TIDMZEG

RNS Number : 8801N

Zegona Communications PLC

27 September 2019

NOT FOR DISTRIBUTION, PUBLICATION OR RELEASE, IN WHOLE OR IN PART, DIRECTLY OR INDIRECTLY, IN OR INTO OR FROM THE UNITED STATES OR CANADA, AUSTRALIA, JAPAN, THE REPUBLIC OF SOUTH AFRICA OR ANY MEMBER STATE OF THE EUROPEAN ECONOMIC AREA (OTHER THAN THE UNITED KINGDOM AND SPAIN) OR ANY OTHER JURISDICTION IN WHICH THE DISTRIBUTION, PUBLICATION OR RELEASE WOULD BE UNLAWFUL.

ZEGONA COMMUNICATIONS PLC ("Zegona")

LEI: 213800ASI1VZL2ED4S65

27 SEPTEMBER 2019

Interim report for the six months ended 30 June 2019

Zegona announces its interim results for the six months ended 30 June 2019.

Enquiries

Tavistock (Public Relations adviser - UK)

Tel: +44 (0)20 7920 3150

Jos Simson - jos.simson@tavistock.co.uk

Lulu Bridges - lulu.bridges@tavistock.co.uk

IMPORTANT NOTICES

This announcement has been prepared in accordance with English law, the Listing Rules and the Disclosure Guidance and Transparency Rules and information disclosed may not be the same as that which would have been prepared in accordance with the laws of jurisdictions outside England.

The distribution of this announcement in jurisdictions outside the United Kingdom may be restricted by law and therefore persons into whose possession this announcement comes should inform themselves about, and observe such restrictions. Any failure to comply with the restrictions may constitute a violation of the securities law of any such jurisdiction.

About Zegona

Zegona was established in 2015 with the objective of investing in businesses in the European Telecommunications, Media and Technology sector and improving their performance to deliver attractive shareholder returns. Zegona is listed on the standard listing segment of the Official List of the Financial Conduct Authority and the Main Market for listed securities of the London Stock Exchange, and is led by former Virgin Media executives Eamonn O'Hare and Robert Samuelson.

About Euskaltel

Zegona's principal asset is its investment in Euskaltel. Euskaltel is the leading converged telecommunications provider in the North of Spain, with a network covering nearly 2.3 million households. It provides high speed broadband, data rich mobile, advanced TV and fixed communications services to residential and business customers under the Euskaltel, R Cable and Telecable brands. Euskaltel is listed on the Madrid stock exchange.

ZEGONA COMMUNICATIONS PLC

Unaudited Condensed Consolidated Interim Financial Statements

For the six months ended 30 June 2019

MANAGEMENT REPORT

Investment in Euskaltel

A positive movement in Euskaltel's share price from EUR6.99 at 31 December 2018 to EUR8.15 at 30 June 2019 generated a gain on the fair value of Zegona's investment in Euskaltel of EUR30.0 million for the six months ended 30 June 2019 (2018: EUR25.9 million). We also received EUR3.8 million of dividend income from Euskaltel during the period (2018: EUR3.4 million).

In early 2019 we raised more than GBP100 million of new equity and entered into flexible financing facilities to fund an increase in our Euskaltel ownership. Following this, we have become the largest shareholder in Euskaltel, increasing our ownership from 15% to over 20% as at 30 June 2019 through market purchases.

Zegona is working constructively with the Euskaltel board of directors to improve the performance of the business. This has resulted in Euskaltel making a number of changes that Zegona believes are advantageous for the business. In particular, José Miguel García (the ex-CEO of Jazztel) was appointed as CEO of Euskaltel by its board with unanimous agreement on 5 June 2019, and his appointment was overwhelmingly endorsed by Euskaltel's shareholders at the Extraordinary Shareholder Meeting on 10 July 2019. At the same shareholder meeting, Zegona's Chief Executive Officer Eamonn O'Hare and Chief Operating Officer Robert Samuelson were also confirmed as proprietary directors on Euskaltel's board.

In his first months as CEO, José Miguel has made a fast start with significant progress in implementing a new plan for the business. Highlights include:

Integrating three operating companies into one business. This is designed to simplify operations and reduce costs. A new organisation structure is already in place, with key hires on board and a streamlined senior executive team. This has created clearer accountability for results and a stronger and more agile leadership. José Miguel is also creating a single technical platform, whilst integrating the sales strategies of the three brands, taking best practice from each and expanding the more efficient on-line/direct channels.

Improving the customer proposition. Euskaltel is focussed on reducing churn and enabling ARPU growth. A new mobile offer has been launched in partnership with Samsung, giving customers a high-quality handset and large data allowance at highly attractive rates. In addition, Euskaltel has increased broadband speed for its customers at no extra cost. A carefully targeted 'more-for-more' price rise has also been implemented.

Expanding nationally. With its more efficient operating platform, a new highly-experienced management team, and the option of utilising the Virgin brand, the company is well-placed to grow in the 85% of Spanish households where it currently does not compete. Winning a small share of this large and growing market can be transformative for the company's financial performance. Detailed planning has commenced, and discussions initiated with key partners.

Euskaltel's new CEO and strategy have been well received by local and national Spanish media, with significant press coverage.

With José Miguel now running the Euskaltel business and our strengthened position on the board, we are confident that Euskaltel's new direction will drive value for Zegona's shareholders.

Outlook

In addition to supporting Euskaltel's performance improvement through our representation on the Euskaltel board, we continue to see many attractive investment opportunities both in Spain and the wider European TMT market. These are driven by a number of underlying trends that create attractive opportunities across a broad range of assets which Zegona believes it is well placed to capitalise on. We are looking forward to discussing some of the opportunities available to Zegona shareholders, both through the investment in Euskaltel and other opportunities, on a conference call to be held at 15:00 BST on 3 October 2019.

Dividend

Zegona has made two dividend payments in 2019, with 2.5 pence per share paid on 1 March and a further 2.5 pence per share on 6 September. In total, 5.0 pence per share or GBP8.7 million has been paid to shareholders in 2019.

Zegona has been consistent in its commitment to paying dividends, with more than GBP30 million being paid to shareholders since 2016. We remain committed to our policy of passing 100% of all Euskaltel dividends received to our shareholders.

Risks

The principal risks and uncertainties faced by the Group have not changed significantly since our annual report for the year ended 31 December 2018 (the "2018 Annual Report").

 
 Risk title                        Risk rating   Change in risk assessment 
                                                  since the 2018 Annual Report 
--------------------------------  ------------  ------------------------------ 
 Risks related to the investment   High          <--> No change 
  in Euskaltel 
 Acquisition of targets            Moderate      <--> No change 
 Key management                    Moderate      <--> No change 
 Disposal of investment            Moderate      <--> No change 
 Brexit                            Moderate      <--> No change 
 Foreign exchange                  Low           <--> No change 
 

These risks have the potential to affect the Group's results and financial position during the remainder of 2019. A more detailed explanation of risks and uncertainties is set out on pages 7 to 10 of the 2018 Annual Report.

RESPONSIBILITY STATEMENT

Statement of Directors' Responsibility

We confirm to the best of our knowledge:

-- the unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting; and

-- the interim management report includes a fair review of the information required by Disclosure and Transparency Rule 4.2.7R and Disclosure and Transparency Rule 4.2.8R.

Neither the Company nor the directors accept any liability to any person in relation to the half-year financial report except to the extent that such liability could arise under English law. Accordingly, any liability to a person who has demonstrated reliance on any untrue or misleading statement or omission shall be determined in accordance with section 90A and schedule 10A of the Financial Services and Markets Act 2000.

Details on the Company's Board of Directors can be found on the Company website at www.zegona.com.

By order of the Board

Eamonn O'Hare

Chairman and CEO

26 September 2019

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 
                                               For the six months ended 
                                                        30 June 
                                                      2019          2018 
                                             -------------  ------------ 
                                                               Unaudited 
                                             --------------------------- 
                                       Note         EUR000        EUR000 
 Continuing operations 
 Administrative and other operating 
  expenses: 
  Corporate costs                                  (1,898)       (1,829) 
  Significant project costs                          (280)          (61) 
                                             -------------  ------------ 
 Operating loss                                    (2,178)       (1,890) 
 
 Finance income                           4         33,911        29,270 
 Finance costs                            4          (326)         (146) 
 Exchange differences                                2,321         (488) 
                                             -------------  ------------ 
 Profit for the period before 
  income tax                                        33,728        26,746 
 
 Income tax                                              -          (34) 
                                             -------------  ------------ 
 Profit for the period attributable 
  to equity holders of the parent                   33,728        26,712 
                                             =============  ============ 
 
 
                                                     cents         cents 
 Earnings per share 
 Basic and diluted earnings per 
  share attributable to ordinary 
  equity holders of the parent                        16.8          21.2 
 
 

The accompanying notes are an integral part of the unaudited condensed consolidated interim financial statements.

CONDENSED CONSOLIDATED STATEMENT OF OTHER COMPREHENSIVE INCOME

 
                                                   For the six months 
                                                      ended 30 June 
                                                        2019      2018 
                                                 -----------  -------- 
                                                           Unaudited 
                                                 --------------------- 
                                                      EUR000    EUR000 
 
 Profit for the period                                33,728    26,712 
 
 Other comprehensive (loss)/income - 
  items that will or may be reclassified 
  subsequently to profit or loss 
 Exchange differences on translation 
  of foreign operations                              (2,565)       479 
 
 Total comprehensive income for the period, 
  net of tax, attributable to equity holders 
  of the parent                                       31,163    27,191 
                                                 ===========  ======== 
 

The accompanying notes are an integral part of the unaudited condensed consolidated interim financial statements.

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 
                                                   As at 30    As at 31 
                                                  June 2019    December 
                                                                   2018 
                                                -----------  ---------- 
                                                  Unaudited     Audited 
                                                -----------  ---------- 
                                          Note       EUR000      EUR000 
 Assets 
 Non-current assets 
 Property, plant and equipment                            1           2 
 Intangible assets                                        -           1 
 Non-current financial assets                6      303,587     187,332 
                                                    303,588     187,335 
 
 Current assets 
 Trade and other receivables                             90       2,128 
 Other current financial assets              7        4,966       4,826 
 Cash and cash equivalents                           34,579       3,138 
                                                -----------  ---------- 
                                                     39,635      10,092 
                                                -----------  ---------- 
 Total assets                                       343,223     197,427 
                                                ===========  ========== 
 
 Equity and liabilities 
 Equity 
 Share capital                                        2,855       1,763 
 Other reserves                                     310,743     205,623 
 Share-based payment reserve                            105         105 
 Foreign currency translation reserve               (5,941)     (3,376) 
 Retained earnings                                   23,672    (10,056) 
                                                -----------  ---------- 
 Total equity attributable to equity 
  holders of the parent                             331,434     194,059 
 
 Current liabilities 
 Trade and other payables                               881       3,368 
                                                        881       3,368 
 
 Non-current liabilities 
 Bank borrowings                                     10,908           - 
                                                -----------  ---------- 
                                                     10,908           - 
 
 Total equity and liabilities                       343,223     197,427 
                                                ===========  ========== 
 

The accompanying notes are an integral part of the unaudited condensed consolidated interim financial statements.

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 
                                                                        Foreign 
                                                      Share-based      currency   Available 
                                Share         Other       payment   translation    for sale    Retained 
                              capital      reserves       reserve       reserve     reserve    earnings   Total equity 
                        -------------  ------------  ------------  ------------  ----------  ----------  ------------- 
                  Note         EUR000        EUR000        EUR000        EUR000      EUR000      EUR000         EUR000 
 Balance at 1 
  January 
  2019                          1,763       205,623           105       (3,376)           -    (10,056)        194,059 
 Profit for the 
  period                            -             -             -             -           -      33,728         33,728 
 Other 
  comprehensive 
  loss                              -             -             -       (2,565)           -           -        (2,565) 
 Issue of 
  shares, 
  net of 
  directly 
  attributable 
  costs                         1,092       108,793             -             -           -           -        109,885 
 Dividend paid       9              -       (3,673)             -             -           -           -        (3,673) 
                        -------------  ------------  ------------  ------------  ----------  ----------  ------------- 
 Balance at 30 
  June 
  2019 
  (unaudited)                   2,855       310,743           105       (5,941)           -      23,672        331,434 
                        =============  ============  ============  ============  ==========  ==========  ============= 
 
 Balance at 31 
  December 
  2017                          1,763       215,158           105         (891)    (41,360)      21,390        196,165 
 Adjustments on 
  initial 
  application 
  of IFRS 
  9                                 -             -             -             -      41,360    (41,360)              - 
 Balance at 1 
  January 
  2018                          1,763       215,158           105         (891)           -    (19,970)        196,165 
 Profit for the 
  period                            -             -             -             -           -      26,712         26,712 
 Other 
  comprehensive 
  income                            -             -             -           479           -           -            479 
 Dividend paid                      -       (5,622)             -             -           -           -        (5,622) 
                        -------------  ------------  ------------  ------------  ----------  ----------  ------------- 
 Balance at 30 
  June 
  2018 
  (unaudited)                   1,763       209,536           105         (412)           -       6,742        217,734 
                        =============  ============  ============  ============  ==========  ==========  ============= 
 

The accompanying notes are an integral part of the unaudited condensed consolidated interim financial statements.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 
 
                                                      For the six months ended 
                                                              30 June 
                                                            2019           2018 
                                                            Unaudited 
                                                  ----------------------------- 
                                                          EUR000         EUR000 
 Operating activities 
 Profit before income tax                                 33,728         26,746 
 
 Adjustments to reconcile profit before 
  income tax to operating cash flows: 
 Depreciation of property, plant and equipment                 1              1 
 Net foreign exchange differences                        (2,321)            488 
 Finance income                                         (33,911)       (29,270) 
 Finance costs                                               326            146 
 Working capital adjustments: 
    Decrease in trade and other receivables 
     and prepayments                                       2,038             99 
    Decrease in trade and other payables                 (2,587)        (2,003) 
 Interest received                                            19              4 
 Interest paid                                             (140)              - 
                                                  --------------  ------------- 
 Net cash flows used in operating activities             (2,847)        (3,789) 
                                                  ==============  ============= 
 
 Investing activities 
 Net proceeds from loans receivable                            -            616 
 Market purchases of shares in Euskaltel                (86,255)              - 
 Dividends received                                        3,752          3,404 
                                                  --------------  ------------- 
 Net cash flows (used in)/from investing 
  activities                                            (82,503)          4,020 
                                                  ==============  ============= 
 
 Financing activities 
 Dividend paid to shareholders                           (3,673)        (5,622) 
 Issue of shares, net of directly attributable           109,885              - 
  costs 
 Loan drawdown, net of borrowing costs                    10,824              - 
                                                  --------------  ------------- 
 Net cash flows from/(used in) financing 
  activities                                             117,036        (5,622) 
                                                  ==============  ============= 
 
 
 Net increase/(decrease) in cash and cash 
  equivalents                                             31,686        (5,391) 
 Net foreign exchange difference                           (245)            (9) 
 Cash and cash equivalents at 1 January                    3,138         10,224 
 Cash and cash equivalents at 30 June                     34,579          4,824 
                                                  ==============  ============= 
 

The accompanying notes are an integral part of the unaudited condensed consolidated interim financial statements.

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

   1.    GENERAL INFORMATION 

The unaudited condensed consolidated interim financial statements of Zegona Communications plc (the "Company" or the "Parent") and its subsidiaries (collectively, the "Group" or "Zegona") for the six months ended 30 June 2019 (the "Interim Financial Statements") were authorised for issue in accordance with a resolution of the directors on 26 September 2019. The Company is incorporated in England and Wales and domiciled in the United Kingdom. It is a public limited company with company number 09395163 and has its registered office at 20 Buckingham Street, London, WC2N 6EF.

   2.    SIGNIFICANT ACCOUNTING POLICIES 
   (a)    Basis of preparation 

The Interim Financial Statements have been prepared in accordance with IAS 34 Interim Financial Reporting and are presented on a condensed basis. The Interim Financial Statements do not constitute statutory accounts within the meaning of section 434(3) of the Companies Act 2006 (the "Companies Act").

The Interim Financial Statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements as at 31 December 2018 which are available on the Company's website, www.zegona.com. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements.

Information from 31 December 2018 is based on the statutory accounts for the year ended 31 December 2018, which were delivered to the Registrar of Companies and on which the auditor's report was unqualified and did not contain a statement under section 498(2) or 498(3) of the Companies Act.

   (b)   Going concern 

The Interim Financial Statements have been prepared on the going concern basis, which assumes that the Group will continue to be able to meet its liabilities as they fall due for the foreseeable future.

   (c)    New standards, interpretations and amendments adopted by the Group 

The accounting policies adopted in the preparation of the Interim Financial Statements are consistent with those followed in the preparation of the Group's annual consolidated financial statements for the year ended 31 December 2018, which were prepared in accordance with International Financial Reporting Standards as adopted by the European Union. The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

Standards issued but not yet effective

The Group intends to adopt the following standards, amendments and interpretations, if applicable, when they become effective and endorsed by the European Union. Adopting these standards will not have a material impact on the Group.

 
 Standard                                       Effective date 
 Amendments to IFRS 3 Business Combinations     1 January 2020 
 Amendments to IAS 1 and IAS 8: Definition of   1 January 2020 
  Material 
 IFRS 17 Insurance Contracts                    1 January 2021 
 
   (d)   Critical accounting judgements and estimates 

The preparation of the Interim Financial Statements requires the Directors to consider estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities. Estimates and judgements are continually evaluated and are based on historical experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

There have been no material changes to the significant judgements and estimates made by the Directors as at and for the year ended 31 December 2018.

The Directors have continued to assess their conclusion on the accounting treatment for Zegona's investment in Euskaltel of 37.2 million shares, or approximately 20.85% of its ordinary shares and voting rights, as detailed in note 6.

   3.    SEGMENT INFORMATION 
 
                                  Central      Investment 
 Six months to 30 June 2019         costs    in Euskaltel   Consolidated 
                                 --------  --------------  ------------- 
                                   EUR000          EUR000         EUR000 
 Depreciation and amortisation        (1)               -            (1) 
 Other operating expenses         (2,177)               -        (2,177) 
                                 --------  --------------  ------------- 
 Operating loss                   (2,178)               -        (2,178) 
 
 Finance income                       159          33,752         33,911 
 Finance costs                      (326)               -          (326) 
 Exchange differences               2,321               -          2,321 
 (Loss)/profit for the period        (24)          33,752         33,728 
                                 ========  ==============  ============= 
 
 
                                  Central      Investment 
 Six months to 30 June 2018         costs    in Euskaltel   Consolidated 
                                 --------  --------------  ------------- 
                                   EUR000          EUR000         EUR000 
 Depreciation and amortisation        (1)               -            (1) 
 Other operating expenses         (1,889)               -        (1,889) 
                                 --------  --------------  ------------- 
 Operating loss                   (1,890)               -        (1,890) 
 
 Finance income                         4          29,266         29,270 
 Finance costs                      (146)               -          (146) 
 Exchange differences               (488)               -          (488) 
                                 --------  --------------  ------------- 
 (Loss)/profit before tax         (2,520)          29,266         26,746 
 
 Income tax                          (34)               -           (34) 
                                 --------  --------------  ------------- 
 (Loss)/profit for the period     (2,554)          29,266         26,712 
                                 ========  ==============  ============= 
 
   4.    FINANCE INCOME AND COSTS 
 
                                             For the 6 months ended 
                                                     30 June 
                                                   2019         2018 
                                     Note        EUR000       EUR000 
 Dividend income                                  3,752        3,404 
 Gain on fair value of investment 
  in Euskaltel                                   30,000       25,862 
 Gain on fair value of contingent 
  consideration                         7           140            - 
 Interest on loans                                    -            2 
 Bank interest                                       19            2 
                                           ------------  ----------- 
 Finance income                                  33,911       29,270 
                                           ============  =========== 
 
 Loss on fair value of contingent 
  consideration                         7             -        (146) 
 Costs of bank borrowings                         (326)            - 
                                           ------------  ----------- 
 Finance costs                                    (326)        (146) 
                                           ============  =========== 
 

Dividend income

The Group received a dividend on 7 February 2019 from Euskaltel at a rate of EUR0.140 per share, totalling EUR3.75 million. In the comparative period, the Group received a dividend on 1 February 2018 from Euskaltel at a rate of EUR0.127 per share, totalling EUR3.40 million.

Gain on fair value of investment in Euskaltel

The change in fair value incorporates the increase in the Euskaltel share price from EUR6.99 at 31 December 2018 to EUR8.15 at 30 June 2019.

   5.    FINANCIAL INSTRUMENTS 

The classification by category of the financial instruments held by the Group at 30 June 2019 is as follows:

 
                                           Note   Current    Non-current 
                                                   EUR000         EUR000 
 Financial assets measured at amortised 
  cost 
 Cash and cash equivalents                         34,579              - 
                                                 --------  ------------- 
                                                   34,579              - 
 
 Financial assets measured at fair value 
  through profit or loss 
 Investment in Euskaltel (level 1)            6         -        303,587 
 Contingent consideration (level 
  3)                                          7     4,966              - 
                                                 --------  ------------- 
                                                    4,966        303,587 
 
 Total financial assets                            39,545        303,587 
                                                 ========  ============= 
 
 Financial liabilities measured at 
  amortised cost 
 Trade and other payables                             881              - 
 Bank borrowings                              8         -         10,908 
                                                 --------  ------------- 
 Total financial liabilities                          881         10,908 
                                                 ========  ============= 
 

For the financial assets measured at fair value, the Directors have determined that no transfers have occurred between levels in the fair value hierarchy from 31 December 2018 to 30 June 2019. The Directors consider that the carrying amounts of the financial instruments measured at amortised cost equate to their fair values.

   6.    NON-CURRENT FINANCIAL ASSETS 
 
                              As at 30    As at 31 
                             June 2019    December 
                                              2018 
                                EUR000      EUR000 
 Investment in Euskaltel       303,587     187,332 
 Total                         303,587     187,332 
                           ===========  ========== 
 

Investment in Euskaltel

Euskaltel is listed on the Bilbao, Madrid, Barcelona and Valencia Stock Exchanges through the Stock Market Interconnection System (Continuous Market). As part of the purchase agreement for the Euskaltel shares acquired on 26 July 2017, Zegona agreed to standard lock-in provisions in relation to those shares. These provisions fully lapsed on 26 July 2019.

For all periods up to 30 June 2019, Zegona concluded that the ability it had to contribute to Euskaltel's board and committees did not confer the power to participate in Euskaltel's financial and operating policy decisions and therefore the criteria for equity accounting within IAS 28 Investments in Associates and Joint Ventures were not met. Zegona had therefore accounted for its investment in Euskaltel as a financial asset measured at fair value through profit or loss in accordance with IFRS 9 Financial Instruments. Zegona will continue to re-evaluate this conclusion in future periods, including assessing the impact of developments in recent months around Zegona's increased investment, board representation and Euskaltel management changes, and may conclude that it is appropriate to apply equity accounting.

Zegona has granted security to Euskaltel by a share pledge over 1,663,158 of its shares in Euskaltel with respect to certain credits generated in favour of Telecable. At 30 June 2019, 3,431,268 shares are unpledged, with the remainder granted as security to Barclays by a share pledge with respect to the loan facility as described in note 8.

   7.    OTHER CURRENT FINANCIAL ASSETS 

The other current financial assets balance of EUR5.0 million (31 December 2018: EUR4.8 million) comprises solely the contingent consideration receivable from the sale of Telecable. This compares to a base case model present value of EUR6.9 million (31 December 2018: EUR6.7 million) and Zegona's best estimate of the undiscounted cash flow that it will receive of EUR7.1 million (31 December 2018: EUR7.1 million). The contingent consideration is payable by Euskaltel in cash up to a maximum amount of EUR15 million upon confirmation that a range of net tax assets are available to Euskaltel and may be used to offset its future tax payments.

 
                                               Note   EUR000 
 Balance at 31 December 2018                           4,826 
 Change in unrealised fair value recognised 
  in profit or loss                               4      140 
 Balance at 30 June 2019                               4,966 
                                                     ======= 
 

The eventual amount to be received depends on several factors that are entirely specific to Euskaltel. These factors include the availability of tax assets, the extent to which there will be sufficient taxable profits to utilise these assets, and assumptions around the outcome of certain open interactions with the Spanish tax authorities. There have been no material updates to these significant unobservable inputs since 31 December 2018.

The fair value of the contingent consideration has been calculated using a probability-weighted discounted cash flow model that calculates the present value of the expected cash flows for 12 different plausible combinations of outcomes. The fair value was determined by calculating a weighted average of those cash flows according to the probability of each scenario occurring. As a result of this analysis, a fair value of EUR5.0 million (31 December 2018: EUR4.8 million) was assigned to the contingent consideration. This value recognises the possibility of certain material downside cases that Zegona currently considers to be unlikely to occur (particularly in relation to the merger approval discussed below not being granted) and therefore the eventual amount received could be greater than this fair value.

The significant unobservable inputs used in the base case (which had a present value of EUR6.9 million (31 December 2018: EUR6.7 million), being management's assessment of the present value of the most likely outcome) and the impact of each input on the value of the base case at the reporting date, holding the other inputs constant, are shown below:

 
 Merger approval: 
-------------------------------------------------------------------- 
 The likelihood of receiving a binding ruling by the Spanish 
  General Directorate of Taxation confirming certain tax assets 
  are eligible for use upon a qualifying merger of the Telecable 
  entities. 
 Input used in the base case model:   Sensitivity of the base case: 
 Successful                           If the merger is unsuccessful, 
                                       the revised base case present 
                                       value would be EUR1.0 million 
 
 
 Usability of available assets: 
--------------------------------------------------------------------- 
 The proportion of the available net tax assets that are deemed 
  to be usable by the Telecable entities in future periods to 
  offset future taxable profits according to the terms of the 
  SPA. 
 Input used in the base case model:   Sensitivity of the base case: 
 84% usable                           Usability scenarios ranged 
                                       from 48% to 100%, causing the 
                                       present value of the base case 
                                       to range from EUR4.0 million 
                                       to EUR8.2 million 
 
 
 Timing of merger approval: 
--------------------------------------------------------------------- 
 The time it will take to receive a positive tax ruling on the 
  merger described above (which is not relevant for scenarios 
  where the merger is not approved). 
 Input used in the base case model:   Sensitivity of the base case: 
 6 months                             If the timing is increased 
                                       to 18 months, the revised base 
                                       case present value would be 
                                       EUR6.5 million 
 
   8.    BANK BORROWINGS 

The Company has been provided with facilities of up to GBP30 million by Barclays Bank plc and Virgin Holdings Limited.

During the period, the Company has drawn down GBP10 million under the Barclays facility. Interest is payable quarterly in arrears on the drawn amount at a rate of 2.6% per annum above the 3-month LIBOR interest rate. A commitment fee of 0.6% per annum is payable on the undrawn amount of GBP20 million. The Company has the right to prepay the loan at any time, but if it does so before the first anniversary of the date of the draw down, it must pay a make whole amount calculated at 2.6% per annum multiplied by the prepaid amount for the period between the date of prepayment and that first anniversary.

The Barclays facility matures on 14 January 2021, and any amounts owed will become immediately repayable on the occurrence of certain events of default including a drop in the value of Euskaltel shares to EUR3.42 or below, a change of control of Euskaltel or Zegona and other customary events of default. The Barclays facility is secured by a charge over some Euskaltel shares as detailed in note 6.

The Company has not drawn down any amounts under the Virgin facility. From the date on which funds are drawn down, interest will accrue daily at an annual interest rate of LIBOR plus 5%, payable quarterly in arrears. The Virgin facility matures on 30 April 2020.

   9.    DIVIDEND PAID 

The Company declared an interim dividend on 31 January 2019 at a rate of 2.5p per share, totalling EUR3.7 million. The dividend was paid on 1 March 2019. In the comparative period, the Company declared an interim dividend on 22 March 2018 at a rate of 3.9p per share, totalling EUR5.6 million, which was paid on 24 April 2018.

10. RELATED PARTY TRANSACTIONS

Mark Brangstrup Watts is a designated member of Marwyn Capital LLP ("Marwyn"), which provides corporate finance advice and various office services to the Company. During the period, services totalling EUR34k were received from Marwyn (2018: EUR34k). In addition, Mark's Non-Executive Director fees are paid to Marwyn. Marwyn was owed a total amount of EUR12k at 30 June 2019 (2018: EUR12k), which was unsecured.

Mark Brangstrup Watts is an ultimate beneficial owner of Axio Capital Solutions Limited ("Axio"), which provides company secretarial, administrative and accounting services to the Group. During the period, services totalling EUR235k were received from Axio (2018: EUR302k). Axio was owed an amount of EUR19k at 30 June 2019 (2018: EUR22k), which was unsecured.

11. CONTINGENT LIABILITY

The European Commission issued a press release on 2 April 2019 announcing that, in certain circumstances, the UK Controlled Foreign Company Financing Exemptions unduly exempted some multinational groups from these rules. The actions that the UK tax authorities will take in response to this press release are uncertain and Zegona continues to monitor the situation. No provision has been made as it is not currently deemed probable that Zegona will be required to settle its possible obligation in relation to this matter. Zegona is still evaluating its potential exposure which could be up to a theoretical maximum of EUR5 million.

12. POST BALANCE SHEET EVENTS

Interim dividends

Zegona received a dividend on 9 July 2019 from Euskaltel at a rate of EUR0.17 per share, totalling EUR6,332,498.

Zegona declared an interim dividend on 2 August 2019 at a rate of 2.5 per share, totalling GBP5,548,379, equivalent to EUR6,083,880 on the date of announcement. The dividend was paid on 6 September 2019.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

IR UNSURKRAKUUR

(END) Dow Jones Newswires

September 27, 2019 02:01 ET (06:01 GMT)

Grafico Azioni Zegona Communications (LSE:ZEG)
Storico
Da Mar 2024 a Apr 2024 Clicca qui per i Grafici di Zegona Communications
Grafico Azioni Zegona Communications (LSE:ZEG)
Storico
Da Apr 2023 a Apr 2024 Clicca qui per i Grafici di Zegona Communications