Pearson plc homepageinvestor relations
  pearson annual report 2000    

Notes to the Accounts

   
 

27. Acquisitions

In May 2000 the Group acquired Dorling Kindersley plc and in September 2000 the Group acquired National Computer Systems Inc (NCS). In February 2000 the Group combined its Asset Valuation business with Data Broadcasting Inc (DBC) and retained a 60% shareholding in the new combined business. In July 2000 the Group combined its television business with CLT-Ufa and retained a 22% shareholding in the new combined business, the RTL Group. All acquisitions and combinations have been consolidated applying acquisition accounting principles.

a. Acquisition of subsidiaries and businesses

            2000 1999




all figures in £ millions Dorling Kindersley NCS DBC RTL other total total




Tangible fixed assets 10 115 11 – 11 147 (4)
Joint ventures 2 – – – – 2 –
Associates – – 122 183 – 305 –
Fixed asset investments – 29 8 – 1 38 –
Stocks 38 32 – – 11 81 (2)
Debtors 40 102 9 – 24 175 9
Current asset investments – – – – – – 27
Creditors (106) (71) (31) – (47) (255) (20)
Provisions (2) (20) (1) – (10) (33) 10
Deferred taxation – – 6 – 2 8 1
Net borrowing (49) 9 31 – (4) (13) –




  (67) 196 155 183 (12) 455 21
Equity minority interests – – (99) – (2) (101) 32




Net assets acquired at fair value (67) 196 56 183 (14) 354 53




Fair value of consideration:              
Cash (317) (1,709) (2) – (232) (2,260) (267)
Television assets contributed – – – (284) – (284) –
Deferred cash consideration – (3) – – (36) (39) (4)
Costs accrued (1) (1) – (20) (1) (23) (2)
Net prior year adjustments – – – – 4 4 33
Replacement options granted – – – – (5) (5) –




  (318) (1,713) (2) (304) (270) (2,607) (240)
Goodwill previously written off on businesses combined – – (73) (512) – (585) –




Total consideration (318) (1,713) (75) (816) (270) (3,192) (240)




Goodwill arising 385 1,517 19 633 284 2,838 187




Analysed as:              
Goodwill written off to reserves – – – – (1) (1) –
Goodwill attributable to associates – – – 633 – 633 –
Goodwill attributable to subsidiaries 385 1,517 19 – 285 2,206 187




  385 1,517 19 633 284 2,838 187




note • Goodwill written off to reserves relates to acquisitions made before 1 January 1998.

            2000



all figures in £ millions Dorling
Kindersley
NCS DBC RTL other total



Acquisition fair values
Book value of net assets acquired/combined
(3) 178 52 147 11 385
Fair value adjustments (64) 18 103 36 (23) 70



Fair value to the Group (67) 196 155 183 (12) 455



note • Other fair value adjustments comprise the revaluation of net assets.

b. Dorling Kindersley

all figures in £ millions book accounting
policy alignment
revaluations provisional


Tangible fixed assets 18 (1) (7)a 10
Joint ventures 2 – – 2
Stocks 85 (35) (12)b 38
Debtors 48 (1) (7)c 40
Creditors (106) – – (106)
Provisions (1) – (1) (2)
Net borrowing (49) – – (49)


Net liabilities (3) (37) (27) (67)


note • Dorling Kindersley was acquired in May 2000. All fair value adjustments are provisional. These adjustments will be finalised in the 2001 financial statements when a detailed review of fair values has been completed.

Accounting policy alignment

The accounting policies of Dorling Kindersley have been changed to bring them into line with the accounting policies of Penguin. The most significant changes are to expense internal pre-publication costs, which were carried in stock until the publication of a title, and to align policies on stock provisioning.

Revaluations

a Fixed assets have been reduced to write down certain back office software development costs to their recoverable amount.

b Work in progress and finished goods amounting to £12m have been written off in respect of obsolete product to bring the value down to its net realisable value.

c Debtors have been reduced by £7m to bring the value down to its net realisable value.

all figures in £ millions 1 July 1999
to 9 May 2000
1 July 1998
to 30 June 1999


Dorling Kindersley financial information
Sales
151 198
Operating (loss)/profit (26) 12
Exceptional operating items (28) –
Non-operating items – (1)
(Loss)/profit before taxation (56) 11
Taxation 1 (4)
(Loss)/profit for the financial period (55) 7


Other net gains and losses recognised in reserves – (1)
Total recognised (losses)/gains relating to the period (55) 6


note • The above results are based on the accounting policies of Dorling Kindersley prior to acquisition.

c. National Computer Systems

all figures in £ millions book value
at 8 Sept 2000
revaluations provisional
fair value
31 Dec 2000


Tangible fixed assets 114 1 115
Fixed asset investments 29 – 29
Stocks 31 1 32
Debtors 104 (2) 102
Creditors (108) 37 a(71)
Provisions – (20)b (20)
Deferred taxation (1) 1 –
Net cash 9 – 9


Net assets acquired 178 18 196


note • NCS was acquired in September 2000. All fair value adjustments are provisional. These adjustments will be finalised in the 2001 financial statements when a detailed review of fair values has been completed.

Revaluations

a Current taxation payable has been reduced to reflect the receipt of £29m post acquisition which related to pre-acquisition items. Creditors of £6m have been moved to provisions to more accurately reflect the nature of the liability and creditors of £2m no longer required have been released.

b Additional provisions have been made of which £8m relates to severance obligations existing at the acquisition date, £3m relates to various outstanding claims and £3m relates to deferred consideration in respect of earlier acquisitions.

all figures in £ millions 30 Jan 2000
to 8 Sept 2000
Feb 1999
to 29 Jan 2000


NCS financial information    
Sales 308 417
Operating profit 27 46
Profit before taxation 26 45
Taxation (10) (17)
Profit for the financial period 16 28


Other net gains and losses recognised in reserves – 1
Total recognised gains relating to the period 16 29


note • The above results are based on the accounting policies of NCS prior to acquisition.

d. Data Broadcasting Corporation Inc – combination of assets

On 29 February 2000 the Group combined its Asset Valuation business with Data Broadcasting Corporation Inc (DBC) and retained a 60% shareholding in the new combined business. The difference between the value of the net assets of the Group’s Asset Valuation business contributed and the fair value of the Group’s share of the net assets of the DBC business acquired has been taken to goodwill.

all figures in £ millions book value
at 29 Feb 2000
revaluations provisional
fair value
31 Dec 2000


Associates 20 102 122
Other net assets 32 1 33


Net assets of DBC 52 103 155


 
DBC assets not attributable to Pearson     (62)
Share of Asset Valuation business assets no longer attributable to Pearson     (37)


      (99)


      56


note • All fair value adjustments are provisional. These adjustments will be finalised in the 2001 financial statements when a detailed review of fair values has been completed.

Revaluations

The carrying value of the associate, CBSMarketwatch, has been increased to reflect its market value, based on the quoted share price, at the date of acquisition.

all figures in £ millions 2000


Goodwill arising on combination  
Share of net assets of DBC attributable to Pearson 93

Share of net assets of Asset Valuation business contributed
(37)
Goodwill previously written off to reserves (73)
Costs (2)


  (112)


Goodwill arising 19


note • The net assets of the Group’s Asset Valuation business contributed amounted to £92m.

all figures in £ millions 1 Jan 2000
to 29 Feb 2000
1 Jan 1999
to 31 Dec 1999


DBC financial information    
Sales 23 110
Operating loss (1) (3)
Non-operating items (4) (14)
Loss before taxation (5) (17)
Taxation (1) (6)
Loss for the financial period (6) (23)


Other net gains and losses recognised in reserves (1) –
Total recognised losses relating to the period (7) (23)


note • The above results are based on the accounting policies of DBC prior to acquisition.

e. RTL – combination of assets

On 25 July 2000 the Group combined its television business with CLT-Ufa and retained a 22% shareholding in the new combined business, the RTL Group. The difference between the value of the net assets of the Group’s television business contributed and the fair value of the Group’s share of the net assets of the CLT-Ufa business acquired has been taken to goodwill.

all figures in £ millions book value
at 25 July 2000
revaluations provisional
fair value
31 Dec 2000


Share of net assets 147 36 183


note • All fair value adjustments are provisional. These adjustments will be finalised in the 2001 financial statements when a detailed review of fair values has been completed.

Revaluations

Fixed assets have been revalued to their fair market value.

all figures in £ millions 2000


Television assets contributed  
Intangible assets (68)
Tangible fixed assets (56)
Associates (65)
Fixed asset investments (75)
Stocks (63)
Debtors (95)
Creditors 150
Provisions 19
Deferred taxation 8
Equity minority interests 1
Net cash (40)


Net assets of Group’s television business contributed (284)
Goodwill previously written off to reserves (512)
Costs (20)
Share of net assets of RTL Group attributable to Pearson 183


Goodwill arising 633


f. Cash flow from acquisitions

all figures in £ millions 2000 1999



Cash – current year acquisitions 2,260 267
Deferred payments for prior year acquisitions and other items 16 (18)



Net cash outflow 2,276 249



note • Contributions to the cash flow from acquisitions in 2000 are as follows: net cash outflow from operating activities £(44)m, returns on investments and servicing of finance £(1)m, taxation £(3)m and capital expenditure and financial investment £1m.

2000 Annual Report
* Introduction
* Chairman's letter
* Chief executive's review
* The Pearson Goals
* Internet Enterprises
* The Results
* Pearson Education
* The Penguin Group
* The Financial Times Group
* Recoletos
* Financial Review
* The Board
* Directors' Report
* Personnel Committee Report
* Consolidated profit and loss account
* Consolidated balance sheet
* Consolidated statement of cash flows
* Statement of total recognised gains and losses
* Reconciliation of movements in equity shareholders' funds
* Report to the Auditors to the Members of Pearson plc
* Principal subsidiaries and associates
* Five year summary
* Corporate and Operating Measures
* Shareholder information
* Notes to the accounts
 

* Top of Page