XML 26 R18.htm IDEA: XBRL DOCUMENT v3.19.2
Analysis of cash flows
6 Months Ended
Jun. 30, 2019
Text block [abstract]  
Analysis of cash flows
11.

Analysis of cash flows

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

Net cash flow from operating activities:

 

      Six months
ended
30 June
2019
    Six months
ended
30 June
2018
   

Year

ended
31 December
2018

 
      £m     £m     £m  

Profit for the period

     349.4       705.5       1,139.4  

Taxation

     128.8       141.0       323.9  

Revaluation of financial instruments

     57.2       (81.1     (172.9

Finance costs

     189.2       134.2       289.3  

Finance and investment income

     (43.6     (48.3     (104.8

Share of results of associates

     (8.0     (9.4     (43.5

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

     32.5       41.6       84.8  

Depreciation of property, plant and equipment

     106.2       109.2       225.1  

Depreciation of right-of-use assets

     168.4       —         —    

Goodwill impairment

     —         —         183.9  

Amortisation and impairment of acquired intangible assets

     66.9       84.0       280.0  

Amortisation of other intangible assets

     18.3       18.3       38.7  

Investment write-downs

     —         1.5       2.0  

Gains on disposal of investments and subsidiaries

     (40.6     (189.9     (235.5

Gains on remeasurement of equity interests arising from a change in scope of ownership

     (0.4     (0.1     (2.0

Gain on sale of freehold property in New York

     (7.9     —         —    

(Gains)/losses on sale of property, plant and equipment

     (0.6     (0.3     0.6  

Movements in trade working capital1, 2

     (296.7     (192.0     202.0  

Movements in other receivables, payables and provisions1

     (482.5     (363.5     (36.3

Corporation and overseas tax paid

     (261.0     (251.3     (383.6

Interest and similar charges paid

     (110.8     (89.8     (252.8

Interest paid on lease liabilities

     (51.7     —         —    

Interest received

     35.8       39.6       90.4  

Investment income

     9.3       10.3       15.4  

Dividends received from associates

     15.4       13.4       49.7  

Net cash (outflow)/inflow from operating activities

     (126.4     72.9       1,693.8  

Notes

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.

2 

Trade working capital represents trade receivables, work in progress, accrued income, trade payables, and deferred income.

 

Acquisitions and disposals:

 

      Six months
ended
30 June
2019
    Six months
ended
30 June
2018
    Year ended
31 December
2018
 
      £m     £m     £m  

Initial cash consideration

     (6.4     (18.9     (126.7

Cash and cash equivalents acquired (net)1

     (3.0     (4.1     (3.8

Earnout payments

     (57.9     (38.0     (120.2

Purchase of other investments (including associates)

     (8.6     (34.0     (48.1

Acquisitions

     (75.9     (95.0     (298.8

Proceeds on disposal of investments and subsidiaries2

     136.7       469.0       849.0  

Acquisitions and disposals

     60.8       374.0       550.2  

Cash consideration for non-controlling interests

     (9.1     (79.8     (109.9

Net acquisition payments and disposal proceeds

     51.7       294.2       440.3  

Notes

1 

Cash and cash equivalents acquired comprises £nil from acquisitions offset by £3.0 million from disposals (period ended 30 June 2018: overdrafts of £3.9 million from acquisitions and £0.2 million from disposals; year ended 31 December 2018: £11.3 million from acquisitions offset by £15.1 million from disposals).

2 

Proceeds on disposal of investments and subsidiaries includes return of capital from investments in associates.

Share repurchases and buy-backs:

 

      Six months
ended
30 June
2019
     Six months
ended
30 June
2018
   

Year

ended
31 December
2018

 
      £m      £m     £m  

Purchase of own shares by ESOP Trusts

     —          (96.5     (102.8

Shares purchased into treasury

     —          (104.3     (104.3
       —          (200.8     (207.1

Net (decrease)/increase in borrowings:

 

      Six months
ended
30 June
2019
    Six months
ended
30 June
2018
   

Year

ended
31 December
2018

 
      £m     £m     £m  

Net increase/(decrease) in drawings on bank loans

     376.5       (349.0     (819.3

Proceeds from issue of €250 million bonds

     —         218.8       218.8  

Proceeds from issue of €500 million bonds

     —         438.0       438.0  

Repayment of £200 million bonds

     (199.5     —         —    

Partial repayment of $450 million bonds

     (176.2     —         —    

Partial repayment of $272 million bonds

     (135.4     —         —    

Partial repayment of $300 million bonds

     —         (20.8     (20.8

Repayment of €252 million bonds

     —         (220.0     (220.0

Partial repayment of $500 million bonds

     —         —         (37.3
       (134.6     67.0       (440.6

 

Cash and cash equivalents:

 

      Six months
ended
30 June
2019
    Six months
ended
30 June
2018
   

Year

ended
31 December
2018

 
      £m     £m     £m  

Cash at bank and in hand

     1,814.7       2,111.3       2,010.8  

Short-term bank deposits

     358.5       109.7       632.4  

Overdrafts1

     (335.9     (299.4     (442.0
       1,837.3       1,921.6       2,201.2  

Note

1 

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