7 August 2024
TP
ICAP Group plc ('TP ICAP' or the 'Group')
Interim management report for the six months ended 30 June
2024
Nicolas
Breteau, CEO of the Group, said:
"Group revenue
increased by 3% in constant currency (+1% in reported currency),
building on last year's strong performance. We delivered record H1
profits with adjusted EBIT up 9% (+4% in reported currency). Our
focus on diversification is paying off. Liquidnet's enhanced
operational gearing, coupled with market share gains, enabled the
division to generate £24m of EBIT or 14% of Group EBIT. Parameta
Solutions, our market-leading OTC data business, and E&C, the
largest energy broker, delivered 10% (+7% in reported currency) and
8% (+6% in reported currency) revenue growth
respectively.
We are
announcing today, and commencing shortly, our third £30m buyback in
twelve months. The Group is committed to generating more cash to
return to shareholders, reduce debt, and invest in the business. We
are launching a three-year programme to release at least £50m of
surplus cash through more legal entity consolidations, and generate
at least £50m of annualised savings through a range of operational
efficiency initiatives.
We are
progressing strategic options in relation to Parameta Solutions, as
previously announced. They include a potential offering, which
might entail a listing in the United States, with the Group
maintaining a majority stake. There is, of course, no certainty
about either a public offering or its location. We will update on
progress, as and when appropriate".
Financial
highlights
Adjusted
results (excluding significant items - see
income statement on page 13):
|
HY 2024
|
HY
2023
|
HY
2023
constant
currency
|
Reported
change
|
Constant
currency change
|
Revenue
|
£1,144m
|
£1,132m
|
£1,106m
|
1%
|
3%
|
EBITDA
|
£206m
|
£200m
|
£192m
|
3%
|
7%
|
EBIT
|
£170m
|
£163m
|
£156m
|
4%
|
9%
|
EBIT Margin
|
14.9%
|
14.4%
|
14.1%
|
n/a
|
n/a
|
Adjusted profit before
tax
|
£160m
|
£146m
|
|
10%
|
|
Attributable earnings
|
£123m
|
£117m
|
|
5%
|
|
Basic EPS
|
16.2p
|
15.0p
|
|
8%
|
|
Weighted average shares in issue
(basic)
|
761.5m
|
781.3m
|
|
(2%)
|
|
|
|
|
|
|
|
Statutory
results:
|
|
|
|
|
|
Revenue
|
£1,144m
|
£1,132m
|
|
1%
|
|
EBIT
|
£131m
|
£109m
|
|
20%
|
|
EBIT margin
|
11.5%
|
9.6%
|
|
n/a
|
|
Profit before tax
|
£120m
|
£91m
|
|
32%
|
|
Attributable earnings
|
£91m
|
£66m
|
|
38%
|
|
Basic EPS
|
12.0p
|
8.4p
|
|
43%
|
|
Total dividend per share
|
4.8p
|
4.8p
|
|
-
|
|
Weighted average shares in issue
(basic)
|
761.5m
|
781.3m
|
|
(2%)
|
|
A table reconciling Reported to
Adjusted figures is included in the Financial and Operating Review.
The percentage movements referred to in the highlights and CEO
Review are in constant currency (unless stated otherwise). This is
to reflect the underlying performance of the business, before the
impact of foreign exchange movements year-on-year. Constant
currency refers to prior year comparatives being retranslated at
current year foreign exchange rates. Approximately 60% of the
Group's revenue and approximately 40% of costs are US Dollar
denominated.
Good revenue
performance, diversification delivering, tight fixed cost
management
· Revenues up 3%
on H1 2023 (+1% in reported currency);
· Global Broking
('GB') revenue unchanged on H1 2023 (-2% in reported
currency); strong Q2 (+8%), maintained market-leading position,
highest revenue per broker1;
· Record E&C
revenues: up 8% on H1 2023 (+6% in reported currency). Strong
growth across Oil, Power, and Gas;
· Liquidnet
revenues up 8% on H1 2023 (+5% in reported currency). Strong
Equities performance, biggest part of division, with revenue up
14%. Rest of division down 1%;
· Continued growth
at Parameta Solutions: revenues up 10% on H1 2023 (+7% in
reported currency) (H2 2023: +11%);
· Tight fixed cost
control. At £279m, H1 2024 Group management & support
costs2 down 4% on H1 2023, despite inflation.
Increased
margins, greater contribution from non-broking businesses, higher
profitability
· Group adjusted
EBIT up 9% (+4% in reported currency) to £170m (H1 2023: £156m).
Includes a £24m contribution from Liquidnet (H1 2023:
£9m);
· Diversification
paying off. Liquidnet and Parameta Solutions accounts for 37% of
Adjusted EBIT, compared to 23% in FY 2022;
· Adjusted EBIT
margin increased to 14.9% (H1 2023: 14.1%);
· Reported EBIT
grew 20% to £131m (H1 2023: £109m); reported EBIT margin of 11.5%
(H1 2023: 9.6%).
Dynamic
capital management
· Third buyback
programme of £30m in twelve months launching soon, following
completion of second £30m buyback;
· Interim dividend
unchanged at 4.8p, in line with dividend policy;
· Leverage
ratio3 of 1.6x (FY 2023: 1.9x).
1.
|
Using total Group front office employees and total Group
revenue as the numerator and denominator respectively, to ensure a
like-for-like comparison, across the 3 listed IDB
peers.
|
2.
|
Including Foreign Exchange gains and
losses.
|
3.
|
Total debt (excluding finance lease liabilities) divided by
adjusted EBITDA as defined by our rating agency,
Fitch.
|
Strategic
highlights
Dynamic capital
management
· Generating more
cash in medium term: revenue growth, capital optimisation, and
operational efficiencies;
· Announcing a
three-year programme (legal entity and operational efficiencies) to
respectively generate at least:
o £50m in
surplus cash/capital;
o £50m of
annualised cost savings, with c. £70m to be invested to deliver
efficiencies.
· Surplus cash
shared with shareholders through buybacks, or other capital
returns, alongside targeted M&A, where appropriate, and
maintaining investment grade rating.
Diversification
delivering
Parameta Solutions
· Focused on
optimal shareholder value creation, including a potential offering,
whilst retaining majority ownership of the asset;
· Listing on a
U.S. stock exchange one option being considered. No certainty about
listing or likely location;
· Silvina
Aldeco-Martinez appointed CEO of Parameta Solutions in March; Eric
Sinclair, CEO since 2017, now Chair. Silvina joined from PitchBook
Data where she was CEO of Leveraged Commentary and Data;
· Further data
monetisation opportunities underpinned by long-term, exclusive
Market Data Licensing Agreements (MDLAs) with GB and
E&C.
Liquidnet
· Growing market
share in US and EMEA. Number one share in EMEA 5x LIS
('Large-in-Scale')4 market;
· Executed largest
dark pool trade ever in Europe;
· Revenue
diversification progressing well: Programme and high-touch trading
up 45% on H1 2023;
· New SuperBlock™
proposition aimed at large/illiquid trades, a growing
segment;
· Enhanced
operational gearing, total management & support costs reduced
by 18% on H1 2023.
4.
|
The European Securities and Markets Authority (ESMA) defines
"Large in Scale" (LIS) as thresholds that exempt large trades from
certain pre-trade transparency requirements under MiFID II. For
highly liquid stocks, the threshold is typically set at €100k or
more; for less liquid stocks, the threshold is typically €500k or
more.
|
Energy & Commodities
('E&C')
· Battery
materials desk launched led by sector's leading broker. A key
driver of Energy Transition;
· Acquired
Aotearoa Energy, a New Zealand-based Gas, Power, and Carbon broker.
Complements market-leading Australian Power & Gas brokerage
business;
· Enhanced bench
strength. David Silbert, formerly Head of Commodities at Deutsche,
leading US business. Joachim Emmanuelson, former partner at SCB,
heading up EMEA.
Transforming
Broking
Fusion on track
· Fusion on
>50% of Global Broking desks that are in-scope;
· On track to
complete rollout across in-scope desks by end 2025.
Outlook
As ever, our second half outlook is largely
subject to market conditions. Ongoing geopolitical uncertainty
should continue to drive volatility that is supportive for Global
Broking and Energy & Commodities, while the prospect of some
interest rate reductions should be positive for Liquidnet. Parameta
Solutions will continue to benefit from the growing demand for OTC
pricing data.
The Board is comfortable with current market
expectations for adjusted EBIT, our preferred measure, subject to
FX movements, especially the Sterling/US Dollar rate.
Against this backdrop, we are focused on
executing our strategy, and are well placed to deliver sustainable
shareholder value over the medium-term.
HY 2024 results
presentation
The Group will hold an in-person presentation
and Q&A at 09:30 BST today in the Peel Hunt auditorium at 100
Liverpool Street, London, EC2M 2AT. For those unable to attend in
person, the presentation will also be broadcast via a live video
webcast.
A recording of the presentation will also be
available via playback on our website after the event at
https://tpicap.com/tpicap/investors/reports-and-presentations.
Forward
looking statements
This document contains forward looking
statements with respect to the financial condition, results and
business of the Group. By their nature, forward looking statements
involve risk and uncertainty and there may be subsequent variations
to estimates. The Group's actual future results may differ
materially from the results expressed or implied in these
forward-looking statements.
Enquiries:
Group Company
Secretary
Vicky
Hart
Email: companysecretarial@tpicap.com
Analysts and
investors
Dominic
Lagan
Direct: +44 (0) 20 3933
0447
Email: dominic.lagan@tpicap.com
Media
Richard Newman
Direct: +44 (0)
7469 039 307
Email: richard.newman@tpicap.com
About TP
ICAP
· TP ICAP connects
buyers and sellers in global financial, energy and commodities
markets.
· We are the
world's leading wholesale market intermediary, with a portfolio of
businesses that provide broking services, data & analytics and
market intelligence, trusted by clients around the
world.
· We operate from
more than 60 offices across 28 countries, supporting brokers with
award-winning and market-leading technology.
CEO
REVIEW
Introduction
Our objective is to deliver sustainable
shareholder value. We do so through delivering our strategy,
enhancing the value of our strategic assets, and maximising cash
generation.
Alongside updating stakeholders about the
delivery of our strategic priorities - dynamic capital management,
diversification, and transformation - I will explain how we are
seeking to maximise the value of our strategic assets, including
Parameta Solutions, our market-leading OTC data business. More
broadly, our diversification strategy is delivering; we are making
substantial progress in this regard, which I cover later on (see
Diversification section below).
We are a world-leading provider of market
infrastructure and data-led solutions. Across our four main
divisions - Global Broking, Energy & Commodities,
Liquidnet, and Parameta Solutions - we see significant
opportunities to grow and generate more shareholder
value.
Market
Developments
As I noted earlier this year, the easy money era
is over. The "higher for longer" mantra has proved apposite.
Central banks are concerned about services inflation. Interest
rates remain at 16- and 23-year highs in the UK and US
respectively. Markets have limited expectations about the number of
base rate reductions this year. Interest rate movements - up or
down - are an important driver of activity for Rates, our biggest
Global Broking business.
Energy markets are experiencing profound change.
Three factors are driving this change. Firstly, geopolitical
developments like the war in Ukraine. Secondly, growing demand for
oil and gas. Thirdly, the major changes unleashed by climate
change. Demand for critical metals, a key enabler of the Energy
Transition, could more than double by 2030, according to the IEA.
We are the preeminent OTC broker with strong market positions in
Oil, Power, and Gas. We are ready to capitalise on any commodities
Supercycle and have recruited the leading metals broker to lead our
push into Battery Materials.
Institutions, it would appear, are beginning to
return to equity markets: a welcome development for Liquidnet. We
see that in the turnaround in the division's profitability
announced today. The institutional commission wallet is increasing.
McLagan data reported Q1 2024 global commissions grew by 11%
compared with Q4 2023. There is more road to run, however. Sticky
inflation means that central banks are reluctant to cut interest
rates, an important consideration for equity markets.
In an uncertain world, with ever growing
regulatory requirements, the need for institutions to utilise
robust data to underpin decision making, and their risk systems, is
ever more pressing. Recent research found that global spend on
financial markets data increased by 12% last year with survey
participants anticipating more growth in 20245. We
believe Parameta Solutions, is well positioned to capitalise on
this market phenomenon.
5.
|
Source: Burton Taylor International Consulting, April 2024
Financial Market Data Benchmark report.
|
Business
Performance
Growing
revenues
Group revenues grew by 3% (+1% in reported
currency), building on last year's performance.
E&C, which reported record revenue growth in
2023, posted an 8% increase with strong growth in Oil, Power, and
Gas. Liquidnet capitalised on better equity markets and the
reshaping of its business. The division's overall revenues were up
8%. Equities, the biggest part of the Liquidnet franchise, reported
a substantial increase. Parameta Solutions generated 10% revenue
growth, following a strong second half last year.
Global Broking revenue was unchanged. In Q1
(-7%), trading was impacted by the absence of the exceptional
levels of volatility following the collapse of Silicon Valley Bank
in the previous year and other financial institutions. In Q2 (+8%)
momentum returned: it was a strong quarter. The division maintained
its market-leading position and its focus on broker productivity.
Over the last three years, average annual revenue growth per broker
was 8%. At the same time (see below), the Fusion rollout continued
and is now live on over 50% of in-scope desks. Fusion is a key tool
to maintain our position as the inter-dealer broker with the
highest revenue per broker6.
We believe Parameta Solutions is the biggest
player in OTC data, and has an attractive business model,
historically characterised by 97% subscription revenue and high
client renewal rates (98%). Liquidnet, a leading agency execution
specialist, has recorded growth for five consecutive quarters in
its key Equities business. The division ranked number one by market
share in the important EMEA 5x LIS ('Large-In-Scale')7
segment, and 2nd in the US Agency Alternative Trading
Systems ('ATS') market.
Increased
profitability, tight fixed cost management
The Group adjusted EBIT margin increased to
14.9% (H1 2023: 14.1%). Adjusted EBIT was up 9%, or 4% in reported
currency, to £170m. These are our highest ever H1 adjusted profits.
At the reported level (including significant items), Group EBIT
grew by 20% to £131m (H1 2023: £109m), with the reported EBIT
margin increasing to 11.5% (H1 2023: 9.6%). Three factors underpin
the growth in profits: continued revenue growth, tight fixed cost
control, and the turnaround at Liquidnet. At £279m, Group
management and support costs8 were down 4% on last year
(H1 2023: £290m) despite ongoing business investment and inflation.
Liquidnet delivered a substantial increase in profitability driven
by enhanced operational gearing, growing revenues, and market
share gains. The division generated £24m of EBIT in the first half
(H1 2023: £9m) or 14% of Group adjusted EBIT.
6.
|
Using total Group front office employees and total Group
revenue as the numerator and denominator respectively, to ensure a
like-for-like comparison, across the 3 listed IDB
peers.
|
7.
|
The European Securities and Markets Authority (ESMA) defines
"Large in Scale" (LIS) as thresholds that exempt large trades from
certain pre-trade transparency requirements under MiFID II. For
highly liquid stocks, the threshold is typically set at €100k or
more; for less liquid stocks, the threshold is typically €500k or
more.
|
8.
|
Including Foreign Exchange gains and
losses.
|
Dynamic capital
management
A year ago, we launched our first ever buyback
programme for £30m (then announced another £30m buyback at our FY
2023 results). We have also paid down c. £100m of debt, achieving
our target which we announced at our H1 2022 results. Today,
we are announcing another £30m buyback which will soon commence,
following the completion of the second buyback. We will also pay an
interim dividend of 4.8 pence, unchanged on last year and in line
with our dividend policy, to eligible shareholders on 8 November
2024, with an ex-dividend and record date of 3 October 2024 and 4
October 2024, respectively. Our shareholders value this combination
of dividends and capital returns.
The Group is committed to releasing more cash
for further capital returns, debt reduction, and ongoing business
investment, including targeted M&A, where appropriate. We
expect to generate more cash from revenue growth over time, capital
optimisation, and more operational efficiencies.
Our Jersey re-domiciliation enabled the
generation of a series of specific opportunities to free up cash.
We learnt a great deal from that process. Similarly, we have been
successful in generating a series of operational efficiencies at
the Group level, through a range of initiatives. Accordingly, we
are launching a new three-year programme to release at least £50m
of surplus cash through more legal entity consolidations, and
generate at least £50m of annualised cost savings through more
operational efficiency initiatives.
The legal entity consolidation component of the
programme builds on the work to date, following the Jersey
re-domiciliation. It is designed to free up at least £50m of
surplus cash over three years, through another substantial
reduction in the number of our legal and regulated
entities.
The other component of the programme is a major
operational and IT excellence initiative expected to deliver at
least £50m in annualised cost savings after three years. We will
concentrate on key levers like real estate optimisation, technology
consolidation, procurement, and vendor management. This
initiative, which includes a c. £70m investment over three years,
will transform our processes. They will be more simplified and more
agile.
Diversification
Our diversification strategy is about broadening
our client base, moving into different asset classes and
geographies, and delivering more non-broking revenue and profits.
The strategy is delivering. Adjusted EBIT from Liquidnet and
Parameta Solutions accounted for 37% of Group adjusted EBIT,
compared to 23% in FY 2022. Our diversified businesses provide the
Group with high quality earnings and reduces earnings
volatility.
Liquidnet
Liquidnet is a multi-asset, technology-driven,
agency execution specialist operating in 57 equity markets. The
division provides the Group with client (buyside) and product (cash
equities, listed derivatives and credit markets)
diversification.
Our Liquidnet strategy is about (a) enhanced
operational leverage through rightsizing the cost base, (b)
enhancing and diversifying the core Cash Equities franchise, and
(c) growing the multi-asset agency execution
proposition.
Enhanced
operational leverage and greater profitability
We have reshaped Liquidnet's cost base and
diversified its Equities franchise.
The 18% reduction in the management &
support cost base was accompanied by market share gains and revenue
growth. The division's enhanced operational leverage came through
in an increase in the adjusted EBIT margin from 5.7% to
14.0%.
Enhancing, and
diversifying, the Equities franchise
Liquidnet is pursuing an "all weathers"
strategy. This means reinforcing the market-leading block trading
and dark pool equities franchise, and expanding in programme
trading and algorithmic trading. Equities revenue increased by 14%.
In January 2024, we completed the largest Dark Pool trade ever
conducted in Europe, a testament to our connectivity, expertise,
and client-centred technology.
There are signs fund managers are returning to
equity markets. Bank of America recently reported the lowest
average cash weighting by institutions since 2021. Against that
encouraging backdrop, Liquidnet continues to innovate on behalf of
its clients. A good example is
SuperBlock™, a new solution for clients
who wish to trade large, illiquid blocks in a controlled
environment, which we launched earlier this year in all three
regions.
Growing the
multi-asset agency execution proposition
The multi-asset (non-cash equity) segment is
expanding, driven by the growth of multi-asset hedge funds.
Barclays has found that multi-asset funds have grown by an average
of almost 19% a year compared with about 3% for hedge funds in
general. Liquidnet offers a full suite of services ranging from
Relative Value through to Rates and FX based on aggregated
liquidity at the best price. Our multi-asset business generated
over 40% of Liquidnet's H1 2024 revenues, a substantial
contribution. As investment banks withdraw from this area, we
intend to grow through a range of actions, including a
follow-the-sun model, leveraging the Group's existing geographical
footprint to build out capability, and entering new
markets.
Parameta Solutions
The financial data market is large ($50 billion
in 2023) and growing (8% a year from 2018 to 2023)9.
Within this ecosystem, with an estimated 70% share of the OTC
inter-dealer broker data market9, Parameta Solutions is
well positioned.
The division's financial results historically
have been driven by subscriptions. The OTC market's average daily
volumes ('ADV') are expected to grow to $26tn by 203210,
from around $20tn today. Parameta Solutions products are
designed to allow its clients to generate insights about highly
complex, low transparency OTC transactions. Clients, in turn, use
those insights to inform alpha identification strategies, risk
management processes and regulatory compliance.
Strategic
developments
A key part of our strategy is to maximise the
value of our strategic assets.
The Group is progressing strategic options in
relation to Parameta Solutions. They include a potential offering,
which might entail a U.S. listing, with the Group maintaining a
majority stake. There is, of course, no certainty about either a
public offering or its location. We will update on our progress, as
and when appropriate, to the extent we are able to do so within
applicable legal constraints.
Business
developments
The division is pursuing a three-pronged
approach. Firstly, enhancing distribution of its data with more
third parties and direct delivery, alongside developing the pricing
framework. Secondly, moving up the value chain with products in key
areas like Evidential Data Solutions, Managed Technology Services,
OTC Indices, and Energy and Commodities. Parameta Solutions is
working closely with E&C to generate more indicative pricing
data, including real-time pricing. Thirdly, expanding its client
base to include more buyside players, including asset owners, asset
managers, global macro hedge funds and corporates.
Long term, exclusive Market Data Licensing
Agreements underpin the relationship with both Global Broking and
E&C. They will be important as we generate more data insights
for the division to deliver to its clients.
9.
|
Source: Burton Taylor International Consulting, April 2024
Financial Market Data Benchmark report.
|
10.
|
BIS Triennial Survey as of April 2022, Business Research
Insights as of May 2024.
|
Energy & Commodities
('E&C')
Growing demand
for energy
E&C is the leading OTC broker. The division
provides services to its clients through three key brands: Tullett
Prebon, ICAP and PVM.
E&C's strategy entails (a) growing revenue
across the current main businesses (Oil, Gas, and Power), (b)
leveraging the Energy Transition e.g. renewables, and (c)
monetising data. Delivering these priorities is enabled by the
rollout of leading technology for our brokers.
As the leading broker, we expect to benefit from
the growth in demand for Oil, Gas, and Power. Shell expects global
LNG demand to grow by 50% by 2040 - gas is an important enabler of
the Energy Transition.
Leveraging the
Energy Transition
The IEA expects renewables to power 50% of the
world's electricity by 2030. One third of our clients are trading
environmental products serviced by our brokers who typically cover
both traditional and new energy sources.
We are well positioned. E&C is developing an
aggregated liquidity pool encompassing all our renewable products.
Our deep liquidity, and the receptiveness of the renewables market
to electronic platforms, make this a compelling proposition.
Product development is another focus. Alongside existing products
like Norwegian and Australian Renewable Certificates, we are
developing tools to generate more liquidity in US Renewable (and
Voluntary) Energy Credits. This is a growing US market driven by
significant legislative changes overseen by the U.S.
government.
The switch to renewables is metals intensive.
The move, for example, from coal-fired power stations to wind power
entails a six-fold increase11 in metals usage to create
the necessary infrastructure. We see significant opportunities in
this segment and have recruited the leading metals broker to launch
our Battery Materials proposition, which is now in place in London
and Singapore.
Monetising
data
Demand for energy-related data is increasing.
The market is now worth approximately $3.8bn and is growing at
around 7% a year12.
E&C and Parameta Solutions have an
exclusive, long-term partnership, based on a Market Data License
Agreement, to grow energy-related data revenues. In addition, new
products will be developed in key areas like Power and Gas such as
real time data. More indices will be developed to complement
existing initiatives like the LNG indices, launched last
year.
11.
|
Source: JP Morgan Asset Management Insights, February
2024.
|
12.
|
Source: Burton Taylor International Consulting, April 2024
Financial Market Data Benchmark report.
|
Transformation
Fusion
Fusion is our market-leading electronic platform
providing connectivity for our clients, via a single portal, to our
deep liquidity pools. The rollout of Fusion - focused on
Rates, Credit, and FX - is well advanced; it is live on more than
50% of in-scope desks. A granular action plan is in place to drive
completion of the rollout by the end of 2025. We are on track to do
so.
API connectivity in particular, to ensure a
seamless client experience, is important. We see, based on our
client engagement, more opportunities to deploy Fusion to assist
them with regulatory surveillance. Fusion also generates more
data-led insights which Global Broking will share with Parameta
Solutions through their Market Data Licencing Agreement.
Liquidnet
Fixed Income
Liquidnet Fixed Income, as previously announced,
is now led by Global Broking ('GB'), and organised by asset class.
This brings immediate benefits, including GB's highly developed
sell-side relationships and connectivity. The Fixed Income
proposition encompasses both Primary and Secondary Markets, and a
full range of trading protocols, including Request For Quote
(RFQ) and Dark Pool.
Our recently-launched Targeted Axe protocol
enables dealers to send their highest priority axes, or buy/sell
interests, to a target client list and negotiate a trade using our
RFQ workflow. A number of our offerings are now available on
Fusion, Global Broking's electronic platform.
Current initiatives include the accelerated
rollout of Fusion for dealers, Bond Auction Partnership, and Global
EM Rebalance. Liquidity is increasing. More dealers are engaged and
there is growing institutional participation. We are partnering in
Primary Markets with Boltzbiz, the leading AI solutions
specialist. This enables us to deploy AI to receive, process,
and display newly announced bond data in a matter of
seconds.
Enhanced bench
strength driving our transformation
Across our divisions, we seek to enhance our
bench strength as we transform the Group.
Silvina Aldeco-Martinez was appointed CEO of
Parameta Solutions in March. Silvina joined from PitchBook Data, a
Morningstar division, where she was CEO of Leveraged Commentary and
Data. At the same time, Eric Sinclair, who has led the division
since 2017, stepped up to become Chair. Silvina's significant
experience in data and analytics complements Eric's market
expertise, strong relationships, and track record of growing the
business.
In Energy & Commodities, David Silbert
joined us to lead our US business having previously, amongst other
senior roles, been Global Head of Commodities at Deutsche Bank.
Joachim Emanuelsson, a founding partner at SGB, the leading
environmental markets brokerage, is now heading up our EMEA
franchise.
Nicolas
Breteau
Executive Director and Chief Executive
Officer
7 August 2024
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Financial and operating review
All percentage movements quoted in the
analysis of financial results that follows are in reported
currency, unless otherwise stated. Reported currency refers to
prior year comparatives translated using prior year foreign
exchange rates.
Introduction
The Group delivered record H1 profits in the
first six months of 2024 with a modest 1% increase in revenue to
£1,144m, building on last year's strong performance. Revenue was up
3% in constant currency, compared with the
first half of 2023.
Liquidnet reported a 5% increase in revenue
(+8% in constant currency), leveraging
improved equity markets, and a growing market share. A 23% reduction in management & support costs (excluding
depreciation & amortisation), coupled with the revenue
increase, has significantly enhanced the operational leverage,
resulting in an adjusted EBIT of £24m, more than double the
number we reported twelve months ago.
Parameta Solutions, a leader
in OTC data and analytics, saw a 7% revenue growth (+10% in
constant currency), continuing the momentum from a strong second
half last year. We are progressing a range of strategic
options, including a potential offering.
Global Broking revenue, accounting for 57% of
the Group's total revenue, declined by 2% (flat in constant
currency) following a strong H1 2023. Energy &
Commodities, the leading energy broker, delivered 6% revenue
growth (+8% in constant currency), building on last year's record
performance, with revenue increasing across its major asset
classes, Oil, Power, and Gas.
Our emphasis on cost management,
enhancing broker productivity (with an average revenue increase per
broker of +1%) and diversification (with Liquidnet contributing 14%
of the Group's adjusted EBIT), has increased Group's adjusted EBIT
to £170m and improved the margin to 14.9% (H1 2023: £163m and
14.4%).
The Group incurred significant
items costs of £40m pre-tax (H1 2023: £60m), of which around 80%
were non-cash, in reported earnings. Consequently, the Group's reported
EBIT grew 20% to £131m (H1 2023: £109m).
As part of our focus on enhanced cash
generation, we have announced a new three-year
programme to release at least £50m of surplus cash through
removing inefficiencies in our regulated entity structure building
on the Jersey re-domiciliation, and generate at
least £50m of
annualised cost savings through more operational efficiency
initiatives. We will focus on key levers like real
estate optimisation, technology consolidation, procurement and
vendor management. The programme will require an investment of
c.£70m over three years, and is set to transform our processes,
making them more agile and streamlined.
Our leverage ratio1 is now 1.6 times, compared with 1.9
times reported in full year 2023 results. Through strategic
financial management, we have achieved c.£100m reduction in group
debt and financing obligation over the past two years contributing
to lower net finance costs and enhanced our investment grade
headroom. Additionally, we announced a third share buyback
programme of £30m, which will follow the completion of the second
programme. In line with our dividend policy, the Board is proposing
an interim H1 2024 dividend of 4.8p, consistent with H1 2023, to be
paid to shareholders on 8 November 2024, with an ex-dividend and
record date of 3 October 2024 and 4 October 2024,
respectively.
Robin Stewart
Executive Director and Chief
Financial Officer
7 August 2024
1.
Total debt (excluding finance lease liabilities) divided by
last 12 months adjusted EBITDA as defined by our Rating
Agency.
Key financial
and performance metrics
£m
|
H1 2024
|
H1 2023
Reported
Currency2
|
H1 2023
Constant
Currency2
|
Reported
Currency
change
|
Constant Currency
change
|
Revenue
|
1,144
|
1,132
|
1,106
|
1%
|
3%
|
Reported
|
|
|
|
|
|
- EBITDA
|
194
|
180
|
177
|
8%
|
10%
|
- EBIT
|
131
|
109
|
106
|
20%
|
24%
|
- EBIT margin
|
11.5%
|
9.6%
|
9.6%
|
1.9%pts
|
1.9%pts
|
Adjusted 3
|
|
|
|
|
|
- Contribution
|
445
|
453
|
442
|
(2%)
|
1%
|
- Contribution margin
|
38.9%
|
40.0%
|
40.0%
|
(1.1%pts)
|
-
|
- EBITDA
|
206
|
200
|
192
|
3%
|
7%
|
- EBIT
|
170
|
163
|
156
|
4%
|
9%
|
- EBIT margin
|
14.9%
|
14.4%
|
14.1%
|
0.5%pts
|
0.8%pts
|
Average:
|
|
|
|
|
|
- Broker
headcount1
|
2,525
|
2,571
|
2,571
|
(2%)
|
(2%)
|
- Revenue per broker1
(£'000)
|
377
|
372
|
364
|
1%
|
4%
|
- Contribution per
broker1 (£'000)
|
139
|
142
|
139
|
(2%)
|
-
|
Period end:
|
|
|
|
|
|
- Broker
headcount1
|
2,536
|
2,542
|
2,542
|
-
|
-
|
- Total headcount
|
5,184
|
5,170
|
5,170
|
-
|
-
|
1. Revenue
per broker and contribution per broker are calculated as external
revenue and contribution of Global Broking, Energy &
Commodities and Liquidnet (excluding the acquired Liquidnet
platform) divided by the average broker headcount for the year. H1
2023 broker headcount restated to include Liquidnet Credit platform
to reflect the Credit platform merger with Global
Broking.
2. Prior year
numbers have been restated to reflect £14m reclassification of
technology costs from front office costs to management &
support costs to better reflect the nature and management of these
costs and align with the classification of similar costs within the
Group.
3. 'Adjusted'
is one of the alternative performance measures ('APM') which is
useful to enhance the understanding of business performance. Refer
Income statement below for details.
|
Income statement
Whilst not a substitute for IFRS, management
believe adjusted figures provide relevant information to better
understand the underlying business performance. These adjusted
measures, and other alternative performance measures ('APMs'), are
also used by management for planning purposes and to measure the
Group's performance.
H1 2024
£m
|
Adjusted
|
Significant
Items1
|
Reported
|
Revenue
|
1,144
|
-
|
1,144
|
Employment, compensation and
benefits
|
(718)
|
(1)
|
(719)
|
General and administrative
expenses
|
(224)
|
(11)
|
(235)
|
Depreciation and impairment of PPE
and ROUA
|
(21)
|
(6)
|
(27)
|
Amortisation and impairment of
intangible assets
|
(15)
|
(21)
|
(36)
|
Operating expenses
|
(978)
|
(39)
|
(1,017)
|
Other operating income
|
4
|
-
|
4
|
EBIT
|
170
|
(39)
|
131
|
Net finance expense
|
(10)
|
(1)
|
(11)
|
Profit before tax
|
160
|
(40)
|
120
|
Tax
|
(46)
|
8
|
(38)
|
Share of net profit of associates
and joint ventures
|
11
|
-
|
11
|
Non-controlling
interests
|
(2)
|
-
|
(2)
|
Attributable Earnings
|
123
|
(32)
|
91
|
Basic average number of shares
(millions)
|
761.5
|
-
|
761.5
|
Basic EPS (pence per
share)
|
16.2p
|
|
12.0p
|
Diluted average number of shares
(millions)
|
782.8
|
|
782.8
|
Diluted EPS (pence per
share)
|
15.7p
|
|
11.6p
|
H1 2023
£m
|
Adjusted
|
Significant
items1
|
Reported
|
Revenue
|
1,132
|
-
|
1,132
|
Employment, compensation and
benefits
|
(697)
|
(3)
|
(700)
|
General and administrative
expenses
|
(239)
|
(19)
|
(258)
|
Depreciation and impairment of PPE
and ROUA
|
(22)
|
(12)
|
(34)
|
Amortisation and impairment of
intangible assets
|
(15)
|
(22)
|
(37)
|
Operating expenses
|
(973)
|
(56)
|
(1,029)
|
Other operating income
|
4
|
2
|
6
|
EBIT
|
163
|
(54)
|
109
|
Net finance expense
|
(17)
|
(1)
|
(18)
|
Profit before tax
|
146
|
(55)
|
91
|
Tax
|
(40)
|
9
|
(31)
|
Share of net profit of associates
and joint ventures
|
12
|
-
|
12
|
Impairment of
associates
|
-
|
(5)
|
(5)
|
Non-controlling
interests
|
(1)
|
-
|
(1)
|
Attributable Earnings
|
117
|
(51)
|
66
|
Basic average number of shares
(millions)
|
781.3
|
|
781.3
|
Basic EPS (pence per
share)
|
15.0p
|
|
8.4p
|
Diluted average number of shares
(millions)
|
796.0
|
|
796.0
|
Diluted EPS (pence per
share)
|
14.7p
|
|
8.3p
|
|
|
|
|
1. Significant items are
categorised, as per details in the Significant items
section.
All percentage movements quoted in the
analysis of financial results that follows are in constant
currency, unless otherwise stated. Constant currency refers to
prior year comparatives being retranslated at current year foreign
exchange rates to support comparison on an underlying
basis.
Revenue by
division
Total Group revenue in the first
half of 2024 reached £1,144m, a 3% increase over the prior year (1%
rise in reported currency). Global Broking's revenue remained
consistent with the prior period. Trading in Global Broking was
impacted in the first quarter due to the non-recurrence of
extraordinary volatility that occurred in the prior period, but the
second quarter saw a resurgence in momentum with 8% higher revenue.
Energy & Commodities revenue increased by 8%, building on the
strong momentum from the second half of 2023, particularly in Oil,
Power and Gas. Liquidnet's revenue was up 8% as it
benefitted from the recovery in equity markets. Parameta
Solutions revenue was up 10%, driven by increasing demand for
greater access to data for price discovery
opportunities.
£m
|
H1 2024
|
H1
2023
(restated
Reported
currency)2
|
H1
2023
(restated
constant
currency) 2
|
Reported
currency
Change
|
Constant
currency
change
|
By Business Division
|
|
|
|
|
|
Rates
|
291
|
299
|
291
|
(3%)
|
-
|
FX & Money Markets
|
162
|
159
|
156
|
2%
|
4%
|
Equities
|
120
|
127
|
125
|
(6%)
|
(4%)
|
Credit2
|
63
|
66
|
65
|
(5%)
|
(3%)
|
Inter-division
revenue1
|
11
|
11
|
11
|
-
|
-
|
Global Broking
|
647
|
662
|
648
|
(2%)
|
-
|
Energy &
Commodities
|
242
|
229
|
224
|
6%
|
8%
|
Inter-division
revenue1
|
2
|
2
|
2
|
-
|
-
|
Energy & Commodities
|
244
|
231
|
226
|
6%
|
8%
|
Liquidnet2
|
171
|
163
|
159
|
5%
|
8%
|
Data & Analytics
|
95
|
89
|
86
|
7%
|
10%
|
Inter-division
revenue1
|
2
|
2
|
2
|
-
|
-
|
Parameta Solutions
|
97
|
91
|
88
|
7%
|
10%
|
Inter-division
eliminations1
|
(15)
|
(15)
|
(15)
|
-
|
-
|
Total Revenue
|
1,144
|
1,132
|
1,106
|
1%
|
3%
|
1.
Inter-division revenue has been
recognised in Global Broking, Energy & Commodities and Parameta
Solutions to reflect the value of proprietary data provided to
Parameta Solutions and services it supplies to the other divisions.
The inter-division revenue and inter-division costs are eliminated
upon the consolidation of the Group's financial
results.
2.
Liquidnet Credit is reported as
part of Global Broking following a commercial decision to merge the
Group's Credit activities in H2 2023. H1 2024 disclosures are on
this basis, with £6m of H1 2023 reported revenue restated to ensure
a like-for-like comparison year-on-year.
Operating expenses
The table below sets out operating
expenses, divided principally between front office costs and
management and support costs. Front office costs tend to have a
large variable component directly linked to the output of our
brokers. The largest element of this is broker compensation and
other front office costs, which include travel and entertainment,
telecommunications and information services, clearing and
settlement fees as well as other direct costs. The remaining cost
base represents the management and support costs of the
Group.
£m
|
H1 2024
|
H1
2023
(restated
Reported
currency)1
|
H1
2023
(restated
constant
currency)1
|
Reported
currency
change
|
Constant
currency
change
|
Front office costs
|
|
|
|
|
|
- Global Broking3
|
390
|
393
|
383
|
(1%)
|
2%
|
- Energy &
Commodities
|
167
|
152
|
150
|
10%
|
11%
|
- Liquidnet3
|
105
|
101
|
99
|
4%
|
6%
|
- Parameta
Solutions
|
37
|
33
|
32
|
12%
|
16%
|
Total front office costs2
|
699
|
679
|
664
|
3%
|
5%
|
Management and support
costs
|
|
|
|
|
|
- Employment
costs
|
172
|
166
|
163
|
4%
|
6%
|
- Technology and
related costs
|
45
|
47
|
47
|
(4%)
|
(4%)
|
- Premises and related
costs
|
14
|
13
|
13
|
8%
|
8%
|
- Depreciation and
amortisation
|
36
|
37
|
36
|
(3%)
|
-
|
- Other administrative
costs
|
9
|
23
|
23
|
(61%)
|
(61%)
|
Total management & support costs
|
276
|
286
|
282
|
(3%)
|
(2%)
|
- FX losses
|
3
|
8
|
8
|
n/a
|
n/a
|
Total management & support costs (incl. FX
losses)
|
279
|
294
|
290
|
(5%)
|
(4%)
|
Total adjusted operating costs
|
978
|
973
|
954
|
1%
|
3%
|
Significant items
|
39
|
56
|
54
|
(30%)
|
(28%)
|
Total operating expenses
|
1,017
|
1,029
|
1,008
|
(1%)
|
1%
|
1.
Prior year H1
numbers have been restated to reflect £14m reclassification of
technology costs from front office costs to management &
support costs to better reflect the nature of these
costs and align with the classification of similar costs within the
Group. The reclassification impacts Liquidnet,
Global Broking and the Group.
2.
Includes all
front office costs, including broker compensation, sales
commission, travel and entertainment, telecommunications,
information services, clearing and settlement fees as well as other
direct costs.
3.
Liquidnet
Credit is reported as part of Global Broking following a commercial
decision to merge the Group's Credit activities in H2 2023. H1 2024
disclosures are on this basis, with £9m of reported H1 2023 front
office restated to ensure a like-for-like comparison
year-on-year.
Total front office costs of £699m increased by
5% (3% on a reported currency basis) compared with H1 2023, in line
with the increase in revenue. Total management & support costs,
excluding foreign exchange (FX) losses, decreased to £276m from
£282m despite inflationary pressures and ongoing business
investments, reflecting our commitment to stringent cost control.
The FX loss of £3m from the retranslation of monetary assets and
liabilities improved from £8m loss in H1 2023.
Total operating expenses increased slightly
(by 1%) to £1,017m (1% decline in reported currency) driven by the
increase in front office costs, which are variable with
revenue.
Strategic IT investments amounted to £20m (H1
2023: £10m). This included £7m in operating expenses and £13m in
capital expenditure. (H1 2023: £3m operating expenses and £7m
capital expenditure).
The Group's focus on cost management is poised
to drive sustained value creation through operational efficiency.
Initiatives (see Introduction section above) are projected to
deliver at least £50m in annualised cost savings after three years
with strategic initiatives targeting technology consolidation, real
estate optimisation and enhanced procurement and vendor management.
This will require an investment of around £70m over three
years.
Capital and
liquidity management
Capital
management
The Group is committed to releasing more cash
for further capital returns, debt reduction, and ongoing business
investment, including targeted M&A, where
appropriate.
Following the successful completion of our
first buyback programme in January 2024, we launched a second
programme in February, which is nearing completion.
Today, we have announced a third buyback programme of £30m,
which will commence once the second buyback completes.
To create more value through transformational
initiatives, we aim to release at least £50m of surplus cash and
liquidity requirements across the group, from further legal entity
consolidation.
Our strategic financial management has led to
a c.£100m reduction in group debt and other financing obligations,
over the last two years. This has helped lower our net finance
costs and improved our investment grade headroom.
Our gross debt to EBITDA leverage ratio is now
1.6 times, a reduction of 0.3 from the 1.9 times reported in our
full year 2023 results.
Liquidity
management
The Group has successfully extended the £350m
syndicated Revolving Credit Facility ('RCF') to May 2027.
Additionally, in March 2024, the Yen RCF with a Japanese strategic
partner was doubled from ¥10bn to ¥20bn and extended to February
2026, enhancing our liquidity management and financial
flexibility.
Significant
items
Significant items distort comparisons due to
their size, nature or frequency and are therefore excluded in order
to provide better understanding, comparability and predictability
of the underlying trends of the business, to arrive at adjusted
operating and profit measures.
Significant items are categorised as
below:
Restructuring and related
costs
Restructuring and related costs arise from
initiatives to reduce the ongoing cost base and improve efficiency
to enable the delivery of our strategic priorities. These
initiatives are significant in size and nature to warrant exclusion
from adjusted measures. Costs for other smaller scale restructuring
are retained within both reported and adjusted results.
Disposals,
acquisitions and investments in new businesses
Costs and any income related to disposals,
acquisitions and investments in new business are transaction
dependent and can vary significantly year-on-year, depending on the
size and complexity of each transaction. Amortisation of purchased
and developed software is contained in both the reported and
adjusted results as these are considered to be core to supporting
the operations of the business.
Impairment
The Group conducts its goodwill, intangible
asset and investments in Associates and Joint Ventures impairment
test annually in September, or more frequently if indicators of
impairment exist. Impairment assessments are performed by comparing
the carrying amount of assets or cash generating units ('CGU's'),
with its recoverable amount. Judgement is involved in estimating
the future cash flows and the rates used to discount these cash
flows.
Legal and
regulatory matters
Costs, and recoveries, related to
certain legal and regulatory cases are treated as significant items
due to their size and nature. Management considers these cases
separately due to the judgements and estimation involved, the costs
and recoveries of which could vary significantly
year-on-year.
The table below shows the significant items in
H1 2024 vs H1 2023, of which around 80% of the total H1 2024 costs
are non-cash.
|
H1 2024
|
H1 2024
|
H1 2024
|
H1 2023
|
H1 2023
|
H1 2023
|
£m
|
Gross
Expense
|
Tax Relief
|
Net Amount
|
Gross
Expense
|
Tax Relief
|
Net Amount
|
|
|
|
|
|
|
|
Restructuring & related costs
|
|
|
|
|
|
|
- Property
rationalisation1
|
8
|
(2)
|
6
|
15
|
(2)
|
13
|
- Liquidnet integration
|
-
|
-
|
-
|
3
|
(1)
|
2
|
- Business
restructuring2
|
1
|
-
|
1
|
2
|
-
|
2
|
Subtotal
|
9
|
(2)
|
7
|
20
|
(3)
|
17
|
|
|
|
|
|
|
|
Disposals, acquisitions and investment in new
business
|
|
|
|
|
|
|
- Amortisation of intangible
assets arising on consolidation
|
21
|
(5)
|
16
|
22
|
(5)
|
17
|
- Liquidnet acquisition
related
|
-
|
-
|
-
|
6
|
(1)
|
5
|
- Foreign exchange
losses
|
1
|
-
|
1
|
(2)
|
-
|
(2)
|
- Adjustment to deferred
consideration
|
-
|
-
|
-
|
(5)
|
-
|
(5)
|
- Strategic project
costs
|
2
|
(1)
|
1
|
-
|
-
|
-
|
Subtotal
|
24
|
(6)
|
18
|
21
|
(6)
|
15
|
|
|
|
|
|
|
|
Legal & regulatory matters3 -
Subtotal
|
7
|
-
|
7
|
13
|
-
|
13
|
|
|
|
|
|
|
|
Other significant items 4
|
(1)
|
-
|
(1)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
Total pre-financing cost
|
39
|
(8)
|
31
|
54
|
(9)
|
45
|
- Financing interest expense on
Vendor Loan Notes, amortisation of discount on deferred
consideration and GIP provision
|
1
|
-
|
1
|
1
|
-
|
1
|
Total post-financing cost
|
40
|
(8)
|
32
|
55
|
(9)
|
46
|
Associate impairment
|
-
|
-
|
-
|
5
|
-
|
5
|
Total
|
40
|
(8)
|
32
|
60
|
(9)
|
51
|
1.
£6m Property
rationalisation costs (net of tax) include costs to rationalise our
US property footprint.
2. £1m of
Business restructuring costs (net of tax) include initial costs on
the operational efficiencies programme.
3. £7m Legal
& regulatory matters includes costs related to proceedings and
regulatory matters.
4. £1m of
Other significant items (net of tax) include costs related to the
remeasurement of the employee group income protection ('GIP')
provision.
Net finance
expense
The adjusted net finance expense of £10m in H1
2024 (reported expense of £11m), comprised of £22m of interest
expense and £8m of net interest on finance leases, offset by £20m
of interest income. This represents a £7m reduction from the £17m
adjusted net finance expense in H1 2023. The decrease is mainly
attributed to:
· £8m increase in
interest income leveraging higher average cash balances and a
favourable interest rate environment; partially offset
by:
· £1m net increase
in interest expense due to the full impact of the 2030 Sterling
Notes issued in 2023 at a higher rate of 7.875%, compared with the
2024 Sterling Notes at 5.25%. This was partially offset by the
repayment of the remaining 2024 Sterling Notes at
maturity.
Tax
The effective rate of tax on adjusted profit
before tax is 28.8% (H1 2023: 27.4%). The effective rate of tax on
reported profit before tax is 31.7% (H1 2023: 34.1%). The increase
in the effective rate of tax on adjusted profit compared to H1 2023
is primarily due to the increase in the UK corporation tax rate to
25% from 1 April 2023.
Basic
EPS
The average number of shares used for the H1
2024 basic EPS calculation is 761.5m (H1 2023: 781.3m). This is
based on:
- 788.7m shares in
issue as at 31 December 2023
- plus 3.2m of
time-apportioned movements in issued shares,
- less 10.5m shares
held by the Group's Employee Benefit Trusts ('EBTs') adjusted for
time-apportioned movements in 2024, and
- less 19.9m treasury
shares acquired through the share buyback programme, adjusted for
time-apportioned movements in treasury shares during 2024 acquired
under the same programme.
The Group's EBTs have waived its rights to
dividends.
The reported Basic EPS for H1 2024 was 12.0p
(H1 2023: 8.4p) and adjusted Basic EPS for H1 2024 was 16.2p (H1
2023: 15.0p).
Dividend
The Board is recommending an
interim dividend of 4.8 pence per share, in line with H1 2023. The
interim dividend will be paid to eligible shareholders on 8
November 2024, with an ex-dividend and record date of 3 October
2024 and 4 October 2024, respectively. This aligns to the Group's
dividend policy which targets a dividend cover of approximately two
times adjusted post-tax earnings. The interim dividend is typically
based on a pay-out range of 30-40% of H1 adjusted post-tax earnings
with the balance paid in the final dividend.
The Company offers a Dividend
Reinvestment Plan ('DRIP'), where dividends can be reinvested in
further TP ICAP Group plc shares. The DRIP election cut-off date
will be 18 October 2024.
Guidance for
2024
The Group maintains the guidance provided at
the FY 2023 results announcement, with the exception of significant
items.
Significant items excluding
potential income and costs associated with legal and regulatory
matters are estimated to exceed our previous guidance for FY 2024
of c.£65m (pre-tax) to c.£90m (pre tax). This increase is largely
due to the expenses arising from the operational efficiencies
programme and potential costs related to strategic
transactions.
Performance by
Primary Operating Segment (divisional basis)
The Group presents below the results of its
business by Primary Operating Segment with a focus on revenue and
APMs used to measure and assess performance.
H1
2024
£m
|
GB
|
E&C
|
LN
|
PS
|
Corp/
Elim
|
Total
|
Revenue:
|
|
|
|
|
|
|
- External
|
636
|
242
|
171
|
95
|
-
|
1,144
|
-
Inter-division1
|
11
|
2
|
-
|
2
|
(15)
|
-
|
|
647
|
244
|
171
|
97
|
(15)
|
1,144
|
Total front office costs:
|
|
|
|
|
|
|
- External
|
(390)
|
(167)
|
(105)
|
(37)
|
-
|
(699)
|
-
Inter-division1
|
(2)
|
-
|
-
|
(13)
|
15
|
-
|
|
(392)
|
(167)
|
(105)
|
(50)
|
15
|
(699)
|
Contribution
|
255
|
77
|
66
|
47
|
-
|
445
|
Contribution margin
|
39.4%
|
31.6%
|
38.6%
|
48.5%
|
n/a
|
38.9%
|
Net management and support costs:
|
|
|
|
|
|
|
- Management and support
costs
|
(130)
|
(39)
|
(37)
|
(7)
|
(30)
|
(243)
|
- Other operating
income
|
1
|
-
|
-
|
-
|
3
|
4
|
Adjusted EBITDA
|
126
|
38
|
29
|
40
|
(27)
|
206
|
Adjusted EBITDA margin
|
19.5%
|
15.6%
|
17.0%
|
41.2%
|
n/a
|
18.0%
|
- Depreciation and
amortisation
|
(16)
|
(5)
|
(5)
|
(1)
|
(9)
|
(36)
|
Adjusted EBIT
|
110
|
33
|
24
|
39
|
(36)
|
170
|
|
|
|
|
|
|
|
Adjusted EBIT margin
|
17.0%
|
13.5%
|
14.0%
|
40.2%
|
n/a
|
14.9%
|
Average broker
headcount
|
1,798
|
594
|
133
|
-
|
-
|
2,525
|
Average sales headcount
|
-
|
-
|
107
|
-
|
-
|
107
|
Revenue per broker
(£'000)2
|
354
|
407
|
556
|
-
|
-
|
377
|
Contribution per broker
(£'000)2
|
142
|
130
|
150
|
-
|
-
|
139
|
H1
2023 (reported currency)
£m
|
GB3
|
E&C
|
LN3
|
PS3
|
Corp/
Elim3
|
Total3
|
Revenue:
|
|
|
|
|
|
|
- External
|
651
|
229
|
163
|
89
|
-
|
1,132
|
-
Inter-division1
|
11
|
2
|
-
|
2
|
(15)
|
-
|
|
662
|
231
|
163
|
91
|
(15)
|
1,132
|
Total front office costs:
|
|
|
|
|
|
|
- External
|
(393)
|
(152)
|
(101)
|
(33)
|
-
|
(679)
|
-
Inter-division1
|
(2)
|
-
|
-
|
(13)
|
15
|
-
|
|
(395)
|
(152)
|
(101)
|
(46)
|
15
|
(679)
|
Contribution
|
267
|
79
|
62
|
45
|
-
|
453
|
Contribution margin
|
40.3%
|
34.2%
|
38.0%
|
49.5%
|
n/a
|
40.0%
|
Net management and support costs:
|
|
|
|
|
|
|
- Management and support
costs
|
(129)
|
(37)
|
(48)
|
(6)
|
(37)
|
(257)
|
- Other operating
income
|
1
|
-
|
-
|
-
|
3
|
4
|
Adjusted EBITDA
|
139
|
42
|
14
|
39
|
(34)
|
200
|
Adjusted EBITDA margin
|
21.0%
|
18.2%
|
8.6%
|
42.9%
|
n/a
|
17.7%
|
- Depreciation and
amortisation
|
(14)
|
(4)
|
(5)
|
(1)
|
(13)
|
(37)
|
Adjusted EBIT
|
125
|
38
|
9
|
38
|
(47)
|
163
|
|
|
|
|
|
|
|
Adjusted EBIT margin
|
18.9%
|
16.5%
|
5.5%
|
41.8%
|
n/a
|
14.4%
|
Average broker
headcount
|
1,827
|
599
|
145
|
-
|
-
|
2,571
|
Average sales headcount
|
-
|
-
|
110
|
-
|
-
|
110
|
Revenue per broker
(£'000)2
|
356
|
382
|
531
|
-
|
-
|
372
|
Contribution per broker
(£'000)2
|
146
|
132
|
131
|
-
|
-
|
142
|
H1
2023 (constant currency)
£m
|
GB3
|
E&C
|
LN3
|
PS3
|
Corp/
Elim3
|
Total3
|
Revenue:
|
|
|
|
|
|
|
- External
|
637
|
224
|
159
|
86
|
-
|
1,106
|
-
Inter-division1
|
11
|
2
|
-
|
2
|
(15)
|
-
|
|
648
|
226
|
159
|
88
|
(15)
|
1,106
|
Total front office costs:
|
|
|
|
|
|
|
- External
|
(383)
|
(150)
|
(99)
|
(32)
|
-
|
(664)
|
-
Inter-division1
|
(2)
|
-
|
-
|
(13)
|
15
|
-
|
|
(385)
|
(150)
|
(99)
|
(45)
|
15
|
(664)
|
Contribution
|
263
|
76
|
60
|
43
|
-
|
442
|
Contribution margin
|
40.6%
|
33.6%
|
37.7%
|
48.9%
|
n/a
|
40.0%
|
Net management and support costs:
|
|
|
|
|
|
|
- Management and support
costs
|
(128)
|
(35)
|
(46)
|
(5)
|
(40)
|
(254)
|
- Other operating
income
|
1
|
-
|
-
|
-
|
3
|
4
|
Adjusted EBITDA
|
136
|
41
|
14
|
38
|
(37)
|
192
|
Adjusted EBITDA margin
|
21.0%
|
18.1%
|
8.8%
|
43.2%
|
n/a
|
17.4%
|
- Depreciation and
amortisation
|
(14)
|
(4)
|
(5)
|
(1)
|
(12)
|
(36)
|
Adjusted EBIT
|
122
|
37
|
9
|
37
|
(49)
|
156
|
|
|
|
|
|
|
|
Adjusted EBIT margin
|
18.8%
|
16.4%
|
5.7%
|
42.0%
|
n/a
|
14.1%
|
Average broker
headcount
|
1,827
|
599
|
145
|
-
|
-
|
2,571
|
Average sales headcount
|
-
|
-
|
110
|
-
|
-
|
110
|
Revenue per broker
(£'000)2
|
349
|
374
|
517
|
-
|
-
|
364
|
Contribution per broker
(£'000)2
|
144
|
127
|
124
|
-
|
-
|
139
|
GB = Global Broking; E&C =
Energy & Commodities; LN = Liquidnet; PS = Parameta
Solutions, Corp/Elim = Corporate Centre, eliminations and other
unallocated costs.
1.
|
Inter-division charges have been made by Global Broking and
Energy & Commodities to reflect the value of proprietary data
provided to the Parameta Solutions division. The Global Broking
inter-division revenue and Parameta Solutions inter-division costs
are eliminated upon the consolidation of the Group's financial
results.
|
2.
|
Revenue per broker and contribution per broker are calculated
as external revenue and contribution of Global Broking, Energy
& Commodities and Liquidnet (excluding the acquired Liquidnet
platform) divided by the average brokers for the year. The Group
revenue and contribution per broker excludes revenue and
contribution from Parameta Solutions and Liquidnet
Division.
|
3.
|
Prior year numbers have been restated to reflect £14m
reclassification of technology costs from front office costs to
management & support costs to better reflect the nature of
these costs and align with the classification of similar costs
within the Group. The reclassification impacts Liquidnet, Global
Broking and the Group. In addition, Liquidnet Credit is reported as
part of Global Broking following a commercial decision to merge the
Group's Credit activities in H2 2023. H1 2024 disclosures are on
this basis, with H1 2023 results restated to ensure a like-for-like
comparison with H1 2023 reported currency Contribution: GB (£3)m,
Liquidnet +£17m, Group +£14m; H1 2023 reported currency Adjusted
EBITDA: GB £(8)m, Liquidnet +£4m, Corporate +£4m. H1 2023 reported
currency Adjusted EBIT: GB £(8)m, Liquidnet +£8m.
|
Global
Broking1
Global Broking's revenue of £647m (accounting
for 57% of total Group revenue) was in line with the prior period
(2% lower in reported currency). The first quarter experienced a
decline in trading activity, due to the absence of the
extraordinary volatility seen in the previous period following the
collapse of SVB and other financial institutions. However, the
second quarter saw a resurgence of momentum.
Rates, generated revenue of
£291m, which represents 45% of Global Broking
revenue and 25% of Group. The asset class maintained
performance in line with H1 2023, as market opportunities remained
in Asia and Europe, but Americas region was impacted by absence of
exceptional levels of volatility present in the prior period. FX
& Money Markets revenue increased by 4% driven by strong growth
in Asia and Europe. Equities and Credit revenues declined by 4% and
3% respectively, due to subdued markets in Europe and
Americas.
Front office costs were 2% higher (1% lower in
reported currency) mainly due to higher broker
deferred equity based compensation charges resulting from a rise in
the share price. Consequently, the
contribution margin dropped to 39.4% from 40.6%. (H1 2023:
40.3%)
Revenue per broker increased by 1%, mirroring
the year-on-year revenue with 2% reduction in brokers. However,
contribution per broker fell by 1% mainly due to higher broker
deferred equity based compensation charges referred to above. Going
forward, the share price volatility will no longer affect the
income statement, as the share award component of
brokers' deferred compensation was restructured in the second
quarter, resulting in a change to the accounting treatment of those
awards.
Management and support costs, including
depreciation and amortisation and net of other operating income,
increased by 3% to £145m, driven by increased investment in the
deployment of our electronic platform, Fusion.
Adjusted EBIT was £110m, with a margin of
17.0% (H1 2023: £122m, 18.8% in constant currency, £125m and 18.9%
in reported currency).
1.
|
Liquidnet Credit is reported as part of Global Broking
following a commercial decision to merge the Group's Credit
activities in H2 2023. H1 2024 disclosures are on this basis, with
H1 2023 results restated, to ensure a like-for-like comparison
year-on-year.
|
Energy &
Commodities
Energy & Commodities revenue reported a
notable increase to £244m, accounting for 21% of total Group
revenue. This 8% increase over the prior period (6% higher in
reported currency) was driven by gains across its major asset
classes, Oil, Power, and Gas. The EMEA region saw a
significant 14% revenue increase compared to the prior period,
while the Americas and Asia businesses achieved a 1%
increase.
Front office costs increased by 11% to £167m
leading to a decrease in the contribution margin to 31.6% from
33.6% in the prior period driven by increased staff costs in a
highly competitive environment for the sector.
Revenue per broker rose by 9% and Contribution
per broker increased by 1%.
Management and support costs, including
depreciation and amortisation and net of other operating income, of
£44m increased by 13% driven by investment in the deployment of our
electronic platform, Fusion. As a result, the adjusted EBIT fell by
11% to £33m, achieving a margin of 13.5% (H1 2023: £37m, 16.4% in
constant currency and £38m, 16.5% in reported currency).
Liquidnet1
Liquidnet's revenue of £171m, representing 15%
of total Group revenue, was 8% higher (5% higher in reported
currency). A strong performance in Equities, and the Relative Value
businesses, was partially offset by subdued performance
in the COEX (Rates, FX and Exchange Traded Derivatives) and MidCap
businesses.
The Equities business, in particular,
capitalised on the momentum from the second half of 2023, with
institutions returning to equity markets leading to a 14% increase
in revenues. Block markets volumes have risen across all regions,
with the Large-in-Scale market in EMEA up by 23% and the US block
market by 7%, primarily driven by a lower inflationary environment
and anticipated interest rate cuts. Market share was up in EMEA and
the US.
Front office costs of £105m were 6% higher
than prior period, reflecting the strong performance in Equities
and Relative Value businesses. The contribution margin for
Liquidnet improved to 38.6% from 37.7% .
Management and support costs, including
depreciation and amortisation, net of other operating income, of
£42m reduced by 18% driven by the targeted cost reduction
initiatives and tight cost management.
This enhanced operational leverage resulted in
the adjusted EBIT and margin more than doubling to £24m and 14.0%
compared with £9m and 5.7% (£9m and 5.5% in reported currency) in
the prior period.
1.
|
Liquidnet Credit is reported as part of Global Broking
following a commercial decision to merge the Group's Credit
activities in H2 2023. H1 2024 disclosures are on this basis, with
H1 2023 results restated, to ensure a like-for-like comparison
year-on-year.
|
Parameta
Solutions
Parameta Solution's revenue of £97m, which
constitutes 8% of total Group revenue, increased by 10% (7% in
reported currency), continuing the positive momentum from the
second half of last year. Subscription-based recurring revenue
accounts for 97% of the total revenue.
In the first half of 2024, the division
expanded and diversified its client base, adding 25 new clients,
including 9 buyside clients, primarily macro hedge
funds. Parameta Solutions also launched new products focused
on Energy & Commodity datasets, such as Australian Green
Certificates, Iron Ore Options and, US Domestic Crude data. In
Managed Technology, a leading Asian financial institution
contracted to extend AI enabled Trading Analytics to cover Interest
Rate Swaps
Management and support costs, including
depreciation and amortisation, net of other operating income
increased by £2m to £8m. The adjusted EBIT was £39m, achieving a
margin of 40.2% (H1 2023: adjusted EBIT £37m, EBIT margin 42.0% in
constant currency).
As we progress with establishing
Parameta as an independent entity to enable us to create compelling
value for our shareholders, we are experiencing an increase in
certain cost recharges from the group. These costs are part of the
broader support and shared services essential to enhance and
drive the performance, efficiency, and profitability of our
operations.
Cash flow
The table below shows the changes in cash and
debt for the period ending 30 June 2024 and 30 June
2023.
|
|
|
H1 2024
|
H1 2023
(restated)
|
EBIT reported
|
|
|
131
|
109
|
Depreciation, amortisation, and
other non-cash items
|
|
|
76
|
73
|
Change in Net Matched Principal
balances
|
|
|
(2)
|
(8)
|
Movement in working
capital
|
|
|
(32)
|
47
|
Taxes and interest paid
|
|
|
(56)
|
(64)
|
Operating cash flow
|
|
|
117
|
157
|
Capital expenditure
|
|
|
(30)
|
(23)
|
Receipt UK pension
surplus
|
|
|
-
|
30
|
Deferred consideration paid on prior
acquisitions
|
|
|
(50)
|
(1)
|
Sale of financial assets
|
|
|
12
|
4
|
Interest received
|
|
|
19
|
10
|
Other investing
activities
|
|
|
22
|
4
|
Investing activities
|
|
|
(27)
|
24
|
|
|
|
|
|
Dividend paid to
shareholders
|
|
|
(76)
|
(62)
|
Share Buyback
|
|
|
(17)
|
-
|
Sterling Note issuance
|
|
|
-
|
249
|
Repayment of January 2024 Sterling
Notes
|
|
|
(37)
|
(210)
|
Repayment of Vendor Loan
Notes
|
|
|
(39)
|
-
|
Other financing
activities
|
|
|
(23)
|
(21)
|
Financing activities
|
|
|
(192)
|
(44)
|
|
|
|
|
|
Change in cash
|
|
|
(102)
|
137
|
Foreign exchange
movements
|
|
|
(4)
|
(46)
|
Cash at the beginning of the
period
|
|
|
1,019
|
888
|
Cash at the end of the
period
|
|
|
913
|
979
|
The Group's net cash balance of £913m, decreased
from £1,019m at the beginning of the year as a result of usual
seasonal working capital outflows, together with the payout of
outstanding consideration for Liquidnet and the repayment of the
remaining 2024 Sterling Notes due in Q1.
Operating cash inflow of £117m (H1 2023: £157m
inflow) was impacted by a higher working capital outflow of £32m
(H1 2023: £47m inflow) due to normalisation of collections of other
receivables and prepayments and an increase in stock lending
activity. Tax and interest payments of £56m were lower compared
with £64m in H1 2023 mainly due to the accelerated tax paid in H2
2023 reversing in 2024.
The investing activities outflow of £27m (H1
2023 inflow of £24m) was driven by the £50m Liquidnet deferred
consideration and higher spend on strategic technology investments,
partly offset by £19m inflow on interest received benefitting from
higher average cash balances and favourable interest rates and £20m
inflow of dividends received from investment in associates and
joint ventures.
The financing activities outflow of £192m
includes the £37m repayment of the 2024 Sterling Note, £39m
repayment of the Liquidnet Vendor Loan Notes and £17m for share
buybacks in the period.
The strengthening of GBP against the USD and EUR
in 2024, has resulted in a retranslation loss of £4m (H1 2023: £46m
loss).
Debt
finance
The composition of the Group's outstanding
debt is summarised below.
|
At
30 June
2024
£m
|
At 31
December
2023
£m
|
At
30
June
2023
£m
|
5.25% £247m Sterling Notes January
20241
|
-
|
37
|
37
|
5.25% £250m Sterling Notes May
20261
|
251
|
250
|
250
|
2.625% £250m Sterling Notes November
20281
|
249
|
249
|
249
|
7.875% £250m Sterling Notes April
20301
|
251
|
251
|
251
|
Sub
Total
|
751
|
787
|
787
|
Loan from strategic partner (RCF
with Totan)
|
-
|
-
|
-
|
Revolving credit facility drawn -
banks
|
-
|
-
|
-
|
3.2% Liquidnet Vendor Loan
Notes
|
-
|
40
|
40
|
Overdrafts
|
20
|
10
|
4
|
Debt (used as part of net (funds)/debt)
|
771
|
837
|
831
|
Lease liabilities
|
233
|
251
|
261
|
Total debt
|
1,004
|
1,088
|
1,092
|
1.
Sterling Notes are reported at
their par value net of discount and unamortised issue costs and
including interest accrued at the reporting date.
The Group's gross debt, excluding lease
liabilities, reduced to £771m from £837m as at 31 December 2023.
The repayment of the remaining £37m of the 2024 Sterling Notes and
the Liquidnet Vendor Loan Notes in January and March 2024
respectively, contributed to this reduction.
As at 30 June 2024, the Group's £350m main
bank revolving credit facility, set to mature in May 2027 and the
¥20bn Totan facility, maturing in February
2026 were both undrawn.
Excluding the temporary overdraft of £20m
relating to a trade fail at the period end, the group's debt and
other financing obligations is now c.£100m lower than
that reported as at 30 June 2022.
Exchange
rates
The income statements and balance
sheets of the Group's businesses whose functional currencies are
not GBP are translated into GBP at average and period end exchange
rates respectively. The most significant currencies for the Group
are the USD and the Euro. The Group does not enter into formal
hedging of translation exposures, except for short-term borrowing
currency exposure. The financial statements for H1 2024 were
prepared using the average and period end exchange rates listed
below.
In H1 2024, foreign exchange
translation negatively impact the Group's P&L. The average
exchange rate for USD and EUR against GBP were higher than 2023,
adversely affecting the Group's trading performance, with
around 60% of Group revenue and 40% of costs in USD. The overall
strengthening of GBP over the six month period resulted in a £3m
loss in the P&L (H1 2023: £8m loss). This loss reflects the
retranslation of non-GBP cash, financial assets, and operating
assets net of liabilities at the period end.
|
Average
|
|
Period
End
|
|
H1
2024
|
H1
2023
|
FY
2023
|
|
H1
2024
|
H1
2023
|
FY
2023
|
US Dollar
|
$1.27
|
$1.23
|
$1.24
|
|
$1.26
|
$1.27
|
$1.27
|
Euro
|
€1.17
|
€1.14
|
€1.15
|
|
€1.18
|
€1.17
|
€1.15
|
Regulatory
capital
Group level regulation falls under the Jersey
Financial Services Commission. The FCA is the lead regulator of the
Group's UK businesses, for which the capital adequacy requirements
under the Investment Firms Prudential Regime ('IFPR') apply. This
sub-group maintains an appropriate excess of financial
resources.
All of the Group's regulated broking entities
are obliged to meet the prudential regulatory requirements imposed
by the local regulator of the jurisdiction in which they operate.
The Group maintains an appropriate excess of financial resources in
such regulated entities to support capital, liquidity & credit
needs.
Climate
change considerations
We are committed to the ongoing assessment and management of
climate risks and opportunities. As part of this work, we
incorporate climate change considerations into our financial
planning processes to monitor the impacts of climate-related issues
on our financial performance and position.
In 2023, we completed a detailed qualitative, and quantitative,
climate scenario analysis to deepen our understanding of how
climate-related issues could affect the Group and its finances. The
analysis concludes that the Group is not expected to be materially
impacted financially by climate change over the timeframes and climate scenarios
considered. We will keep this analysis under
review in line with regulatory and stakeholder
expectations.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Condensed Consolidated Income Statement
for the six months ended 30 June 2024
|
Notes
|
Six months ended 30 June
2024
(unaudited)
£m
|
Six months ended 30 June
2023
(unaudited)
£m
|
Year ended 31 December
2023
(audited)1
£m
|
Revenue
|
5
|
1,144
|
1,132
|
2,191
|
Employment, compensation and
benefits
|
6
|
(719)
|
(700)
|
(1,360)
|
General and administrative
expenses
|
6
|
(235)
|
(258)
|
(511)
|
Depreciation of property, plant
and equipment and ROUA2
|
6
|
(21)
|
(22)
|
(45)
|
Impairment of property, plant and
equipment and ROUA2
|
6
|
(6)
|
(12)
|
(11)
|
Amortisation of intangible
assets2
|
6
|
(36)
|
(37)
|
(72)
|
Impairment of Intangible
assets2
|
6
|
-
|
-
|
(86)
|
Total operating costs
|
6
|
(1,017)
|
(1,029)
|
(2,085)
|
Other operating income
|
7
|
4
|
6
|
22
|
Earnings before interest and tax
|
|
131
|
109
|
128
|
Finance income
|
8
|
20
|
12
|
34
|
Finance costs
|
9
|
(31)
|
(30)
|
(66)
|
Profit before tax
|
|
120
|
91
|
96
|
Taxation
|
|
(38)
|
(31)
|
(40)
|
Profit after tax
|
|
82
|
60
|
56
|
Share of results of associates and
joint ventures
|
|
11
|
7
|
25
|
Impairment of associates
|
|
-
|
-
|
(5)
|
Profit for the period
|
|
93
|
67
|
76
|
Attributable to:
|
|
|
|
|
Equity holders of the
parent
|
|
91
|
66
|
74
|
Non-controlling
interests
|
|
2
|
1
|
2
|
|
|
93
|
67
|
76
|
Earnings per share
|
|
|
|
|
- Basic
|
10
|
12.0p
|
8.4p
|
9.5p
|
- Diluted
|
10
|
11.6p
|
8.3p
|
9.3p
|
1. Extracted from the Group's 2023 Annual
Report and Accounts.
2. Expanded for comparability with 2023
year-end presentation.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Condensed Consolidated Statement of Comprehensive
Income
for the six months ended 30 June 2024
|
|
Six months
ended
30
June
2024
(unaudited)
|
Six months
ended
30 June
2023
(unaudited)
|
Year
ended
31 December
2023
(audited)1
|
|
|
£m
|
£m
|
£m
|
Profit for the period
|
|
93
|
67
|
76
|
Items that will not be reclassified subsequently to profit or
loss:
|
|
|
|
|
Remeasurement of defined
benefit pension schemes
|
|
(1)
|
46
|
46
|
Equity investments at
FVTOCI
- net change in fair
value
|
|
4
|
(1)
|
-
|
Taxation
|
|
-
|
(16)
|
(16)
|
|
|
3
|
29
|
30
|
Items that may be reclassified subsequently to profit or
loss:
|
|
|
|
|
Loss on translation of foreign
operations
|
|
(11)
|
(93)
|
(83)
|
Taxation
|
|
-
|
2
|
2
|
|
|
(11)
|
(91)
|
(81)
|
Other comprehensive loss for the period
|
|
(8)
|
(62)
|
(51)
|
Total comprehensive income for the period
|
|
85
|
5
|
25
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
Equity holders of the
parent
|
|
85
|
5
|
24
|
Non-controlling interests
|
|
-
|
-
|
1
|
|
|
85
|
5
|
25
|
|
|
|
|
|
1. Extracted from the Group's 2023 Annual
Report and Accounts.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Condensed Consolidated Balance Sheet
as
at 30 June 2024
|
|
30
June
2024
(unaudited)
|
30 June
2023
(unaudited)
|
31 December
2023
(audited)1
|
|
Notes
|
£m
|
£m
|
£m
|
Non-current assets
|
|
|
|
|
Intangible assets arising on
consolidation
|
12
|
1,583
|
1,711
|
1,605
|
Other intangible assets
|
|
118
|
96
|
110
|
Property, plant and
equipment
|
|
89
|
103
|
92
|
Investment properties
|
|
-
|
12
|
12
|
Right-of-use assets
|
|
125
|
143
|
136
|
Investment in associates
|
|
45
|
45
|
51
|
Investment in joint
ventures
|
|
32
|
40
|
38
|
Other investments
|
|
18
|
22
|
19
|
Deferred tax assets
|
|
32
|
12
|
41
|
Retirement benefit assets
|
24
|
2
|
-
|
3
|
Trade and other
receivables
|
13
|
29
|
33
|
33
|
|
|
2,073
|
2,217
|
2,140
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
13
|
3,298
|
1,949
|
2,279
|
Financial assets at fair value
through profit or loss
|
14
|
492
|
367
|
569
|
Financial investments
|
19
|
174
|
169
|
189
|
Cash and cash equivalents
|
19
|
933
|
983
|
1,029
|
|
|
4,897
|
3,468
|
4,066
|
Total assets
|
|
6,970
|
5,685
|
6,206
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
15
|
(3,282)
|
(1,961)
|
(2,372)
|
Financial liabilities at fair value
through profit or loss
|
14
|
(462)
|
(351)
|
(541)
|
Loans and borrowings
|
16
|
(26)
|
(87)
|
(93)
|
Lease liabilities
|
17
|
(30)
|
(37)
|
(28)
|
Current tax liabilities
|
|
(40)
|
(38)
|
(35)
|
Provisions
|
20
|
(17)
|
(16)
|
(14)
|
|
|
(3,857)
|
(2,490)
|
(3,083)
|
Net
current assets
|
|
1,040
|
978
|
983
|
Non-current liabilities
|
|
|
|
|
Loans and borrowings
|
16
|
(745)
|
(744)
|
(744)
|
Lease liabilities
|
17
|
(203)
|
(224)
|
(223)
|
Deferred tax liabilities
|
|
(46)
|
(76)
|
(51)
|
Provisions
|
20
|
(32)
|
(34)
|
(31)
|
Other long-term payables
|
|
(2)
|
(6)
|
(5)
|
Retirement benefit
obligations
|
24
|
(4)
|
(2)
|
(4)
|
|
|
(1,032)
|
(1,086)
|
(1,058)
|
Total liabilities
|
|
(4,889)
|
(3,576)
|
(4,141)
|
Net
assets
|
|
2,081
|
2,109
|
2,065
|
Equity
|
|
|
|
|
Share capital
|
23
|
199
|
197
|
197
|
Other reserves
|
23
|
(990)
|
(939)
|
(963)
|
Retained earnings
|
23
|
2,855
|
2,834
|
2,814
|
Equity attributable to equity holders of the
parent
|
|
2,064
|
2,092
|
2,048
|
Non-controlling interests
|
23
|
17
|
17
|
17
|
Total equity
|
|
2,081
|
2,109
|
2,065
|
|
|
|
|
|
1. Extracted from the Group's 2023 Annual
Report and Accounts.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Condensed Consolidated Statement of Changes in
Equity
for the six months ended 30 June 2024
|
Equity attributable to
equity holders of the parent (Note 23)
|
|
|
Share
capital
|
Re-
organisation reserve
|
Re-
valuation
reserve
|
Hedging
and
translation
|
Treasury shares
|
Own
shares
|
Retained
earnings
|
Total
|
Non-
controlling
interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Six months ended 30 June 2024 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
Balance at
1
January 2024
|
197
|
(946)
|
3
|
29
|
(29)
|
(20)
|
2,814
|
2,048
|
17
|
2,065
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
91
|
91
|
2
|
93
|
Other comprehensive
income/(loss) for the
period
|
-
|
-
|
4
|
(9)
|
-
|
-
|
(1)
|
(6)
|
(2)
|
(8)
|
Total comprehensive
Income for the period
|
-
|
-
|
4
|
(9)
|
-
|
-
|
90
|
85
|
-
|
85
|
Transfer of gain on disposal of
equity instruments at FVTOCI
|
-
|
-
|
(3)
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
Transactions with owners in their capacity as
owners:
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
2
|
-
|
-
|
-
|
-
|
-
|
(2)
|
-
|
-
|
-
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(76)
|
(76)
|
-
|
(76)
|
Own shares acquired/share
buyback
|
-
|
-
|
-
|
-
|
(17)
|
-
|
-
|
(17)
|
-
|
(17)
|
Share settlement of equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
4
|
(4)
|
-
|
-
|
-
|
Dividend equivalents paid on
equity settled share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
(2)
|
(2)
|
-
|
(2)
|
Own shares acquired for employee
trusts
|
-
|
-
|
-
|
-
|
-
|
(6)
|
-
|
(6)
|
-
|
(6)
|
Credit arising on equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
-
|
14
|
Credit arising on the exchange of
cash to equity settled share-based awards (Note 25)
|
-
|
-
|
-
|
-
|
-
|
-
|
18
|
18
|
-
|
18
|
Balance at
30 June 2024
|
199
|
(946)
|
4
|
20
|
(46)
|
(22)
|
2,855
|
2,064
|
17
|
2,081
|
Six months ended 30 June 2023
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Balance at
1 January 2023
|
197
|
(946)
|
5
|
109
|
-
|
(22)
|
2,800
|
2,143
|
18
|
2,161
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
66
|
66
|
1
|
67
|
Other comprehensive
income/(loss) for the
period
|
-
|
-
|
(1)
|
(90)
|
-
|
-
|
30
|
(61)
|
(1)
|
(62)
|
Total comprehensive
Income for the period
|
-
|
-
|
(1)
|
(90)
|
-
|
-
|
96
|
5
|
-
|
5
|
Transactions with owners in their capacity as
owners:
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(62)
|
(62)
|
(1)
|
(63)
|
Share settlement of equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
8
|
(8)
|
-
|
-
|
-
|
Dividend equivalents paid on
equity settled share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
-
|
(1)
|
Own shares acquired for employee
trusts
|
-
|
-
|
-
|
-
|
-
|
(2)
|
-
|
(2)
|
-
|
(2)
|
Credit arising on equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
9
|
-
|
9
|
Balance at
30 June 2023
|
197
|
(946)
|
4
|
19
|
-
|
(16)
|
2,834
|
2,092
|
17
|
2,109
|
|
Equity attributable to
equity holders of the parent (Note 23)
|
|
|
Share
capital
|
Re-
organisation reserve
|
Re-
valuation
reserve
|
Hedging
and
translation
|
Treasury shares
|
Own
shares
|
Retained
earnings
|
Total
|
Non-
controlling
interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Year ended 31 December 2023
(audited)1
|
|
|
|
|
|
|
|
|
|
|
Balance at
1 January 2023
|
197
|
(946)
|
5
|
109
|
-
|
(22)
|
2,800
|
2,143
|
18
|
2,161
|
Profit for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
74
|
2
|
76
|
Other comprehensive
income for the year
|
-
|
-
|
-
|
(80)
|
-
|
-
|
30
|
(50)
|
(1)
|
(51)
|
Total comprehensive (loss)/income
for the year
|
-
|
-
|
-
|
(80)
|
-
|
-
|
104
|
24
|
1
|
25
|
Transfer of gain on disposal of
equity instruments at FVTOCI
|
-
|
-
|
(2)
|
-
|
-
|
-
|
2
|
-
|
-
|
-
|
Transactions with owners in their capacity as
owners:
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
(99)
|
(99)
|
(2)
|
(101)
|
Share settlement of equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
9
|
(9)
|
-
|
-
|
-
|
Dividend equivalents paid on
equity settled share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
-
|
(1)
|
Own shares acquired for employee
trusts
|
-
|
-
|
-
|
-
|
-
|
(7)
|
-
|
(7)
|
-
|
(7)
|
Own shares acquired/share
buyback
|
-
|
-
|
-
|
-
|
(29)
|
-
|
-
|
(29)
|
-
|
(29)
|
Credit arising on equity settled
share-based awards
|
-
|
-
|
-
|
-
|
-
|
-
|
17
|
17
|
-
|
17
|
Balance at
31 December 2023
|
197
|
(946)
|
3
|
29
|
(29)
|
(20)
|
2,814
|
2,048
|
17
|
2,065
|
1. Extracted from the Group's 2023 Annual
Report and Accounts.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Condensed Consolidated Cash Flow Statement
for the six months ended 30 June 2024
|
|
Six months
ended
30 June
2024
(unaudited)
|
Six months
ended
30 June
2023
(unaudited)
(restated)2
|
Year
ended
31 December
2023
(audited)1
(restated)2
|
|
Notes
|
£m
|
£m
|
£m
|
Cash flow
from operating
activities
|
18
|
173
|
221
|
438
|
Income taxes paid
|
|
(24)
|
(33)
|
(89)
|
Fees paid on bank and other loan
facilities
|
|
-
|
(1)
|
(1)
|
Interest paid
|
|
(24)
|
(22)
|
(46)
|
Interest paid - finance
leases
|
|
(8)
|
(8)
|
(16)
|
Net cash flow from operating
activities2
|
|
117
|
157
|
286
|
Investing activities:
|
|
|
|
|
Sale/(purchase) of financial
investments3
|
19
|
12
|
4
|
(19)
|
Interest received
|
|
19
|
10
|
30
|
Dividends from associates and
joint ventures
|
|
20
|
9
|
22
|
Expenditure on intangible fixed
assets
|
|
(27)
|
(17)
|
(43)
|
Purchase of property, plant and
equipment
|
|
(3)
|
(6)
|
(12)
|
Deferred consideration
paid
|
|
(50)
|
(1)
|
(1)
|
Sale of other
investments
|
|
3
|
-
|
3
|
Investment in
associates
|
|
-
|
(5)
|
(5)
|
Disposal of associates and joint
ventures
|
|
-
|
-
|
10
|
Acquisition consideration
paid
|
|
(1)
|
-
|
-
|
Receipt of pension scheme
surplus4
|
24
|
-
|
46
|
46
|
Income taxes paid on receipt of
pension scheme surplus2,4
|
-
|
(16)
|
(16)
|
Net cash flows from investment
activities2
|
|
(27)
|
24
|
15
|
Financing activities:
|
|
|
|
|
Dividends paid
|
11
|
(76)
|
(62)
|
(99)
|
Dividends paid to non-controlling
interests
|
|
-
|
(1)
|
(2)
|
Own shares acquired/share
buyback
|
|
(17)
|
-
|
(29)
|
Own shares acquired for employee
trusts
|
|
(6)
|
(2)
|
(7)
|
Dividend equivalent paid on equity
share-based awards
|
|
(2)
|
(1)
|
(1)
|
Net borrowing of bank loan and
other loans5
|
|
-
|
-
|
-
|
Repayment of Vendor Loan
Note
|
16
|
(39)
|
-
|
-
|
Funds received from issue of
Sterling Notes
|
16
|
-
|
249
|
249
|
Repayment/repurchase of Sterling
Notes
|
16
|
(37)
|
(210)
|
(210)
|
Bank facility arrangement fees and
debt issue costs
|
|
(1)
|
(2)
|
(2)
|
Payment of lease
liabilities
|
19
|
(14)
|
(15)
|
(29)
|
Net cash flows from financing activities
|
|
(192)
|
(44)
|
(130)
|
Net (decrease)/increase in cash and
cash equivalents (net of overdrafts)
|
19
|
(102)
|
137
|
171
|
Cash and cash equivalents (net of
overdrafts)
at the beginning of the period
|
|
1,019
|
888
|
888
|
Effect of foreign exchange rate
changes
|
19
|
(4)
|
(46)
|
(40)
|
Cash and cash equivalents (net of
overdrafts)
at the end of the period
|
19
|
913
|
979
|
1,019
|
Cash and cash
equivalents
|
19
|
933
|
983
|
1,029
|
Overdrafts
|
19
|
(20)
|
(4)
|
(10)
|
|
|
913
|
979
|
1,019
|
1. Extracted from the Group's 2023 Annual Report and
Accounts.
2. Net cash flows from operating activities and net cash
flows from investing activities have been restated as a result of
the reclassification of the £16m tax associated with the repayment
of the UK pension scheme surplus (see 4 below) from operating to
investing activities.
3. Sales and purchases of financial assets are reported net
and classified as investing activities reflecting the requirement
of the Group to hold structural financial assets in support of
business requirements.
4. Represents the cash inflow resulting from the repayment of
the UK pension scheme surplus by the Trustees. This has been
classified as investing activities reflecting the realisation of
the underlying investments held within the scheme prior to the
proceeds being transferred to the Group, rather than an operational
return of historic contributions. £16m of associated tax was
incurred.
5. The Group utilises credit facilities throughout the year,
entering into numerous short term bank and other loans where
maturities are less than three months. The turnover is quick and
the volume is large and resultant flows are presented net. Further
details are set out in Note 16.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Notes to the Condensed Consolidated Financial
Statements
for the six months ended 30 June 2024
1. General
information
The condensed consolidated
financial information for the six months ended 30 June 2024 should
be read in conjunction with the statutory Group Financial
Statements of TP ICAP Group plc for the year ended 31 December 2023
(the '2023 Group Financial Statements') which were prepared in
accordance with International Financial Reporting Standards
('IFRSs') as adopted by the United Kingdom ('UK-IFRS'). Those
financial statements also comply with IFRSs as adopted by the
European Union ('EU-IFRS'). UK-IFRS and EU-IFRS differ in
certain respects from each other, however, the differences have no
material impact for the relevant reporting periods. Companies
(Jersey) Law 1991 permits financial statements to be prepared in
accordance with EU-IFRS.
The Group Financial Statements
have been reported on by the Company's former auditor, Deloitte
LLP, and have been delivered to the Registrar of Companies. The
report of the auditor on those financial statements was
unqualified, did not draw attention to any matters by way of
emphasis and did not contain a statement under Article 113A of the
Companies (Jersey) Law 1991. PricewaterhouseCoopers LLP were
appointed as Company auditor at the Annual General Meeting held on
15 May 2024.
The interim information, together
with the comparative information contained in this report for the
year ended 31 December 2023, does not constitute statutory
financial statements within the meaning of Article 105 of the
Companies (Jersey) Law 1991. The financial information is unaudited
but has been reviewed by the Company's auditor,
PricewaterhouseCoopers LLP, and their report appears at the end of
the Interim Management Report.
2. Basis of
preparation
(a) Basis of
accounting
The condensed consolidated
financial information for the six months ended 30 June 2024 has
been prepared in accordance with the Disclosure and Transparency
Rules ('DTR') of the Financial Conduct Authority, with IAS 34
'Interim Financial Reporting' as adopted by both the United Kingdom
('UK') and the European Union ('EU') and the Companies (Jersey) Law
1991, and has been prepared using accounting policies consistent
with the 2023 Group Financial Statements.
The Condensed Consolidated
Financial Statements have been prepared on the historical cost
basis, except for the revaluation of certain financial instruments
and investment properties held at fair values at the end of each
reporting period.
The Directors have a reasonable
expectation that the Group has adequate resources to continue in
operational existence for the foreseeable future. Accordingly, the
going concern basis continues to be used in preparing these
Condensed Consolidated Financial Statements.
The Condensed Consolidated
Financial Statements are rounded to the nearest million pounds
(expressed as £m), except where otherwise indicated.
(b) Basis of
consolidation
The Group's Condensed Consolidated Financial
Statements incorporate the financial information of the Company and
entities controlled by the Company made up to each reporting
period. Under IFRS 10 control is achieved where the Company
exercises power over an entity, is exposed to, or has rights to,
variable returns from its involvement with the entity and has the
ability to use its power to affect the returns from the
entity.
(c)
Accounting policies
The accounting policies applied in these
Condensed Consolidated Financial Statements are the same as those
applied in the Group's Consolidated Financial Statements as at and
for the year ended 31 December 2023.
The following new Standards and
Interpretations have been endorsed by the UK Endorsement Board for
UK-IFRS and EFRAG for EU-IFRS and are effective from 1 January 2024
but they do not have a material effect on the Group's financial
statements:
Ø Amendments to IAS 7 'Statement of Cash Flows' and IFRS 7
'Financial Instruments: Disclosures': Supplier Finance
Arrangements;
Ø Amendments to IAS 1 'Presentation of Financial Statements',
Classification of Liabilities as Current or Non-Current;
and;
Ø Amendments to IFRS 16 'Leases', Lease Liability in a Sale and
Leaseback.
(d) Use of
estimates and judgements
For the year ended 31 December 2023 the
Group's critical accounting estimates and judgements, which are
stated on pages 103 and 156 to 157 of the Annual Report and
Accounts 2023, were those that relate to provisions for
liabilities, the disclosure of contingent liabilities, and the
impairment of goodwill and intangible assets. These remain
the critical estimates and judgements for the reporting
period.
3. Related
party transactions
The total amount included in trade receivables
due from related parties as at 30 June 2024 was £4m (31 December
2023: £4m) and the amount included in trade payables due to related
parties as at 30 June 2024 was £5m (31 December 2023:
£3m).
4. Principal
risks and uncertainties
Robust risk management is fundamental to the
achievement of the Group's objectives. The Group identifies
the risks to which it is exposed as a result of its business
objectives, strategy and operating model, and categorises those
risks into five 'risk objectives': Financial position, Operational
effectiveness and resilience, Regulatory standing, Reputation, and
Business strategy. The risks identified within each of these
categories, along with an explanation of how the Group seeks to
manage or mitigate these risk exposures can be found on pages 58 to
63 of the latest Annual Report which is available at
www.tpicap.com. The Directors do not consider that the
principal risks and uncertainties have changed since the
publication of the Annual Report for the year ended 31 December
2023. Risks and uncertainties which could have a material
impact on the Group's performance over the remaining six months of
the financial year are discussed in the Interim Management
Report.
5. Segmental
analysis
Products and
services from which reportable segments derive their
revenues
The Group has a matrix management structure.
The Group's Chief Operating Decision Maker ('CODM') is the
Executive Committee ('ExCo') which operates as a general executive
management committee under the direct authority of the Board. The
ExCo members regularly review operating activity on a number of
bases, including by business division and by legal ownership which
is structured geographically reflecting individual entities region
of incorporation.
The balance of the CODM review of operating
activity and allocation of the Group's resources is primarily
focused on business division and this is considered to represent
the most appropriate view for the assessment of the nature and
financial effects of the business activities in which the Group
engages.
Whilst the Group's Primary Operating Segments
are by business division, individual entities and the legal
ownership of such entities continue to operate with discrete
management teams and decision making and governance
structures. Each regional sub-group has its own independent
governance structure including CEOs, board members and sub-group
regional Conduct and Governance Committees with separate autonomy
of decision making and the ability to challenge the implementation
of Group level strategy and initiatives within its region. In the
EMEA regional sub-group, in particular, there are also independent
non-executive directors on the regional Board of directors that
further strengthen the independence and judgement of the governance
framework.
Information regarding the Group's primary
operating segments is reported below:
Analysis by
primary operating segment
Six
months ended 30 June 2024
|
Global
Broking
|
Energy &
Commodities
|
Liquidnet
|
Parameta
Solutions
|
Corporate
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Revenue
|
|
|
|
|
|
|
- External
|
636
|
242
|
171
|
95
|
-
|
1,144
|
- Inter-division
|
11
|
2
|
-
|
2
|
(15)
|
-
|
|
647
|
244
|
171
|
97
|
(15)
|
1,144
|
Total front office costs
|
|
|
|
|
|
|
- External
|
(390)
|
(167)
|
(105)
|
(37)
|
-
|
(699)
|
- Inter-division
|
(2)
|
-
|
-
|
(13)
|
15
|
-
|
|
(392)
|
(167)
|
(105)
|
(50)
|
15
|
(699)
|
Contribution
|
255
|
77
|
66
|
47
|
-
|
445
|
Net management and support
costs
|
(130)
|
(39)
|
(37)
|
(7)
|
(30)
|
(243)
|
Other operating income
|
1
|
-
|
-
|
-
|
3
|
4
|
Adjusted EBITDA
|
126
|
38
|
29
|
40
|
(27)
|
206
|
Depreciation and amortisation
expense
|
(16)
|
(5)
|
(5)
|
(1)
|
(9)
|
(36)
|
Adjusted EBIT
|
110
|
33
|
24
|
39
|
(36)
|
170
|
|
|
|
|
|
|
|
Six months ended 30 June
2023
|
Global
Broking (restated)
|
Energy
& Commodities
|
Liquidnet (formerly Agency Execution)
(restated)
|
Parameta
Solutions
|
Corporate
(restated)
|
Total
(restated)
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Revenue
|
|
|
|
|
|
|
- External3
|
651
|
229
|
163
|
89
|
-
|
1,132
|
- Inter-division
|
11
|
2
|
-
|
2
|
(15)
|
-
|
|
662
|
231
|
163
|
91
|
(15)
|
1,132
|
Total front office costs
|
|
|
|
|
|
|
- External1,3
|
(393)
|
(152)
|
(101)
|
(33)
|
-
|
(679)
|
- Inter-division
|
(2)
|
-
|
-
|
(13)
|
15
|
-
|
|
(395)
|
(152)
|
(101)
|
(46)
|
15
|
(679)
|
Contribution4
|
267
|
79
|
62
|
45
|
-
|
453
|
Net management and support
costs1,2,3
|
(129)
|
(37)
|
(48)
|
(6)
|
(37)
|
(257)
|
Other operating income
|
1
|
-
|
-
|
-
|
3
|
4
|
Adjusted
EBITDA4
|
139
|
42
|
14
|
39
|
(34)
|
200
|
Depreciation and amortisation
expense2
|
(14)
|
(4)
|
(5)
|
(1)
|
(13)
|
(37)
|
Adjusted
EBIT4
|
125
|
38
|
9
|
38
|
(47)
|
163
|
June 2023 divisional results have been restated to reflect
the divisional groupings and changes to management's internal
financial reporting disclosed in the Group's 2023 Annual Report.
Liquidnet Credit became managed and operated within the Global
Broking division resulting in the following
restatements:
1. Liquidnet front office staff and
associated costs of £14m were reclassified to management and
support costs to align with the classification of similar costs
within the Group.
2. Recharged divisional depreciation and
amortisation of PPE and ROUA for Liquidnet decreased by £4m and
Corporate increased by £4m. Recharged net management and support
costs for Corporate decreased by £4m and Liquidnet increased by
£4m. There is no restatement of Group depreciation and
amortisation.
3. Subsequently Liquidnet Credit,
previously reported in Liquidnet, transferred to Global
Broking:
> Revenue for Global Broking increased by £6m, Liquidnet
reduced by £6m.
> Front office costs for Global Broking increased by £9m,
Liquidnet reduced by £9m.
> Net management and support costs for Global Broking
increased by £5m, Liquidnet decreased by £5m.
4. As a result of 1,2 and 3
above,
> Contribution for Global Broking decreased by £3m,
Liquidnet increased by £17m. Total contribution increased by
£14m.
> Adjusted EBITDA for Global Broking decreased by £8m,
Liquidnet increased by £4m, Corporate increased by £4m. There is no
restatement to the consolidated Group Adjusted
EBITDA.
> Adjusted EBIT for Global Broking decreased by £8m,
Liquidnet increased by £8m. There is no restatement to the
consolidated Group Adjusted EBIT.
Year ended 31 December
2023
|
Global
Broking
|
Energy
& Commodities
|
Liquidnet
|
Parameta
Solutions
|
Corporate
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Revenue
|
|
|
|
|
|
|
- External
|
1,236
|
455
|
315
|
185
|
-
|
2,191
|
- Inter-division
|
22
|
3
|
-
|
4
|
(29)
|
-
|
|
1,258
|
458
|
315
|
189
|
(29)
|
2,191
|
Total front office costs
|
|
|
|
|
|
|
- External
|
(761)
|
(304)
|
(207)
|
(71)
|
-
|
(1,343)
|
- Inter-division
|
(4)
|
-
|
-
|
(25)
|
29
|
-
|
|
(765)
|
(304)
|
(207)
|
(96)
|
29
|
(1,343)
|
Contribution
|
493
|
154
|
108
|
93
|
-
|
848
|
Net management and support
costs
|
(259)
|
(75)
|
(87)
|
(14)
|
(54)
|
(489)
|
Other operating income
|
3
|
1
|
-
|
-
|
10
|
14
|
Adjusted EBITDA
|
237
|
80
|
21
|
79
|
(44)
|
373
|
Depreciation and amortisation
expense
|
(31)
|
(9)
|
(11)
|
(2)
|
(20)
|
(73)
|
Adjusted EBIT
|
206
|
71
|
10
|
77
|
(64)
|
300
|
Analysis of significant items
Significant items that distort comparisons due
to their size, nature or frequency, are reviewed separately by
management. They are excluded from divisional results in
order to provide additional understanding, comparability and
predictability of the underlying trends of the business, to arrive
at adjusted operating and profit measures.
Six
months ended 30 June 2024
|
|
Restructuring
and other related
costs
|
Disposals, acquisitions and
investment in new businesses
|
Legal and regulatory
matters
|
Other significant
items
|
Total
|
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Employment, compensation and benefits
|
-
|
1
|
-
|
-
|
1
|
Premises and related
costs
|
|
1
|
-
|
-
|
-
|
1
|
Charge relating to significant
legal and regulatory settlements
|
-
|
-
|
7
|
-
|
7
|
Net foreign exchange and
derivative losses
|
|
-
|
1
|
-
|
-
|
1
|
Other general and administration
costs
|
|
2
|
1
|
-
|
(1)
|
2
|
Total included within general and administrative
costs
|
3
|
2
|
7
|
(1)
|
11
|
Impairment of PPE and ROUA
|
6
|
-
|
-
|
-
|
6
|
Amortisation of intangible assets
|
-
|
21
|
-
|
-
|
21
|
Total included within operating costs
|
|
9
|
24
|
7
|
(1)
|
39
|
Included in finance expense
|
|
-
|
1
|
-
|
-
|
1
|
Total significant items before tax
|
|
9
|
25
|
7
|
(1)
|
40
|
Taxation of significant items
|
|
|
|
|
|
(8)
|
Total significant items after tax
|
|
|
|
|
|
32
|
Impairment of investment in associates
|
|
|
|
|
|
-
|
Total significant items
|
|
|
|
|
|
32
|
Restructuring and related
costs
Restructuring and related costs arise from
initiatives to reduce the ongoing cost base and improve efficiency
to enable the delivery of our strategic priorities. These
initiatives are significant in size and nature to warrant exclusion
from adjusted measures. Costs for other smaller scale restructuring
are retained within both reported and adjusted results.
Disposals,
acquisitions and investments in new businesses
Costs, and any related income, related to
disposals, acquisitions and investments in new business are
transaction dependent and can vary significantly year-on-year,
depending on the size and complexity of each transaction.
Amortisation of purchased and developed software is contained in
both the reported and adjusted results as these are considered to
be core to supporting the operations of the business.
Legal and
regulatory matters
Costs, and recoveries, related to
certain legal and regulatory cases are treated as significant items
due to their size and nature. Management considers these cases
separately due to the judgements and estimation involved, the costs
and recoveries of which could vary significantly
year-on-year.
Other
significant items
Costs and remeasurements of
provisions held in respect of obligations for
employee long-term absence benefits. Treated as significant items as management considers these
cases separately due to the judgements and estimation involved, the
costs and amendments to which could vary significantly over
an extended duration and year-on-year.
Six months ended 30 June
2023
|
|
Restructuring
and
other related costs
|
Disposals, acquisitions and investment in new
businesses
|
Legal
and regulatory matters
|
Total
|
|
|
£m
|
£m
|
£m
|
£m
|
Employment, compensation and
benefits
|
3
|
-
|
-
|
3
|
Premises and related
costs
|
|
3
|
-
|
-
|
3
|
Deferred consideration
|
|
-
|
(5)
|
-
|
(5)
|
Charge relating to significant
legal and regulatory settlements
|
-
|
-
|
15
|
15
|
Net foreign exchange
gains
|
|
-
|
(2)
|
-
|
(2)
|
Other general and administration
costs
|
|
2
|
6
|
-
|
8
|
Total included within general and
administrative costs
|
5
|
(1)
|
15
|
19
|
Impairment of PPE and
ROUA
|
12
|
-
|
-
|
12
|
Amortisation of intangible
assets
|
-
|
22
|
-
|
22
|
Total included within operating
costs
|
|
20
|
21
|
15
|
56
|
Other operating income
|
|
-
|
-
|
(2)
|
(2)
|
Net finance cost
|
|
-
|
1
|
-
|
1
|
Total significant items before
tax
|
|
20
|
22
|
13
|
55
|
Taxation of significant
items
|
|
|
|
|
(9)
|
Total significant items after
tax
|
|
|
|
|
46
|
Impairment of investment in
associates (included within Share of results of associates and
joint ventures)
|
|
|
|
5
|
Total significant items
|
|
|
|
|
51
|
Year ended 31 December
2023
|
|
Restructuring
and
other related costs
|
Disposals, acquisitions and investment in new
businesses
|
Impairment of intangible assets
arising
on consolidation
|
Legal
and regulatory matters
|
Total
|
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Employment, compensation and
benefits
|
|
4
|
2
|
-
|
-
|
6
|
Premises and related
costs
|
|
3
|
-
|
-
|
-
|
3
|
Deferred consideration
|
|
-
|
(3)
|
-
|
-
|
(3)
|
Charge
relating to significant legal and regulatory settlements
|
-
|
-
|
-
|
19
|
19
|
Net foreign exchange
losses
|
|
-
|
(2)
|
-
|
-
|
(2)
|
Other general and administration
costs
|
|
8
|
8
|
-
|
-
|
16
|
Total
included within general and
administrative costs
|
11
|
3
|
-
|
19
|
33
|
Impairment of PPE and
ROUA
|
|
11
|
-
|
-
|
-
|
11
|
Amortisation of intangible
assets
|
|
-
|
44
|
-
|
-
|
44
|
Impairment of intangible assets
|
-
|
-
|
86
|
-
|
86
|
Total included within operating
costs
|
|
26
|
49
|
86
|
19
|
180
|
Other operating income
|
|
-
|
-
|
-
|
(8)
|
(8)
|
Included in finance
income
|
|
1
|
2
|
-
|
-
|
3
|
Total significant items before
tax
|
|
27
|
51
|
86
|
11
|
175
|
Taxation of significant
items
|
|
|
|
|
|
(27)
|
Total significant items after
tax
|
|
|
|
|
|
148
|
Impairment of associates
|
|
|
|
|
|
5
|
Total significant items after
tax
|
|
|
|
|
|
153
|
Adjusted profit reconciliation
Six
months ended 30 June 2024
|
Adjusted
|
Significant
items
|
Reported
|
|
£m
|
£m
|
£m
|
Earnings before interest and taxation
|
170
|
(39)
|
131
|
Net finance costs
|
(10)
|
(1)
|
(11)
|
Profit before tax
|
160
|
(40)
|
120
|
Taxation
|
(46)
|
8
|
(38)
|
Profit after tax
|
114
|
(32)
|
82
|
Share of profit from associates and
joint ventures
|
11
|
-
|
11
|
Profit for the period
|
125
|
(32)
|
93
|
Six months ended 30 June
2023
|
Adjusted
|
Significant items
|
Reported
|
|
£m
|
£m
|
£m
|
Earnings before interest and
taxation
|
163
|
(54)
|
109
|
Net finance costs
|
(17)
|
(1)
|
(18)
|
Profit before tax
|
146
|
(55)
|
91
|
Taxation
|
(40)
|
9
|
(31)
|
Profit after tax
|
106
|
(46)
|
60
|
Share of profit from associates and
joint ventures
|
12
|
(5)
|
7
|
Profit for the period
|
118
|
(51)
|
67
|
Year ended 31 December
2023
|
Adjusted
|
Significant items
|
Reported
|
|
£m
|
£m
|
£m
|
Earnings before interest and
taxation
|
300
|
(172)
|
128
|
Net finance costs
|
(29)
|
(3)
|
(32)
|
Profit before tax
|
271
|
(175)
|
96
|
Taxation
|
(67)
|
27
|
(40)
|
Profit after tax
|
204
|
(148)
|
56
|
Share of profit from associates and
joint ventures
|
25
|
(5)
|
20
|
Profit for the period
|
229
|
(153)
|
76
|
Revenue by type
Six
months ended 30 June 2024
|
Global
Broking
|
Energy &
Commodities
|
Liquidnet
|
Parameta
Solutions
|
Eliminations
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Name Passing brokerage
|
487
|
216
|
8
|
-
|
-
|
711
|
Executing Broker
brokerage
|
7
|
24
|
39
|
-
|
-
|
70
|
Matched Principal
brokerage
|
142
|
2
|
76
|
-
|
-
|
220
|
Introducing Broker
brokerage
|
-
|
-
|
48
|
-
|
-
|
48
|
Data & Analytics price
information fees
|
11
|
2
|
-
|
97
|
(15)
|
95
|
|
647
|
244
|
171
|
97
|
(15)
|
1,144
|
Six months ended 30 June
2023
|
Global
Broking
(restated)
|
Energy
& Commodities
|
Liquidnet
(restated
|
Parameta
Solutions
|
Eliminations
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Name Passing
brokerage1,2
|
487
|
200
|
8
|
-
|
-
|
695
|
Executing Broker
brokerage2
|
10
|
26
|
43
|
-
|
-
|
79
|
Matched Principal
brokerage1,2
|
154
|
3
|
69
|
-
|
-
|
226
|
Introducing Broker
brokerage
|
-
|
-
|
43
|
-
|
-
|
43
|
Data & Analytics price
information fees
|
11
|
2
|
-
|
91
|
(15)
|
89
|
|
662
|
231
|
163
|
91
|
(15)
|
1,132
|
Divisional Revenue by type for June 2023 has been restated to
be comparable with 2024's divisional groupings. Liquidnet Credit is
now managed and operated within the Global Broking division,
divisional revenue by type has been restated as
follows:
1. Name Passing brokerage: Global Broking
increased by £3m, Liquidnet decreased by £3m. Matched Principal
brokerage: Global Broking increased by £3m, Liquidnet decreased by
£3m.
2. As a result of revenue reclassifications
within Global Broking, Name Passing brokerage increased by £4m,
Matched Principal brokerage increased by £10m and Executing Broker
brokerage reduced by £14m.
Year ended 31 December
2023
|
Global
Broking
|
Energy
& Commodities
|
Liquidnet
|
Parameta
Solutions
|
Eliminations
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Name Passing brokerage
|
944
|
400
|
17
|
-
|
-
|
1,361
|
Executing Broker
brokerage
|
18
|
50
|
80
|
-
|
-
|
148
|
Matched Principal
brokerage
|
276
|
5
|
136
|
-
|
-
|
417
|
Introducing Broker
brokerage
|
-
|
-
|
82
|
-
|
-
|
82
|
Data & Analytics price
information fees
|
20
|
3
|
-
|
189
|
(29)
|
183
|
|
1,258
|
458
|
315
|
189
|
(29)
|
2,191
|
6. Operating
costs
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
(restated)
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Broker
compensation costs1
|
518
|
510
|
986
|
Other
staff costs1
|
181
|
177
|
340
|
Share-based payment charge
|
20
|
13
|
34
|
Employment, compensation and benefits
|
719
|
700
|
1,360
|
Technology and related costs
|
115
|
107
|
220
|
Premises
and related costs
|
14
|
17
|
29
|
Adjustments to deferred consideration
|
-
|
(5)
|
(3)
|
Charge
relating to significant legal and regulatory settlements
|
7
|
15
|
19
|
Remeasurement of long-term employee benefits
|
(1)
|
-
|
-
|
Impairment losses on trade receivables
|
1
|
-
|
5
|
Trade
receivables expected credit loss adjustment
|
-
|
-
|
(1)
|
Net
foreign exchange loss/(gains)
|
-
|
3
|
2
|
Net loss
on FX derivative instruments
|
3
|
3
|
4
|
Other
administrative costs2
|
96
|
118
|
236
|
General and administrative
expenses
|
235
|
258
|
511
|
Depreciation of property, plant and equipment
|
10
|
11
|
22
|
Depreciation of right-of-use assets
|
11
|
11
|
23
|
Depreciation of property,
plant and equipment and ROUA
|
21
|
22
|
45
|
Impairment of property, plant and equipment
|
1
|
5
|
5
|
Impairment of right-of-use assets
|
5
|
7
|
6
|
Impairment of property,
plant and equipment and ROUA
|
6
|
12
|
11
|
Amortisation of other intangible assets
|
15
|
15
|
28
|
Amortisation of intangible assets arising on
consolidation
|
21
|
22
|
44
|
Amortisation of intangible
assets
|
36
|
37
|
72
|
Impairment of intangible assets arising on consolidation -
goodwill
|
-
|
-
|
47
|
Impairment of intangible assets arising on consolidation -
customer relationships
|
-
|
-
|
39
|
Impairment of intangible
assets
|
-
|
-
|
86
|
|
1,017
|
1,029
|
2,085
|
1. Broker compensation cost and Other staff
costs for June 2023 have been decreased and increased by £21m
respectively, reflecting a reclassification of Parameta Solutions
staff cost as non-broking.
2. Other administrative costs
include £46m (June 2023: £46m) of clearing and settlement costs,
£21m (June 2023: £20m) of travel and entertainment, professional
fees including audit of £12m (June 2023: £16m) and other
miscellaneous costs of £17m (June 2023:
£36m).
7. Other
operating income
Other operating income
comprises:
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Business relocation
grants
|
1
|
1
|
2
|
Employee-related insurance
receipts
|
1
|
1
|
2
|
Employee contractual
receipts
|
-
|
-
|
4
|
Management fees from
associates
|
1
|
1
|
1
|
Legal settlement receipts
|
-
|
2
|
8
|
Other receipts
|
1
|
1
|
5
|
|
4
|
6
|
22
|
8. Finance
income
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Interest receivable and similar
income
|
19
|
11
|
32
|
Interest receivable on finance lease
receivables
|
1
|
1
|
2
|
|
20
|
12
|
34
|
9. Finance
costs
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Fees on bank and other loan
facilities
|
1
|
1
|
3
|
Interest on bank and other
loans
|
-
|
-
|
1
|
Interest on Sterling Notes January
2024
|
-
|
4
|
5
|
Interest on Sterling Notes May
2026
|
7
|
7
|
13
|
Interest on Sterling Notes November
2028
|
3
|
3
|
7
|
Interest on Sterling Notes April
2030
|
10
|
4
|
14
|
Interest on Liquidnet Vendor Loan
Notes
|
1
|
1
|
1
|
Other interest
|
-
|
1
|
3
|
Amortisation of debt issue and bank
facility costs
|
1
|
1
|
3
|
Borrowing costs
|
23
|
22
|
50
|
Interest on lease
liabilities
|
8
|
8
|
16
|
|
31
|
30
|
66
|
|
|
|
|
10. Earnings per
share
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
Basic
|
12.0p
|
8.4p
|
9.5p
|
Diluted
|
11.6p
|
8.3p
|
9.3p
|
The calculation of basic and diluted earnings
per share is based on the following number of shares:
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
No. (m)
|
No.
(m)
|
No.
(m)
|
Basic weighted average
shares
|
761.5
|
781.3
|
777.7
|
Contingently issuable
shares
|
21.3
|
14.7
|
16.5
|
Diluted weighted average
shares
|
782.8
|
796.0
|
794.2
|
The earnings used in the calculation of basic
and diluted earnings per share are set out below:
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Earnings for the
period/year
|
93
|
67
|
76
|
Non-controlling interests
|
(2)
|
(1)
|
(2)
|
Earnings attributable to equity holders of the
parent
|
91
|
66
|
74
|
11.
Dividends
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Amounts recognised as distributions to
equity holders in the period:
|
|
|
|
Final dividend for the year ended 31
December 2022
of 7.9p per share
|
-
|
62
|
62
|
Interim dividend for the year ended
31 December 2023
of 4.8p per share
|
-
|
-
|
37
|
Final dividend for the year ended 31
December 2023
of 10.0p per share
|
76
|
-
|
-
|
|
76
|
62
|
99
|
An interim dividend of 4.8 pence
will be paid to eligible shareholders on 8 November 2024, with an
ex-dividend and record date of 3 October 2024 and 4 October 2024,
respectively.
During the period, the Trustees of
the TP ICAP plc EBT and the TP ICAP Group plc EBT waived their
rights to dividends. Dividends are not payable on shares held in
Treasury on the relevant record dates.
12. Intangible assets
arising on consolidation
|
Goodwill
|
Other
|
Total
|
|
£m
|
£m
|
£m
|
As
at 1 January 2024
|
1,156
|
449
|
1,605
|
Recognised with
acquisitions
|
1
|
-
|
1
|
Amortisation of acquisition related
intangibles
|
-
|
(21)
|
(21)
|
Effect of movements in exchange
rates
|
(1)
|
(1)
|
(2)
|
As
at 30 June 2024
|
1,156
|
427
|
1,583
|
As at 30 June 2024 the gross cost of goodwill
and other intangible assets arising on consolidation amounted to
£1,453m and £812m respectively (31 December 2023: £1,453m and
£812m). Cumulative amortisation and impairment charges amounted to
£297m for goodwill and £385m for other intangible assets arising on
consolidation (31 December 2023: £297m and £363m).
Goodwill
Goodwill arising through business
combinations is allocated to groups of cash-generating units
('CGUs'), reflecting the lowest level at which the Group monitors
and tests goodwill for impairment purposes. The CGU groupings are
as follows:
|
|
30 June
2024
|
31
December 2023
|
|
|
£m
|
£m
|
Goodwill allocated to CGU grouping
|
|
|
|
Global Broking
|
|
554
|
555
|
Energy & Commodities
|
|
151
|
150
|
Parameta Solutions
|
|
333
|
334
|
Liquidnet - Agency
Execution
|
|
42
|
41
|
Liquidnet - Equities
|
|
76
|
76
|
|
|
1,156
|
1,156
|
The Group's annual impairment
testing of its CGUs is undertaken each September. Between
annual tests the Group reviews each CGU for impairment triggers
that could adversely impact the valuation of the CGU and, if
necessary, undertakes additional impairment testing. As at 30
June 2024 no such impairment triggers were identified.
Other
intangible assets
Other intangible assets at 30 June 2024
represent customer relationships, business brands and trademarks
that arise through business combinations.
13. Trade and other
receivables
|
30 June
2024
|
30
June
2023
|
31
December
2023
|
|
£m
|
£m
|
£m
|
Non-current receivables
|
|
|
|
Finance lease receivables
|
25
|
26
|
27
|
Other receivables
|
4
|
7
|
6
|
|
29
|
33
|
33
|
Current receivables
|
|
|
|
Trade receivables
|
332
|
348
|
304
|
Amounts due from clearing
organisations
|
31
|
54
|
37
|
Deposits paid for securities
borrowed
|
2,733
|
1,375
|
1,776
|
Finance lease receivables
|
4
|
5
|
3
|
Other debtors
|
52
|
45
|
41
|
Accrued income
|
10
|
12
|
11
|
Owed by associates and joint
ventures
|
4
|
4
|
4
|
Prepayments
|
126
|
102
|
98
|
Corporation tax
|
6
|
4
|
5
|
|
3,298
|
1,949
|
2,279
|
Deposits paid for securities
borrowed arise on collateralised stock lending transactions. Such
trades are complete only when both the collateral and stock for
each side of the transaction are returned. The above analysis
reflects the receivable side of such transactions.
Corresponding deposits received for securities loaned are shown in
'Trade and other payables'. The Group measures loss allowances for
these balances under the general approach reflecting the
probability of default based on the credit rating of the
counterparty together with an assessment of the loss, after the
sale of collateral, that could arise as a result of default. As at
30 June 2024, the provision for expected credit losses amounted
to less than £1m (31 December 2023: less than £1m).
The Group measures the loss
allowance for trade receivables at an amount equal to the lifetime
expected credit loss. The expected credit losses on trade
receivables are estimated using a provision matrix by reference to
past default experience of the debtor and an analysis of the
debtor's current financial position, adjusted for factors that are
specific to the debtors, general economic conditions and an
assessment of both the current as well as the forecast direction of
conditions at the reporting date.
14. Financial assets and
financial liabilities at fair value through profit or
loss
|
30 June
2024
|
30
June
2023
|
31
December
2023
|
|
£m
|
£m
|
£m
|
Financial assets at fair value through profit or
loss
|
|
|
|
Matched Principal financial
assets
|
33
|
19
|
24
|
Fair value gains on unsettled
Matched Principal transactions
|
459
|
348
|
545
|
|
492
|
367
|
569
|
Financial liabilities at fair value through profit or
loss
|
|
|
|
Matched Principal financial
liabilities
|
(7)
|
(2)
|
-
|
Fair value losses on unsettled
Matched Principal transactions
|
(455)
|
(349)
|
(541)
|
|
(462)
|
(351)
|
(541)
|
|
£m
|
£m
|
£m
|
Notional contract amount of unsettled Matched Principal
transactions (restated)
|
|
|
|
Unsettled Matched Principal
Sales1
|
110,396
|
44,850
|
125,673
|
Unsettled Matched Principal
Purchases1
|
110,366
|
44,834
|
125,645
|
1. The notional contract amounts in respect
of June 2023 were previously reported in aggregate. The
restatement separates sales and purchases and restates those
balances for items previously netted. Unsettled purchases and
sales both increase by £1,324m and unsettled sales increased by a
further £14m.
Fair value gains and losses on
unsettled Matched Principal transactions represent the price
movement between trade date and the reporting date on regular way
transactions prior to settlement. Matched Principal transactions
arise where securities are bought from one counterparty and
simultaneously sold to another counterparty. Settlement of such
transactions is primarily on a delivery vs. payment basis and
typically take place within a few business days of the transaction
date according to the relevant market rules and
conventions.
The notional contract amounts of
unsettled Matched Principal transactions indicate the aggregate
value of buy and sell transactions outstanding at the balance sheet
date. They do not represent amounts at risk.
15. Trade and other
payables
|
30 June
2024
|
30
June
2023
|
31
December
2023
|
|
£m
|
£m
|
£m
|
Trade payables
|
48
|
44
|
40
|
Amounts due to clearing
organisations
|
18
|
25
|
6
|
Deposits received for securities
loaned
|
2,721
|
1,361
|
1,773
|
Deferred consideration
|
-
|
49
|
51
|
Other creditors
|
107
|
93
|
85
|
Accruals1
|
354
|
359
|
384
|
Owed to associates and joint
ventures
|
5
|
4
|
3
|
Tax and social security
|
26
|
23
|
28
|
Deferred income
|
3
|
3
|
2
|
|
3,282
|
1,961
|
2,372
|
1. Comprises amounts accrued in respect of
estimated front and back office bonuses together with unbilled
professional fees and other services incurred.
16. Loans and
borrowings
|
Current
|
Non-current
|
Total
|
30
June 2024
|
£m
|
£m
|
£m
|
Overdrafts
|
20
|
-
|
20
|
Sterling Notes May 2026
|
1
|
250
|
251
|
Sterling Notes November
2028
|
1
|
248
|
249
|
Sterling Notes April 2030
|
4
|
247
|
251
|
|
26
|
745
|
771
|
30 June 2023
|
|
|
|
Overdrafts
|
4
|
-
|
4
|
Sterling Notes January
2024
|
37
|
-
|
37
|
Liquidnet Vendor Loan Notes March
2024
|
40
|
-
|
40
|
Sterling Notes May 2026
|
1
|
249
|
250
|
Sterling Notes November
2028
|
1
|
248
|
249
|
Sterling Notes April 2030
|
4
|
247
|
251
|
|
87
|
744
|
831
|
31 December 2023
|
|
|
|
Overdrafts
|
10
|
-
|
10
|
Sterling Notes January
2024
|
37
|
-
|
37
|
Liquidnet Vendor Loan Notes March
2024
|
40
|
-
|
40
|
Sterling Notes May 2026
|
1
|
249
|
250
|
Sterling Notes November
2028
|
1
|
248
|
249
|
Sterling Notes April 2030
|
4
|
247
|
251
|
|
93
|
744
|
837
|
|
|
|
|
All amounts are stated after
unamortised transaction costs.
Settlement facilities and overdrafts
Where the Group purchases
securities under matched principal trades but is unable to complete
the sale immediately, the Group's settlement agents finance the
purchase through the provision of an overdraft secured against the
securities and any collateral placed at the settlement
agents. As at 30 June 2024, overdrafts for the provision of
settlement finance amounted to £20m (31
December 2023: £10m).
Bank credit facilities and bank loans
The Group has a £350m committed
revolving facility that matures in May 2027. Facility commitment
fees of 0.7% on the undrawn balance are payable on the facility.
Arrangement fees of £3m are being amortised over the maturity of
the facility.
As at 30 June 2024, the revolving
credit facility was undrawn. During the period, the maximum
amount drawn was £50m (30 June 2023: £40m), and the average amount drawn was
£3m (30 June 2023: £4m).
The Group utilises the credit facility throughout the period,
entering into numerous short-term bank loans where maturities are
less than three months. The turnover is quick and the volume is
large and resultant flows are presented net in the Group's cash
flow statement in accordance with IAS 7 'Cash Flow'. As at
the reporting date, the Group is in compliance with the covenants
applicable to the facility.
Interest and facility fees
of £1m were
incurred to 30 June 2024 (30 June 2023: £1m).
Credit facility and loans
The Group has a Yen 20bn committed
facility with The Tokyo Tanshi Co., Ltd, which matures in February
2026. Facility commitment fees of 0.64% on the undrawn balance are
payable on the facility. Arrangement fees of less than £1m are
being amortised over the maturity of the facility.
As at 30 June 2024, the Yen 20bn
committed facility equated to £98m and was undrawn. During
the period, the maximum amount drawn was Yen 20bn, £98m at June
closing rates (30 June 2023: Yen 8bn, £44m at June 2023 closing
rates), and the average amount drawn was Yen 6bn, £29m at June
closing rates (30 June 2023: Yen 6.8bn, £37m at June 2023 closing
rates). The Group utilises the credit facility throughout the year,
entering into numerous short-term bank loans where maturities are
less than three months. The turnover is quick and the volume is
large and resultant flows are presented net in the Group's cash
flow statement in accordance with IAS 7 'Cash Flow'. As at
the reporting date, the Group is in compliance with the covenants
applicable to the facility.
Interest and facility fees of less
than £1m were incurred in 2024 (30 June 2023: less than
£1m).
Sterling Notes: Due January 2024
In January 2017 the Group issued
£500m unsecured Sterling Notes due January 2024. The Notes had a
fixed coupon of 5.25% payable semi-annually, subject to compliance
with the terms of the Notes. In May 2019, the Group repurchased
£69m of the Notes, in November 2021 the Group repurchased £184m of
the Notes, in April 2023 the Group repurchased £210m and in January
2024 the remaining £37m were settled at maturity.
Interest of less than £1m was
incurred in the period (30 June 2023: £4m).
Liquidnet Vendor Loan Notes Due March 2024
In March 2021, as part of the
purchase consideration of Liquidnet, the Group issued $50m
unsecured Loan Notes due March 2024. The Notes had a fixed coupon
of 3.2% paid annually. In March 2024 the
Notes were settled at maturity.
Interest of less than £1m was
incurred in the period (30 June 2023: £1m).
Sterling Notes: Due May 2026
In May 2019 the Group issued £250m
unsecured Sterling Notes due May 2026. The Notes have a fixed
coupon of 5.25% paid semi-annually, subject to compliance with the
terms of the Notes.
Interest of £7m was incurred in
2024 (30 June 2023: £7m). The amortisation expense of issue costs
in 2024 and 2023 was less than £1m.
At 30 June 2024 accrued interest
amounted to £1m and unamortised issue costs were less than
£1m.
At 30 June 2024 the fair value of
the Notes (Level 1) was £246m (31 December 2023: £242m).
Sterling Notes: Due November 2028
In November 2021 the Group issued
£250m unsecured Sterling Notes due November 2028. The Notes were
issued at a discount of £1m, raising £249m before issue costs. The
Notes have a fixed coupon of 2.625% paid semi-annually, subject to
compliance with the terms of the Notes.
Interest of £3m was incurred in
2024 (30 June 2023: £3m). The amortisation expense of discount and
issue costs in 2024 was £1m (2023 was less than £1m).
At 30 June 2024 accrued interest
amounted to £1m and unamortised discount and issue costs were
£2m.
At 30 June 2024 the fair value of
the Notes (Level 1) was £215m (31 December 2023: £210m).
Sterling Notes: Due April 2030
In April 2023 the Group issued
£250m unsecured Sterling Notes due April 2030. The Notes were
issued at a discount of £1m, raising £249m before issue
costs. The Notes have a fixed coupon of 7.875% paid
semi-annually, subject to compliance with the terms of the
Notes.
Interest of £10m was incurred in
2024 (30 June 2023: £4m). The amortisation expense of discount and
issue costs in 2024 was £1m (2023 was less than £1m).
At 30 June 2024 accrued interest
amounted to £645m and unamortised discount and issue costs were
£3m.
At 30 June 2024 the fair value of
the Notes (Level 1) was £268m (31 December 2023: £269m).
17. Lease
liabilities
The maturity analysis of lease
liabilities is as follows:
|
30 June
2024
|
30
June
2023
|
31
December 2023
|
|
£m
|
£m
|
£m
|
Gross amounts payable:
|
|
|
|
- Year 1
|
46
|
38
|
44
|
- Year 2
|
46
|
37
|
42
|
- Year 3
|
39
|
36
|
40
|
- Year 4
|
32
|
34
|
32
|
- Year 5
|
31
|
29
|
29
|
- Onwards
|
129
|
155
|
142
|
|
323
|
329
|
329
|
Less: future interest
expense
|
(90)
|
(68)
|
(78)
|
Balance sheet carrying value
|
233
|
261
|
251
|
Included in current
liabilities
|
30
|
37
|
28
|
Included in non-current
liabilities
|
203
|
224
|
223
|
|
233
|
261
|
251
|
|
|
|
|
18. Reconciliation of
profit before tax to cash flow from operating
activities
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Profit before tax
|
120
|
91
|
96
|
Add back: finance costs
|
31
|
30
|
66
|
Deduct: finance income
|
(20)
|
(12)
|
(34)
|
Earnings Before Interest and Taxation
('EBIT')
|
131
|
109
|
128
|
Adjustments for:
|
|
|
|
- Share-based payment
charge
|
12
|
9
|
17
|
- Depreciation of property, plant
and equipment
|
10
|
11
|
22
|
- Impairment of property, plant and
equipment
|
1
|
5
|
5
|
- Fair value movements on investment
properties
|
1
|
-
|
-
|
- Depreciation of right-of-use
assets
|
11
|
11
|
23
|
- Impairment of right-of-use
assets
|
5
|
7
|
6
|
- Amortisation of intangible
assets
|
15
|
15
|
28
|
- Amortisation of intangible
assets arising on consolidation
|
21
|
22
|
44
|
- Impairment of intangible assets
arising on consolidation
|
-
|
-
|
39
|
- Impairment of goodwill
|
-
|
-
|
47
|
- Remeasurement of deferred
consideration
|
-
|
(5)
|
(3)
|
- Unrealised foreign exchange
(gain)/loss of Vendor Loan Notes
|
-
|
(2)
|
(2)
|
Operating cash flow before movement in working
capital
|
207
|
182
|
354
|
(Increase)/decrease in trade and
other receivables
|
(69)
|
28
|
69
|
Increase in net Matched Principal
related balances
|
(2)
|
(8)
|
(20)
|
Decrease in net balances with
Clearing Organisations
|
18
|
1
|
-
|
Increase in net stock lending
balances
|
(8)
|
(13)
|
(4)
|
Increase in trade and other
payables
|
22
|
20
|
33
|
Increase in provisions
|
5
|
11
|
6
|
Cash flow from operating
activities
|
173
|
221
|
438
|
|
|
|
|
19. Analysis of net funds
including lease liabilities
|
1 January
2024
|
Cash
flow
|
Non-cash
items
|
Exchange
differences
|
30 June
2024
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Cash and cash equivalents
|
1,029
|
(92)
|
-
|
(4)
|
933
|
Overdrafts
|
(10)
|
(10)
|
-
|
-
|
(20)
|
|
1,019
|
(102)
|
-
|
(4)
|
913
|
Financial investments
|
189
|
(12)
|
-
|
(3)
|
174
|
|
|
|
|
|
|
Sterling
Notes January 20241
|
(37)
|
37
|
-
|
-
|
-
|
Sterling
Notes May 20262
|
(250)
|
7
|
(8)
|
-
|
(251)
|
Sterling
Notes November 20282
|
(249)
|
3
|
(3)
|
-
|
(249)
|
Sterling
Notes April 20302
|
(251)
|
10
|
(10)
|
-
|
(251)
|
Liquidnet
Vendor Loan Notes3
|
(40)
|
39
|
-
|
1
|
-
|
Total
debt excluding leases liabilities
|
(827)
|
96
|
(21)
|
1
|
(751)
|
Lease
liabilities4
|
(251)
|
22
|
(4)
|
-
|
(233)
|
Total
financing liabilities
|
(1,078)
|
118
|
(25)
|
1
|
(984)
|
|
|
|
|
|
|
Net funds
|
130
|
4
|
(25)
|
(6)
|
103
|
|
|
|
|
|
|
1. Cash flow relates to principal repaid of
£37m reported as cash flow from financing
activities.
2. Cash flows relates to interest paid
reported as a cash outflow from operating
activities.
3. Cash flow relates to the repayment of
the Liquidnet Vendor Loan Notes reported as cash flow from
financing activities.
4. Cash flows relates to interest paid of
£8m reported as cash outflow from operating activities and
principal paid of £14m reported as a cash outflow from financing
activities.
Cash and cash equivalents comprise
cash at bank and other short term highly liquid investments with an
original maturity of three months or less. As at 30 June 2024
cash and cash equivalents, net of overdrafts, amounted to £913m (31
December 2023: £1,019m) of which £118m (31 December 2023: £105m)
represent amounts subject to restrictions and are not readily
available to be used for other purposes within the Group.
Cash at bank earns interest at floating rates based on daily bank
deposit rates. Short term deposits are made for varying
periods of between one day and three months depending on the
immediate cash requirements of the Group, and earn interest at the
respective short term deposit rates.
Financial investments comprise
government debt securities, term deposits and restricted funds held
with banks and clearing organisations.
Non-cash items represent interest
expense, the amortisation of discount and debt issue costs, and the
recognition and derecognition of lease liabilities.
20.
Provisions
|
Property
|
Re-structuring
|
Legal
and other
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
At
1 January 2024
|
12
|
5
|
28
|
45
|
Charge to income
statement
|
1
|
4
|
4
|
9
|
Utilisation of provisions
|
(1)
|
(3)
|
(1)
|
(5)
|
Effect of movements in exchange
rates
|
-
|
-
|
-
|
-
|
At
30 June 2024
|
12
|
6
|
31
|
49
|
Included in current
liabilities
|
|
|
|
17
|
Included in non-current
liabilities
|
|
|
|
32
|
|
|
|
|
49
|
Property provisions outstanding as
at 30 June 2024 relate to provisions in respect of building
dilapidations and represent the estimated cost of making good
dilapidations and disrepair on various leasehold
buildings.
Restructuring provisions
outstanding as at 30 June 2024 relate to termination and other
employee related costs. It is expected that these obligations
will be discharged during 2024.
Legal and other provisions include
provisions for legal claims brought against subsidiaries of the
Group together with provisions against obligations for certain
long-term employee benefits and non-property related onerous
contracts. At present the timing and amount of any payments
are uncertain and provisions are subject to regular
review. It is expected that the obligations will be
discharged over the next 18
years.
Commodities
and Futures Trading Commission-Bond issuances
investigation
ICAP Global Derivatives Limited
('IGDL'), ICAP Energy LLC ('Energy'), ICAP Europe Limited ('IEL'),
Tullett Prebon Americas Corp. ('TPAC'), tpSEF Inc. ('tpSEF'),
Tullett Prebon Europe Limited ('TPEL') Tullett Prebon (Japan)
Limited ('TPJL') and Tullett Prebon (Australia) Limited ('TPAL')
are currently responding to an investigation by the CFTC in
relation to the pricing of issuances utilising certain of TP ICAP's
indicative broker pricing screens and certain recordkeeping matters
including in relation to employee use of personal devices for
business communications and other books and records matters.
The investigation remains open and the Group is co-operating with
the CFTC in its enquiries. Whilst it is not possible to predict the
ultimate outcome of the investigation, the Group has made a
provision reflecting management's best estimate as at this date of
the cost of settling the investigation. The Group has not
disclosed the amount provided as it is considered to be prejudicial
to reaching a settlement. The actual outcome may differ
significantly from management's current estimate. As the
relevant matters occurred prior to the Group's acquisition of the
ICAP Global Broking Business ('IGBB') the Group reached a related
settlement with ICAP's successor company, NEX Group Limited, under
the terms of the purchase agreement, and on confidential
terms.
Securities
Exchange Commission - Liquidnet investigation
In October 2022, Liquidnet Inc.
("Liquidnet") received an inquiry from the Securities and Exchange
Commission relating to, among other things, compliance with SEC
Rule 15c3-5 and audit trail and access permissions to its ATS
platforms. Whilst it is not possible to predict the ultimate
outcome of the investigation, the Group has made a provision
reflecting management's best estimate as at this date of the cost
of settling the investigation. The Group has not disclosed
the amount provided as it is considered to be prejudicial to
reaching a settlement. The actual outcome may differ
significantly from management's current estimate.
21. Contingent
liabilities
Contingent liabilities represent material
cases, investigations or other matters where the Group considers
the risk of a material outflow is possible, but not probable, or
where the Group assesses and reports the risk to be probable, but
are unable to make a reliable estimate to establish a
provision. Quantification of potential liability is not
given, nor provided for, where it is not
practicable to predict the outcome or resolution
of the relevant matter, or estimate an amount to be
provided.
Labour claims
- ICAP Brazil
ICAP do Brasil Corretora De
Títulos e Valores Mobiliários Ltda ('ICAP Brazil') is a defendant
in 4 (31 December 2023: 7) pending lawsuits filed in the Brazilian
Labour Court by persons formerly associated with ICAP Brazil
seeking damages under various statutory labour rights accorded to
employees and in relation to various other claims including
wrongful termination, breach of contract and harassment (together
the 'Labour Claims'). The Group estimates the maximum potential
aggregate exposure in relation to the Labour Claims, including any
potential social security tax liability, to be BRL 8.3m (£1.2m) (31
December 2023: BRL 39.0m (£6.4m)). The Group is the beneficiary of
an indemnity from NEX in relation to any liabilities in respect of
one of the 4 Labour Claims insofar as they relate to periods prior
to completion of the Group's acquisition of ICAP Global Broking
Business. The Labour Claims are at similar and final stages of
their respective proceedings and are pending the court's decision
on appeal. The Group intends to contest liability in each of these
matters and to vigorously defend itself. Unless otherwise noted, it
is not possible to predict the ultimate outcome of these
actions.
Flow case -
Tullett Prebon Brazil
In December 2012, Flow
Participações Ltda and Brasil Plural Corretora de Câmbio, Títulos e
Valores ('Flow') initiated a lawsuit against Tullett Prebon Brasil
Corretora de Valores e Câmbio Ltda. and Tullett Prebon Holdings do
Brasil Ltda alleging that the defendants have committed a series of
unfair competition misconducts, such as the recruitment of Flow's
former employees, the illegal obtainment and use of systems and
software developed by the plaintiffs, as well as the transfer of
technology and confidential information from Flow and the collusion
to do so in order to increase profits from economic activities. The
amount currently claimed is BRL 419m (£59.7m) (31 December 2023:
BRL 400m (£64.1m)). The Group intends to vigorously defend itself
but there is no certainty as to the outcome of these claims.
Currently, the case is in an early expert testimony
phase.
Yen LIBOR
Class actions
The Group is currently defending
the following LIBOR related actions:
(i) Stichting LIBOR Class
Action
On 15 December 2017, the Stichting
Elco Foundation, a Netherlands-based claim foundation, filed a writ
initiating litigation in the Dutch court in Amsterdam on behalf of
institutional investors against ICAP Europe Limited ('IEL'), ICAP
plc, Cooperative Rabobank U.A., UBS AG, UBS Securities Japan Co.
Ltd, Lloyds Banking Group plc, and Lloyds Bank plc. The litigation
alleges manipulation by the defendants of the JPY LIBOR, GBP LIBOR,
CHF LIBOR, USD LIBOR, EURIBOR, TIBOR, SOR, BBSW and HIBOR benchmark
rates, and seeks a declaratory judgment that the defendants acted
unlawfully and conspired to engage in improper manipulation of
benchmarks. If the plaintiffs succeed in the action, the defendants
would be responsible for paying costs of the litigation, but each
allegedly impacted investor would need to prove its own actual
damages. It is not possible at this time to determine the final
outcome of this litigation, but IEL has factual and legal defences
to the claims and intends to defend the lawsuit vigorously. A
hearing took place on 18 June 2019 on Defendants motions to dismiss
the proceedings. On 14 August 2019 the Dutch Court issued a ruling
dismissing ICAP plc from the case entirely but keeping certain
claims against IEL relating solely to JPY LIBOR. On 9 December
2020, the Dutch Court issued a final judgement dismissing the
Foundation's claims in their entirety. In March 2024, the
Appellate Court reversed the majority of the claims that the lower
Court had dismissed. In April 2024, defendants filed an
application for an immediate appeal of the Appellate Court's
decision to the Dutch Supreme Court. This application remains
pending decision. The Group is covered by an indemnity from NEX in
relation to any outflow in respect of the ICAP entities with regard
to these matters. It is not possible to estimate any potential
financial impact in respect of this matter at this time.
Yen LIBOR
Class actions
(ii) Euribor Class
Action
On 13 August 2015, ICAP Europe
Limited, along with ICAP plc, was named as a defendant in a Fourth
Amended Class Action Complaint filed in the United States District
Court by lead plaintiff Stephen Sullivan asserting claims of
Euribor manipulation. Defendants briefed motions to dismiss for
failure to state a claim and lack of jurisdiction, which were fully
submitted as of 23 December 2015. On 21 February 2017, the Court
issued a decision dismissing a number of foreign defendants,
including the ICAP Europe Limited and NEX International plc
(previously ICAP plc now NEX International Limited), out of the
lawsuit on the grounds of lack of personal jurisdiction. Because
the action continued as to other defendants, the dismissal decision
for lack of personal jurisdiction has not yet been appealed.
However, the plaintiffs announced on 21 November 2017 that they had
reached a settlement with the two remaining defendants in the case.
As a part of their settlement, the two bank defendants have agreed
to turn over materials to the plaintiffs that may be probative of
personal jurisdiction over the previously dismissed foreign
defendants. The remaining claims in the litigation were resolved by
a settlement which the Court gave final approval to on 17 May 2019.
Plaintiffs filed a notice of appeal on 14 June 2019, appealing the
prior decisions on the motion to dismiss and the denial of leave to
amend. Defendants filed a cross-notice of appeal on 28 June 2019
appealing aspects of the Court's prior rulings on the motion to
dismiss that were decided in the Plaintiffs' favour. These appeals
have been stayed since August 2019 pending a ruling in an unrelated
appellate matter involving similar issues. In December 2021,
the unrelated appeal was decided and the stay of the appeal and
cross appeal was lifted and commencing in May 2022 a briefing
schedule was implemented. The motions have been fully briefed
but the appeal and cross appeal are not anticipated to be ruled
upon until sometime in late 2024 or later. It is not
possible to predict the ultimate outcome of this action or to
provide an estimate of any potential financial impact. The Group is
covered by an indemnity from NEX in relation to any outflow in
respect of the ICAP entities with regard to these
matters.
ICAP
Securities Limited, Frankfurt branch - Frankfurt Attorney General
administrative proceedings
On 19 December 2018, ICAP
Securities Limited, Frankfurt branch ('ISL') (now TP ICAP Markets
Limited) was notified by the Attorney General's office in Frankfurt
notifying ISL that it had commenced administrative proceedings
against ISL and criminal proceedings against former employees and a
former director of ISL, in respect of aiding and abetting tax
evasion by Rafael Roth Financial Enterprises GmbH ('RRFE'). It is
possible that a corporate administrative fine may be imposed on ISL
and earnings derived from the criminal offence confiscated. ISL has
appointed external counsel and is in the process of investigating
the activities of the relevant desk from 2006-2009. This
investigation is complicated as the majority of relevant records
are held by NEX and NEX failed to disclose its engagement with the
relevant authorities prior to the sale of ICAP to Tullett Prebon in
2016. The Group issued proceedings against NEX in respect of
breach of warranties under the sale and purchase agreement in
connection with the IGBB acquisition in relation to these matters.
The claim against NEX has been settled on confidential terms. Since
the Frankfurt proceedings are at an early stage, details of the
alleged wrongdoing or case against ISL are not yet available, and
it is not possible at present to provide a reliable estimate of any
potential financial impact on the Group.
ICAP
Securities Limited and The Link Asset and Securities Company
Limited - Proceedings by the Cologne Public
Prosecutor
On 11 May 2020, TP ICAP learned
that proceedings have been commenced by the Cologne Public
prosecutor against ICAP Securities Limited ('ISL') (now TP ICAP
Markets Limited) and The Link Asset and Securities Company Ltd
('Link') in connection with criminal investigations into
individuals suspected of aiding and abetting tax evasion between
2004 and 2012. It is possible that the Cologne Public Prosecutor
may seek to impose an administrative fine against ISL or Link and
confiscate the earnings that ISL or Link allegedly derived from the
underlying alleged criminal conduct by the relevant individuals.
ISL and Link have appointed external lawyers to advise them. The
Group issued proceedings against NEX in respect of breach of
warranties under the sale and purchase agreement in connection with
the IGBB acquisition in relation to these matters. The claim
against NEX has been settled on confidential terms. Since the
Cologne proceedings are at an early stage, details of the alleged
wrongdoing or case against ISL and Link are not yet available, and
it is not possible at present to provide a reliable estimate of any
potential financial impact on the Group.
Portigon Ag
and others v. TP ICAP plc
TP ICAP plc (now TP ICAP Finance
plc) is a defendant in an action filed by Portigon AG in July 2021
in the Supreme Court of the State of New York County of Nassau
alleging losses relating to certain so called "cum ex" transactions
allegedly arranged by the Group between 2005 and 2007. In
June 2022, the Court dismissed the action for lack of personal
jurisdiction. In July 2022, the plaintiffs filed a motion
with the Court for reconsideration as well as a notice of
appeal. The plaintiff's motion for reconsideration was denied
and the plaintiffs have appealed the dismissal of its claims.
Portigon's appeal has been fully briefed and the parties are
awaiting a date for oral argument from the court in late
2024. The Group intends to contest liability in the matter
and to vigorously defend itself. It is not possible to predict the
ultimate outcome of this action or to provide an estimate of any
potential financial impact.
MM Warburg AG and others v TP ICAP Markets Limited, The Link
Asset and Securities Company Limited and others
TP ICAP Markets Limited ('TPIM')
and Link are defendants in a claim filed in Hamburg by Warburg on
31 December 2020, but which only reached TPIM and Link on 26
October 2021. The claim relates to certain German "cum-ex"
transactions that took place between 2007 and 2011. In relation to
those transactions Warburg has refunded EUR 185 million to the
German tax authorities and is subject to a criminal confiscation
order of EUR 176.5 million. It has also been ordered to repay a
further EUR 60.8 million to the German tax authorities and is
subject to a related civil claim for EUR 48.8 million. Warburg's
claims are based primarily on joint and several liability (Warburg
having now dropped claims initially advanced in tort and most of
the claims initially advanced in contract). TPIML/Link filed their
defence in April 2022 and received Warburg's reply to the defence
in September 2022. TPIML/Link filed their rejoinder in response to
Warburg's reply to TPIML/Link's defence on 6 December 2023. A
hearing took place on 13 May 2024 with final submissions due late
July 2024 and an expected date for final judgment in October
2024. TPIM and Link are contesting liability in the matter
and the Group considers it is able to vigorously defend
itself. Whilst it is not possible to predict the ultimate
outcome of this action, the Group does not expect a material
adverse financial impact on the Group's results or net assets as a
result of this case.
General note
The Group operates in a wide
variety of jurisdictions around the world and uncertainties
therefore exist with respect to the interpretation of complex
regulatory, corporate and tax laws and practices of those
territories. Accordingly, and as part of its normal course of
business, the Group is required to provide information to various
authorities as part of informal and formal enquiries,
investigations or market reviews. From time to time the Group's
subsidiaries are engaged in litigation in relation to a variety of
matters. The Group's reputation may also be damaged by any
involvement or the involvement of any of its employees or former
employees in any regulatory investigation and by any allegations or
findings, even where the associated fine or penalty is not
material.
Save as outlined above in respect of legal
matters or disputes for which a provision has not been made,
notwithstanding the uncertainties that are inherent in the outcome
of such matters, currently there are no individual matters which
are considered to pose a significant risk of material adverse
financial impact on the Group's results or net assets.
The Group establishes provisions for taxes
other than current and deferred income taxes, based upon various
factors which are continually evaluated, if there is a present
obligation as a result of past events, it is probable that an
outflow of resources embodying economic benefits will be required
to settle the obligation and a reliable estimate of the amount of
the obligation can be made.
In the normal course of business, certain of
the Group's subsidiaries enter into guarantees and indemnities to
cover trading arrangements and/or the use of third-party services
or software.
The Group is party to numerous contractual
arrangements with its suppliers some of which, in the normal course
of business, may become subject to dispute over a party's
compliance with the terms of the arrangement. Such disputes
tend to be resolved through commercial negotiations but may
ultimately result in legal action by either or both
parties.
22.
Financial
instruments
(a)
Categorisation of financial assets and
liabilities
Financial Assets
|
FVTPL
trading
instruments
|
FVTOCI
debt instruments
|
FVTOCI
equity
instruments
|
Amortised
cost
|
Total
carrying
amount
|
30 June 2024
|
£m
|
£m
|
£m
|
£m
|
£m
|
Non-current financial assets
measured at fair value
|
|
|
|
|
|
Equity securities
|
-
|
-
|
16
|
-
|
16
|
Corporate debt securities
|
-
|
2
|
-
|
-
|
2
|
Non-current financial assets not measured at fair
value
|
|
|
|
|
|
Finance lease receivables
|
-
|
-
|
-
|
25
|
25
|
Other receivables
|
-
|
-
|
-
|
4
|
4
|
|
-
|
2
|
16
|
29
|
47
|
Current financial assets
measured at fair value
|
|
|
|
|
|
Matched Principal financial
assets
|
33
|
-
|
-
|
-
|
33
|
Fair value gains on unsettled
Matched Principal transactions
|
459
|
-
|
-
|
-
|
459
|
Government debt
securities
|
-
|
66
|
-
|
-
|
66
|
Current financial assets
Not
measured at fair value1
|
|
|
|
|
|
Term deposits
|
-
|
-
|
-
|
108
|
108
|
Other debtors
|
-
|
-
|
-
|
52
|
52
|
Accrued income
|
-
|
-
|
-
|
10
|
10
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
4
|
4
|
Trade receivables
|
-
|
-
|
-
|
332
|
332
|
Amounts due from clearing
organisations
|
-
|
-
|
-
|
31
|
31
|
Deposits paid for securities
borrowed
|
-
|
-
|
-
|
2,733
|
2,733
|
Finance lease receivables
|
-
|
-
|
-
|
4
|
4
|
Cash and cash equivalents
|
-
|
-
|
-
|
933
|
933
|
|
492
|
66
|
-
|
4,207
|
4,765
|
Total financial assets
|
492
|
68
|
16
|
4,236
|
4,812
|
1. The Directors consider that the carrying
value of assets not measured at fair value approximate to their
fair values.
Financial Assets
|
FVTPL
trading
instruments
|
FVTOCI
debt
instruments
|
FVTOCI
equity
instruments
|
Amortised
cost
|
Total
carrying
amount
|
30 June 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
Non-current financial assets
measured at fair value
|
|
|
|
|
|
Equity securities
|
-
|
-
|
20
|
-
|
20
|
Corporate debt securities
|
-
|
2
|
-
|
-
|
2
|
Non-current financial assets not measured at fair
value
|
|
|
|
|
|
Finance lease receivables
|
-
|
-
|
-
|
26
|
26
|
Other receivables
|
-
|
-
|
-
|
7
|
7
|
|
-
|
2
|
20
|
33
|
55
|
Current financial assets
measured at fair value
|
|
|
|
|
|
Matched Principal financial
assets
|
19
|
-
|
-
|
-
|
19
|
Fair value gains on unsettled
Matched Principal transactions
|
348
|
-
|
-
|
-
|
348
|
Government debt
securities
|
-
|
102
|
-
|
-
|
102
|
Current financial assets
Not
measured at fair value1
|
|
|
|
|
|
Term deposits
|
-
|
-
|
-
|
67
|
67
|
Other debtors
|
-
|
-
|
-
|
45
|
45
|
Accrued income
|
-
|
-
|
-
|
12
|
12
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
4
|
4
|
Trade receivables
|
-
|
-
|
-
|
348
|
348
|
Amounts due from clearing
organisations
|
-
|
-
|
-
|
54
|
54
|
Deposits paid for securities
borrowed
|
-
|
-
|
-
|
1,375
|
1,375
|
Finance lease receivables
|
-
|
-
|
-
|
5
|
5
|
Cash and cash equivalents
|
-
|
-
|
-
|
983
|
983
|
|
367
|
102
|
-
|
2,893
|
3,362
|
Total financial assets
|
367
|
104
|
20
|
2,926
|
3,417
|
1. The Directors consider that the carrying
value of assets not measured at fair value approximate to their
fair values.
Financial Assets
|
FVTPL
trading
instruments
|
FVTOCI
debt
instruments
|
FVTOCI
equity
instruments
|
Amortised
cost
|
Total
carrying
amount
|
31 December 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
Non-current financial assets
measured at fair value
|
|
|
|
|
|
Equity securities
|
-
|
-
|
17
|
-
|
17
|
Corporate debt securities
|
-
|
2
|
-
|
-
|
2
|
Non-current financial assets not measured at fair
value
|
|
|
|
|
|
Finance lease receivables
|
-
|
-
|
-
|
27
|
27
|
Other receivables
|
-
|
-
|
-
|
6
|
6
|
|
-
|
2
|
17
|
33
|
52
|
Current financial assets
measured at fair value
|
|
|
|
|
|
Matched Principal financial
assets
|
24
|
-
|
-
|
-
|
24
|
Fair value gains on unsettled
Matched Principal transactions
|
545
|
-
|
-
|
-
|
545
|
Government debt
securities
|
-
|
92
|
-
|
-
|
92
|
Current financial assets
Not
measured at fair value1
|
|
|
|
|
|
Term deposits
|
-
|
-
|
-
|
97
|
97
|
Other debtors
|
-
|
-
|
-
|
41
|
41
|
Accrued income
|
-
|
-
|
-
|
11
|
11
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
4
|
4
|
Trade receivables
|
-
|
-
|
-
|
304
|
304
|
Amounts due from clearing
organisations
|
-
|
-
|
-
|
37
|
37
|
Deposits paid for securities
borrowed
|
-
|
-
|
-
|
1,776
|
1,776
|
Finance lease receivables
|
-
|
-
|
-
|
3
|
3
|
Cash and cash equivalents
|
-
|
-
|
-
|
1,029
|
1,029
|
|
569
|
92
|
-
|
3,302
|
3,963
|
Total financial assets
|
569
|
94
|
17
|
3,335
|
4,015
|
1. The Directors consider that the carrying
value of assets not measured at fair value approximate to their
fair values.
Financial Liabilities
|
Mandatorily at
FVTPL
|
Other financial
liabilities
|
Total
carrying
amount
|
|
Non-current
|
Current
|
Non-current
|
Current
|
|
30
June 2024
|
£m
|
£m
|
£m
|
£m
|
£m
|
Financial liabilities
measured at fair value
|
|
|
|
|
|
Matched Principal financial
liabilities
|
-
|
7
|
-
|
-
|
7
|
Fair value losses on unsettled
Matched Principal transactions
|
-
|
455
|
-
|
-
|
455
|
|
-
|
462
|
-
|
-
|
462
|
Financial liabilities
Not
measured at fair value2
|
|
|
|
|
|
Overdrafts
|
-
|
-
|
-
|
20
|
20
|
Sterling Notes May 2026
|
-
|
-
|
250
|
1
|
251
|
Sterling Notes November
2028
|
-
|
-
|
248
|
1
|
249
|
Sterling Notes April 2030
|
-
|
-
|
247
|
4
|
251
|
Other creditors
|
-
|
-
|
-
|
107
|
107
|
Accruals1
|
-
|
-
|
2
|
90
|
92
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
5
|
5
|
Trade payables
|
-
|
-
|
-
|
48
|
48
|
Amounts payable to clearing
organisations
|
-
|
-
|
-
|
18
|
18
|
Deposits received for
securities loaned
|
-
|
-
|
-
|
2,721
|
2,721
|
Lease liabilities
|
-
|
-
|
203
|
30
|
233
|
|
-
|
-
|
950
|
3,045
|
3,995
|
Total financial liabilities
|
-
|
462
|
950
|
3,045
|
4,457
|
1. Accruals of £264m, representing
employment related obligations at the reporting date, are not
recorded as financial liabilities.
2. The Directors consider that the carrying
value of financial liabilities not measured at fair value,
excluding lease liabilities and loans and borrowings, approximate
to their fair values. Amounts payable under lease liabilities are
disclosed in Note 17, and the fair values of loans and borrowings
are disclosed in Notes 16.
Financial Liabilities
|
Mandatorily at FVTPL
|
Other
financial liabilities
|
Total
carrying
amount
|
|
Non-current
|
Current
|
Non-current
|
Current
|
|
30 June 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
Financial liabilities
measured at fair value
|
|
|
|
|
|
Matched Principal financial
liabilities
|
-
|
2
|
-
|
-
|
2
|
Fair value losses on unsettled
Matched Principal transactions
|
-
|
349
|
-
|
-
|
349
|
Deferred consideration
|
1
|
49
|
-
|
-
|
50
|
|
1
|
400
|
-
|
-
|
401
|
Financial liabilities
Not
measured at fair value2
|
|
|
|
|
|
Overdrafts
|
-
|
-
|
-
|
4
|
4
|
Liquidnet Vendor loan
Notes
|
-
|
-
|
-
|
40
|
40
|
Sterling Notes January
2024
|
-
|
-
|
-
|
37
|
37
|
Sterling Notes May 2026
|
-
|
-
|
249
|
1
|
250
|
Sterling Notes November
2028
|
-
|
-
|
248
|
1
|
249
|
Sterling Notes April 2030
|
-
|
-
|
247
|
4
|
251
|
Other creditors
|
-
|
-
|
-
|
93
|
93
|
Accruals1
|
-
|
-
|
2
|
108
|
110
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
4
|
4
|
Trade payables
|
-
|
-
|
-
|
44
|
44
|
Amounts payable to clearing
organisations
|
-
|
-
|
-
|
25
|
25
|
Deposits received for
securities loaned
|
-
|
-
|
-
|
1,361
|
1,361
|
Lease liabilities
|
-
|
-
|
224
|
37
|
261
|
|
-
|
-
|
970
|
1,759
|
2,729
|
Total financial liabilities
|
1
|
400
|
970
|
1,759
|
3,130
|
1. Accruals of £249m, representing
employment related obligations at the reporting date, are not
recorded as financial liabilities.
2. The Directors consider that the carrying
value of financial liabilities not measured at fair value,
excluding lease liabilities and loans and borrowings, approximate
to their fair values. Amounts payable under lease liabilities are
disclosed in Note 17, and the fair values of loans and borrowings
are disclosed in Notes 16.
Financial Liabilities
|
Mandatorily at FVTPL
|
Other
financial liabilities
|
Total
carrying
amount
|
|
Non-current
|
Current
|
Non-current
|
Current
|
|
31 December 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
Financial liabilities
measured at fair value
|
|
|
|
|
|
Fair value losses on unsettled
Matched Principal transactions
|
-
|
541
|
-
|
-
|
541
|
Deferred consideration
|
-
|
51
|
-
|
-
|
51
|
|
-
|
592
|
-
|
-
|
592
|
Financial liabilities
Not
measured at fair value2
|
|
|
|
|
|
Overdrafts
|
-
|
-
|
-
|
10
|
10
|
Liquidnet Vendor Loan
Notes
|
-
|
-
|
-
|
40
|
40
|
Sterling Notes January
2024
|
-
|
-
|
-
|
37
|
37
|
Sterling Notes May 2026
|
-
|
-
|
249
|
1
|
250
|
Sterling Notes November
2028
|
-
|
-
|
248
|
1
|
249
|
Sterling Notes April 2030
|
-
|
-
|
247
|
4
|
251
|
Other creditors
|
-
|
-
|
-
|
85
|
85
|
Accruals1
|
-
|
-
|
-
|
97
|
97
|
Owed to associates and joint
ventures
|
-
|
-
|
-
|
3
|
3
|
Trade payables
|
-
|
-
|
-
|
40
|
40
|
Amounts payable to clearing
organisations
|
-
|
-
|
-
|
6
|
6
|
Deposits received for
securities loaned
|
-
|
-
|
-
|
1,773
|
1,773
|
Lease liabilities
|
-
|
-
|
223
|
28
|
251
|
|
-
|
-
|
967
|
2,125
|
3,092
|
Total financial liabilities
|
-
|
592
|
967
|
2,125
|
3,684
|
1. Accruals of £287m, representing
employment related obligations at the reporting date, are not
recorded as financial liabilities.
2. The Directors consider that the carrying
value of financial liabilities not measured at fair value,
excluding lease liabilities and loans and borrowings, approximate
to their fair values. Amounts payable under lease liabilities are
disclosed in Note 17, and the fair values of loans and borrowings
are disclosed in Notes 16.
(b) Maturity
profile of financial liabilities
As at 30 June 2024, the contractual
maturities, including future interest obligations, of the Group's
financial liabilities were as follows:
Contractual
maturities of financial and lease liabilities
|
Less than
3 months
|
Between
3 and 12
months
|
Between
1 and 5
years
|
Over
5 years
|
Total
contractual
cash flows
|
30 June 2024
|
£m
|
£m
|
£m
|
£m
|
£m
|
Matched Principal financial
liabilities
|
7
|
-
|
-
|
-
|
7
|
Settlement of open Matched Principal
purchases1
|
110,366
|
-
|
-
|
-
|
110,366
|
Deposits received for
securities loaned
|
2,721
|
-
|
-
|
-
|
2,721
|
Trade payables
|
48
|
-
|
-
|
-
|
48
|
Amount due to clearing
organisations
|
18
|
-
|
-
|
-
|
18
|
Other creditors
|
107
|
-
|
-
|
-
|
107
|
Accruals
|
90
|
-
|
2
|
-
|
92
|
Owed to associates and joint
venture
|
5
|
-
|
-
|
-
|
5
|
Lease liabilities
|
11
|
35
|
148
|
129
|
323
|
Overdrafts
|
20
|
-
|
-
|
-
|
20
|
Sterling Notes May 2026
|
-
|
13
|
263
|
-
|
276
|
Sterling Notes November
2028
|
-
|
7
|
273
|
-
|
280
|
Sterling Notes April 2030
|
-
|
20
|
78
|
270
|
368
|
|
113,393
|
75
|
764
|
399
|
114,631
|
30 June 2023 (restated)
|
|
|
|
|
|
Matched Principal financial
liabilities
|
2
|
-
|
-
|
-
|
2
|
Settlement of open Matched Principal
purchases1,2
|
44,834
|
-
|
-
|
-
|
44,834
|
Deposits received for
securities loaned
|
1,361
|
-
|
-
|
-
|
1,361
|
Trade payables
|
44
|
-
|
-
|
-
|
44
|
Amount due to clearing
organisations
|
25
|
-
|
-
|
-
|
25
|
Other creditors
|
93
|
-
|
-
|
-
|
93
|
Accruals
|
108
|
-
|
2
|
-
|
110
|
Owed to associates and joint
venture
|
4
|
-
|
-
|
-
|
4
|
Lease liabilities
|
10
|
28
|
136
|
155
|
329
|
Overdrafts
|
4
|
-
|
-
|
-
|
4
|
Liquidnet Vendor Loan
Notes
|
-
|
41
|
-
|
-
|
41
|
Sterling Notes January
2024
|
-
|
38
|
-
|
-
|
38
|
Sterling Notes May 2026
|
-
|
13
|
276
|
-
|
289
|
Sterling Notes November
2028
|
-
|
7
|
26
|
253
|
286
|
Sterling Notes April 2030
|
-
|
20
|
79
|
289
|
388
|
Deferred consideration
|
-
|
49
|
1
|
-
|
50
|
|
46,485
|
196
|
520
|
697
|
47,898
|
1. Settlement of open Matched Principal
purchases represents the payment in exchange for Matched Principal
financial assets pending their onward sale. The onward sale
results in inflows from the settlement of related open Matched
Principal sales.
2. June 2023 has been restated to include
£1,324m previously netted against open Matched Principal sales
(Note 14).
Contractual
maturities of financial and lease liabilities
|
Less
than
3
months
|
Between
3 and
12
months
|
Between
1 and
5
years
|
Over
5
years
|
Total
contractual
cash
flows
|
31 December 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
Settlement of open Matched Principal
purchases1
|
125,645
|
-
|
-
|
-
|
125,645
|
Deposits received for
securities loaned
|
1,773
|
-
|
-
|
-
|
1,773
|
Trade payables
|
40
|
-
|
-
|
-
|
40
|
Amount due to clearing
organisations
|
6
|
-
|
-
|
-
|
6
|
Other creditors
|
85
|
-
|
-
|
-
|
85
|
Accruals
|
97
|
-
|
-
|
-
|
97
|
Owed to associates and joint
venture
|
3
|
-
|
-
|
-
|
3
|
Lease liabilities
|
7
|
37
|
143
|
142
|
329
|
Overdrafts
|
10
|
-
|
-
|
-
|
10
|
Liquidnet Vendor Loan
Notes
|
40
|
-
|
-
|
-
|
40
|
Sterling Notes January
2024
|
37
|
-
|
-
|
-
|
37
|
Sterling Notes May 2026
|
-
|
13
|
270
|
-
|
283
|
Sterling Notes November
2028
|
-
|
7
|
276
|
-
|
283
|
Sterling Notes April 2030
|
-
|
20
|
79
|
279
|
378
|
Deferred consideration
|
51
|
-
|
-
|
-
|
51
|
|
127,794
|
77
|
768
|
421
|
129,060
|
1. Settlement of open Matched Principal
purchases represents the payment in exchange for Matched Principal
financial assets pending their onward sale. The onward sale
results in inflows from the settlement of related open Matched
Principal sales.
(c)
Fair value measurements
recognised in the statement of financial position
The following table provides an analysis of
the 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:
Ø Level 1 fair value
measurements are those derived from quoted prices (unadjusted) in
active markets for identical assets or liabilities;
Ø 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); and
Ø 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
|
Total
|
30
June 2024
|
£m
|
£m
|
£m
|
£m
|
Financial assets
measured at fair value
|
|
|
|
|
Matched Principal financial
assets
|
33
|
-
|
-
|
33
|
Fair value gains on unsettled
Matched Principal transactions
|
459
|
-
|
-
|
459
|
Equity instruments
|
-
|
9
|
7
|
16
|
Corporate debt securities
|
-
|
-
|
2
|
2
|
Government debt
securities
|
66
|
-
|
-
|
66
|
Financial liabilities
measured at fair value
|
|
|
|
|
Matched Principal financial
liabilities
|
(7)
|
-
|
-
|
(7)
|
Fair value losses on unsettled
Matched Principal transactions
|
(455)
|
-
|
-
|
(455)
|
|
96
|
9
|
9
|
114
|
30 June 2023
|
|
|
|
|
Non-financial assets measured at fair value
|
|
|
|
|
Investment properties
|
-
|
-
|
12
|
12
|
Financial assets
measured at fair value
|
|
|
|
|
Matched Principal financial
assets
|
19
|
-
|
-
|
19
|
Fair value gains on unsettled
Matched Principal transactions
|
348
|
-
|
-
|
348
|
Equity instruments
|
-
|
11
|
9
|
20
|
Corporate debt securities
|
-
|
-
|
2
|
2
|
Government debt
securities
|
102
|
-
|
-
|
102
|
Financial liabilities
measured at fair value
|
|
|
|
|
Matched Principal financial
liabilities
|
(2)
|
-
|
-
|
(2)
|
Fair value losses on unsettled
Matched Principal transactions
|
(349)
|
-
|
-
|
(349)
|
Deferred consideration
|
-
|
-
|
(50)
|
(50)
|
|
118
|
11
|
(27)
|
102
|
|
Level
1
|
Level
2
|
Level
3
|
Total
|
31 December 2023
|
£m
|
£m
|
£m
|
£m
|
Non-financial assets measured at fair value
|
|
|
|
|
Investment properties
|
-
|
-
|
12
|
12
|
Financial assets
measured at fair value
|
|
|
|
|
Matched Principal financial
assets
|
24
|
-
|
-
|
24
|
Fair value gains on unsettled
Matched Principal transactions
|
545
|
-
|
-
|
545
|
Equity instruments
|
-
|
8
|
9
|
17
|
Corporate debt securities
|
-
|
-
|
2
|
2
|
Government debt
securities
|
92
|
-
|
-
|
92
|
Financial liabilities
measured at fair value
|
|
|
|
|
Fair value losses on unsettled
Matched Principal transactions
|
(541)
|
-
|
-
|
(541)
|
Deferred consideration
|
-
|
(51)
|
-
|
(51)
|
|
120
|
(43)
|
23
|
100
|
Reconciliation of Level 3 fair value
movements:
|
|
Investment properties (at
FVTPL)
|
Equity
instruments
(at
FVTOCI)
|
Debt
securities
(at
FVTOCI)
|
Total
|
|
|
£m
|
£m
|
£m
|
£m
|
Balance as at 1 January 2024
|
|
12
|
9
|
2
|
23
|
Amounts settled during the
period
|
|
-
|
-
|
-
|
-
|
Modification/
remeasurement
|
|
(11)
|
-
|
-
|
(11)
|
Net change in fair
value1
|
|
(1)
|
(2)
|
-
|
(3)
|
Effect of movements in exchange
rates
|
|
-
|
-
|
-
|
-
|
Balance as at 30 June 2024
|
|
-
|
7
|
2
|
9
|
|
|
|
|
|
|
1. Included in 'administrative
expenses' for items at FVTPL.
The modification/remeasurement of investment
properties reflects a corresponding reduction in the related
finance lease liability that was modified during the period.
The investment properties were subsequently fair valued by an
independent valuer not connected with the Group. Fair value
was determined based on the present value of the estimated future
cash flows related to the properties, resulting in a change in fair
value of £1m.
No offsets have been made in the disclosure of
the fair values of financial assets and financial
liabilities.
23. Reconciliation of
shareholders' funds
(a)
Share capital
The following table shows an
analysis of the changes in share capital attributable to the equity
shareholders of TP ICAP Group plc.
|
|
|
|
Share
capital
|
|
|
|
|
£m
|
Balance as at 1 January 2024
|
|
|
|
197
|
Issuance of new ordinary
shares
|
|
|
|
2
|
Balance as at 30 June 2024
|
|
|
|
199
|
During the period 6,720,000
ordinary shares were issued at par out of retained earnings. The
shares were transferred to TP ICAP Group plc EBT to be used for the
settlement of eligible equity settled share-based payment
awards.
(b)
Other reserves
|
Re-organisation
reserve
|
Revaluation
reserve
|
Hedging and
translation
|
Treasury
shares
|
Own shares
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Balance as at 1 January 2024
|
(946)
|
3
|
29
|
(29)
|
(20)
|
(963)
|
Exchange differences on translation
of foreign operations
|
-
|
-
|
(9)
|
-
|
-
|
(9)
|
Equity investments at
FVTOCI
- net change in fair
value
|
-
|
4
|
-
|
-
|
-
|
4
|
Taxation on components of other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
Total comprehensive
income/(loss)
|
-
|
4
|
(9)
|
-
|
-
|
(5)
|
Disposal of equity investments at
FVTOCI
|
-
|
(3)
|
-
|
-
|
-
|
(3)
|
Own shares acquired/share
buyback
|
-
|
-
|
-
|
(17)
|
-
|
(17)
|
Share settlement of equity settled
share-based awards
|
-
|
-
|
-
|
-
|
4
|
4
|
Own shares acquired for employee
trusts
|
-
|
-
|
-
|
-
|
(6)
|
(6)
|
Balance as at 30 June 2024
|
(946)
|
4
|
20
|
(46)
|
(22)
|
(990)
|
Treasury shares
During the period, as part of the Group's share
buyback programmes announced in August 2023 and March 2024, the
Group repurchased 8,028,403 ordinary shares (2023:16,634,112
ordinary shares), representing 1.0% (2023: 2.1%) of the shares in
issue, at a cost of £17m (2023: £29m).
At 30 June 2024 the shares held had not been
cancelled and had a fair value of £49m.
(c)
Total equity
|
Attributable to the equity
holders of the parent
|
|
|
|
Total from
23(a)
|
Total from
23(b)
|
Retained
earnings
|
Total
|
Non-controlling
interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Balance as at 1 January 2024
|
197
|
(963)
|
2,814
|
2,048
|
17
|
2,065
|
Profit for the period
|
-
|
-
|
91
|
91
|
2
|
93
|
Remeasurement of defined benefit
pension schemes
|
-
|
-
|
(1)
|
(1)
|
-
|
(1)
|
Exchange differences on translation
of foreign operations
|
-
|
(9)
|
-
|
(9)
|
(2)
|
(11)
|
Equity investments at
FVTOCI
- net change in fair
value
|
-
|
4
|
-
|
4
|
-
|
4
|
Taxation on components of other
comprehensive income
|
-
|
-
|
-
|
-
|
-
|
-
|
Total comprehensive
income/(loss)
|
-
|
(5)
|
90
|
85
|
-
|
85
|
Shares issued
|
2
|
-
|
(2)
|
-
|
-
|
-
|
Dividends paid
|
-
|
-
|
(76)
|
(76)
|
-
|
(76)
|
Disposal of equity investments at
FVTOCI
|
-
|
(3)
|
3
|
-
|
-
|
-
|
Own shares acquired/share
buyback
|
-
|
(17)
|
-
|
(17)
|
-
|
(17)
|
Share settlement of equity settled
share-based awards
|
-
|
4
|
(4)
|
-
|
-
|
-
|
Dividend equivalents paid on equity
settled share-based awards
|
-
|
-
|
(2)
|
(2)
|
-
|
(2)
|
Own shares acquired for employee
trusts
|
-
|
(6)
|
-
|
(6)
|
-
|
(6)
|
Credit arising on equity settled
share-based awards
|
-
|
-
|
14
|
14
|
-
|
14
|
Credit arising on the exchange of
cash to equity settled share-based
awards (Note 25)
|
-
|
-
|
18
|
18
|
-
|
18
|
Balance as at 30 June 2024
|
199
|
(990)
|
2,855
|
2,064
|
17
|
2,081
|
24. Retirement
benefits
(a)
Defined benefit schemes
The Group operates a small number
of non-UK defined benefit schemes which are not significant in the
context of the Group. The Group's UK defined benefit pension scheme
was wound up during 2023
Overseas schemes
|
30 June
2024
|
30
June
2023
|
31
December 2023
|
Balance Sheet
|
£m
|
£m
|
£m
|
Retirement benefit assets
|
2
|
-
|
3
|
Retirement benefit
obligations
|
(4)
|
(2)
|
(4)
|
(b)
UK Defined benefit scheme
The Group's UK defined benefit scheme, the
Tullett Prebon Pension Scheme (the 'Scheme'), was wound up in
2023. The Trustee repaid a net £30m to the Group,
representing £46m of remaining Scheme assets less applicable taxes
at 35%, amounting to £16m.
25. Share-based
awards
Global Equity
Plan
During the period the Group introduced a new
equity-settled award plan, the Global Equity Plan ('GEP'), for
eligible brokers. This plan was introduced to replace
relevant awards previously made under the Group's Global Equity
Linked Plan ('GELP'), a cash-settled award scheme. Under the
GEP, eligible brokers with performance bonuses and initial contract
payments over agreed financial values receive a proportion of their
payment in deferred shares. The deferred shares will be
settled in equity and are subject to the completion of service
conditions of between three to five years, and the fulfilment of
other conduct requirements. The fair value of the shares
equates to the monetary value of the awards at grant date and
includes the value of dividends that will accrue to the
beneficiaries.
The cancellation of the GELP awards and their
replacement with matching GEP awards has been accounted for as a
modification in accordance with IFRS 2 'Share based
payments'. The liability held in respect of the GELP awards
at the time of the modification has been transferred to equity,
resulting in a credit to Retained Earnings of £18m. As there
were no differences between the fair values of the awards when
modified no additional charge to the Income Statement has been
recorded.
26. Events after the
balance sheet date
On the 7 August 2024 the Group announced a
further £30m share buy back.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Statement of Directors' Responsibilities
Each of the Directors who are Directors as at
the date of this Statement of Directors' Responsibilities confirm
to the best of their knowledge that:
· the condensed
set of financial statements has been prepared in accordance with UK
and EU adopted IAS 34 'Interim Financial Reporting';
· the condensed
set of financial statements gives a true and fair view of the
assets, liabilities, financial position and profit or loss of the
Group as required by DTR 4.2.4R; and
· the Interim
Management Report herein includes a fair review of the information
required by DTR 4.2.7R and DTR 4.2.8R, namely:
- an indication of
important events that have occurred during the first six months and
their impact on the condensed set of financial statements, and a
description of the principal risks and uncertainties for the
remaining six months of the financial year; and
- material
related-party transactions in the first six months and any material
changes in the related-party transactions described in the last
annual report.
The Directors are responsible for the
maintenance and integrity of the corporate and financial
information included on the Company's website. Legislation in the
United Kingdom governing the preparation and dissemination of
financial information differs from legislation in other
jurisdictions.
By order of the Board
Robin Stewart
Chief
Financial Officer
7 August 2024
TP ICAP Group plc
22 Grenville Street
St Helier
Jersey
JE4 8PX
TP ICAP Group plc is a company
registered in Jersey with registered number 130617.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Independent review report to TP
ICAP Group plc
Report on the condensed
consolidated interim financial statements
Our conclusion
We have reviewed TP ICAP Group
plc's condensed consolidated interim financial statements (the
"interim financial statements") in the Interim management report of
TP ICAP Group plc for the 6 month period ended
30 June 2024 (the "period").
Based on our review, nothing has
come to our attention that causes us to believe that the interim
financial statements are not prepared, in all material respects, in
accordance with International Accounting Standard 34, 'Interim
Financial Reporting' as adopted by the European Union, UK adopted
International Accounting Standard 34, 'Interim Financial
Reporting', and the Disclosure Guidance and Transparency Rules
sourcebook of the United Kingdom's Financial Conduct
Authority.
The interim financial statements
comprise:
·
the Condensed Consolidated Balance Sheet as at
30 June 2024;
·
the Condensed Consolidated Income Statement for
the period then ended;
·
the Condensed Consolidated Statement of
Comprehensive Income for the period then ended;
·
the Condensed Consolidated Cash Flow Statement
for the period then ended;
·
the Condensed Consolidated Statement of Changes
in Equity for the period then ended; and
·
the explanatory notes to the interim financial
statements.
The interim financial statements
included in the Interim management report of TP ICAP Group plc have
been prepared in accordance with International Accounting Standard
34, 'Interim Financial Reporting' as adopted by the European Union,
UK adopted International Accounting Standard 34, 'Interim Financial
Reporting' and the Disclosure Guidance and Transparency Rules
sourcebook of the United Kingdom's Financial Conduct
Authority.
Basis for conclusion
We conducted our review in
accordance with International Standard on Review Engagements (UK)
2410, 'Review of Interim Financial Information Performed by the
Independent Auditor of the Entity' issued by the Financial
Reporting Council for use in the United Kingdom ("ISRE (UK) 2410").
A review of interim financial information consists of making
enquiries, primarily of persons responsible for financial and
accounting matters, and applying analytical and other review
procedures.
A review is substantially less in
scope than an audit conducted in accordance with International
Standards on Auditing (UK) and, consequently, does not enable us to
obtain assurance that we would become aware of all significant
matters that might be identified in an audit. Accordingly, we do
not express an audit opinion.
We have read the other information
contained in the Interim management report and considered whether
it contains any apparent misstatements or material inconsistencies
with the information in the interim financial
statements.
Conclusions relating to going
concern
Based on our review procedures,
which are less extensive than those performed in an audit as
described in the Basis for conclusion section of this report,
nothing has come to our attention to suggest that the directors
have inappropriately adopted the going concern basis of accounting
or that the directors have identified material uncertainties
relating to going concern that are not appropriately disclosed.
This conclusion is based on the review procedures performed in
accordance with ISRE (UK) 2410. However, future events or
conditions may cause the group to cease to continue as a going
concern.
Responsibilities for the interim
financial statements and the review
Our responsibilities and those of
the directors
The Interim management report,
including the interim financial statements, is the responsibility
of, and has been approved by the directors. The directors are
responsible for preparing the Interim management report in
accordance with the Disclosure Guidance and Transparency Rules
sourcebook of the United Kingdom's Financial Conduct Authority. In
preparing the Interim management report, including the interim
financial statements, the directors are responsible for assessing
the group's ability to continue as a going concern, disclosing, as
applicable, matters related to going concern and using the going
concern basis of accounting unless the directors either intend to
liquidate the group or to cease operations, or have no realistic
alternative but to do so.
Our responsibility is to express a
conclusion on the interim financial statements in the Interim
management report based on our review. Our conclusion, including
our Conclusions relating to going concern, is based on procedures
that are less extensive than audit procedures, as described in the
Basis for conclusion paragraph of this report. This report,
including the conclusion, has been prepared for and only for the
company for the purpose of complying with the Disclosure Guidance
and Transparency Rules sourcebook of the United Kingdom's Financial
Conduct Authority and for no other purpose. We do not, in giving
this conclusion, accept or assume responsibility for any other
purpose or to any other person to whom this report is shown or into
whose hands it may come save where expressly agreed by our prior
consent in writing.
PricewaterhouseCoopers
LLP
Chartered Accountants
London
7 August 2024
PricewaterhouseCoopers LLP, 7 More London
Riverside, London SE1 2RT
T: +44 (0) 20 7583 5000, F: +44 (0) 20 7212
7500, www.pwc.co.uk
PricewaterhouseCoopers LLP is a limited liability
partnership registered in England with registered number OC303525.
The registered office of PricewaterhouseCoopers LLP is 1 Embankment
Place, London WC2N 6RH.PricewaterhouseCoopers LLP is authorised and
regulated by the Financial Conduct Authority for designated
investment business and by the Solicitors Regulation Authority for
regulated legal activities.
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
GLOSSARY
APM
ALTERNATIVE
PERFORMANCE MEASURES
Alternative performance measures ('APMs') are
complementary to measures defined within International Financial
Reporting Standards ('IFRS') and are used by management to explain
the Group's business performance and financial position. They
include common industry metrics, as well as measures management and
the Board consider are useful to enhance the understanding of its
performance and allow meaningful comparisons between periods,
Regions and Business Segments. The APMs reported are monitored
consistently across the Group to manage performance on a monthly
basis.
APMs, defined below, are considered important
in measuring the delivery of the Group's strategic priorities.
Detailed reconciliations of APMs to their nearest IFRS Income
Statement equivalents and adjusted APMs can be found in this
section, if not readily identifiable elsewhere within this Interim
Statement.
The APMs the Group uses are:
Term
|
Definition
|
Adjusted attributable
earnings
|
Earnings attributable to the equity
holders of the parent less significant items and taxation on
significant items.
|
Adjusted earnings
|
Reported earnings less significant
items and taxation on significant items. Used interchangeably with
Adjusted profit for the period or Adjusted post-tax
earnings
|
Adjusted earnings per
share
|
Adjusted earnings less earnings
attributable to non-controlling interests, divided by the weighted
number of shares in issue.
|
Adjusted EBIT
|
Earnings before net interest, tax
significant items and share of equity accounted investments' profit
after tax. Used interchangeably with adjusted operating
profit.
|
Adjusted EBIT margin
|
Adjusted EBIT margin is adjusted EBIT
expressed as a percentage of reported revenue and is calculated by
dividing adjusted EBIT by reported revenue for the
period.
|
Adjusted EBITDA
|
Earnings before net interest, tax,
depreciation, amortisation of intangible assets, significant items
and share of equity accounted investments' profit after
tax.
|
Adjusted net finance
expense
|
Net finance expense excluding finance
income and finance costs included as significant items.
|
Adjusted performance
|
Measure of performance excluding the
impact of significant items.
|
Attributable Earnings
|
Earnings attributable to the equity
holders of the parent, being total earnings less earnings
attributable to non-controlling interests.
|
Constant Currency
|
Comparison of current period results
with the prior period will be impacted by movements in foreign
exchange rates versus GBP, the Group's presentation currency. In
order to present an additional comparison of underlying performance
in the period, the Group retranslates foreign denominated prior
period results at current period exchange rates.
|
Contribution
|
Contribution represents revenue less
the direct costs of generating that revenue. Contribution is
calculated as the sum of Broking contribution and Parameta
Solutions contribution.
|
Contribution margin
|
Contribution margin is contribution
expressed as a percentage of reported revenue and is calculated by
dividing contribution by reported revenue.
|
Divisional contribution
|
Represents Divisional revenues less
Divisional front office costs, inclusive of the revenue and front
office costs internally generated between Global Broking, Energy
& Commodities and Parameta Solutions.
|
Divisional contribution
margin
|
Divisional contribution margin is
Divisional contribution expressed as a percentage of Divisional
revenue and is calculated by dividing Divisional contribution by
Divisional revenue.
|
Earnings
|
Used interchangeably with Profit for
the period or year.
|
EBIT
|
Earnings before net interest and
tax.
|
EBIT margin
|
EBIT margin is EBIT expressed as a
percentage of reported revenue and is calculated by dividing EBIT
by reported revenue for the period.
|
EBITDA
|
Earnings before net interest, tax,
depreciation, amortisation of intangible assets and share of equity
accounted investments' profit after tax.
|
Leverage ratio
|
Total debt, excluding finance lease
liabilities, divided by an external Rating Agency's definition of
adjusted EBITDA, being profit before tax adding back borrowing
costs, depreciation and amortisation, and adjusting for significant
items and other adjustments (share of results of associates and
joint ventures and share based payment expense).
|
Net finance expense
|
Reported finance income less reported
finance costs.
|
Significant Items
|
Items that distort year-on-year and
operating-to-operating segment comparisons, which are excluded in
order to provide additional understanding, comparability and
predictability of the underlying trends of the business, to arrive
at adjusted operating and profit measures.
Significant items include the
amortisation of acquired intangible assets as similar charges on
internally generated assets are not included within the reported
results as these cannot be capitalised under IFRS. This is despite
the adjusted measure including the revenue related to the acquired
intangibles.
Significant items do not include the
amortisation of purchased and developed software and is retained in
both the reported and adjusted results as these are considered to
be core to supporting the operations of the business. This is
because there are similar comparable items included from purchased
and developed software in the reported results for ongoing
businesses as well as the acquired items.
|
A.1 Operating costs by type
H1 2024
|
IFRS
Reported
|
Significant
items
|
Adjusted
|
Allocated
as
Front
Office
|
Allocated
as
Support
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Employment costs
|
719
|
(1)
|
718
|
546
|
172
|
General and administrative
expenses
|
235
|
(11)
|
224
|
153
|
71
|
|
954
|
(12)
|
942
|
699
|
243
|
Depreciation of PPE and
ROUA
|
21
|
-
|
21
|
-
|
21
|
Impairment of PPE and
ROUA
|
6
|
(6)
|
-
|
-
|
-
|
Amortisation of intangible
assets
|
36
|
(21)
|
15
|
-
|
15
|
|
1,017
|
(39)
|
978
|
699
|
279
|
|
|
|
|
|
|
H1 2023
|
IFRS
Reported
|
Significant
items
|
Adjusted
|
Allocated as
Front
Office
(restated)
|
Allocated as
Support
(restated)
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Employment costs
|
700
|
(3)
|
697
|
531
|
166
|
General and administrative
expenses1
|
258
|
(19)
|
239
|
148
|
91
|
|
958
|
(22)
|
936
|
679
|
257
|
Depreciation of PPE and
ROUA
|
22
|
-
|
22
|
-
|
22
|
Impairment of PPE and
ROUA
|
12
|
(12)
|
-
|
-
|
-
|
Amortisation of intangible
assets
|
37
|
(22)
|
15
|
-
|
15
|
Operating
expenses2
|
1,029
|
(56)
|
973
|
679
|
294
|
|
|
|
|
|
|
June 2023 divisional operating expenses have been restated to
reflect the divisional changes reported in the 2023 Annual Report.
The restatements are as follows:
1. General and administrative expenses for
front office decreased by £14m and for support increased by
£14m.
2. Total operating expenses for front office
decreased by £14m and for support increased by
£14m.
Year end 2023
|
IFRS
Reported
|
Significant
items
|
Adjusted
|
Allocated as
Front
Office
|
Allocated as
Support
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Employment costs
|
1,360
|
(6)
|
1,354
|
1,035
|
319
|
General and administrative
expenses
|
511
|
(33)
|
478
|
308
|
170
|
|
1,871
|
(39)
|
1,832
|
1,343
|
489
|
Depreciation of PPE and
ROUA
|
45
|
-
|
45
|
-
|
45
|
Impairment of PPE and
ROUA
|
11
|
(11)
|
-
|
-
|
-
|
Amortisation of intangible
assets
|
72
|
(44)
|
28
|
-
|
28
|
Impairment of intangible
assets
|
86
|
(86)
|
-
|
-
|
-
|
Operating expenses
|
2,085
|
(180)
|
1,905
|
1,343
|
562
|
A2. Adjusted
earnings per share
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Adjusted profit (Note 5)
|
125
|
118
|
229
|
Non-controlling interests
|
(2)
|
(1)
|
(2)
|
Adjusted earnings
|
123
|
117
|
227
|
Weighted average number of shares
(for Basic EPS - Note 10)
|
761.5
|
781.3
|
777.7
|
Adjusted Basic EPS
|
16.2p
|
15.0p
|
29.2p
|
Weighted average number of shares
(for Diluted EPS - Note 10)
|
782.8
|
796.0
|
794.2
|
Adjusted Diluted EPS
|
15.7p
|
14.7p
|
28.6p
|
A3. Adjusted
EBITDA and
Contribution
|
Six months
ended
30 June
2024
|
Six
months
ended
30
June
2023
|
Year
ended
31
December
2023
|
|
£m
|
£m
|
£m
|
Adjusted EBIT (Note 5)
|
170
|
163
|
300
|
Add: Depreciation of PPE and ROUA
(Note 6 and A1)
|
21
|
22
|
45
|
Add: Amortisation of intangibles
(Note 6 and A1)
|
15
|
15
|
28
|
Adjusted EBITDA
|
206
|
200
|
373
|
Less: Operating income (Note
7)
|
(4)
|
(6)
|
(22)
|
Add: Operating income reported as
significant items (Note 5)
|
-
|
2
|
8
|
Add: Management and support costs
(A1)
|
243
|
257
|
489
|
Contribution
|
445
|
453
|
848
|