss:

            

Actuarial loss on defined benefit pension plans

     (15.9     (15.9     —         (15.9     31.8       (15.9

Deferred tax on defined benefit pension plans

     (0.4     (0.4     —         (0.4     0.8       (0.4
     (16.3     (16.3     —         (16.3     32.6       (16.3

Other comprehensive income/(loss) for the year

     1,200.5       1,200.5       (1.2     1,269.8       (2,401.0     1,268.6  

Total comprehensive income for the year

     2,600.6       2,697.9       28.0       3,860.3       (6,416.6     2,770.2  

Attributable to:

            

Equity holders of the parent

     2,600.6       2,697.9       28.0       3,690.7       (6,416.6     2,600.6  

Non-controlling interests

     —         —         —         169.6       —         169.6  
       2,600.6       2,697.9       28.0       3,860.3       (6,416.6     2,770.2  

 

36


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

 

Condensed consolidating cash flow statement information

For the six months ended 30 June 2017, £m

 

    

    WPP  

plc  

    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Net cash inflow/(outflow) from operating activities

    191.5       (184.2     0.4       77.9       —         85.6  

Investing activities

           

Acquisitions and disposals

    —         —         —         (201.4     —         (201.4

Purchase of property, plant and equipment

    —         (5.4     —         (94.6     —         (100.0

Purchase of other intangible assets (including capitalised computer software)

    —         —         —         (19.6     —         (19.6

Proceeds on disposal of property, plant and equipment

    —         —         —         4.0       —         4.0  

Net cash outflow from investing activities

    —         (5.4     —         (311.6     —         (317.0

Financing activities

           

Share option proceeds

    4.1       —         —         —         —         4.1  

Cash consideration for non-controlling interests

    —         (0.2     —         (39.1     —         (39.3

Share repurchases and buy-backs

    (144.9     —         —         (145.3     —         (290.2

Net increase/(decrease) in borrowings

    (400.0     —         —         1,294.8       —         894.8  

Financing and share issue costs

    —         —         —         (0.6     —         (0.6

Equity dividends paid

    —         —         —         —         —         —    

Dividends paid to non-controlling interests in subsidiary undertakings

    —         —         —         (46.3     —         (46.3

Net cash inflow/(outflow) from financing activities

    (540.8     (0.2     —         1,063.5       —         522.5  

Net increase/(decrease) in cash and cash equivalents

    (349.3     (189.8     0.4       829.8       —         291.1  

Translation differences

    (1.3     26.4       0.7       (8.0     —         17.8  

Cash and cash equivalents at beginning of period

    (1,225.0     (1,627.5     (15.1     4,770.2       —         1,902.6  

Cash and cash equivalents at end of period

    (1,575.6     (1,790.9     (14.0     5,592.0       —         2,211.5  

For the six months ended 30 June 2016, £m

 

    

    WPP  

plc  

    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Net cash inflow/(outflow) from operating activities

    311.7       1,270.0       9.1       (1,524.6     —         66.2  

Investing activities

           

Acquisitions and disposals

    —         —         —         (182.8     —         (182.8

Purchase of property, plant and equipment

    —         (0.4     —         (126.3     —         (126.7

Purchase of other intangible assets (including capitalised computer software)

    —         —         —         (15.9     —         (15.9

Proceeds on disposal of property, plant and equipment

    —         —         —         9.7       —         9.7  

Net cash outflow from investing activities

    —         (0.4     —         (315.3     —         (315.7

Financing activities

           

Share option proceeds

    5.3       —         —         —         —         5.3  

Cash consideration for non-controlling interests

    —         —         —         (43.4     —         (43.4

Share repurchases and buy-backs

    (148.5     —         —         (48.3     —         (196.8

Net (decrease)/increase in borrowings

    (392.1     —         —         329.2       —         (62.9

Financing and share issue costs

    —         —         —         (0.5     —         (0.5

Equity dividends paid

    —         —         —         —         —         —    

Dividends paid to non-controlling interests in subsidiary undertakings

    —         —         —         (35.0     —         (35.0

Net cash (outflow)/inflow from financing activities

    (535.3     —         —         202.0       —         (333.3

Net (decrease)/increase in cash and cash equivalents

    (223.6     1,269.6       9.1       (1,637.9     —         (582.8

Translation differences

    (2.0     (102.3     (7.5     349.1       —         237.3  

Cash and cash equivalents at beginning of period

    (926.5     (2,472.7     (67.5     5,413.3       —         1,946.6  

Cash and cash equivalents at end of period

    (1,152.1     (1,305.4     (65.9     4,124.5       —         1,601.1  

 

37


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

Condensed consolidating cash flow statement information (continued)

 

For the year ended 31 December 2016, £m

 

    

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
   

Other

Subsidiaries

    Reclassifications/
Eliminations
   

Consolidated

WPP plc

 

Net cash inflow/(outflow) from operating activities

    963.1       1,002.2       65.5       (257.0     —         1,773.8  

Investing activities

           

Acquisitions and disposals

    —         —         —         (638.8     —         (638.8

Purchases of property, plant and equipment

    —         (1.1     —         (251.0     —         (252.1

Purchases of other intangible assets (including capitalised computer software)

    —         —         —         (33.0     —         (33.0

Proceeds on disposal of property, plant and equipment

    —         —         —         7.7       —         7.7  

Net cash outflow from investing activities

    —         (1.1     —         (915.1     —         (916.2

Financing activities

           

Share option proceeds

    27.2       —         —         —         —         27.2  

Cash consideration for non-controlling interests

    —         (1.3     —         (57.0     —         (58.3

Share repurchases and buy-backs

    (274.5     —         —         (152.9     —         (427.4

Net (decrease)/increase in borrowings

    (392.1     —         —         369.6       —         (22.5

Financing and share issue costs

    —         —         —         (6.4     —         (6.4

Equity dividends paid

    (616.5     —         —         —         —         (616.5

Dividends paid to non-controlling interests in subsidiary undertakings

    —         —         —         (89.6     —         (89.6

Net cash (outflow)/inflow from financing activities

    (1,255.9     (1.3     —         63.7       —         (1,193.5

Net (decrease)/increase in cash and cash equivalents

    (292.8     999.8       65.5       (1,108.4     —         (335.9

Translation differences

    (5.7     (154.6     (13.1     465.3       —         291.9  

Cash and cash equivalents at beginning of year

    (926.5     (2,472.7     (67.5     5,413.3       —         1,946.6  

Cash and cash equivalents at end of year

    (1,225.0     (1,627.5     (15.1     4,770.2       —         1,902.6  

 

38


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

 

Condensed consolidating balance sheet information

At 30 June 2017, £m

 

     

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

            

Intangible assets:

            

Goodwill

     —         —         —         13,082.1       —         13,082.1  

Other

     —         —         —         2,111.3       —         2,111.3  

Property, plant and equipment

     —         11.4       —         919.1       —         930.5  

Investment in subsidiaries

     13,639.6       24,455.9       —         —         (38,095.5     —    

Interests in associates and joint ventures

     —         —         —         1,234.6       —         1,234.6  

Other investments

     —         —         —         1,171.5       —         1,171.5  

Deferred tax assets

     —         —         —         143.7       —         143.7  

Trade and other receivables

     —         —         9.6       204.7       —         214.3  

Intercompany receivables

     —         245.2       2,160.8       8,029.4       (10,435.4     —    
     13,639.6       24,712.5       2,170.4       26,896.4       (48,530.9     18,888.0  

Current assets

            

Inventory and work in progress

     —         —         —         443.2       —         443.2  

Corporate income tax recoverable

     —         —         —         260.2       —         260.2  

Trade and other receivables

     0.6       463.4       0.1       10,853.0       —         11,317.1  

Intercompany receivables

     1,625.2       1,887.2       48.8       2,693.7       (6,254.9     —    

Cash and short-term deposits

     12.8       164.1       —         6,154.2       (3,475.1     2,856.0  
     1,638.6       2,514.7       48.9       20,404.3       (9,730.0     14,876.5  

Current liabilities

            

Trade and other payables

     (3.2     (48.6     (20.3     (13,356.1     —         (13,428.2

Intercompany payables

     (2,903.6     (2,997.6     —         (353.7     6,254.9       —    

Corporate income tax payable

     —         —         —         (637.5     —         (637.5

Bank overdrafts and loans

     (1,588.4     (1,955.0     (14.0     (850.7     3,475.1       (933.0
       (4,495.2     (5,001.2     (34.3     (15,198.0     9,730.0       (14,998.7

Net current (liabilities)/assets

     (2,856.6     (2,486.5     14.6       5,206.3       —         (122.2

Total assets less current liabilities

     10,783.0       22,226.0       2,185.0       32,102.7       (48,530.9     18,765.8  

Non-current liabilities

            

Bonds and bank loans

     —         —         (2,168.2     (4,424.3     —         (6,592.5

Trade and other payables

     —         —         —         (1,119.4     —         (1,119.4

Intercompany payables

     (1,363.7     (8,586.4     —         (485.3     10,435.4       —    

Deferred tax liabilities

     —         —         —         (688.8     —         (688.8

Provisions for post-employment benefits

     —         —         —         (271.5     —         (271.5

Provisions for liabilities and charges

     —         —         —         (237.0     —         (237.0
       (1,363.7     (8,586.4     (2,168.2     (7,226.3     10,435.4       (8,909.2

Net assets

     9,419.3       13,639.6       16.8       24,876.4       (38,095.5     9,856.6  

Attributable to:

            

Equity share owners’ funds

     9,419.3       13,639.6       16.8       24,439.1       (38,095.5     9,419.3  

Non-controlling interests

     —         —         —         437.3       —         437.3  

Total equity

     9,419.3       13,639.6       16.8       24,876.4       (38,095.5     9,856.6  

 

39


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

Condensed consolidating balance sheet information (continued)

 

At 30 June 2016, £m

 

     

    WPP  

plc  

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

            

Intangible assets:

            

Goodwill

     —         —         —         12,293.5       —         12,293.5  

Other

     —         —         —         2,036.7       —         2,036.7  

Property, plant and equipment

     —         7.6       —         918.3       —         925.9  

Investment in subsidiaries

     11,907.1       22,193.5       —         —         (34,100.6     —    

Interests in associates and joint ventures

     —         —         —         690.8       —         690.8  

Other investments

     —         —         —         1,303.7       —         1,303.7  

Deferred tax assets

     —         —         —         94.0       —         94.0  

Trade and other receivables

     —         —         —         254.9       —         254.9  

Intercompany receivables

     —         233.3       2,118.4       6,764.6       (9,116.3     —    
     11,907.1       22,434.4       2,118.4       24,356.5       (43,216.9     17,599.5  

Current assets

            

Inventory and work in progress

     —         —         —         408.8       —         408.8  

Corporate income tax recoverable

     —         —         —         224.2       —         224.2  

Trade and other receivables

     0.2       347.8       0.1       11,403.0       —         11,751.1  

Intercompany receivables

     1,746.2       1,584.0       70.6       2,826.5       (6,227.3     —    

Cash and short-term deposits

     7.5       352.2       —         4,584.4       (2,796.7     2,147.4  
     1,753.9       2,284.0       70.7       19,446.9       (9,024.0     14,531.5  

Current liabilities

            

Trade and other payables

     (116.2     (86.7     (20.0     (13,645.3     —         (13,868.2

Intercompany payables

     (2,784.9     (3,092.0     —         (350.4     6,227.3       —    

Corporate income tax payable

     —         —         —         (584.0     —         (584.0

Bank overdrafts and loans

     (1,567.6     (1,657.6     (65.9     (562.8     2,796.7       (1,057.2
       (4,468.7     (4,836.3     (85.9     (15,142.5     9,024.0       (15,509.4

Net current (liabilities)/assets

     (2,714.8     (2,552.3     (15.2     4,304.4       —         (977.9

Total assets less current liabilities

     9,192.3       19,882.1       2,103.2       28,660.9       (43,216.9     16,621.6  

Non-current liabilities

            

Bonds and bank loans

     —         —         (2,122.4     (3,216.7     —         (5,339.1

Trade and other payables

     —         —         —         (1,122.0     —         (1,122.0

Intercompany payables

     (672.6     (7,975.0     —         (468.7     9,116.3       —    

Deferred tax liabilities

     —         —         —         (713.0     —         (713.0

Provisions for post-employment benefits

     —         —         —         (260.4     —         (260.4

Provisions for liabilities and charges

     —         —         —         (208.9     —         (208.9
       (672.6     (7,975.0     (2,122.4     (5,989.7     9,116.3       (7,643.4

Net assets/(liabilities)

     8,519.7       11,907.1       (19.2     22,671.2       (34,100.6     8,978.2  

Attributable to:

            

Equity share owners’ funds

     8,519.7       11,907.1       (19.2     22,212.7       (34,100.6     8,519.7  

Non-controlling interests

     —         —         —         458.5       —         458.5  

Total equity

     8,519.7       11,907.1       (19.2     22,671.2       (34,100.6     8,978.2  

 

40


Notes to the unaudited condensed consolidated interim financial statements (continued)

 

23. Condensed consolidating financial information for bonds issued by WPP Finance 2010 with WPP plc as parent guarantor and WPP Jubilee Limited and WPP 2005 Limited as subsidiary guarantors (continued)

Condensed consolidating balance sheet information (continued)

 

At 31 December 2016, £m

 

     

WPP

plc

    Subsidiary
Guarantors
    WPP
Finance
2010
    Other
Subsidiaries
    Reclassifications/
Eliminations
    Consolidated
WPP plc
 

Non-current assets

            

Intangible assets:

            

Goodwill

     —         —         —         13,214.3       —         13,214.3  

Other

     —         —         —         2,217.3       —         2,217.3  

Property, plant and equipment

     —         7.1       —         961.6       —         968.7  

Investment in subsidiaries

     13,356.0       23,994.3       —         —         (37,350.3     —    

Interests in associates and joint ventures

     —         —         —         1,069.4       —         1,069.4  

Other investments

     —         —         —         1,310.3       —         1,310.3  

Deferred tax assets

     —         —         —         140.4       —         140.4  

Trade and other receivables

     —         —         7.0       197.9       —         204.9  

Intercompany receivables

     —         238.9       2,276.8       7,626.3       (10,142.0     —    
     13,356.0       24,240.3       2,283.8       26,737.5       (47,492.3     19,125.3  

Current assets

            

Inventory and work in progress

     —         —         —         400.4       —         400.4  

Corporate income tax recoverable

     —         —         —         231.2       —         231.2  

Trade and other receivables

     11.5       377.9       0.1       11,985.0       —         12,374.5  

Intercompany receivables

     1,628.7       1,690.2       45.9       2,651.1       (6,015.9     —    

Cash and short-term deposits

     13.7       148.0       —         5,304.3       (3,029.1     2,436.9  
     1,653.9       2,216.1       46.0       20,572.0       (9,045.0     15,443.0  

Current liabilities

            

Trade and other payables

     (21.0     (69.5     (21.3     (14,898.6     —         (15,010.4

Intercompany payables

     (2,659.2     (2,968.7     —         (388.0     6,015.9       —    

Corporate income tax payable

     —         —         —         (752.3     —         (752.3

Bank overdrafts and loans

     (1,641.8     (1,775.5     (15.1     (599.2     3,029.1       (1,002.5
       (4,322.0     (4,813.7     (36.4     (16,638.1     9,045.0       (16,765.2

Net current (liabilities)/assets

     (2,668.1     (2,597.6     9.6       3,933.9       —         (1,322.2

Total assets less current liabilities

     10,687.9       21,642.7       2,293.4       30,671.4       (47,492.3     17,803.1  

Non-current liabilities

            

Bonds and bank loans

     —         —         (2,282.9     (3,282.0     —         (5,564.9

Trade and other payables

     —         —         —         (1,273.8     —         (1,273.8

Intercompany payables

     (1,363.4     (8,286.7     —         (491.9     10,142.0       —    

Deferred tax liabilities

     —         —         —         (692.4     —         (692.4

Provision for post-employment benefits

     —         —         —         (276.5     —         (276.5

Provisions for liabilities and charges

     —         —         —         (227.9     —         (227.9
       (1,363.4     (8,286.7     (2,282.9     (6,244.5     10,142.0       (8,035.5

Net assets

     9,324.5       13,356.0       10.5       24,426.9       (37,350.3     9,767.6  

Attributable to:

            

Equity share owners’ funds

     9,324.5       13,356.0       10.5       23,983.8       (37,350.3     9,324.5  

Non-controlling interests

     —         —         —         443.1       —         443.1  

Total equity

     9,324.5       13,356.0       10.5       24,426.9       (37,350.3     9,767.6  

 

41