For personal use only

Similar documents
FY17 Results. IDP Education FY17 Results Presentation

IDP Education FY18 Results Presentation. 23 August 2018

IDP EDUCATION LIMITED ABN Interim Financial Report

FY2017 Result Presentation. 21 August 2017

IDP EDUCATION LIMITED ABN Financial Report

Annual Report 16. IDP Education Limited. Personal journeys. Global growth.

Business outlook 13 November 2018

Full Year 2017 Results Presentation Bravura Solutions Limited

CEO Presentation AGM. David Buckingham Managing Director and Chief Executive Officer

For personal use only

Presentation 22 August 2018

For personal use only

Shaver Shop Group Limited 1H FY18 RESULTS INVESTOR PRESENTATION. 23 February 2018

Xenith IP Group Limited

Annual Report IDP Education A globally connected community

For personal use only

For personal use only. Investor Presentation Bravura Solutions Limited

For personal use only

2012 Interim Results - Presentation ZURICH, 23 AUGUST 2012

HALF YEAR RESULTS. For the half year ended 31 December 2016

FY18 Results Presentation Bravura Solutions Limited. 28 August 2018

A S X A N N O U N C E M E N T

For personal use only. Lovisa Holdings Limited 2019 HALF YEAR

For personal use only

Shaping the Future. Morgan Stanley Emerging Companies Conference ASX:NVT. 17 June 2014

For personal use only 2017 ANNUAL GENERAL MEETING

Full year results presentation to 30 June 2016

Cover-More Group. UBS Australasia Conference. November 2015

NUPLEX INDUSTRIES LIMITED RESULTS PRESENTATION FOR THE YEAR ENDED 30 JUNE 2012 PRESENTATION AGENDA

Business Update. USPP Conference Miami. Luis Damasceno Group CFO Michael Williams Group Finance Director & Treasurer January 2019

INTERIM RESULTS PRESENTATION Strong start to the year, with a strong order book for the second half of September 2017

Helping you move the Earth TM. 1H07 Results Presentation. 22 February 2007

QANTM. Half Year Results Presentation. Leon Allen, Managing Director and CEO Martin Cleaver, Chief Financial Officer. Six months to 31 December 2017

Management Discussion and Analysis

For personal use only

For personal use only

1H FY19 RESULTS PRESENTATION 25 February 2019

Shaping our future. René Hooft Graafland. Member of the Executive Board/ CFO

COCHLEAR FINANCIAL RESULTS FOR YEAR ENDED JUNE 2017

William Blair Growth Stock Conference. Eric Dey EVP & CFO

For personal use only GTN Limited Results for the 12 months ending 30 June 2016

AXA. Henri de Castries. Chairman & CEO. London - October 2, Sanford C. Bernstein Strategic Decisions Conference

IDP Education. Further tests on the horizon

Investor & Analyst Presentation

Australia and New Zealand Banking Group Limited

COLLINS FOODS LIMITED. MORGANS ANNUAL QLD CONFERENCE 8 October 2014

Bell Potter Emerging Leaders Conference

Investor & Analyst Presentation Ful YearResults 30 June2016 For personal use only 25th August 2016 Rebekah O Flaherty - CEO I Jonathan Kenny - CFO

Affinity Education Group. Half Year Results

Results for the Year ended 30 June 2012 Blackmores Limited ASX:BKL

TOURISM HOLDINGS LTD FY16 INTERIM RESULTS PRESENTATION. 23 February 2016

Full Year. Results. 21 February 2019 For the year ended 31 December iress.com

Half-Year 2017 Results. ASX Limited. 17 February 2017

Share Registry. Computershare Investor Services Pty Limited 452 Johnston Street Abbotsford VIC 3067

For personal use only

Servcorp Limited. FY 2017 Interim Results Presentation 17/03/2017. Presented by: Mr. Alf Moufarrige, Chief Executive Officer

For personal use only

Cover-More Group. FY15 Full year results presentation. 21 August 2015

CY2017 RESULTS PRESENTATION 19 FEBRUARY 2018

Blue Sky Alternative Investments Limited 2017 ANNUAL GENERAL MEETING

Ainsworth Game Technology Limited

COCHLEAR FINANCIAL RESULTS FOR THE SIX MONTHS ENDED DECEMBER 2018

For personal use only

QANTM. Full Year Results Presentation. Leon Allen, Managing Director and CEO Martin Cleaver, Chief Financial Officer. 12 months to 30 June 2018

Tune Ins Holdings Berhad - Financial Results June Analyst Presentation August 2014

2018 Full Year Results 20 November 2018

For personal use only

QANTM. Full Year Results Presentation. Leon Allen, Managing Director and CEO Martin Cleaver, Chief Financial Officer. 12 months to 30 June 2017

For personal use only

For personal use only. FY2017 Results Presentation

For personal use only. Appen Limited. Global Leader in Language Technology Solutions. FY2014 Results Presentation

For personal use only

For personal use only

ANZ ASIA INVESTOR TOUR 2014

For personal use only

Full Year Investor Presentation

APPENDIX 4D FLIGHT CENTRE LIMITED (FLT) ABN FINANCIAL REPORT FOR THE HALF-YEAR ENDED 31 DECEMBER 2011

Investor Roadshow Materials

Photo by James Ball - Coffey International Limited FY2013 Half Year Results Presentation. 11 February 2013

FY2017 FINANCIAL RESULTS

For personal use only

INDEPTH RESEARCH NOTE REA Group Ltd Neutral

Peppers Soul, Surfers Paradise. Mantra Group April 2017

AUB GROUP LTD HALF YEAR RESULTS

We create communities. We are Stantec.

HALF-YEARLY FINANCIAL RESULTS 2017 ROBERT WALTERS PLC

For personal use only. Pepper Group Limited. Full year results as at 31 December 2016 Investor presentation. 24 February Copyright 2017 Pepper.

Q4FY17 Financial Results Presentation

ANNUAL GENERAL MEETING

FINANCIAL RESULTS PRESENTATION FY2018

Sigma Pharmaceuticals Limited

Full Year Results Presentation For the year ended 30 June August 2017

Quarterly Market Review

Brambles reports results for the half-year ended 31 December 2017

For personal use only. FY17 H1 Results. John Croll - Chief Executive Officer Nimesh Shah - Chief Financial Officer 22 February 2017

Paul Maguire Philip Bennett Paul Witheridge Managing Director Chief Financial Officer Chief Financial Officer

Tegel Group Holdings Limited

Crowd Mobile Ltd. For personal use only. First Half Results 1H-FY17 Presentation. Webinar Refinance & Company Update

2017 Full Year. Results Presentation. 21 February 2018

2017 Full Year Results. Tuesday 21 November 2017

Transcription:

Click to edit Master text styles IDP Education FY16 Results Presentation Twelve months to 30 June 2016 11 February 2016

Important notice and disclaimer Click Disclaimer to edit Master text styles The material in this presentation has been prepared by IDP Education Limited (ASX: IEL) ABN 59 117 676 463 ( IDP Education") and is general background information about IDP Education s activities current as at the date of this presentation. The information is given in summary form Third and level does not purport to be complete. In particular you are cautioned not to place undue reliance on any forward looking statements regarding our belief, intent or expectations with respect to IDP Education s businesses, market conditions and/or results of operations, as although due Fourth care has level been used in the preparation of such statements, actual results may vary in a material manner. Information in this presentation, including forecast financial information, should not be considered as advice or a recommendation to investors or potential investors in relation to -holding, Fifth level purchasing or selling securities. Before acting on any information you should consider the appropriateness of the information having regard to these matters, any relevant offer document and in particular, you should seek independent financial advice. Non-IFRS Financial Information IDP Education uses certain measures to manage and report on its business that are not recognised under Australian Accounting Standards. These measures are collectively referred to as non-ifrs financial measures. Although IDP Education believes that these measures provide useful information about the financial performance of IDP Education, they should be considered as supplemental to the measures calculated in accordance with Australian Accounting Standards and not as a replacement for them. Because these non-ifrs financial measures are not based on Australian Accounting Standards, they do not have standard definitions, and the way IDP Education calculates these measures may differ from similarly titled measures used by other companies. Readers should therefore not place undue reliance on these non-ifrs financial measures. Note All financial amounts contained in this presentation are expressed in Australian dollars unless otherwise stated. Any discrepancies between totals and the sum of components in tables contained in this Presentation are due to rounding. 2

Agenda Click to edit Master text styles I. Highlights II. Financial Performance III. Growth and Strategy Appendix A. Additional Financial Information 3

Click to edit Master text styles 01 Highlights

FY16 Highlights Click to edit Master text styles Record full year revenue and earnings Revenue up 17% on FY15 to A$361.6m NPAT up 32% on FY15 pro-forma NPAT to A$39.9m Exceeded prospectus forecast EBIT exceeded prospectus forecasts by 6% Strong results in Asia drove outperformance Multi-destination strategy delivering results Multi-destination revenue up 102% Australian placement revenue up 17% Global IELTS revenue up strongly IDP Education s IELTS revenue up 11% The performance highlights the benefits of IDP s broadly diversified global portfolio of testing locations Strong cash flow and balance sheet Strong cash flow generation Net cash position of $35.4m as at 30 June 2016 Inaugural Dividend as a listed company A 5.5 cps dividend declared for H2 FY16 Franked at 35% reflecting IDP s offshore earnings and tax profile * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 5

Introduction to IDP Education Click IDP to Education edit Master text is styles a leading provider of international Student Placement services, high-stakes English Language Testing services and operator of English language schools in South-East Asia FY16 revenue English Language Testing Student Placement 1 English Language Teaching $237.1m $104.2m $20.3m % FY16 revenue 65% 29% 6% Highlights One of the leading international providers of high-stakes English Language Testing services Leading provider of Student Placement services into Australia with significant growth opportunities in the US, UK, Canada and NZ Established provider of English Language Teaching in its target markets Note: 1 Student Placement revenue on this page includes revenue from events associated with Student Placement, contracted activities for developmental programs initiated by government or semigovernment bodies, and other revenue. 6

Leading global provider with broad network and diverse business model Click For to Student edit Master Placement, text styles IDP Education sources students through 93 offices across 30 countries, placing them into over 600 education institutions across 5 destination countries Fourth Student level Placement - Fifth - level 93 offices - 30 source countries - 600+ institutions - 5 destination countries English Language Testing - 400+ test locations - 50+ countries English Language Teaching - 10 campuses - 3 countries Destination country (Student Placement) Source region (Student Placement) IDP Education IELTS testing countries English Language Teaching campuses Head office - Melbourne as part-owner of IELTS, IDP Education has over 400 IELTS test locations in over 50 countries 7

Click to edit Master text styles 02 Financial Performance

Overview of FY16 Record financial performance for the year with Revenue up 17% and NPAT up 32% on FY15 Pro-forma Click to edit Master text styles Income SECOND Statement LEVEL Summary (A$m) Full Year Actuals Growth Twelve months to 30 June FY15 FY16 $ % (Pro-forma*) English Language Testing 213.5 237.1 23.6 11% Student Placement ( SP ) 69.5 92.4 22.9 33% - Australia ( AU ) 56.1 65.4 9.3 17% - Multi-destination ( MD ) 13.4 27.0 13.6 102% English Language Teaching 16.2 20.3 4.1 25% Other 10.7 11.8 1.1 9% Total revenue 309.9 361.6 51.7 17% Direct Costs 157.0 173.3 16.3 10% Gross Profit 152.8 188.4 35.6 23% Overhead costs 102.1 127.3 25.2 25% EBITDA 50.7 61.1 10.4 20% Depreciation and Amortisation 6.6 7.4 0.8 12% EBIT 44.1 53.7 9.6 22% Net interest Income 0.1 0.5 0.4 362% Profit before tax 44.2 54.1 9.9 23% Income tax expense 13.9 14.2 0.3 2% NPAT 30.3 39.9 9.6 32% Strong revenue growth in all product categories English Language Testing (IELTS) showing the benefits of a broadly diversified global portfolio Multi-destination Student Placement ( MD ) a highlight with the strategy delivering English Language Teaching continues to deliver solid organic growth in IDP s target markets Lower than forecast effective tax rate due to $1.4m R&D tax benefit Basic EPS of 16.0 cps * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 9

Key operating metrics Click Revenue to edit Master growth text styles being driven by both volume growth and price increases Third Summary level of Key Operational Metrics Full Year Actuals Growth Twelve months to 30 June FY15 FY16 000s / $ % Volumes (000s) English Language Testing 825.9 857.2 31.3 4% Student Placement ( SP ) 26.7 31.4 4.7 18% - Australia ( AU ) 22.5 24.2 1.7 8% - Multi-destination ( MD ) 4.2 7.2 3.0 72% English Language Teaching courses 60.3 68.8 8.5 14% Revenue growth driven by both volume and price growth Multi-destination a key driver of volume growth in SP Australian student placement delivering a strong half reflecting broader industry growth Average Test Fee (A$) English Language Testing Fee 259 277 18 7% Average Application Processing Fee (A$) Student Placement APF 2,602 2,947 345 13% - Australia APF 2,492 2,711 219 9% - Multi-destination APF 3,189 3,735 546 17% Average Course Fee (A$) English Language Teaching Course fee 268 295 27 10% Solid increases in average fees driven by a combination of tuition fee increases, changes in course mix, price increases and FX impacts 10

A$Million Student Placement Click Focused to edit Master delivery text styles on an organic growth strategy China and India key contributors to IDP growth FY16 Fourth IDP level opened 3 new offices in India during FY16 taking its market leading footprint to 21 offices further - Fifth office level expansion planned in FY17 Sri Lankan operations converted from licensee to IDP owned during FY16 providing further MD growth opportunities UK performing strongly despite ongoing tight regulatory settings flight to quality and market share gains driving IDP volumes Canada an emerging destination SP Volumes and Revenue (FY12 FY16) 100 90 80 70 60 50 40 30 20 10 0 41.4 0.4 18.4 47.6 57.3 69.5 92.4 FY12 FY13 FY14 FY15 FY16 Revenue (LHS) Volume CAGR = 14% Revenue CAGR = 22% 1.2 19.2 Volumes (RHS) 2.5 21.4 4.2 22.5 MD Volumes (RHS) 7.2 24.2 45 40 35 30 25 20 15 10 5 0 Thousands Number of course enrolments by destination country (FY16) 3% 2% 5% AU 13% UK USA CAN 77% NZ Number of course enrolments by source region (FY16) RoW, 5% Rest of Asia, 19% Singapore, 5% Malaysia, 4% HK, 5% Vietnam, 9% Australasia, 10% China, 28% India, 16% 11

IELTS Click Showing to edit Master the benefits text styles of a diversified global testing network Strong growth in India, Vietnam, Indonesia and Hong Kong offset volume declines in Australia and parts of IDP s Middle East region Fourth Commenced level operations in Japan in May with strong engagement from government and industry participants - Fifth Established level testing in Nepal and Bahrain during H2 FY16 with Greece due to open in H1 FY17 Other opportunities exist in parts of Western Europe and Africa IELTS test volumes by party New Markets for IDP Education China and JVs, 27% 2.8 million tests IDP Education, 30% Japan Greece Italy British Council, 43% * British Council volumes exclude tests conducted in China under license. Joint ventures include IELTS tests conducted in the United States by IELTS Inc. a joint venture owned equally by the IELTS parties. Spain Nepal 12

Segmental earnings Click Strong to edit growth Master text across styles Asia and Rest of World underpins the result for the half Revenue and EBIT by Geographic Segment Twelve months to 30 June Revenue Full Year Actuals FY15 (Pro-forma*) Growth FY16 000s / $ % Asia 163.4 220.3 56.9 35% Australasia 83.4 70.4 (13.0) (16)% Rest of World 63.2 71.0 7.8 12% Total revenue 309.9 361.6 51.7 17% EBIT Asia 46.8 64.1 17.3 37% Australasia 24.9 19.8 (5.1) (21)% Rest of World 12.1 13.9 1.8 15% Total EBIT pre corporate costs 83.8 97.8 14.0 17% Overhead & corporate costs 39.7 44.2 4.5 12% Total EBIT 44.1 53.7 9.6 22% IDP is a global company - 80% of revenue generated outside of Australasia Asia the key growth segment across all product categories India and China delivering strong Student Placement performance for both AU and MD India also a key market for IDP s English Language Testing performance Decline in Australasian revenue largely as expected due to introduction of competition in English Language Testing in November 2014 * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 13

Cash flow and Net Debt Click Strong to edit net Master cash text flow styles generation and low debt levels Summary Cash Movements (A$m) $51.2m 15.0 15.0 9.2 2.4 0.1 $ 35.4 m Cash Balance as at 30 June 16 of $35.4m No debt outstanding with facility used for pre-ipo dividends fully repaid A$48m of dividends paid to shareholders pre IPO represented 120% of FY16 statutory NPAT 48.0 43.8 First dividend as a listed company declared for H2 FY16 in line with Board s current policy of paying out 70-80% of NPAT o 5.5 cents per share o 70% payout ratio Cash Balance @ 30 Jun 15 Dividends Net CF from Operations Debt Drawdown Debt Repayment Capex LTI Share Purchase Forex Gains on Foreign Cash Cash Balance @ 30 Jun 16 o 35% franking 14

Foreign exchange Strong underlying operational performance with foreign exchange movements providing some Click to edit Master text styles benefit in FY16 Revenue (A$m) 309.9 16.0 325.9 35.7 361.6 IDP Education earns revenues and incurs expenses in approximately 45 currencies and as a result is exposed to movements in foreign currency exchange rates IDP Education s most significant individual foreign currency exposure is to GBP, mainly due to the quarterly fee paid to Cambridge Assessment for its role in IELTS, denominated in GBP FY16 reflected a weaker AUD relative to FY15 FY15* NPAT (A$m) 30.3 Foreign currency impact 2.4 FY15 restated at FY16 FX 32.7 Underlying operating growth 7.2 39.9 FY16 - The weaker AUD increases AUD revenue, but the GBP hedge reduces the foreign currency exchange rate impact on AUD costs of the English Language Testing business, which is IDP Education s largest foreign currency cost Even after excluding the benefit of foreign currency movements from FY15 the underlying growth of the business was strong: - 11% underlying growth in revenue - 22% underlying growth in NPAT FY15 * Foreign currency impact FY15 restated at FY16 FX Underlying operating growth FY16 * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 15

Click to edit Master text styles 03 Growth and Strategy

Industry growth drivers Key drivers of organic growth remain in place Click to edit Master text styles IDP Education s multi-destination strategy and its global IELTS footprint provide a diversified exposure to the key long term macro trends o ongoing global growth in the international education industry, and - Fifth o level the central role of English as a key global language The near term outlook remains positive with generally supportive regulatory settings in the key English speaking destination markets Performing strongly with supportive regulatory settings Quality of domestic education sector and proximity to Asia critical in competitive positioning UK retains its heritage position as a quality study destination Restrictive post study work rights and perceptions of not welcoming international students impact total market growth Still most popular study destination for international students Capacity for further growth as universities increase engagement with agents Continues growth in popularity Government has established a path to citizenship for international students Simplified brand Education Canada Launched 5 year pathway visa Clear study-migration pathways Government includes international education as growth pillar for 2025 17

Our digital strategy Our digital strategy will enhance our connectivity to our customers and expand our product Click offering to edit across Master text the styles entire student journey Third The level Student Journey Discover Convert Support Awareness Research Engage Apply Accept Arrive Retain Data/Advertising Placement revenue Value-added services Placement, Career Discover study abroad Search for real stories via social media Research career and study options Look for advice Study English, prepare for IELTS Attend events O2O engagement with IDP through preferred channel Make applications Take an IELTS test Receive offers Make decision Accept offer Arranges - Visa - Accommodation - Flights - Insurance - Telco - Onshore support Settle in Establish social networks Seek part time work Further study Asses career options Internships Job placement Alumni/Referral Brand Content Social Channel Customer Experience Data & Analytics Product Expansion IDP EDUCATION FY16 RESULTS PRESENTATION 18

Our long term strategic vision Click An increased to edit Master focus text styles on technology will deliver on the needs of our customers Connected Community The IDP Education international student platform will connect all participants in the industry and drive cocreation in a valueadding ecosystem Technology Technology will be a key enabler of our business going forward. We will extend our reach and our relevance through the use of customer centric technology International students Our core mission is linked to the ambitions of the international student. This is aligned to our heritage and our values. IELTS is a key part of the international student journey Journey We will extend our relevance beyond the enrolment process and connect with the student s needs across their entire journey. Ultimately this may include connectivity to their career ambitions 19

Click to edit Master text styles Appendix A Additional Financial Information

Expenses summary Click Expenses to edit Master tracking text styles in-line with expectations Third Summary level of historical and forecast income statements Twelve months to 30 June Full Year Actuals FY15 (Pro-forma*) Growth FY16 000s / $ % Direct Costs 157.0 173.3 16.3 10% Overhead Costs - Employee benefits expenses 61.8 79.4 17.6 28% - Occupancy expense 11.4 14.3 2.9 25% - Promotion and publicity expense 9.1 11.8 2.7 29% - Other expenses 19.7 21.9 2.2 11% Total Expenses 259.1 300.6 41.5 16% Total expenses growth is below revenue growth and has provided some leverage despite the investments made in headcount and occupancy during FY15 that have a full year impact in FY16 Such expansion includes: a new ELT campus in Cambodia (Dec 14) acquisition of China Promising Education (May 15) three new offices in India conversion of Sri Lanka from third party licensee to wholly-owned operation * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 21

Product category summary Click FY16 to edit revenue Master text growth styles of 17% and gross profit growth of 23% leading to gross profit margin expansion Twelve months to 30June Revenue FY15 (Pro-forma*) Full Year Actuals Growth FY16 000s / $ % English Language Testing 213.5 237.1 23.6 11% Student Placement - Australia 56.1 65.4 9.3 17% - Multi-destination 13.4 27.0 13.6 102% English Language Teaching 16.2 20.3 4.1 25% Other 10.7 11.8 1.1 9% Total revenue 309.9 361.6 51.7 17% Gross profit English Language Testing 80.5 95.1 14.6 18% Student Placement 59.0 78.2 19.2 33% English Language Teaching 11.0 13.4 2.4 22% Other 2.2 1.6 (0.6) (27)% Total gross profit 152.8 188.4 35.6 23% * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. 22

Cash flow Click Strong to edit cash Master generation text styles with GOCF/EBITDA = 100% Summary Cash Flow (A$m) Twelve months to 30 June FY15 (Pro-forma*) Full Year Actuals Growth FY16 000s / $ % EBITDA 50.7 61.1 10.3 20% Non-cash items (0.7) 2.5 3.2 (450)% Change in working capital 8.8 (3.1) (11.9) (135)% Income Tax Paid (15.5) (17.1) (1.6) 10% Net interest received 0.1 0.5 0.4 364% Operating cash flow 43.4 43.8 0.4 1% Capital Expenditure (9.7) (9.2) 0.5 (5)% Net cash flow before Financing 33.7 34.6 0.9 2% Payment for treasury shares (2.4) (2.4) nmf Proceeds from Borrowings 15 15.0 nmf Repayment from Borrowings (15) (15.0) nmf Dividend Payments (39) (48) (9.0) 23% Net Cash flow (5.3) (15.8) (10.5) 202% GOCF** of $60.4m reflects ~100% conversion from reported EBITDA reflecting strong cash generation of the business Dividends paid in FY16 were a $18m interim and a $30m special to pre-ipo shareholders The $48m of dividends represent a payout ratio of 120% of FY16 statutory profits The H2FY16 dividend is in line with the Board s current policy of paying out 70-80% of NPAT * FY15 financials are presented on a pro-forma basis consistent with the prospectus dated 12 November 2015. Adjustments to FY15 statutory results are $1.0m for public company costs (pre-tax) and $0.4 (post-tax) for net interest adjustment. ** Gross Operating Cash Flow ( GOCF ) calculated as Operating Cash Flow less Net Interest less Income Tax paid 23

Strong balance sheet Click $35.4m to edit net Master cash text position styles as at 30 June 2016 Third Pro forma level consolidated historical balance sheet June year end; $ millions Current assets Statutory 30 Jun 2015 Adjustments Pro forma 30 Jun 2015 Statutory 30 June 16 Change Cash and cash equivalents 51.2 (36.0) 15.2 35.4 20.2 Trade and other receivables 28.0-28.0 31.1 3.1 Derivative financial instruments 6.0-6.0 0.8 (5.2) Other current assets 10.9 (2.0) 8.9 10.0 1.1 Current assets 96.1 (38.0) 58.1 77.3 19.2 Non-current assets 69.2-69.2 76.8 7.6 Total assets 165.3 (38.0) 127.3 154.1 26.8 Current liabilities Trade and other payables 39.1-39.1 41.3 2.2 Deferred revenue 15.3-15.3 14.1 (1.2) Current tax liabilities 8.8-8.8 2.8 (6.0) Borrowings - 10.0 10.0 - (10.0) Other current liabilities 4.4-4.4 13.4 9.0 Current liabilities 67.6 10.0 77.6 71.7 (5.9) Non-current liabilities 6.3-6.3 3.1 (3.2) Total liabilities 73.9 10.0 83.9 74.8 (9.1) Cash balance of $35.4m as at 30 June 2016 No debt outstanding with facility used for pre-ipo dividends fully repaid Total equity 91.4 (48.0) 43.4 79.3 35.9 24