SLIDE 10 10
Cash Flow
Sep-17 Sep-16 Var % $ '000 $ '000 EBIT 58,019 53,240 4,779 9% Depreciation & Amortisation 4,237 3,924 313 8% Change in working Capital (Increase) / Decrease in Debtors 1 (10,222) (3,913) (6,309) (161%) (Increase) / Decrease in Prepayments (2,470) (3,996) 1,526 38% Increase / (Decrease) in Creditors 5,950 1,560 4,390 281% Increase / (Decrease) in Staff Entitlements (319) 1,139 (1,458) (128%) Net Interest (Paid) / Received 680 934 (254) (27%) Income Taxes paid (10,507) (10,711) 204 2% Other 1,075 1,563 (488) (31%) Operating Cash Flow 46,442 43,741 2,701 6% Capital Expenditure (6,109) (4,889) (1,220) (25%) Payment for purchase of business 2 (1,322) (3,017) 1,695 56% Proceeds from Sale of PP&E and Investments 3 13 (10) (79%) Free Cash Flow 39,015 35,847 3,168 9% Dividends Paid (30,370) (27,958) (2,412) (9%) Repayment of finance lease (18) (2,363) 2,345 99% Proceeds from Shares issued 2,169 1,525 644 42% Increase / (Decrease) in Cash & Cash equivalents 10,795 7,052 3,743 53%
NPAT $41.3M NPAT $44.5M $43.7M $46.4M
5 10 15 20 25 30 35 40 45 50 5 10 15 20 25 30 35 40 45 50
2016 2017
$'m $'m NPBT versus Operating Cash Flows
Operating Cash Flows
1 Late September billing 2 Acquisitions - final guaranteed second tranche payments.
Operating Cash Flow strong at $46.4m
- Exceeds Net Profit After Tax of $44.5m (exceeds our ratio 1:1)
- Up $2.7m, 6% from September 2016
- Significant improvement from half year, which was $2.6m
Increased our Cash & Cash Equivalents by $10.8m over the year
Sep-17 Sep-16 Var % $'000 $'000 $'000 Cash & cash equivalents 93,383 82,588 10,795 13% Prepayments 8,220 5,817 2,403 41% Trade and other receivables 1 53,262 41,642 11,620 28% Earned and unbilled revenue2 14,305 16,421 (2,116) (13%) Other current assets 798 793 5 1% Current assets 169,968 147,261 22,707 15% Property, plant and equipment 13,525 11,681 1,844 16% Intangible assets 47,549 48,088 (539) (1%) Earned and unbilled revenue3 11,914 3,980 7,934 199% Deferred tax assets 5,482 7,512 (2,030) (27%) Non-current assets 78,470 71,261 7,209 10% Total Assets 248,438 218,522 29,916 14% Trade and other payables 38,253 24,587 13,666 56% Provisions 11,270 11,194 76 1% Current tax liabilities 392 1,085 (693) (64%) Prepaid & unearned revenue4 27,862 20,885 6,977 33% Borrowings 10 29 (19) (66%) Current liabilities 77,787 57,780 20,007 35% Trade and other payables 8,370 16,068 (7,698) (48%) Provisions 3,338 4,555 (1,217) (27%) Other non-current liabilities 1,423 1,625 (202) (12%) Non-current liabilities 13,131 22,248 (9,117) (41%) Total Liabilities 90,918 80,028 10,890 14% Net Assets 157,520 138,494 19,026 14% Issued Capital and Reserves 64,839 68,334 (3,495) (5%) Retained earnings 92,681 70,160 22,521 32% Equity 157,520 138,494 19,026 14%
Balance Sheet
Cash & Equivalents $93.4m up $10.8m ($82.6m pcp)
29.6c/s (vs. 26.5c/s)
0.01% (vs. 0.02%)
$157.5m (vs. $138.5m, up $19m)
1192 times
UP 13%, $10.8M
50 60 70 80 90 100 2013 2014 2015 2016 2017
$'m
Cash and Equivalents
Compound Growth 9%
2To be billed in the next 12 months – work in progress, retentions, and contracted licences to be billed 3To Be Billed more than 12 months – contracted licences for which the contract must include a ‘break fee’ for the total amount revenue recognized 4 Prepayments by customers - the majority of which relates to Prepaid Cloud Service Fees 1Significant billings in September