For immediate release
The information contained in this announcement is restricted
and is not for publication, release or distribution in the United
States of America, Canada, Australia (other than to persons who are
both wholesale clients and professional or sophisticated investors
in Australia), Japan, the Republic of South Africa or any other
jurisdiction where its release, publication or distribution is or
may be unlawful.
PANTHEON INTERNATIONAL PLC
ANNUAL REPORT FOR THE TWELVE MONTHS ENDED 31 MAY
2024
The full Annual Report and
Accounts can be accessed via the Company's website at
www.piplc.com or by contacting the Company Secretary by telephone on +44
(0)333 300 1950.
Pantheon International
Plc
(the "Company" or
"PIP")
Pantheon International Plc, a FTSE
250 investment trust that provides access to an actively-managed
global and diversified portfolio of private equity-backed
companies, today publishes its Annual Report and Accounts for the
twelve months ended 31 May 2024.
A cohesive and holistic
strategy that puts shareholders first
· Focused corporate
strategy
o Capturing value for shareholders: Share buyback programme of £200m was
completed just after the financial year end. During the year to 31
May 2024, £196.7m was invested in
share buybacks which added
+4.7% to the NAV.
o Announcement of a clear capital allocation policy: With
effect from 1 June 2024, a proportion of adjusted net cash flow is
allocated to share buybacks on a tiered basis depending on the
prevailing discount at which the shares trade at the time. PIP will
continue to invest in exciting new
private equity opportunities, capable of generating market-beating
returns over the long term, alongside share
buybacks.
o Stimulating demand for PIP's shares: Commencement of
an enhanced marketing
programme to optimise the relevance and attraction of PIP to
both existing and new retail and institutional
investors.
· Effective investment
strategy
o PIP's underlying portfolio company investments have continued
to exhibit above-market growth, with EBITDA and revenue growth of 17% and 14%
respectively during the year. Over the past five
financial years, PIP's portfolio companies have grown EBITDA and revenue at a rate of 19% and 17%
p.a. respectively. This indicates the strength and resilience of these
companies and underpins our
confidence in PIP's reported NAV.
o Minimising risk: PIP's loss ratio for all investments,
realised and unrealised, made over the last 10 years is low at 2.3%1.
· Robust financing
strategy
o Optimising PIP's capital structure: A new £500m equivalent credit facility, to
replace the previous credit facility and Credit Suisse as a lender,
and a private placement of US$150m
of loan notes were agreed during the period.
o More diverse and flexible structure: The number of PIP's
credit counterparties was increased from three to ten within two
separate highly liquid markets.
Performance
update
· PIP's share price increased
by 20% during the period.
· NAV
per share grew by
6.1% during the full year.
Valuation gains across the entire
portfolio and NAV accretion from share buybacks were
partially offset by unfavourable currency movements, given that
PIP's portfolio is predominantly USD-denominated. Currency
movements tend to balance out over the long term.
· PIP
has a strong long-term track
record. Annualised NAV per share growth over the last
10 years has been 13.5%, beating the public market benchmarks
over the same period.
[1] Loss ratio is
calculated as the sum of 1) the loss made on realised investments
which have exited below cost and 2) the difference between the
unrealised value and the cost of unrealised investments which are
held below cost, divided by the aggregate costs of all
investments.
Annualised performance as at 31 MAY
2024
|
1 yr
|
3 yrs
|
5 yrs
|
10 yrs
|
Since
inception1
|
NAV per share (stated net of
fees)
|
6.1%
|
12.5%
|
12.1%
|
13.5%
|
11.9%
|
Ordinary share price
|
19.9%
|
6.2%
|
7.9%
|
11.1%
|
10.9%
|
FTSE All-Share, Total
Return
|
15.4%
|
7.9%
|
6.5%
|
5.9%
|
7.6%
|
MSCI World, Total Return
(Sterling)
|
22.2%
|
11.2%
|
13.1%
|
12.8%
|
8.6%
|
1 Inception in September 1987.
NAV per share vs. market performance
|
1 yr
|
3 yrs
|
5 yrs
|
10 yrs
|
Since
inception
|
Versus FTSE All-Share, Total
Return
|
-9.3%
|
+4.6%
|
+5.6%
|
+7.6%
|
+4.3%
|
Versus MSCI World, Total Return
(Sterling)
|
-16.1%
|
+1.3%
|
-1.0%
|
+0.7%
|
+3.3%
|
Share price vs. market performance
|
1 yr
|
3 yrs
|
5 yrs
|
10 yrs
|
Since
inception
|
Versus FTSE All-Share, Total
Return
|
+4.5%
|
-1.7%
|
+1.4%
|
+5.2%
|
+3.3%
|
Versus MSCI World, Total Return
(Sterling)
|
-2.3%
|
-5.0%
|
-5.2%
|
-1.7%
|
+2.3%
|
Portfolio
update
· Direct investments account for majority of the portfolio
with 54% of PIP's portfolio
invested in co-investments and single-asset secondaries,
which are complemented by
hard-to-access funds.
· PIP
had over 400 full exit events during the year. The weighted average
uplift from these fully realised
exits was 20% and the weighted average uplift since 2012 has
been 30%.
· The
average cost multiple on exit
realisations was 3.2 times during the full year, and that
figure since 2012 has been 3.0
times. The cost multiple on the existing portfolio, as
implied by the current NAV, is 1.6 times. These figures point to
the significant embedded value in PIP's portfolio.
· PIP's portfolio has remained cash-generative during the
period with net cash inflow from
the portfolio of £37m. PIP has generated £1.6bn of net cash over the last 10
years.
Financial position
update
· As
at 31 May 2024, PIP had net
available cash of £16m while £83m was drawn down under the
£500m credit facility and
£118m of sterling equivalent loan notes were
outstanding.
· Therefore as at 31 May 2024, PIP's net debt to NAV, excluding
the Asset Linked Note, was conservative at 8.1%. The Board
currently does not expect net leverage to exceed 10% of NAV under
normal market conditions.
· As
at 31 May 2024, PIP's financing cover was 3.9x and its undrawn coverage ratio was
comfortable at
89%.
Commenting on the full
year, John Singer CBE, Chair
of PIP, said:
"This has been a highly successful year in
progressing our medium-term strategy, integrating corporate and
investment activities that put shareholders first. Our objective
remains to deliver attractive risk-return over the long term to a
wide base of investors, and we believe that our flexible, strategic
investment approach and financing structure support this well. Our
corporate measures to date clear the path for the next stage of our
journey to stimulate demand for PIP's shares - the surest route to
dealing with the discount issues. And so we have embarked on a
programme to dispel the myths that have surrounded the private
equity sector for so long and to increase our marketing efforts to
widen PIP's appeal. And we will continue to do this in the spirit
of transparency and communication to build on your trust regarding
our putting you first."
Commenting on PIP, Charlotte Morris, Partner at Pantheon and
Co-Lead Manager of PIP, said: "PIP benefits from being an
integral part of Pantheon's platform, having access to a broad set
of global relationships, deal opportunities and expertise. On
behalf of PIP, we are backing top quality managers who are sector
specialists, focusing on resilient, non-cyclical sectors that are
benefitting from long-term trends such as automation and
digitalisation, ageing demographics and sustainability. We believe
that these longer-term trends will continue to provide tailwinds to
PIP's portfolio companies."
Commenting on the private equity market, Helen Steers, Partner at Pantheon and Co-Lead
Manager of PIP, said: "One of the
fundamental characteristics of the private equity industry is its
ability to adapt, evolve and respond flexibly to prevailing market
conditions. Private equity managers are patient as well as active
investors. We are unable to predict the timing of a resurgent
M&A market, but there are very early signs that the tide may be
starting to turn, which means that several of PIP's portfolio
companies, which are already being prepared for exit, will be ready
for sale as the outlook improves."
Videos of John Singer CBE
discussing corporate activity during the year and of the Pantheon
team discussing PIP's full-year results are available on PIP's
website at www.piplc.com.
Capital Markets
Afternoon
PIP will host a Capital Markets
Afternoon on 12 September 2024 during which there will be
presentations from Pantheon and some of PIP's underlying private
equity managers. Institutional investors and analysts wishing to
attend should contact the Pantheon team
at pip.ir@pantheon.com for
further details.
LEI:
2138001B3CE5S5PEE928
For more information please
contact:
Pantheon
|
|
Helen Steers / Charlotte Morris /
Vicki Bradley
|
+44 (0)20 3356 1800
pip.ir@pantheon.com
|
|
|
Investec Bank plc
|
+44 (0)20 7597 4000
|
Joint Corporate Broker Tom Skinner (Corporate
Broking) Lucy
Lewis (Corporate Finance)
|
|
|
|
J.P. Morgan Cazenove
|
+44 (0)203 493 8000
|
Joint Corporate Broker
William Simmonds (Corporate Finance)
|
|
|
|
Montfort Communications
|
+44 (0)7738 912267
|
Gay Collins / Pippa Bailey
/
Michael
Schutzer-Weissmann
|
PIP@montfort.london
|
Follow PIP on LinkedIn:
https://www.linkedin.com/company/pantheon-international-plc
ANNUAL GENERAL MEETING
The Company's Annual General
Meeting ("AGM") will be held at 10-11 Carlton House Terrace,
London, SW1Y 5AH at 10.30 a.m. on Wednesday, 16 October
2024. A separate
circular containing the AGM notice will be published and made
available on the Company's website and the National Storage
Mechanism.
NATIONAL STORAGE MECHANISM
A copy of the Annual Report and
Financial Statements and the separate circular containing the AGM
notice will be submitted shortly to the National Storage Mechanism
("NSM") and will be available for inspection at the NSM, which is
situated at https://data.fca.org.uk/#/nsm/nationalstoragemechanism.
This announcement contains inside
information.
John Singer CBE
Chair, Pantheon International
Plc
Broadwalk House, Southernhay West,
Exeter, Devon EX1 1TS
Important
Information
A copy of this announcement will be available on the
Company's website at www.piplc.com
Neither the
content of the Company's website, nor the content on any website
accessible from hyperlinks on its website for any other website, is
incorporated into, or forms part of, this announcement nor, unless
previously published by means of a recognised information service,
should any such content be relied upon in reaching a decision as to
whether or not to acquire, continue to hold, or dispose of,
securities in the Company.
STRATEGIC REPORT
AT A GLANCE
Making the private, public
A share in Pantheon International
Plc ("PIP" or the "Company") provides access to a high-quality
diversified portfolio of private-equity backed private companies
around the world that would otherwise be inaccessible to most
investors. Shares in PIP can be bought and sold as they would in
any other publicly listed company.
PIP is a FTSE 250 private equity
investment trust, actively managed by Pantheon, one of the leading
private markets investment managers globally.
PIP is overseen by an independent
Board of Directors who come from a range of backgrounds.
As
at 31 May 2024
|
|
Net asset value ("NAV")
|
£2.3bn
|
NAV per share growth in the
year
|
+6.1%
|
Annualised NAV per share growth
since 1987 (net of fees)
|
+11.9%
|
Market capitalisation
|
£1.5bn
|
Share price change in the
year
|
+19.9%
|
Annualised share price return since
1987
|
+10.9%
|
Weighted average uplift at
exit1
|
+20%
|
Ten-year loss
Ratio2
|
2.3%
|
Association of Investment Companies
("AIC") ongoing charges3
|
1.31%
|
1 The uplift on full exit compares the value received upon
realisation against the investment's carrying value 12 months prior
to exit or if known, the latest valuation unaffected by pricing
effects arising from market participants becoming aware of the
imminent sale of an asset.
2 Loss ratio is defined as the sum of (1) the loss made in the
realised investments which have exited below cost and (2) the
difference between the unrealised value and the cost on
the
unrealised investments which are
held at below cost, divided by the aggregate investment costs of
all investments.
3Ongoing charges are calculated based on the AIC definition.
Including financing costs, PIP's total ongoing charges would be
1.87%. See the Alternative Performance Measures section in the full
Annual Report for calculations and disclosures.
CHAIR'S STATEMENT
Progress built on trust
This has again been a year of
great corporate and investment activity for PIP. It has resulted, I
am delighted to report, not only in a continuing increase in the
value of the underlying portfolio, but an even greater one in our
share price, increasing 20% during the period.
I would like to thank my fellow
Board members and the PIP Management Team, but even more so, the
shareholders and fellow colleagues in the sector for their
encouragement and input into our progress.
This year, progress for PIP has
been based on three factors. Firstly, Boards in our sector have to
go beyond stewardship and administration to greater strategic
proactivity to deliver on Net Asset Value (NAV) and share price
growth, based on a deep understanding of private equity. We should
also proactively aim to increase new demand for quoted private
equity from both retail and institutional investors. Secondly, our
Board's corporate, investment and leverage strategies have been
closely integrated to support each other to deliver investor
objectives. And thirdly, now more than ever, our continuing growth
and progress must be built on trust - putting shareholder
interests' ahead of all others through all cycles. In setting out
the year's results below I will focus more on the "why and for
whom" rather than just the "what and how" of everything we are
doing.
Comprehensive strategy to deliver attractive risk-return to
shareholders
When we started our original
review of PIP's authenticity, relevance for shareholders and
differentiation, it was clear that our governance required an
integration of corporate, investment and leverage strategies from
the start - even if the timing and implementation of each would be
different. This required holistic thinking both at the Board and
Management Team levels. Knowing that we are driven by this mindset
should provide investors with reassurance of the Board's focus on
improving performance over the long term. In this financial year,
we have made significant progress in all three areas.
Corporate Strategy
After announcing the three-step
corporate programme in my Chair's Statement in August 2023, we have
dedicated ourselves to making progress on each of the three steps
that I outline here. These steps form the backbone of our corporate
strategy.
1 Step One
Following the launch of the share
buyback programme last summer, PIP embarked on a £150m1
reverse tender offer in October 2023, repurchasing 49.2m shares at
a strike price of 305.0p per share, which represented a weighted
average discount of 35% to the then-prevailing NAV per share.
Having completed this part of the share buyback programme
successfully, we turned to address the remaining component of the
£200m that had been announced and allocated. Over the course of the
year to 31 May 2024, PIP bought back 64.3m shares (12.1% of share
capital) for a total amount of £196.7m1, at an average
price of 306.0p per share, equivalent to an average 35% discount to
NAV, and representing around 8% of opening NAV. In the weeks after
the year-end, we kept to our word and completed further buybacks,
ensuring that the full £200m allocated to the programme was indeed
invested in share repurchases. Overall, the share buybacks during
the year resulted in an uplift to year-end NAV per share of
4.7%.
+4.7% NAV
uplift from share buybacks during the year
I must reiterate that the purpose
of the share buybacks was not primarily to narrow the discount but
rather to prepare the groundwork to enhance our chances of success
in stimulating demand for our shares by reducing perceived
obstacles in the minds of investors. Concerns, for example, such as
the overhang of legacy shareholders, or whose interests the Board
puts first. We are pleased to report that the completion of the
share buyback programme and tender offer have resulted in a
refreshed share register for PIP, achieved through new buyers
coming onto the register as well as a few large legacy shareholders
reducing their holdings through an equitable and democratic process
available to all. This also represented an excellent opportunity to
invest in our own portfolio, where we know the underlying
investments well and have conviction in the NAV, through buying
back £200m worth of shares at a large discount.
We hope the success of this
process and the reasoning behind it will dispel perceptions that
Boards and managers do not put shareholders' interests
first.
2 Step Two
With the initial share buyback
programme largely completed by 31 May 2024, and two important
elements of our leverage strategy in place, we were pleased to
announce our new Capital Allocation Policy. When I originally
announced the three-step programme, I emphasised the importance of
a continuing commitment to share buybacks during periods when the
discount of share price to NAV remains high. This allows us to take
advantage of embedded value in the portfolio as well as new
investment opportunities at all points in the cycle. Buybacks, when
discounts widen, offer an opportunity to invest in an existing,
high-quality portfolio that we know extremely well, and where we
benefit both from embedded value implicit in the discount, and from
the eventual uplifts on NAV that we typically experience at
exit.
"We refined our Capital Allocation Policy to provide clear
guidance on how we will seek to allocate available cash between new
investments and share buybacks."
With this objective in mind, we
refined our Capital Allocation Policy to provide clear guidance on
how we will seek to allocate available cash between new investments
and share buybacks. We have deliberately laid out a set of
parameters linked to net cash flow, which are to be applied based
on the prevailing discount at the end of each financial quarter.
This is designed to give shareholders clarity on our approach, with
assessments made and the quantum available for buybacks announced
at quarterly intervals, effective from 1 June 2024. The policy is
clear, easy to understand and measurable using underlying metrics
that are already reported to the market. We look forward to
implementing this continuing commitment to investing in the most
attractive opportunities, including the repurchase of our own
shares. The mechanics of this are set out below.
3 Step
Three
The overall objective is to build
on the momentum created by steps one and two to create more demand
for PIP's - and the listed private equity sector's - shares, which
should over time narrow the discount between share price and NAV
sustainably, in a way in which steps one and two alone could not be
expected to achieve. Our mission is to optimise the relevance and
attraction of our offering to both existing and new retail and
institutional investors, through two-way exchanges of conversation
and ideas with investors, brokers, investment bodies, and fellow
chairs of other investment trusts, complemented by a more assertive
marketing strategy. As a sector, we must come together to address
the concerns of shareholders, so that a rerating of our sector can
be earned.
Misunderstandings in the sector
persist, such as perceptions of inflated valuations, fees and the
lack of consistent disclosure. Investors complain of inadequate
disclosure in areas of policy like leverage and buybacks, and they
are sometimes suspicious of the relationship between Boards,
managers and shareholders. Bringing colleagues across the industry
together to provide education and tackle these misconceptions would
be for the good of the sector overall and should help to remove
many of the obstacles that currently dampen demand for listed
private equity.
"As a sector, we must come together to address the concerns
of shareholders, so that a well-deserved rerating of our sector can
take place."
Together with sector-wide
initiatives to dispel myths, we plan to increase our PIP marketing
effort. I am delighted to report that, since the interim statement,
the Marketing Committee embarked on a process to identify and
appoint a marketing agency, which was recently completed. Our work
over the coming months will focus on clarity of branding,
communication and reasons to purchase and hold PIP shares for the
long term through increased marketing spend. With our marketing
agency, we are increasing the resources and attention dedicated to
segmentation analysis. We believe these efforts will result in
maintaining existing and attracting new retail and institutional
investment.
My deeply held belief is that
building on the trust and goodwill that we have created in the
market will bring in new investors who, even when educated about
the benefits of Private Equity, feel uneasy about entrusting money
to what can appear as a complex and opaque industry. It is
incumbent on us to explain the "why" at the heart of what we do at
PIP and "for whom" we are doing it. Our deep culture and values
have been embedded over decades into investing shareholder capital
and help us maintain our clear focus on investor interests and
ensure they are put first.
The corporate strategy and the
associated share buyback programme and Capital Allocation Policy
required detailed scenario analysis and thoughtful consideration
which is woven into our investment and leverage strategies as set
out below.
Investment Strategy
Alongside the share buyback
programme and the allocation of capital to invest in our own
portfolio, £153m of capital has been deployed this year into
attractive new investments globally with a continuing focus on
direct investments. These now represent 54% of the portfolio and
are growing as we maintain our investment target of around one
third of new capital earmarked for co-investments and the same for
single asset GP-led secondaries. Over five years ago, we started
moving towards more direct exposures, based on the conviction that
such a focus enables PIP to shape its portfolio more precisely, as
well as bringing PIP closer to the assets and the GPs managing
them.
"The tilt towards direct investments in single assets is
already bearing fruit, both in terms of returns and our proximity
to the GPs."
The tilt towards direct
investments in single assets is already bearing fruit, both in
terms of returns and our proximity to the GPs. Through the process
of selection, monitoring, valuation and advisory board support, we
can better align our objectives on topics such as sustainability,
value creation methods and timing of exit, with those of the GP and
management teams of the assets. Direct investments have the added
advantage of carrying lower or no fees.
I continue to highlight the
importance of our having a number of Board members with long
experience in Private Equity, as well as a highly experienced
Private Equity Manager in Pantheon, which gives us what I call
"double-filter" Private Equity skills - an additional lens added to
that of the GP.
"We believe that investing with GPs who are focused on
revenue growth and operating performance is superior to investing
in those relying on one-off cost cutting and layering on aggressive
debt loads."
Importantly, we can use this
double filter to reduce risky reliance on the components of value
creation that cannot be controlled, such as multiple arbitrage and
reliance on rising markets to boost returns; and aggressive use of
leverage that was a low-cost way to augment returns between the
Global Financial Crisis and the start of interest rates rising two
years ago. During that period of cheap debt and rising valuations,
many GPs were able to generate returns by virtue of market
conditions but in a risky and unsustainable way. To invest
consistently over market cycles and generate returns whatever the
macro environment, we believe that investing with GPs who are
focused on revenue growth and operating performance is superior to
investing in those relying on one-off cost cutting and layering on
aggressive debt loads. The result of this can be seen in the +17%
of EBITDA growth within the underlying portfolio companies over the
period. Even in this difficult year for trading it was in line with
+19% of such earnings growth over the last five years.
Thinking in line with Pantheon's
quality GPs and working closely with them helps us spot trends and
capitalise on them swiftly.
+17% Weighted average EBITDA growth for the buyout
portfolio2
This is especially the case in our
expansion in the dynamic GP-led secondaries space, where we
continue to be able to identify opportunities alongside our GPs to
invest in top-performing businesses.
Another important differentiator
PIP offers retail and institutional portfolios is a truly global
exposure that is underpinned by our ability to use global and local
teams to offer risk-monitored diversification across sectors,
geographies and currencies. PIP's portfolio is invested in the
deepest and most experienced private equity markets in the world,
with 54% in the USA, 31% in Europe, 8% in global assets and 7% in
Asia.
Sustainability, focusing in
particular on ESG considerations, is a component of Pantheon's
investment process and provides a further lens for risk management,
value creation and due diligence.
As a reminder, PIP invests
directly into the investment opportunities presented by Pantheon,
and is therefore able to control its portfolio construction and
investment deployment flexibly and proactively. The process of
origination, due diligence, execution and monitoring of investments
which is managed by Pantheon - and overseen by our Board - reflects
a strong culture and set of values that is encompassed in our
Manager's philosophy and processes and mirrored in PIP's
Board.
Fundamental to the culture is
transparency and a genuine commitment to listening to and
understanding shareholder interests and needs. Pantheon was founded
on principles of trust and putting the long-term interests of
investors first and, over its more than 40 years of operations,
throughout cycles, has demonstrated its ability to make the
relevant changes to maintain this behaviour. The sharing of
objectives is exemplified by the alignment created by the PIP
holdings of the Directors and Pantheon Partners that represent a
total shareholding of 5.3m (3.8m collectively owned by the Board
Directors and a further 1.5m shares held by 14 Partners of
Pantheon, representing a combined value of £17.2m as at 31 July
2024).
Leverage Strategy
The last component of PIP's
holistic and integrated strategy is our approach to leverage. In
order to achieve our aims of delivering attractive risk-return to
shareholders, we take a prudent approach to leverage and seek a
sensible risk balance.
As I reported in my interim
statement, we achieved two important milestones during the year,
culminating in a process that had begun in the first half of 2023:
the refinancing of PIP's revolving credit facility and a private
placement of long-dated loan notes - a type of financing that had
not previously been used in the sector. The incorporation of
prudent use of debt marked a shift away from a net cash position,
with a key benefit to shareholders being the reduction in idle cash
on the balance sheet and associated cash drag on NAV
performance.
In October 2023, PIP refinanced
its £500m equivalent revolving credit facility, securing a more
favourable covenant package and a margin increase of 46 basis
points, despite the significant change in the lending environment.
Following that, on 12 January 2024, PIP completed a private
placement of $150m (£118m equivalent) of loan notes, which were
three times oversubscribed and purchased by five sophisticated
North American institutional investors with considerable in-house
knowledge of the private equity asset class. Overall, there was no
change in PIP's overall leverage immediately after the private
placement, as those proceeds were used to part-repay the
RCF.
Through these two actions, we have
secured a diversity of lending mix, which not only strengthened
PIP's balance sheet but also provides wider geographic and
financial sector sourcing with carefully selected players for
today's markets. A further benefit was increasing the number of
credit counterparties from three to 10 within two separate highly
liquid markets. Consequently, PIP is now much better placed to
replace any particular credit counterparty that faces a similar
situation to Credit Suisse in the future.
After taking these two significant
actions, we have been transparent in disclosing in great detail
PIP's gearing policy, the first in the sector to do so. Openness
and transparency are major elements of PIP's and Pantheon's values
and culture. We believe in setting targets for leverage which we
respect, and honouring investor expectations.
These changes to PIP's capital
structure better support the integrated investment and corporate
strategies during a time of robust, high-quality deal flow while
share price discounts, though reduced, remain wide. Our more
flexible capital structure is managed with thorough and
well-defined processes with a view to ensuring prudence. In that
context, we aim to improve performance, beat the MSCI World index
over the medium to long term and provide alternative safe options
for new growth through the cycles.
Performance
Against a challenging
macroeconomic backdrop and a period of scepticism about private
market valuations, I am pleased to report the strong performance
that PIP delivered over the year thanks to its robust, balanced and
high quality underlying portfolio. In a market experiencing
continuing lower exit and distribution levels than historically,
and an increase sector-wide in portfolio company holding periods to
six years, maintaining earnings growth in those companies becomes
an even more critical differentiator. I am happy to report that our
portfolio companies have performed well again this year, with
revenue and EBITDA growth CAGRs of 14% (in line with the MSCI) and
17% (higher than the MSCI at 13%) respectively.
These data points are based on all
available information at the company level and not on a selected
group of investments. In contrast to public companies and
investment trusts that invest in listed equities, Private Equity
GPs can do much more operationally with their portfolio companies.
Through investment into additional resources such as portfolio
support groups, Operating Partners providing functional expertise
and deal teams that work hand in hand with the company management,
GPs are able to drive superior EBITDA growth.
2.3% Loss
ratio over the last ten years
Moreover, PIP's strategy of
working in partnership with these GPs and getting closer to the
assets allows us to target investment opportunities with the most
attractive financial profiles and to influence the growth we see in
the portfolio. Contrary to some perceptions that private equity
investments are necessarily risky, our strategies result in a
strong performance at a lower level of risk demonstrated by a loss
ratio of only 2.3% over ten years.
The annualised performance of NAV
per share over three-, five- and 10-year periods was 12.5%, 12.1%
and 13.5% respectively, and 11.9% since inception, which reflect
the consistent long-term value appreciation that shareholders trust
us to deliver. Over the year to 31 May 2024, NAV per share grew
+6.1%.
+6.1% NAV
per share growth, over the year to 31 May 2024
The drivers of that performance
were: the valuation gains from the underlying portfolio (+5.0%);
and the impact of the share buybacks (+4.7%), which were then
offset by the effects of currency and expenses. Over recent years,
some commentators have claimed that the NAVs quoted by GPs for
their portfolio companies are inflated and haven't reflected the
movements in public markets.
In fact, PIP experienced a small
contraction in multiples used for EV/EBITDA valuation of over a
turn to 17.3x, while the equivalent metric for the MSCI increased
more than half a turn to 20.1x. This trend was also observed in net
debt / EBITDA multiples, which fell since the interim report to
4.8x for small/mid-market buyout and 5.2x for large/mega buyout.
Small/mid-market buyouts are a part of the buyout landscape that is
core to PIP's strategy (representing 46% of the portfolio) for good
reason.
This segment of the market
generally employs lower leverage, which has served to limit
the impact of high interest rates, which ultimately protects
margins. these factors, combined with our robust valuation
processes (summarised in the full Annual Report) should reassure
shareholders of the enhanced value being created for
them.
Ultimately, the true endorsement
of the value of a company is the exit price achieved on sale. Over
the year to 31 May 2024, PIP experienced a 20% average uplift at
exit. The distribution case studies in the full Annual Report
provide some examples of the value creation that our GPs have been
able to generate and the uplift at exit that reflected the
transformation of those companies, even in a challenging year.
Overall, when considering the long term performance of PIP, I
believe that we are delivering on our goal to generate consistent
returns over the long term. Over various periods (and indeed since
inception), PIP continues to generate outperformance relative to
public market benchmarks as well as on an absolute basis. While the
share price discount to NAV remains at 34%, I am
pleased with the 20% growth in share price over
the year to 31 May 2024 and am excited to continue our work on step
three, bringing colleagues in the sector together to increase
demand for quoted private equity with a view to narrowing the
discount over time.
+20% Average uplift on exit realisations3
Governance
Underpinning all we do as a Board
is the basic tenet of putting shareholders first and building on
the trust that has been invested in us. While some Boards may rely
on their managers, PIP's Board works with them as a team, always
respecting the red line and seeking to ensure the highest standards
of governance for the benefit of all stakeholders.
I am proud of this relationship
and the working practices that we follow with the Pantheon team.
The solid Private Equity experience within the Board leads to
greater credibility and ease of working with the Executive Team in
governance terms, as does the marketing and PR experience of
Directors. Moreover, PIP benefits not only from the collaborative
working with the Management Team directly, but also from access to
the banking, marketing, risk and support services teams at
Pantheon.
In summary, the depth of the
Board's experience, and its style of working with the Management
Team, allow for a much more informed debate and challenge on
investment, corporate and leverage strategies. We are fully
involved in all three and not just a rubber stamp on Manager
recommendations. One example of the increasing oversight and
governance is the presence of the Audit Chair designate, Zoe
Clements, at the Pantheon Valuation Committees, as well as the
semi-annual provision of a formal report from the Valuation
Committee to the Board.
As I reported in my Interim
Statement, we have welcomed two new Directors to the Board, both of
whom were elected at the AGM last October. Zoe Clements and Rahul
Welde bring extensive experience and skills to the Board and
Committees with Rahul joining the Marketing Committee and Zoe the
Finance Committee. As we prepare with sadness and much gratitude to
bid farewell to David Melvin at the next AGM, with Zoe succeeding
David in his role as Audit Chair, we are appointing a search agency
to identify additional Non-Executive Directors and I look forward
to updating you on our search.
After a year that was extremely
busy for PIP with a multitude of corporate actions completed, while
still attending to the day-to-day operations, I would like to thank
my fellow Board members and the Pantheon Management Team for their
work, including Jie Gong for her input while she was working with
PIP. I would also like to take this opportunity to welcome
Charlotte Morris to the PIP team, who joins Helen Steers as Co-Lead
Manager.
Our work on steps one and two was
widely applauded by shareholders and analysts. Indeed, the feedback
I received directly from shareholders in my series of investor
meetings was a pleasing endorsement of our emphasis on the "why"
and "for whom" elements of what we do. We were delighted that the
Board's strong governance and leadership, listening to shareholders
and prioritising their needs, was recognised by the award of "Board
of the Year" at the Citywire awards.
For whom are we making this journey?
For all our stakeholders, most
certainly! But also with an eye to attracting more new shareholders
- both retail and institutional - to join those who became PIP
shareholders for the first time during the buy back
process.
For existing and new we will be
relying on our integrated strategies set out above, and our prudent
investment pacing to ensure liquidity in a market environment
experiencing lower exit and distribution levels than historically.
And our nimbleness to modify investment strategy for PIP, will
allow us to continue to grow as a favoured route to long-term
capital gains, despite events such as the GFC in 2008 or the more
recent post-Covid challenging macroeconomic backdrop.
"A decades-long and solid track record of generating returns,
overseen by an independent and highly experienced Board, and
managed by Pantheon."
It is the high returns/low risk
results, decade by decade, that convinced me and my colleagues at
PIP to pursue the democratisation of PE. Individuals, as well as
institutions, should own this high performing asset class as an
element of their portfolios, enhanced by the liquidity offered by
the quoted investment trust vehicle, created and developed in the
UK. It is very encouraging to see that Defined Contribution pension
providers are increasingly keen now to include private markets
asset classes in their offerings, recognising the fact that PE
provides outperformance, access to a broader investment set, and
diversification. Outperformance achieved at low levels of risk -
contrary to misunderstandings about the industry. Our portfolio
demonstrates this with a loss ratio of only 2.3% over 10 years - a
figure which includes not only realised losses but also often
temporarily impaired valuations which can be reversed at
exit.
We will, therefore, continue to
apply the three factors of strategic proactivity, integrated
strategies and further building on trust to provide PE exposure for
any investor (institutional or retail, small or large), including
those who do not have the size, access, management resources or
desire to build a direct portfolio of PE investments. Each share of
PIP provides an investment in a globally diversified, low-risk PE
portfolio that would take them many years and significant financial
resources to develop, with a decades-long and solid track record of
generating returns, overseen by an independent and highly
experienced Board, and managed by Pantheon.
We will continue the journey
described here in line with the principles that have provided us
with a very successful year in terms of making progress in 2024 on
our overall strategic objectives, and very much hope to have you
with us on this exciting journey.
PIP's Strategic Report has been
approved by the Board and should be read in its entirety by
shareholders.
JOHN SINGER CBE
Chair
31 July 2024
1 Excluding costs and stamp duty.
2 The sample buyout figures for the 12 months to 31 December
2023 were calculated using all the information available to the
Company. The figures are based on unaudited data. MSCI data was
sourced from Bloomberg. See the Alternative Performance Measures
section in the full Annual Report for sample calculations and
disclosures.
3 Uplift on full exit compares the value received upon
realisation against the investment's carrying value 12 months prior
to exit or if known, the latest valuation unaffected by pricing
effects arising from markets participants becoming aware of the
imminent sale of an asset.
KEY PERFORMANCE INDICATORS
|
What this is
|
How PIP has performed
|
Link to our strategic objectives
|
Examples of related factors that we monitor
|
Performance
|
|
|
|
|
|
Five-Year cumulative total
shareholder return
46.5%
|
Total shareholder return
constitutes the return to investors, after taking into account
share price movements (capital growth) and any share buybacks paid
during the period.
The Board's strategy is to deliver
returns for shareholders through the growth in NAV and not through
the payment of dividends.
|
31 May 2022
64.8%
31 May 2023
31.0%
31 May 2024
46.5%
|
• PIP's ordinary shares had a
closing price of 326.0p at the year end (31 May 2023: 272.0p). This
was a 20% increase compared to the prior year.
• Narrowing of share price
discount following the implementation of PIP's £200m share buyback
programme during the financial year.
• Share price discounts to NAV
have remained wide in the listed private equity sector. Despite the
improvement in PIP's share price during the period, the discount on
PIP's shares was 34% at the year end (31 May 2023: 41%). The median
discount for listed private equity peers1 at the same
date was 34% (31 May 2023: 39%).
|
• Maximise shareholder returns
through long-term capital growth.
• Promote better market liquidity and
narrow the discount by building demand for the Company's
shares.
|
• Rate of
NAV growth relative to listed markets. • Trading volumes for the Company's
shares. • Share price discount to
NAV.
|
NAV per share
growth2
6.1%
|
NAV per share reflects the
attributable value of a shareholder's holding in PIP. The provision
of consistent long-term NAV per share growth is central to our
strategy.
NAV per share growth in any period
is shown net of foreign exchange movements and all costs associated
with running the Company.
The NAV is robustly calculated and
the balance sheet is audited by PIP's auditors.
|
31 May 2022
31.0%
31 May 2023
2.4%
31 May 2024
6.1%
|
• NAV per share increased by 28.1p
during the period to 490.5p (31 May 2023: 462.4p). This was an
increase of 6.1% compared with the prior financial year
end.
• NAV per
share growth was primarily driven by
valuation gains of +5.0% and share
buybacks of +4.7%
and offset by foreign exchange
movements and expenses and taxes.
|
• Investing in high performing
private companies alongside and through top-tier private equity
managers globally, to maximise long-term capital growth.
• Containing costs and risks by
constructing a well-diversified portfolio in a cost-efficient
manner.
|
• Valuations provided by the
underlying private equity managers.
• Fluctuations in currency
exchange rates.
• Tax efficiency of
investments.
• Effect of financing (cash drag)
on performance.
• Ongoing charges relative to NAV
growth and listed private equity peer group.
|
Portfolio investment
return
4.9%
|
Portfolio investment return
measures the total movement in the valuation of the underlying
companies and funds comprising PIP's portfolio, expressed as a
percentage of the opening portfolio value, before taking foreign
exchange effects and other expenses into account.
|
31 May 2022
26.2%
31 May 2023
3.5%
31 May 2024
4.9%
|
• Modest increase in underlying
portfolio valuation against a backdrop of market
volatility.
• PIP's portfolio is actively
managed and focuses on resilient, high-growth sectors.
• PIP's portfolio return for the
year was mainly driven by the buyout segment, which accounts for
72% of the portfolio.
|
• Maximise shareholder returns
through long term capital growth.
|
• Performance relative to listed
markets and listed private equity peer group.
• Valuations provided by the
underlying private equity managers.
|
Liquidity
|
|
|
|
|
|
Net portfolio cash
flow2 £36.9m
|
Net portfolio cash flow is equal
to fund distributions less capital calls to finance investments,
and reflects the Company's capacity to finance calls from existing
investment commitments.
PIP manages its maturity profile
through a mix of primaries, secondaries and co-investments to
ensure that its portfolio remains cash-generative at the same time
as maximising the potential for growth.
|
31 May 2022
£232m
31 May 2023
£68m
31 May 2024
£37M
|
• PIP's portfolio generated £193m
(31 May 2023: £223m) of distributions versus £156m of calls (31 May
2023: £155m).
• In addition, the Company made
new commitments of £153m (31 May 2023: £441m) during the year, £50m
of which was drawn at the time of purchase (31 May 2023:
£190m).
• As at 31 May 2024, PIP's
portfolio had a weighted average age of 5.2 years3 (31
May 2023: 4.8 years).
|
• Maximise long-term capital
growth through ongoing portfolio renewal while controlling
financing risk.
|
• Relationship between outstanding
commitments and NAV.
• Portfolio maturity and
distribution rates by vintage.
• Commitment rate to new
investment opportunities.
|
Underdrawn coverage
ratio4
89%
|
The undrawn coverage ratio is the
ratio of available financing and 10% of private equity assets to
undrawn commitments. The undrawn coverage ratio is an indicator of
the Company's ability to meet outstanding commitments, even in the
event of a market downturn.
|
31 May 2022
108%
31 May 2023
98%
31 May 2024
89%
|
• The current undrawn coverage
ratio reflects lower cash balances and modest usage of PIP's credit
facility.
• The optimisation of PIP's
balance sheet will enable the Company to further enhance its
performance, by allowing PIP to lean into attractive opportunities
across market cycles and by reducing cash drag.
• PIP's undrawn coverage ratio
remains healthy relative to what is required under existing loan
covenants.
|
• Flexibility in portfolio
construction, allowing the Company to select a mix of manager-led
secondaries, co-investments and primaries, and vary investment
pace, to achieve long-term capital growth.
• The vintage diversification of
unfunded commitments helps PIP manage future capital
calls.
|
• Relative weighting of primary,
secondary and co-investments in the portfolio.
• Level of undrawn commitments
relative to gross assets.
• Trend in distribution
rates.
• Ability to access debt markets
on favourable terms.
|
Gearing5
(8.1%)
|
Gearing relates to how much debt
is utilised in
PIP's capital structure and is
expressed as net debt (borrowings excluding the ALN less cash) as a
percentage of NAV.
The Board appreciates that the
measured use of debt can eliminate cash drag and enhance investment
returns. PIP's approach to gearing remains conservative. The Board
does not currently expect net leverage to exceed 10% of NAV under
normal market conditions.
|
31 May 2022
9.4%
31 May 2023
2.6%
31 May 2024
(8.1%)
|
• PIP's net debt as a percentage
of the Company's NAV as at 31 May 2024 was 8.1% (31 May 2023: net
cash to NAV ratio was 2.6%).
• As at 31 May 2024, PIP has
utilised £83m of its £500m revolving credit facility, and has £118m
of private placement loan notes outstanding.
• PIP's net debt to NAV ratio is
lower than the relevant peer group of 11%1.
|
• Measured use of leverage to
reduce cash drag and enhance NAV growth.
• Adopt a more efficient use of
balance sheet capital to reduce cash drag.
|
• Utilisation level of the
revolving credit facility.
• Anticipated distribution levels
and impact on liquidity position.
• Leverage relative to listed
private equity peer group.
|
1 Relevant peer group comprised: CT Private Equity Trust PLC,
HarbourVest Global Private Equity Ltd, ICG Enterprise Trust PLC and
Patria Private Equity Trust. Data as at 31 May 2024.
2 Excludes valuation gains and/or cash flows associated with
the ALN.
3 Excludes the portion of the reference portfolio attributable
to the ALN.
4 Outstanding commitments relating to funds outside their
investment period (>13 years old) amounting to £41.7m as at 31
May 2024 (31 May 2023: £48.2m) were excluded from the calculation
as there is a low likelihood of these being drawn.
5 Net cash (debt) to net asset value.
OUR STRATEGY
A
cohesive and holistic strategy to address shareholders'
needs
The Board regularly reviews PIP's
overall corporate strategy and this has formed a key part of Board
discussions throughout the year.
The Board and PIP's Manager,
Pantheon, are in constant dialogue regarding PIP's overall strategy
and the Company's progress towards achieving its strategic goals.
This dialogue is informed by the Manager's assessment of any
changes in market conditions, for example in the M&A
environment, and through stakeholder engagement, including with
shareholders and peers in the market.
PIP's strategy encompasses its
corporate, investment and financing strategy. The Company's
three-step corporate programme has already been outlined in the
Chair's Statement above, and the Capital Allocation Policy (step 2)
is highlighted in more detail below.
The Company's investment strategy
is recommended to the Board by the Manager, discussed at length and
then amended as necessary. A similar process is followed regarding
PIP's financing strategy, which supports the Company's corporate
actions and investment programme.
While the Company's agreed
investment strategy, which is described in detail below, sets the
overall parameters of the investment programme, for example the
tilt towards direct investments, small/mid buyouts and certain
sectors, the Board will review individual investments that exceed
exposure limits, which are set at appropriate level to reflect a
diversified approach. At times, the Manager may make
recommendations to the Board and seek approval for certain
investments that fall outside of any limits expressed in the agreed
strategic approach, but which Pantheon believes to be a good
investment opportunity for PIP. The Board maintains its
independence at all times and robustly challenges such
recommendations to ensure that they are in the best interests of
shareholders.
The Manager also reports regularly
to the Board on PIP's marketing and investor relations activities,
considering new initiatives that could help to increase PIP's
profile, and to reach new potential shareholders of the Company.
Subsequent to the end of the financial year, a marketing agency was
appointed to assist PIP with this objective.
Culture and Purpose
It is a requirement for all
companies to set out their culture and purpose. The Company's
defined purpose is relatively simple: it is to deliver our
investment strategy led by a Board that promotes strong governance
and a long-term investment approach that actively considers the
interests of all stakeholders.
The Directors agree that
establishing and maintaining a healthy corporate culture within the
Board and in its interactions with the Manager, shareholders and
other stakeholders will support the delivery of its purpose, values
and strategy. The Board seeks to promote a culture of openness and
integrity through ongoing dialogue and engagement with its service
providers, principally the Manager.
Capital allocation policy
Capturing value for shareholders.
PIP's Capital Allocation Policy
("CAP") has been designed to capture on behalf of shareholders the
exceptional value available by investing in the Company's own
portfolio when its shares are trading at a significant discount to
NAV.
From 1 June 2024, depending on the
prevailing level of discount, the Board intends to allocate a
portion of Adjusted Net Portfolio Cash Flow ("aNPC") to share
repurchases.
The PIP Board remains committed to
putting shareholders' interests first and therefore intends to
preserve flexibility in its ability to carry out share repurchases.
The CAP will be reviewed on a regular basis by the Board to ensure
that it remains appropriate for the Company and with consideration
of the prevailing market conditions.
The Capital Allocation Policy
complements PIP's investment objective which is to maximise returns
for shareholders over the long term by investing in high-growth
private companies backed by many of the best private equity
managers in the world.
Since PIP primarily invests
directly into the deals sourced for it by Pantheon, and with a
majority of its underlying portfolio invested directly into
companies rather than funds, the Company is able to substantially
control deployment to its advantage, manage liquidity, and actively
shape its portfolio through what it deems to be the best use of
capital at any given time.
PIP will continue to invest in
exciting new private equity opportunities, capable of generating
market-beating returns over the long term, alongside share
buybacks.
Investment type
Focus on direct investments to boost
performance.
The Board believes that its
oversight of the Manager's activities, while at the same time
allowing Pantheon the flexibility that it needs to make the
appropriate investment decisions on the Company's behalf, ensures
that PIP is able to deliver on its strategic objectives for
shareholders over the long term.
Primaries, manager-led secondaries
and co-investments all have attractive characteristics, as
highlighted in the Investment Model section below. PIP's
transparent and direct investment approach gives it the flexibility
to take advantage of prevailing market conditions and to maximise
control over the Company's financing risk, including its ability to
generate positive cash flows.
As the weighting towards
co-investments has been increased over time, the three different
investment types have intentionally taken on more equal weightings.
These weightings do not represent hard caps; however, the Board and
the Manager believe that this is the optimal mix to benefit from
the cash generated by the more mature assets in PIP's portfolio
while rejuvenating the portfolio with the younger vintages offered
by primaries and co-investments. In addition, we have been steering
PIP's secondary investment strategy towards manager-led secondaries
which form a fast-growing part of the secondary market and are
attractive for several reasons as highlighted below. These
investments also provide younger vintages to the
portfolio.
With an increased weighting
towards co-investments and manager-led secondaries, we expect the
number of underlying managers and portfolio companies to which the
Company is exposed to continue to reduce over time. As a result,
the potential for the Company's overall NAV to be driven by the
performance of individual assets should be increased while
maintaining the benefits of a portfolio that is well diversified by
type, stage, geography and sector.
The Board believes that there are
several benefits to this investment approach: risk is effectively
managed through diversification while the improved transparency of
PIP's underlying portfolio and increased investment flexibility,
should create a clearer link between the strongest performing
companies in the portfolio and the potential to boost NAV growth in
the future. Also, Pantheon can remain highly selective and
disciplined when assessing deal flow, while at the same time
reducing the risk of PIP being excluded from exciting opportunities
due to investment constraints.
Investment type1
|
|
|
Primaries
|
35%
|
|
Co-investments
|
34%
|
54% invested directly in
companies
|
Manager-led secondaries
|
20%
|
Fund Secondaries
|
11%
|
|
1 Fund investment type is based upon underlying fund valuations
and accounts for 100% of PIP's overall portfolio value. The data
excludes the portion of the reference portfolio attributable to the
ALN.
Investment stage
Focus on mid-market and growth.
PIP's portfolio is diversified by
stage. While the Company's strategy is to maintain a healthy mix of
all stages, Pantheon and PIP favour the buyout segments, with a
particular focus on the small and mid-market. The small/mid-market
buyout segment offers distinct characteristics, when compared with
large deals, such as:
- More attractively
priced assets which tend to have lower levels of leverage than the
broader market average;
- Greater
visibility of the value drivers and the levers to pull to improve
operational efficiency to better drive growth, both organically and
through buy-and-build strategies; and
-
More routes to exit including strategic
acquisitions, sales to other private equity managers or IPOs. In
PIP's case, it should be noted that the majority of exits have
consistently been to strategic buyers and other private equity
managers, with
IPOs accounting for a smaller proportion of exits during the year
ended 31 May 2024.
Venture accounts for a very small
proportion of PIP's portfolio and any investment activity by PIP in
early stage venture funds is focused on investing with top-tier
venture managers, mainly through primary fund investments, who are
able to identify innovative opportunities with the potential to
generate significant outperformance.
While special situations include
assets with unique characteristics which can offer potential for
outperformance, it is the Board's intention that special situations
investments will only be a small minority of the overall
portfolio.
Investment Stage1
Small/mid buyout
|
46%
|
Large/mega buyout
|
26%
|
Growth
|
19%
|
Special
situations2
|
5%
|
Venture
|
4%
|
1 Stage data is based upon underlying fund valuations and
accounts for 100% of PIP's overall portfolio value. The data
excludes the portion of the reference portfolio attributable to the
ALN.
2 Special situations investments can include distressed debt,
mezzanine, energy/utilities and turnarounds.
Sector and geographic exposure
Global with a focus on high-growth and niche
areas.
The Board is committed to offering
investors a global portfolio with investments in North America,
Europe and Asia. The weightings of those geographies may change in
response to market conditions but the Board supports the majority
of the Company's capital being invested in the USA and Europe where
the private equity markets are well established.
The Board relies on Pantheon's
investment teams located around the world that can take advantage
of proprietary information flows and access to opportunities
through their extensive networks of relationships.
It is Pantheon's objective to
identify managers globally that are able to take a thematic
approach and focus on high-growth sectors, many of which may not be
fully represented by the public markets. In addition, Pantheon has
a deliberate strategy of targeting sectors experiencing
dislocation, as well as niches where underlying growth is less
correlated to GDP growth and they are benefiting from long-term
trends. As a result, the largest two sectors in PIP's portfolio are
information technology and healthcare. For more information on the
sectors in which PIP has invested, see the Portfolio section
below.
Region1
USA
|
54%
|
Europe
|
31%
|
Global
|
8%
|
Asia
|
7%
|
Company sectors2
Information Technology
|
33%
|
Healthcare
|
20%
|
Consumer
|
14%
|
Industrials
|
11%
|
Financials
|
10%
|
Communication services
|
7%
|
Energy
|
3%
|
Materials
|
2%
|
Others
|
1%
|
1 Region is based upon underlying fund valuations and accounts
for 100% of PIP's overall portfolio value. The data excludes the
portion of the reference portfolio attributable to the
ALN.
2 The company sector table is based upon underlying company
valuations as at 31 March 2024, adjusted for calls and
distributions to 31 May 2024. These account for 100% of PIP's
overall portfolio value.
Financing Strategy
Flexible and diverse financing structure
Diversified sources of financing
PIP has built a long-term,
sustainable, more flexible, and diverse capital structure, further
strengthening the Company's balance sheet.
In October 2023, PIP agreed a new
£500m equivalent multi-tranche, multi-currency revolving credit
facility agreement (the "Credit Facility"), which replaced the previous £500m
equivalent credit facility and Credit Suisse AG London Branch as a
lender.
In addition, PIP completed a
private placement of $150m of loan notes ("Loan Notes") in January
2024. Proceeds from the issuance of the Loan Notes were used to
partially repay and convert Credit Facility drawings into longer
term funding at a blended coupon that is lower than the all-in
interest cost payable on the Credit Facility.
When considered alongside the
existing Credit Facility, the issuance of the Loan Notes means that
PIP now has access to an even more diverse supply of liquidity from
high quality counterparties.
The Credit Facility and the Loan
Notes are subject to market standard loan to value and liquidity
covenants. PIP's covenant package was structured to better support
the Company's long-term investment and capital allocation
strategies.
Modest use of gearing
As per its Investment Policy, PIP
may borrow to make investments and typically uses its borrowing
facilities to manage its cash flows flexibly, enabling the Company
to make investments as and when suitable opportunities arise, and
to meet calls in relation to existing investments without having to
retain significant cash balances for such purposes.
The Board currently does not
expect net leverage to exceed 10% of NAV under normal market
conditions.
OUR BUSINESS MODEL
What sets us apart
Proven track record and
focus on risk management
For over 37 years, PIP has been
able to adapt quickly and effectively to changing market
conditions. This flexible and proactive approach means that PIP is
well placed to continue to deliver on its long-term strategic
objectives. PIP's NAV has outperformed its public market benchmark
indices over multiple periods and since the Company's inception in
1987.
We pay close attention to the
management of risk. PIP provides a carefully constructed and
appropriately diversified portfolio for investors with a particular
emphasis on well-established companies in the buyout stage. This is
supported by a prudently managed balance sheet which has the
strength to continue to meet its outstanding commitments, even in
more difficult economic times. See below for more information on
the balance sheet.
A global
portfolio
Just over half of PIP's portfolio
is invested in the USA, which is the deepest, most developed
private equity market in the world and is often inaccessible to
many investors in other regions. The next largest proportion of the
portfolio is invested in Europe, with an emphasis on Northern
Europe, while the remaining exposure is to faster-growing economies
such as Asia.
The presence of Pantheon's teams
in its 13 locations around the world means that they are on the
ground locally, working with their extensive networks of
relationships with private equity managers and taking advantage of
proprietary information flows and access to opportunities. These
relationships enable Pantheon to source and respond quickly to the
best deal flow in those regions. In addition, through its
participation on over 6421 advisory boards globally,
Pantheon actively engages with its private equity managers on
portfolio monitoring issues on a continuous basis.
Culture &
Diversity
Pantheon has a strong culture of
openness and inclusive teamwork and encourages the exchange of
ideas. PIP is supported by 457 people around the world including a
large team of 126 investment professionals2. PIP also
benefits from a dedicated and experienced team that looks after it
on a day-to-day basis. In keeping with its collaborative culture,
Pantheon avoids investments in private equity managers with "star"
individuals which would give rise to a higher degree of key person
risk.
From day one, Pantheon has
understood that a diverse workforce creates a more productive
environment. Each year, Pantheon publishes statistics documenting
its global staff breakdowns according to gender identity, ethnic
diversity, LGBTQ+ and disability profiles. The firm has
consistently exceeded industry averages for gender diversity.
Pantheon also supports a number of inclusion and diversity
initiatives and organisations around the world.
1 As at 31 March 2024.
2 As at 30 June 2024
PIP aims to deliver consistent returns over the long
term.
Our investment process
1. Investment
opportunities in companies and complementary funds are originated
via Pantheon's extensive and well-established platform.
2. We invest in many
of the best private equity managers who are able to identify and
create value in their portfolio companies.
3. Cash generated from
the sale of those companies is returned to PIP and redeployed into
new investment opportunities, including share buybacks in
accordance with the capital allocation policy.
What we do
PIP invests directly in private
companies worldwide through co-investments alongside selected
private equity managers and through manager-led opportunities, as
well as in complementary private equity funds.
- An
investment in PIP offers shareholders exposure to a growing private
market that is expected to exceed US$8.5tn by 20281,
where the best private equity opportunities might otherwise be
inaccessible to most investors.
We aim to deliver attractive and
consistent returns to shareholders over the long term, and at
relatively low risk. The Board remains committed to its policy of
maximising capital growth and therefore, as in previous years, is
not proposing the payment of a dividend.
Why we do it
Through Pantheon, we have an
opportunity to invest with and alongside many of the best private
equity managers globally based on the trust and experience built up
over the 40 years that Pantheon has been making
investments.
-
It is our aim to bring the attractive credentials
of private equity and its track record of outperforming public
markets to a wider set of investors.
It is our mission to generate
sustainably high investment returns through an actively managed,
institutional grade portfolio of private companies and funds built
by investing with the best managers globally.
How we do it
PIP's Manager, Pantheon, has a
well-established platform built on three strategic pillars of
investment: primary, secondary and co-investments, with each
offering their own merits.
We believe that by combining the
three ways of accessing private equity investments, we are able
to:
-
Build and maintain a well-balanced portfolio in a
combination that we monitor and manage with the aim of maximising
capital growth;
-
Manage the maturity profile of our assets so that
PIP's portfolio remains naturally cash-generative on a sustainable
basis; and
-
Ensure that the vehicle remains as cost-effective
as possible for our shareholders by reducing any potential drag on
returns.
1 Source: Preqin Global Report Private Equity 2024.
We have full control over portfolio
construction
PIP has the opportunity to
participate in all of the private equity investments sourced for it
by Pantheon.
This means that:
-
We have control of investment strategy, overseen
by the fully independent Board
-
We have the flexibility to tilt the portfolio
towards where we see the best fit for our long-term
objectives.
-
We can accept or decline deals without being
"tied in" to other Pantheon fund strategies.
-
We can control PIP's investment pacing according
to its financial resources at the time.
-
We have the flexibility to vary the size of its
commitments as appropriate and in line with any adjustments to its
investment strategy.
-
We avoid the additional costs that can occur when
investing via intermediate vehicles.
Our investment strategies:
Direct company investments: 54% of PIP's
portfolio*
Co-investments
We invest in a company directly,
alongside a private equity manager.
-
Direct investment in individual companies, which
have attractive growth characteristics and have effectively passed
through a "double quality filter", alongside PIP's leading private
equity managers.
-
This boosts the performance potential because of
asset selection, and there are typically very low or no fees,
making it a cost-effective way of capitalising on the high value
added by PIP's selected managers.
-
Co-investments are through invitation only and
are therefore not accessible to most investors.
Manager - led
Secondaries
We invest in a company directly,
alongside a private equity manager, that the manager has already
owned for a period of time and therefore knows well.
-
We partner with high-quality private equity
managers to acquire, as single transactions, their most attractive
portfolio companies via a continuation fund.
-
Allows the private equity manager to hold onto a
prized asset, which they believe has potential for further growth,
when the fund in which it is held comes to the end of its
life.
Funds: 46% of PIP's portfolio*
Primaries
We invest in a new private equity
fund when it is established.
-
Captures exposure to top-tier, well-recognised
managers as well as to smaller niche funds that are generally hard
to access.
-
Targets leading managers predominantly in the USA
and Europe, with a focus on funds which are unlikely to become
available in the secondary market.
Fund
Secondaries
We purchase the interests of an
investor in a fund or funds typically late into, or after, the
investment period.
-
Targets favoured companies and funds at a stage
when the underlying assets' performance is visible and the funds
are realising investments, returning cash to PIP more
quickly.
-
One of the advantages of investing in secondaries
is that earlier fees will have been borne by the seller so total
expenses are lower.
* As at 31 May 2024
INVESTMENT POLICY
Our investment policy is to maximise capital growth with a
carefully managed risk profile.
The Company's policy is to make
unquoted investments. It does so by subscribing to investments in
new private equity funds ("Primary Investment"), buying secondary
interests in existing private equity funds ("Secondary
Investment"), including manager-led secondaries, and acquiring
direct holdings in unquoted companies ("Co-investments"), usually
either where a vendor is seeking to sell a combined portfolio of
fund interests and direct holdings or where there is a private
equity manager, well known to the Company's Manager, investing on
substantially the same terms.
The Company may, from time to
time, hold quoted investments as a consequence of such investments
being distributed to the Company from its fund investments as the
result of an investment in an unquoted company becoming quoted. In
addition, the Company may invest in private equity funds which are
quoted. The Company will not otherwise normally invest in quoted
securities, although it reserves the right to do so should this be
deemed to be in the interests of the Company.
The Company may invest in any type
of financial instrument, including equity and non-equity shares,
debt securities, subscription and conversion rights and options in
relation to such shares and securities, and interests in
partnerships and limited partnerships and other forms of collective
investment schemes. Investments in funds and companies may be made
either directly or indirectly, through one or more holding, special
purpose or investment vehicles in which one or more co-investors
may also have an interest.
The Company employs a policy of
over-commitment. This means that the Company may commit more than
its available uninvested assets to investments in private equity
funds on the basis that such commitments can be met from
anticipated future cash flows to the Company and through the use of
borrowings and capital raisings where necessary.
The Company's policy is to adopt a
global investment approach. The Company's strategy is to mitigate
investment risk through diversification of its underlying portfolio
by geography, sector and investment stage. Since the Company's
assets are invested globally on the basis, primarily, of the merits
of individual investment opportunities, the Company does not adopt
maximum or minimum exposures to specific geographic regions,
industry sectors or the investment stage of underlying
investments.
In addition, the Company adopts
the following limitations for the purpose of diversifying
investment risk:
-
No holding in a company will represent more than
15% by value of the Company's investments at the time of investment
(in accordance with the requirement for approval as an investment
trust which applied to the Company in relation to its accounting
periods ended on and before 30 June 2012).
-
The aggregate of all the amounts invested by the
Company (including commitments to or in respect of) in funds
managed by a single management group may not, in consequence of any
such investment being made, form more than 20% of the aggregate of
the most recently determined gross asset value of the Company and
the Company's aggregate outstanding commitments in respect of
investments at the time such investment is made.
-
The Company will invest no more than 15% of its
total assets in other UK-listed closed-ended investment funds
(including UK-listed investment trusts).
The Company may invest in funds
and other vehicles established and managed or advised by Pantheon
or any Pantheon affiliate. In determining the diversification of
its portfolio and applying the Manager's diversification
requirement referred to above, the Company looks through vehicles
established and managed or advised by Pantheon or any Pantheon
affiliate.
The Company may enter into
derivatives transactions for the purposes of efficient portfolio
management and hedging (for example, hedging interest rate,
currency or market exposures).
Surplus cash of the Company may be
invested in fixed interest securities, bank deposits or other
similar securities.
The Company may borrow to make
investments and typically uses its borrowing facilities to manage
its cash flows flexibly, enabling the Company to make investments
as and when suitable opportunities arise, and to meet calls in
relation to existing investments without having to retain
significant cash balances for such purposes. Under the Company's
Articles of Association, the Company's borrowings may not at any
time exceed 100% of the Company's NAV. Typically, the Company does
not expect its gearing to exceed 30% of gross assets. However,
gearing may exceed this in the event that, for example, the
Company's future cash flows alter.
The Company may invest in private
equity funds, unquoted companies or special purpose or investment
holding vehicles which are geared by loan facilities that rank
ahead of the Company's investment. The Company does not adopt
restrictions on the extent to which it is exposed to gearing in
funds or companies in which it invests.
Optimising PIP's Capital Structure
We aim to build a sustainable,
diverse and flexible capital structure that can support PIP's
corporate and investment strategies.
During the period PIP agreed a new
£500m equivalent multi-currency revolving credit facility ("Credit
Facility") provided by five relationship lenders, replacing the
previous credit facility and Credit Suisse as a lender. In
addition, PIP secured a private placement of US$150m of loan notes
("Loan Notes"), structured over different maturities of five, seven
and 10 years. The transaction provides PIP with access to long-term
funding at a blended US dollar coupon of 6.49%, which is cheaper
than the all-in interest cost currently payable on the revolving
credit facility.
As a result of these actions, PIP
has successfully diversified its financing counterparties, expanded
its sources of liquidity and reduced refinancing risk. New
investments, calls on undrawn commitments and share buybacks will
be funded primarily by distributions and, where appropriate,
short-term drawdowns from the Credit Facility.
Minimal gearing level
As at 31 May 2024, PIP had £83m
drawn down under the Credit Facility and £118m of
sterling-equivalent Loan Notes outstanding. Taken in conjunction
with PIP's net available cash of £16m, this results in a
conservative net debt1 to NAV ratio of 8.1%. The Board
currently does not expect net leverage to exceed 10% of NAV under
normal market conditions.
Undrawn commitments by vintage2
PIP's undrawn commitments were
£789m as at 31 May 2024 (31 May 2023: £857m). Of the £789m undrawn
commitments as at the period end, £42m relate to funds that are
more than 13 years old, and therefore outside their investment
periods. Generally, when a fund is past its investment period, it
cannot make any new investments and only draws capital to fund
follow-on investments or to pay expenses. As a result, the rate of
capital calls by these funds tends to slow dramatically.
2023 and later
|
33%
|
2022
|
26%
|
2021
|
14%
|
2020
|
3%
|
2019
|
4%
|
2018
|
4%
|
2017
|
3%
|
2016
|
2%
|
2015
|
3%
|
2014 and earlier
|
8%
|
1 Net debt calculated as borrowings (excluding the outstanding
balance of the ALN) less net available cash. The ALN is not
considered in the calculation of gross borrowings or the
loan-to-value ratio, as defined in PIP's Credit Facility and Loan
Notes agreements. If the ALN is included, net debt to NAV was 9.4%
as at 31 May 2024.
2 Includes undrawn commitments attributable to the reference
portfolio related to the ALN.
Managing our financing cover
We regularly stress test PIP's
balance sheet against a range of scenarios and market conditions to
ensure that it is well positioned for the long term. We manage PIP
to ensure that it has sufficient liquidity to finance its undrawn
commitments, which represent capital committed to funds but yet to
be drawn by the private equity managers, as well as to take
advantage of new investment opportunities. A critical part of this
exercise is ensuring that the undrawn commitments do not become
excessive relative to PIP's private equity portfolio and available
financing. We achieve this by managing PIP's investment pacing as
well as constructing its portfolio to ensure the right balance of
exposure to primaries, manager-led secondaries and
co-investments.
As at 31 May 2024, PIP had net
available cash3 balances of £16m (31 May 2023:
£63m).
In addition to these cash
balances, PIP also has access to a £500m equivalent credit
facility, split as follows:
- Facility
A: £400m, expiring in October 2026 with an ongoing option to
extend, by agreement, the maturity date by 364 days at a time;
and
- Facility
B: £100m, expiring in October 2024.
Using exchange rates as at 31 May
2024, the credit facility amounted to a sterling equivalent of
£482m, of which £398m remained undrawn as at the year
end.
With £16m of net available cash
and an undrawn credit facility of £398m, PIP had £414m of available
financing as at 31 May 2024 (31 May 2023: £554m) which, along with
the value of the private equity portfolio, provides comfortable
cover of 3.9 times (31 May 2023: 3.7 times) relative to undrawn
commitments for funds within their investment periods.
Another important measure is the
undrawn coverage ratio, which is the ratio of available financing
and 10% of private equity assets to undrawn commitments. The
undrawn coverage ratio is a key indicator of the Company's ability
to meet outstanding commitments, even in the event of a market
downturn, and was 89% as at 31 May 2024 (31 May 2023:
98%)4.
3 The available cash and loan figure excludes the current
portion payable under the ALN, which amounted to £0.4m as at 31 May
2024.
4 Excludes outstanding commitments relating to funds outside
their investment period (>13 years old), amounting to £41.7m as
at 31 May 2024 (31 May 2023: £48.2m).
RISK MANAGEMENT AND PRINCIPAL RISKS
The Company is exposed to a
variety of risks and uncertainties. The Board, through delegation
to the Audit Committee, has undertaken a robust assessment and
review of the principal risks facing PIP, together with a review of
any new and emerging risks that may have arisen during the year to
31 May 2024, including those that would threaten its business
model, future performance, solvency or liquidity. A summary of the
risk management and internal control processes can be found in the
Statement on Corporate Governance in the full Annual
Report.
Investment and strategy risk
Type and Description of Risk
|
Potential Impact
|
Risk Mitigation
|
Outcome for the Year
|
Investment performance
The Manager selects the
investments for the Company's Portfolio. The origination,
investment selection and management capabilities of both the
Manager and the third-party managers are key to the performance of
the Company.
|
• Performance not comparable
to benchmark/ industry average. Consistently poor performance may
lead to a fall in the quoted share price and impact share price
discount to NAV.
|
• Pantheon has a long track
record of investing alongside private equity managers who have
experience of navigating economic cycles. Diversification by
geography, stage, vintage and sector, helps to mitigate the effect
of public market movements on the Company's performance.
|
Stable during the year
• PIP continues to adopt a
diversified approach to portfolio construction.
• In historical periods of
significant public market volatility, private equity market
valuations have typically been less affected than public equity
market valuations.
• Portfolio investment
return of +4.9% in the year to 31 May 2024.
|
Market and macroeconomic factors
Inflation, interest rates and
equity market performance can affect portfolio investment
returns.
|
• Impact of general economic
conditions on underlying fund and company valuations, exit
opportunities and the availability of credit.
• Higher risk of market
volatility, price shocks or a significant market
correction.
|
• As part of its investment due
diligence process, Pantheon assesses the approach of its underlying
managers to company illiquidity and macroeconomic factors as well
as projected exit outcomes.
• Portfolio diversified across
multiple countries and sectors to reduce the impact of market and
macroeconomic factors.
|
Stable during the year
• Inflation pressures have
decreased during the year in the Global Economy. Interest rates
remain at 10-year highs, but early indications are that central
banks could start to reduce interest rates.
• Resilient performance of the
portfolio despite a challenging macro environment. Underlying
portfolio Revenue growth was 14% and EBITDA growth was 17% in the
reporting period.
|
Valuations
In valuing its investments in
private equity funds and unquoted companies and publishing its NAV,
the Company relies to a significant extent on the accuracy of
financial and other information provided by third-party
managers.
|
• Potential for inconsistency in
the valuation methods adopted third-party managers and for
valuations to be misstated.
|
• The valuation of investments is
based on periodically audited valuations that are provided by the
underlying private equity managers.
• Pantheon carries out a formal
valuation process involving monthly reviews of valuations, the
verification of audit reports and a review of any potential
adjustments required to ensure reasonable valuations in accordance
to fair market value principles under Generally Accepted Accounting
Principles ("GAAP").
• Pantheon's Valuation Committee,
which is independent of the investment and investor relations
teams, and comprised of senior team members, has ultimate
responsibility for approving valuations, ensuring that there are
robust governance, oversight and process frameworks in place,
guaranteeing compliance with standards and consistent application
of policy. The Committee reports to the Board on a Semi-Annual
Basis or when there are any material matters arising.
• A member of the Audit and Risk
Committee and EY observe the Valuation Committee on a semi-annual
basis.
|
Stable during the year
• No material misstatement
concerning the valuations provided by underlying private equity
managers and the existence of investments during the
year.
• No changes in valuation policy
in the year or changes to US or International Valuation
Standards.
|
Level of Discount
A decline in the popularity of the
listed private equity sector has contributed to a reduction in
demand for the Company's shares.
|
• Market sentiment on the
listed private equity sector can affect the Company's share price
and widen discounts relative to NAV, causing shareholder
dissatisfaction.
|
• Regular review of the level
of discount or premium relative to the sector.
• Consideration of ways in
which share price performance may be enhanced including the
effectiveness of marketing and policies such as share
buybacks.
•The Board regularly discusses the
shareholder register with the Manager to monitor buying/selling
activity and to identify potential new investors.
• Pantheon and the Company's
brokers are in regular contact with existing shareholders and
prospective new investors.
|
Stable during the year
• Private equity continues to
outperform public markets over the long term and has proved to be
an attractive asset class through various cycles.
• The Company invested
£196.7m* in share buy backs during the financial year to 31 May
2024. From 1 June 2024, under the new Capital Allocation Policy,
the Board intends to dedicate a proportion of the Company's
adjusted net portfolio cashflow future share buybacks.
• The Company's share price
discount to NAV decreased during the year but, in line with the
industry, still trades at a material discount.
|
Vehicle financing
Availability, level and cost of
credit for the Company.
|
• Potential impact on
performance and liquidity, especially in the event of a market
downturn.
|
• PIP's Articles of
Association and investment policy impose limits on the amount of
gearing that the Company can take on.
• The periodic review of
principal covenants for the loan facility ensures that the Company
complies with loan-to-value and liquidity ratios.
• The Board conducts regular
reviews of the balance sheet and long-term cash flow projections,
including downside scenarios that reflect the potential effects of
significant declines in NAV performance, adverse changes in
call/distribution rates and restrained liquidity in a distressed
environment.
|
Falling during the year
• The Company issued US$150m
in a private placement of loan notes and refinanced its £500m
credit facility.
• Cash flow forecasts under
normal and stress conditions were reviewed with the Board. Downside
scenario modelling indicates that the Company has the available
financing in place to meet investment commitments, even in an
environment characterised by large NAV declines and a material
reduction in distribution activity.
• The Board currently does
not expect net leverage to exceed 10% of NAV under normal market
conditions.
• The Company-level leverage was
8.1% as at the end of the financial year.
|
Look-through gearing
Availability, level and cost of
debt for underlying funds and portfolio companies.
|
• Rising interest rates can impact
the profitability and valuation of underlying portfolio
companies.
• A deterioration in credit
availability can
potentially reduce investment
activity.
|
• As part of its investment
process, the Manager undertakes a detailed assessment of the impact
of debt at the underlying fund level and underlying company level
on the risk-return profile of a specific investment.
|
Stable during the year
• Debt multiples in PlP's buyout
portfolio remain at reasonable levels as at year end as interest
rates have stabilised.
• Rates of default or covenant
breaches remain very low in the underlying portfolio.
|
Liquidity management Insufficient liquid resources to meet outstanding commitments
to private equity funds.
|
• The Company has outstanding
commitments that may be drawn down at any time in excess of total
liquidity to private equity funds. The ability to fund this
difference is dependent on receiving cash proceeds from investments
(the timing of which are unpredictable) and the availability of
financing facilities.
|
• PIP has a mature portfolio
that is naturally cash generative.
• If cash balances and cash
distributions are insufficient to cover capital calls, PIP has the
ability to draw funds from a credit facility.
• Pantheon manages the Company so
that undrawn commitments remain at an acceptable level relative to
its portfolio assets and available financing.
• The Board conducts a
comprehensive review of the Company's cash flow forecasts under
different scenarios on a regular basis.
|
Stable during the year
• PIP has access to a
£500m-equivalent loan facility split as follows:
- Facility A: £400m, expiring in
October 2026 with an ongoing option to extend, by agreement, the
maturity date by 364 days at a time; and
- Facility B: £100m, expiring in
October 2024.
• Overall finance has strengthened
in the period including diversification of the facility lenders and
diversifying the maturity dates. However, distribution levels
remain significantly below long-term averages at 8% per
annum.
• Together with PlP's net
available cash balances of £16m, total available financing as at 31
May 2024 stood at £414m. Total available financing, along with the
private equity portfolio, was greater than outstanding commitments
by a factor of 3.9 times.
|
Investment rate
Lack of suitable investment
opportunities to meet strategic objectives.
|
• Change in risk profile because
of manager, fund or company exposures that are materially different
from the Company's intended strategy.
|
• Pantheon has put in place a
dedicated investment management process designed to achieve the
intended investment strategy agreed with the Board.
• The Board regularly reviews
investment and financial reports to monitor the effectiveness of
the Manager's investment processes.
|
Stable during the year
• During the year, PIP has
invested within strategic limits for vintage year, geography and
stage allocations, as well as within concentration limits for
individual managers, funds and companies.
• PIP invested £197m in share
buybacks during the last year.
|
Foreign exchange risk
PIP has continued to expand its
geographic diversity by making investments in different countries.
Accordingly, a significant majority of PIP's investments are
denominated in US dollars, euros and currencies other than
sterling.
|
• Unhedged foreign exchange rate
movements could impact NAV total returns.
|
• Pantheon monitors underlying
foreign currency exposure and, together with the Board, reviews
hedging strategies available to the Company.
• As part of its investment
process, the Manager takes currency denominations into account when
assessing the risk/return profile of a specific
investment.
• The multi-currency credit
facility is a natural hedge for currency fluctuations.
|
Stable during the year
• There was no material change in
the Company's exposure to foreign exchange currency risk in the
year.
• Foreign exchange had a negative
impact on NAV performance during the year. Despite this, it remains
appropriate for the Company not to hedge its foreign
exchange.
|
* Excluding costs and stamp
duty.
Operational risk
Type and Description of Risk
|
Potential Impact
|
Risk mitigation
|
Outcome for the Year
|
Sustainability and climate change
The risk that the Company or the
Manager fails to respond appropriately to the increasing global
focus on sustainability issues.
|
• The
Company is exposed to the impact of a mismanagement or failure to
recognise potential sustainability issues at portfolio company
level, industry level, service provider, and Board level, which
could damage the reputation and standing of the Company and
ultimately affect its investment performance.
|
• Pantheon has a responsible
approach when making investments on behalf of PIP. Adherence to
sound sustainability principles has been an integral part of
Pantheon's pre-and post-investment processes for several years.
Pantheon continues to play an influential role in promoting
sustainability standards and Inclusion and Diversity in private
equity.
|
Stable during the year
• Pantheon has an established
in-house sustainability
committee comprising senior
individuals from its investment, risk, legal and investor relations
teams.
• Pantheon has recently published
the Company's Sustainability report.
• Pantheon analyses the annual
Sustainability Survey responses and individual GP ratings to
produce the Private Markets Sustainability Index ("PMSI") which is
publicly available on Pantheon's website.
• The Board has nominated Dame
Susan Owen DCB, to lead engagement with Pantheon on behalf of the
Board.
• The Board of PIP has oversight
of sustainability matters in PlP's portfolio.
|
Tax Status
Changes in the Company's tax
status or in tax legislation and practice.
|
• Failure to understand tax risks
when investing or divesting could lead to tax exposure or financial
loss.
|
• Pantheon's investment process
incorporates an assessment of tax.
• The Manager reviews the
appropriateness of an investment's legal structure to minimise the
potential tax impact on the Company.
|
Stable during the year
• Taxes had a minimal effect on
overall NAV performance in the year.
|
Service Providers
The Company is dependent on third
parties for the provision of services and systems, especially those
of the Manager, the Administrator and the Depositary.
|
• Business disruption should the
services of Pantheon and other third-party suppliers cease to be
available to the Company.
• A failure of the Manager to
retain or recruit appropriately qualified personnel may have a
material adverse effect on the Company's overall
performance.
|
• The Board keeps the services of
the Manager and third-party suppliers under continuous
review.
• The Management Agreement is
subject to a notice period of two years, giving the Board adequate
time to make alternative arrangements in the event that the
services of Pantheon cease to be available.
• The Manager regularly updates
the Board on team developments and succession planning.
• The Board performs an ongoing
review of the Manager's performance in addition to a formal annual
review.
|
Stable during the year
• The Board has approved the
continuing appointment of the Manager and other service providers
following an assessment of their respective performance during the
year.
• Pantheon operates a hybrid
working model and is confident of being able to continue to meet
PIP's needs through this model.
|
Cyber Security
High dependency on effective
information technology systems to support key business functions
and the safeguarding of sensitive information.
|
• Significant disruption to
information technology systems, including from a potential
cyber-attack, may result in financial losses, the inability to
perform business-critical functions, loss or theft of confidential
data, regulatory censure, legal liability and reputational
damage.
|
• Pantheon has a comprehensive set
of policies, standards and procedures related to information
technology and cybersecurity.
• Ongoing investment and training
to improve the reliability and resilience of Pantheon's information
technology processes and systems.
• Pantheon reviews all the service
providers to ensure they have appropriate procedures in place.
Service providers provide copies of cybersecurity policies,
systems, procedures, certificates and relevant insurance
documentation.
|
Stable during the year
• Pantheon's systems, processes
and technologies have been thoroughly tested and are fully
operational.
• An imposter website which used
PlP's branding and marketing material in relation to a fictitious
cryptocurrency investment continued to appear under new
names.
• Pantheon has implemented an
expert vendor who can provide the service of identifying new
fraudulent sites and facilitate the subsequent take-down once
discovered.
|
Global geopolitical risks
Geopolitical factors, including
the Russia-Ukraine war and the conflict in the Middle East, and the
resulting economic uncertainty may affect the Company.
|
• Market and currency volatility
may affect returns.
• New or increasing geopolitical
risks including further conflict, supply chain disruption,
sanctions, new legislation, and investment restrictions could have
medium and long-term impact on global economies, including energy
prices and interest rates, and individual companies to which the
Company has exposure.
• Geopolitical undercurrents may
disrupt long-term investment and capital allocation
decision-making.
|
• The Board and Pantheon
continuously monitor geopolitical developments and societal issues
relevant to its business.
• An assessment of geopolitical
risk is embedded in Pantheon's investment process.
|
Rising during the year
• Pantheon's established Risk,
Legal and Tax functions have ensured compliance with local laws and
regulations.
• PIP's exposure to high-risk
countries is minimal. Israel exposure accounts for approximately 1%
of portfolio NAV.
|
Artificial Intelligence ("AI")
Disruption to business model of
the Manager and underlying portfolio companies may impact the
long-term performance of the Company.
|
• Failure to successfully
implement market leading AI tools within Pantheon's investment
process could impact investment rates and long-term
performance.
• Sectors and Individual Portfolio
companies market position could be challenged by competition from
companies using AI. Failure to respond to the challenges could
impacted long-term performance and attractiveness to potential
buyers.
|
• Pantheon continues to evaluate
further opportunities to use AI within its Investment Management
Processes and wider business model.
• Pantheon assesses the potential
risks and opportunities of AI as part of its due diligence process
and in ongoing monitoring.
|
Rising during the year
• The use of AI throughout
different sectors and companies continues to grow year on
year.
• No material impact from AI on
the overall portfolio during the year.
|
* Excluding costs and stamp
duty.
VIABILITY STATEMENT
Pursuant to provision 31 of the UK
Corporate Governance Code 2018, and the AIC Code of Corporate
Governance, the Board has assessed the viability of the Company
over a three-year period from 31 May 2024. It has chosen this
period as it falls within the Board's strategic planning
horizon.
The Company invests in a portfolio
of private equity assets that is diversified by geography, sector,
stage, manager and vintage; it does so via both fund investments
and by co-investing directly into companies alongside selected
private equity managers. The Company invests significantly in the
private equity secondaries market as this allows the Company to
maintain a more mature portfolio profile that is naturally
cash-generative in any particular year.
The Company seeks to maximise
long-term capital growth by investing with top-tier private equity
managers that are focused on generating outperformance against the
broader private equity market. As an investment trust, the
Company's permanent capital structure is well suited to investing
in private equity, a long-term asset class. The Company's Manager
has a long-standing culture that emphasises collaboration and
accountability, facilitating open dialogue with underlying private
equity managers that help the Company to anticipate market
conditions and maintain a conservative approach to balance sheet
management. The resilience of the Company, positioning of the
portfolio and durability of the private equity market are detailed
in the full Annual Report and Accounts 2024.
In making this statement, the
Directors have reviewed the reports of the Manager in relation to
the resilience of the Company, taking account of its current
position, the principal risks facing it in a low case scenario
which considers the potential further impact of the ongoing
international conflicts and election cycles which have brought
about increased geopolitical uncertainties including the disruption
to the global supply chain and increases in the cost of living as a
result, persistent inflation, interest rate rises and the impact of
climate change on PIP's portfolio, the effectiveness of any
mitigating actions and the Company's risk appetite. The assessment
also considers the impact of the Company's Capital Allocation
Policy in regard to share buybacks.
As part of the assessment, this
also included a combined reverse stress test that analyses the
factors that would have to simultaneously occur for the Company to
be forced into a wind-down scenario where the Company's business
model would no longer remain viable. These circumstances include a
significant peak in the outstanding commitments called within a
12-month period, combined with a significant decline in the
portfolio valuations and distributions. Overall, the reverse
stress tests are sufficiently improbable as to provide a low likely
risk of impact to the Company's viability and medium-term
resilience.
Commitments to new funds are
controlled relative to the Company's assets, and the Company's
available liquid financial resources are managed to maintain a
reasonable expectation of being able to finance the calls, which
arise from such commitments, out of internally generated cash flow.
In addition, the Company has put in place a revolving credit
facility to ensure that it is able to finance such calls in the
event that distributions received from investments in the period
are insufficient to finance calls. The Company agreed a private
placement of $150m of long-dated loan notes giving it access to an
even more diverse supply of liquidity. The Board reviews the
Company's financing arrangements at least quarterly to ensure that
the Company is in a strong position to finance all outstanding
commitments on existing investments as well as being able to
finance new investments.
In reviewing the Company's
viability, the Board has considered the Company's position with
reference to its investment trust structure, its business model,
its business objectives, the principal risks and uncertainties as
detailed in the full Annual Report and Accounts 2024 and its
present and expected financial position. In addition, the Board has
also considered the Company's conservative approach to Balance
Sheet management, which allows it to take advantage of significant
investment opportunities, and the appropriateness of the Company's
current investment objectives in the prevailing investment market
and environment.
The Board regularly reviews the
prospects for the Company's portfolio and the opportunities for new
investment under a range of potential scenarios to ensure it can
expect to be able to continue to finance its activities for the
medium-term future. Based on its review, the Board has a reasonable
expectation that the Company will be able to continue in operation
and meet its liabilities as they fall due over a three year period
ending on 31 May 2027.
On behalf of the Board
John Singer CBE
31 July 2024
MANAGER'S REVIEW
Our Market
Strength and resilience
Helen Steers and Charlotte Morris, Partners at Pantheon and
Co-lead Managers of PIP, discuss how the private equity market
continues to successfully navigate the challenging macroeconomic
environment.
As we consider the significant
challenges that have arisen during the last few years, as a result
of major macroeconomic and geopolitical events as well as the
aftermath of the COVID-19 pandemic, investors are increasingly
looking for stability, predictability and consistent returns. While
not immune to what is happening in the world, private equity offers
an interesting proposition as part of a diversified investment
portfolio. With public markets becoming ever more concentrated, and
arguably covering only a small subset of the broader range of
investment opportunities, private markets are able to provide
access to exciting, fast growing and niche orientated businesses
that are focused on compelling sub-sectors such as enterprise
software and healthtech. Furthermore, numerous studies and sources
have demonstrated that private equity can outperform public markets
over the medium and long term. In our view, the best quality, most
experienced private equity managers are particularly well-suited to
successfully navigate uncertainty and, with their nimbleness and
long-term investment horizon, take advantage of periodic market
dislocations by sourcing compelling deals, often at attractive
valuations. Also, they are able to develop innovative solutions for
their investors: the rise of manager-led deals in the secondary
market is an example of this.
One of the fundamental
characteristics of the private equity industry is its ability to
adapt, evolve and respond flexibly to prevailing market conditions.
For example, nowadays the best private equity managers are no
longer the "financial engineers" that were more common several
decades ago at the dawn of the industry, but now are sophisticated
operators of businesses. They have experts on staff who take a
"hands-on" approach by getting to know their portfolio companies
inside out, working with well-aligned management teams and
hand-picked industry experts to implement operational improvements.
In addition to delivering organic revenue and profit growth,
successful private equity managers identify add-on acquisitions to
fuel company growth geographically or in complementary products and
services.
Private equity managers are
patient as well as active investors; they typically hold their
companies for an average of six years, away from the glare and
perhaps more short-term mindset of the public markets, making
strategic decisions that they believe will deliver in the medium
and long term even though they may not have an immediate impact on
earnings in the short term.
Investing in resilient, growing sectors
Although recent performance of the
private equity industry has been impacted by the unwinding of
quantitative easing, interest rate hikes, high inflation and lower
valuation multiples, it has nevertheless demonstrated its
resilience, continuing to outperform public markets over the medium
and long term. We have seen this within PIP's own portfolio which,
over the past couple of years, has not experienced the valuation
impairments that were perhaps expected by public market
commentators. One of the reasons for this is because, on behalf of
PIP, we are backing top quality managers who are sector
specialists, focusing on resilient, non-cyclical sectors that are
benefitting from long-term trends such as automation and
digitalisation, ageing demographics and sustainability. In
addition, we are investing directly in the most exciting
sub-sectors of the market through co-investments and single-asset,
manager-led secondaries, deploying our "double filter" to identify
and access the most attractive company opportunities.
Many private equity managers, and
Pantheon itself, use artificial intelligence (AI) tools, which
bring a number of benefits and efficiencies to the due diligence
process, monitoring and the management of the portfolio. From
an investment standpoint, private equity is actively targeting
companies that provide products and services enabling the adoption
and implementation of large-scale AI strategies. While the promise
of AI has been around for years, there has been a resurgence of
interest due to the advent of more accessible machine learning
models, reusable large language models (LLMs), and the sheer amount
of data that enterprises have to manage dynamically. An example of
one of PIP's portfolio companies which is enabling its customers to
solve AI data strategy problems is Confluent, which is featured as
a case study in the full Annual Report.
We believe that these longer-term
trends, including AI, are here to stay regardless of what is
happening in the broader macroeconomic environment, and will
continue to provide tailwinds to PIP's portfolio companies. As
shown below, PIP's portfolio gives investors exposure to exciting
businesses in niche sectors that are not typically available via
the public markets and which benefit from these secular
trends.
Overall, profitable, growing
technology and healthcare companies make up a considerable
proportion of PIP's exposure. Our preference is to "lean in" to the
dynamic parts of the global economy and this underpins our focus on
generating appropriate risk-adjusted returns over the long term.
Many of the companies in PIP's portfolio are able to pass their
costs on to their customers efficiently because of the
differentiated must-have products and services that they offer. For
example, software-as-a-service (SaaS) providers such as Visma, one
of PIP's largest companies, have the advantage that their clients
often cannot do without these essential business tools, and price
increases can be implemented immediately. PIP's private equity
managers are also seeking to contain costs in their underlying
companies, obtain better terms from suppliers and drive through
change. Notably, they are using technology (including AI) for a
variety of purposes, such as improving productivity and making
efficiency gains, and for better risk management.
The effects of these actions can
be evidenced by the fact that the average annual EBITDA growth of
PIP's buyout portfolio in the last five years is a robust +19%. In
addition, when our portfolio companies are sold, they are typically
realised at an uplift to the carrying value of the company. In
PIP's portfolio, the weighted average uplift of the companies that
were sold was +20% during the financial year to 31 May 2024. This
indicates that our portfolio companies are valued conservatively,
and continues the trend that we have observed for many years; since
2012 the average uplift upon exit of PIP's portfolio companies has
been +30%. There is a broader explanation of this phenomenon, which
applies more generally to the private equity market; managers
"smooth" valuations and prefer to surprise their closed-end fund
investors on the upside. In addition, it is important to note that
private equity managers generally do not receive their performance
fee until the majority of the fund has been fully exited and the
overall returns have exceeded a challenging "high water" mark.
Therefore, private equity managers have little incentive to
excessively write up the valuations of their portfolio companies.
These factors add further weight to our view that the scepticism of
public market commentators as to the validity of the valuations in
private equity, is unwarranted. Some of the case studies in this
report demonstrate how our managers have created value in their
portfolio companies.
Deal activity and exit environment in private
equity
As well as understanding the
valuation methodologies of our underlying managers, part of our
detailed investment due diligence process also includes
analysing the investment rationale, the value creation levers
available and the expected exit routes for the target business. A
majority of PIP's portfolio is invested in buyouts, where the
private equity manager (sometimes alongside co-investors) is the
majority owner and can therefore choose when and how to exit a
portfolio company. In other words, private equity managers control
their realisations and importantly, they are not forced sellers. As
a result of the current macroeconomic environment, many of our
managers are holding on to their companies for longer than usual
while they wait for the right time to commence a sales process.
Indications are that the average holding period has increased from
around five years in 2019 to around six years in 20231.
More generally, the slowdown in M&A transactions over the past
two years means that private equity deal flow was lower in 2023,
compared to 2022 and 2021, although add-on acquisitions continued
apace as private equity managers executed on their "buy-and-build"
strategies, snapping up smaller, synergistic companies at
attractive valuations to bolt on to their platform
companies.
We are hopeful that we will start
to see increased deal activity as more certainty returns to the
inflation and interest rate environment, and the opening of the
initial public offering (IPO) market accelerates. Although PIP is
not dependent on its portfolio companies going public for exits,
healthy IPO markets boost overall market confidence and support
both private equity and strategic/ trade buyer activity. Both we
and our managers are unable to predict the timing of a resurgent
M&A market, but there are very early signs that the tide may be
starting to turn, which means that several of PIP's portfolio
companies, which are already being prepared for exit, will be ready
for sale as the outlook improves. Indeed, deal activity does seem
to be picking up - for example recently released data shows that
new transactions in Europe increased markedly in Q2 2024, with
newly recorded deals increasing by 5% by number, and by 73% by
aggregate deal value2.
In addition to more confidence
returning to the overall M&A market, there are record levels of
dry powder (c.US$1.5tn3) in our industry, which is
capital that has been raised and is available to invest but has not
yet been deployed, however a majority of this is concentrated among
the largest buyout funds. This capital sitting above us at the mega
end of the market is positive for PIP as these managers can, and
often do, buy our smaller portfolio companies to take them onto
their next stage of development. The most recent European deal data
appears to point to greater activity by the large and mega buyout
focused managers, who are under pressure to deploy
capital.
Perhaps unsurprisingly in the
current macroeconomic environment, private equity fundraising
remained challenging during 2023. However, we observed that the
highest quality private equity managers were not held back and were
still able to fundraise while those of lesser quality struggled.
Fundraising is taking longer on average and there are fewer first
time funds than has been the case in the past. Nevertheless, the
buyout segment of the global private equity market had its best
year on record for fundraising and private equity assets under
management are expected to exceed US$8.5tn4 by 2028. On
behalf of PIP, we focus on small-mid market buyouts as we believe
that this part of the market offers compelling characteristics and
multiple opportunities for value creation. See the "Unlocking value
in the mid-market" commentary in the full Annual report for more
information.
Despite the difficult conditions,
indications are that institutional investors remain committed to
private equity with the majority responding in surveys that they
plan to maintain or increase their allocations to the asset class
over the longer term5.However, many of these investors
are under pressure because of diminished distributions over the
past two years, and are keen to see capital returned from their
existing private equity funds, in order to be able to commit to new
funds. The so-called "denominator" effect, which occurs when
investors find that their investment portfolios are overallocated
to private equity versus their public equity exposure, has
persisted, even though public markets have rebounded since the end
of 2023. This phenomenon, coupled with the softer exit and
distribution environment has led to an increase in the number of
manager-led secondary deals through 2023 as pressure for liquidity
generation from fund investors continued to mount. This
proliferation of secondary deals that are led by the private equity
managers themselves has provided attractive opportunities for a
seasoned secondary market investor such as Pantheon. See the
interview with Charlotte Morris, Pantheon Partner and Co-Lead
Manager of PIP in the full Annual Report to find out more about
this fast-growing part of the private equity market.
Manager and deal selection is important
It should be noted that despite
the many attractions of investing in the asset class, there is a
wide dispersion of returns in private equity, and the best
managers, who generate the most exciting investment opportunities,
are routinely access-constrained. Furthermore, co-investment and
secondary deal sourcing from the best managers requires a deep
network and strong relationships that can only be generated over
decades of private markets investment. Sourcing a large funnel of
deals from a global platform of relationships is only the
beginning; successful co-investors and secondaries investors
require specialised deal analysis and execution skills, which are
built up over a long period of time.
Both manager and deal selection
(the "double filter") are critical to generating outperformance,
and a detailed knowledge of the market is essential to finding and
executing the best investment opportunities. Pantheon has more than
40 years of experience investing in private equity funds and
companies, and we believe that our positions on 642 advisory
boards6 give us an information and relationship edge,
allowing us to position ourselves well for future deal flow. PIP
benefits from being an integral part of Pantheon's platform, having
access to a broad set of global relationships, deal opportunities
and expertise.
We have managed and advised PIP
since it was launched in 1987 and it has been designed to provide
an "all weather", high-quality, low risk portfolio that can
withstand macroeconomic volatility and market cycles. As we look
back at the last financial year and more broadly at PIP's history
through several economic cycles, we can see the evidence of this
approach coming to fruition and remain highly confident in the
Company's prospects in the future.
1 Source: Bain & Company, Global Private Equity Report
2024.
2 Source: Preqin data, as at 11 July 2024.
3 Source: Preqin data, as at 8 July 2024.
4 Source: Preqin Global Report Private Equity 2024.
5 Source: Preqin Institutional Allocation Survey
2024.
6 As at 31 March 2024.
PORTFOLIO AS AT 31 MAY 2024
Since its inception, PIP has been
able to generate positive returns while at the same time
structuring its portfolio to minimise the risks typically
associated with private equity investments. Our established
portfolio of assets has been carefully selected, based on the
strengths of our appointed private equity managers, actively
monitored and diversified to reduce specific timing, regional and
sector risks; and managed to maximise growth and liquidity over
time.
Investment type1
Flexible approach to portfolio
construction increases potential for outperformance.
Primaries
|
35%
|
Co-investments
|
34%
|
Manager-led secondaries
|
20%
|
Fund secondaries
|
11%
|
54% invested directly in
companies.
Region1
Weighted towards the more
developed private equity markets in the USA and Europe.
USA
|
54%
|
Europe
|
31%
|
Global2
|
8%
|
Asia
|
7%
|
Stage1
Well-diversified with an emphasis
on the buyout stages.
Small/mid-buyout
|
46%
|
Large/mega-buyout
|
26%
|
Growth
|
19%
|
Special situations
|
5%
|
Venture
|
4%
|
Sector3
Focus on high-growth and resilient
sectors.
Information technology
|
33%
|
Healthcare
|
20%
|
Consumer
|
14%
|
Industrials
|
11%
|
Financials
|
10%
|
Communication services
|
7%
|
Energy
|
2%
|
Materials
|
2%
|
Others
|
1%
|
Vintage profile4
PIP's portfolio has a weighted
average age of 5.2 years.
2023 and later
|
6%
|
2022
|
18%
|
2021
|
14%
|
2020
|
8%
|
2019
|
13%
|
2018
|
11%
|
2017
|
9%
|
2016
|
8%
|
2015
|
6%
|
2014 and earlier
|
7%
|
1Investment type, region and stage data is based upon
underlying fund and company valuations. These exclude the portion
of the reference portfolio attributable to the Asset Linked Note
(ALN).
2 Global category contains funds with no target allocation to
any particular region equal to or exceeding 60%.
3 The company sector data is based upon underlying company
valuations as at 31 March 2024, adjusted for calls and
distributions to 31 May 2024. These account for 100% of PIP's
overall portfolio value.
4The vintage profile data is based upon underlying fund and
company valuations and excludes the portion of the reference
portfolio attributable to the ALN.
PERFORMANCE
PIP's portfolio value has
increased modestly over the period. Access to top-performing
managers and a tilt towards resilient and high-growth sectors have
helped PIP withstand the current macroeconomic
environment.
Private equity portfolio movements
PIP's portfolio generated returns
of +4.9% during the year1.
Portfolio value 31 May
2023
|
£2,387m
|
Valuation gains
|
£118m
|
Foreign exchange impact
|
(£50m)
|
Distributions
|
(£193m)
|
Calls
|
£156m
|
New
investments2
|
(£50m)
|
Portfolio value 31 May
2024
|
£2,468m
|
Valuation movement by type3
Resilient portfolio performance
despite the current challenging macroeconomic environment. The
return on manager-led secondaries reflects the relative immaturity
of this segment of the portfolio.
|
Return
|
Closing portfolio
NAV
|
Co-investments
|
7.4%
|
34%
|
Fund secondaries
|
4.6%
|
11%
|
Primaries
|
3.5%
|
35%
|
Manager-led secondaries
|
1.9%
|
20%
|
Valuation movement by stage3
Positive performance across the
whole of PIP's portfolio.
|
Return
|
Closing portfolio
NAV
|
Large/mega buyout
|
6.2%
|
26%
|
Small/mid buyout
|
4.3%
|
46%
|
Growth
|
3.9%
|
19%
|
Special situations
|
3.6%
|
5%
|
Venture
|
2.0%
|
4%
|
Valuation movement by region3
PIP's portfolio is weighted
towards investments in the USA and Europe, which generated positive
returns during the period.
The performance of Global and Asia
were affected by a handful of company-specific
writedowns.
|
Return
|
Closing portfolio
NAV
|
Europe
|
6.2%
|
31%
|
USA
|
5.4%
|
54%
|
Global
|
(0.5%)
|
8%
|
Asia
|
(0.7%)
|
7%
|
1 Excluding returns attributable to the ALN share of the
portfolio.
2Amount drawn down at the time of commitment.
3 Portfolio returns include income, exclude gains and losses
from foreign exchange movements, and look-through underlying
vehicle structures to the underlying funds. Portfolio returns
exclude returns generated by the portion of the reference portfolio
attributable to the ALN, and are calculated by dividing valuation
gains by opening portfolio values.
Realisations
PIP's mature portfolio continued
to generate distributions despite a subdued exit environment.
Distributions have been incremental to returns, with many
reflecting realisations at significant uplifts to carrying value.
There have been c.400 distributions from PIP's portfolio during the
period.
Uplifts on exit realisations1
The value-weighted average uplift
on exit realisations in the year was 20%, consistent with our view
that realisations can be incremental to returns.
The method used to calculate the
average uplift is to compare the value at exit with the value of
the investment 12 months prior to exit, or if known, the latest
valuation unaffected by pricing effects arising from market
participants becoming aware of the imminent sale of an asset. Since
2012, the weighted average uplift on exit is 30%.
Value-weighted average uplift=
+20%
Cost multiples on exit
realisations1
The average cost multiple on exit
realisations of the sample was 3.2 times for the year ended 31 May
2024. The cost multiple for this financial year was above the 3.0
times average annual cost multiple achieved on exit since 2021.
This demonstrates value creation over the course of PIP's
investments.
Average cost multiple on exit =
3.2x
1See the Alternative Performance Measures section in the full
Annual Report for sample calculations and disclosures
Exit realisations by sector and type
Realisation activity was strongest
in the communication services and financials sectors. Strategic
sales and secondary buyouts represented the most significant
sources of exit activity during the year.
Exit realisations by sector2
For the year to 31 May
2024
|
|
Exit realisations by type2
For the year to 31 May
2024
|
Communication services
|
35%
|
|
Strategic sale
|
41%
|
Financials
|
31%
|
|
Secondary buyout
|
41%
|
Information technology
|
10%
|
|
IPO1 and secondary
share sale
|
15%
|
Industrials
|
9%
|
|
Refinancing and
recapitalisation
|
3%
|
Healthcare
|
8%
|
|
|
|
Consumer
|
4%
|
|
|
|
Energy
|
3%
|
|
|
|
1Initial Public Offering
2The data in the sample provides coverage for 100% (for exit
realisations by sector) and 96% (for exit realisations by type) of
proceeds from exit realisations received during the
period.
Net Portfolio Cash Flow
Net portfolio cash flow equals
distributions less capital calls.
A continued focus on the
portfolio's maturity profile means that PIP is well-positioned to
generate positive cash flows.
With an average distribution rate
of 22% since 2012, PIP's portfolio has been cash flow positive
since 2010.
During the year, PIP's net
portfolio cash flow was £37m. PIP has generated £1.6bn of net cash
over the last 10 years.
Net positive cash flow generation
has continued despite lower levels of exit and new deal activity.
Refer to the Market review section above for more details on how
the private markets have performed.
Distributions
With a weighted average fund
maturity of 5.2 years at 31 May 2024 (31 May 2023: 4.8 years),
PIP's portfolio continued to generate positive net cash.
PIP received £193m in proceeds
from PIP's portfolio in the year to 31 May 2024 (year to 31 May
2023: £223m), equivalent to an annualised distribution1
rate of 8% of opening portfolio value (31 May 2023:10%).
Quarterly Distribution Rates1
Despite a slowdown in
distributions during the period, in line with the wider private
equity market, PIP's portfolio has continued to generate
cash.
1 Distribution rate equals distributions in the period
(annualised) divided by opening portfolio value.
Calls
PIP paid £156m to finance calls on
undrawn commitments during the year (year to 31 May 2023:
£155m).
Quarterly Call Rate1
The annualised call
rate1 for the year to 31 May 2024 was equivalent to 18%
of opening undrawn commitments (31 May 2023: 21%).
The observed call rate is below
historical average levels and is a reflection of the subdued
Mergers & Acquisitions ("M&A") market.
1 Call rate equals calls in the period (annualised) divided by
opening undrawn commitments. All call figures exclude the
acquisition cost of new secondary and co-investment
transactions.
New Commitments
The Company intentionally managed
investment pacing to ensure liquidity was preserved in a market
environment experiencing lower exit levels than
historically.
PIP made 16 new investments during
the year to 31 May 2024, amounting to £153m in new commitments.
These commitments were to nine primary funds (£99m), six
co-investments (£42m) and one manager-led secondary
(£12m).
In addition, PIP was able to
deploy a significant amount of capital despite low levels of deal
flow, and capture value for its shareholders, by acquiring its own
shares at a significant discount to NAV. During the financial year,
the Company invested £197m* in share buybacks at an average
discount of 35%.
Our investment process:
1. Investment
opportunities in companies and funds are originated via Pantheon's
extensive and well-established platform.
2. We invest with many
of the best private equity managers who are able to identify and
create value in their portfolio companies.
3. Cash generated from
the sale of those companies is returned to PIP and redeployed into
new investment opportunities, including buybacks in accordance with
the new CAP.
New commitments by region
Europe
|
53%
|
USA
|
35%
|
Global
|
12%
|
New commitments by stage
Growth
|
46%
|
Small/mid buyout
|
21%
|
Venture
|
20%
|
Large/mega buyout
|
13%
|
New commitments by type
Primaries
|
64%
|
Co-investments
|
28%
|
Manager-led secondaries
|
8%
|
* Excluding costs and stamp
duty.
Buyout Analysis1
Revenue and EBITDA growth
Over the past 12 months, the
weighted-average revenue and EBITDA growth for PIP's buyout
portfolio was 14% and 17% respectively. PIP's five year average
revenue and for EBITDA growth have exceeded growth rates seen among
companies that constitute the MSCI World Index. Strong top-line
performance, disciplined cost control, operational expertise and
good earnings growth, together with an efficient use of capital,
underpin the investment thesis of our private equity
managers.
Valuation multiple
Accounting standards require
private equity managers to value their portfolios at fair value.
Public market movements can be reflected in valuations.
PIP's sample-weighted average
Enterprise Value (EV)/EBITDA was 17.3 times compared to 20.1 times
for the MSCI World index.
PIP invests proportionately more
in high-growth sectors such as mission-critical B2B information
technology and healthcare, and these sectors tend to trade at a
premium to other sectors.
PIP buyout sample
|
|
|
MSCI World3
|
|
17.3x
|
|
|
20.1x
|
|
|
|
|
|
|
Buyout portfolio4
|
|
|
MSCI World5
|
|
Information technology
|
27%
|
|
Information technology
|
23%
|
Healthcare
|
21%
|
|
Consumer
|
18%
|
Consumer
|
17%
|
|
Financials
|
15%
|
Industrials
|
14%
|
|
Healthcare
|
12%
|
Financials
|
12%
|
|
Industrials
|
12%
|
Communication services
|
5%
|
|
Others
|
9%
|
Materials
|
3%
|
|
Communication services
|
7%
|
Others
|
1%
|
|
Materials
|
4%
|
1The sample buyout figures for the 12 months to 31 December
2023 were calculated using all the information available to the
Company. The figures are based on unaudited data. MSCI data was
sourced from Bloomberg. See the Alternative Performance Measures
section in the full Annual Reportfor sample calculations and
disclosures.
2 The MSCI World, 2023 and 2022 aggregate market-weighed
revenue and EBITDA growth data is derived from constituent
companies compared on a year-on-year basis for the financial years
ending 31 December 2023 and 2022.
3 The MSCI World valuation multiple is derived from weighted
valuation multiples data of the constituent companies as at 31
December 2023.
4 100% coverage of buyout portfolio.
5 As at 31 May 2024.
Debt multiples
Venture, growth and buyout
investments have differing leverage characteristics.
Average debt multiples for
small/mid buyout investments, which represent the largest segment
of PIP's buyout portfolio, are typically lower than debt levels in
the large/mega-buyout segment.
The venture and growth portfolios
have little or no reliance on leverage.
|
Debt
multiples
|
% of PIP's
portfolio
|
Small/mid buyout
|
4.8x
|
46%
|
Large/mega buyout
|
5.2x
|
26%
|
Largest 50 Companies by
Value1
|
Company
|
Country
|
Sector
|
Investment type
|
Description
|
% of PIP
portfolio
|
1
|
Action
|
Netherlands
|
Consumer
|
Manager-led Secondary
|
General merchandise discount
stores
|
1.2%
|
2
|
Kaseya
|
Switzerland
|
Information Technology
|
Co-Investment;
Secondary
|
Provider of IT management and
monitoring software services
|
1.2%
|
3
|
Visma
|
Norway
|
Information Technology
|
Primary; Co-investment
|
Provider of software solutions for
finance and HR departments
|
1.1%
|
4
|
Smile Doctors
|
USA
|
Healthcare
|
Manager-led Secondary
|
Orthodontic treatments and
services provider
|
0.9%
|
5
|
Shiftkey
|
USA
|
Healthcare
|
Manager-led Secondary
|
Recruitment platform for
nurses
|
0.8%
|
6
|
Valantic
|
Germany
|
Information Technology
|
Manager-led Secondary
|
Digital consulting and software
company
|
0.8%
|
7
|
MRO
|
USA
|
Healthcare
|
Co-investment; Primary
|
Provider of disclosure management
services
|
0.8%
|
8
|
Froneri
|
United Kingdom
|
Consumer
|
Manager-led Secondary
|
Ice cream and frozen food
manufacturer
|
0.8%
|
9
|
OMNI
|
USA
|
Healthcare
|
Manager-led Secondary
|
Specialist eye treatment
provider
|
0.8%
|
10
|
Anaplan
|
USA
|
Information Technology
|
Co-investment; Primary
|
Developer of a cloud-based
modelling and planning platform
|
0.7%
|
11
|
Asurion
|
USA
|
Financials
|
Manager-led Secondary
|
Mobile phone insurance
company
|
0.7%
|
12
|
SunMedia
|
Spain
|
Communication Services
|
Co-investment
|
Digital advertising
company
|
0.7%
|
13
|
Lifepoint Health
|
USA
|
Healthcare
|
Co-investment; Manager-led
Secondary
|
Healthcare provider
|
0.7%
|
14
|
JSI
|
USA
|
Industrials
|
Manager-led Secondary
|
Consultant to telecommunication
service providers
|
0.7%
|
15
|
Millennium Trust
Company
|
USA
|
Financials
|
Co-investment; Primary
|
Provider of technology-enabled
retirement and investment services
|
0.7%
|
16
|
Eversana
|
USA
|
Healthcare
|
Manager-led Secondary
|
Commercial services platform for
the life sciences sector
|
0.7%
|
17
|
Doit
|
USA
|
Information Technology
|
Co-investment
|
Provider of cloud consulting and
engineering services
|
0.7%
|
18
|
Recorded Future
|
USA
|
Information Technology
|
Primary; Co-Investment; Fund
Secondary
|
Cybersecurity software
company
|
0.7%
|
19
|
Nord Anglia Education
|
Hong Kong
|
Consumer
|
Primary; Co-Investment
|
Operator of educational
institutions
|
0.7%
|
20
|
Ascent Resources
|
USA
|
Energy
|
Fund Secondary
|
Natural gas and oil
producer
|
0.6%
|
21
|
Confie
|
USA
|
Financials
|
Co-Investment
|
Commercial insurance
broker
|
0.6%
|
22
|
Cotiviti
|
USA
|
Healthcare
|
Co-Investment
|
A provider of healthcare payment
integrity and analytical solutions
|
0.6%
|
23
|
Kaspi.kz
|
Kazakhstan
|
Financials
|
Primary
|
Banking products and services
provider
|
0.6%
|
24
|
RLDATIX
|
USA
|
Healthcare
|
Manager-led Secondary
|
Developer of cloud-based patient
safety and risk management software
|
0.6%
|
25
|
SailPoint
|
USA
|
Information Technology
|
Co-Investment; Primary
|
Provider of enterprise identity
governance solutions
|
0.6%
|
26
|
Tag
|
Israel
|
Healthcare
|
Manager-led Secondary
|
Provider of medical equipment and
implants
|
0.5%
|
27
|
Krispy Krunchy Chicken
|
USA
|
Consumer
|
Co-Investment ; Primary
|
Operator of fast food chain
stores
|
0.5%
|
28
|
24 Seven
|
USA
|
Industrials
|
Manager-led Secondary
|
Digital marketing and recruitment
services provider
|
0.5%
|
29
|
Access
|
United Kingdom
|
Information Technology
|
Co-Investment
|
Provider of business management
software solutions to SMEs
|
0.5%
|
30
|
101
|
USA
|
Industrials
|
Co-Investment
|
Provider of food waste recycling
services
|
0.5%
|
31
|
Opt Connect
|
USA
|
Information Technology
|
Manager-led Secondary
|
Provider of wireless internet
connectivity solutions
|
0.5%
|
32
|
IFS
|
Sweden
|
Information Technology
|
Co-investment; Primary
|
Developer of enterprise resource
planning software
|
0.5%
|
33
|
Kilcoy Global Foods
|
Australia
|
Consumer
|
Manager-led Secondary
|
Producer of beef and other animal
protein products
|
0.5%
|
34
|
Satlink
|
Spain
|
Information Technology
|
Co-investment
|
Satellite communication equipment
provider for the maritime industry
|
0.5%
|
35
|
Perspecta
|
USA
|
Information Technology
|
Co-investment
|
IT services management
company
|
0.5%
|
36
|
Tanium
|
USA
|
Information Technology
|
Co-investment
|
Cybersecurity services
provider
|
0.5%
|
37
|
Logic Monitor
|
USA
|
Information Technology
|
Primary; Co-Investment; Fund
Secondary
|
Managed IT service
provider
|
0.5%
|
38
|
Flynn
|
USA
|
Consumer
|
Co-investment
|
Restaurant franchise
company
|
0.5%
|
39
|
Inspire Brands
|
USA
|
Consumer
|
Manager-led Secondary
|
Restaurant franchise
company
|
0.5%
|
40
|
Imagine360
|
USA
|
Healthcare
|
Manager-led Secondary
|
Provider of solutions to mitigate
health insurance costs for mid-size employers
|
0.5%
|
41
|
Shawbrook
|
United Kingdom
|
Financials
|
Co-investment
|
Provides lending and savings
financial products
|
0.4%
|
42
|
Trimech
|
USA
|
Information Technology
|
Co-investment
|
Provider of 3D design, engineering
and manufacturing solutions
|
0.4%
|
43
|
Medica
|
United Kingdom
|
Healthcare
|
Co-investment
|
Provides teleradiology reporting
services to public and private health organisations
|
0.4%
|
44
|
SVT
|
Germany
|
Industrials
|
Manager-led Secondary
|
Manufacturer of fire protection
products and systems
|
0.4%
|
45
|
Sonar
|
Switzerland
|
Information Technology
|
Primary; Fund Secondary
|
Developer of coding
software
|
0.4%
|
46
|
KD Pharma
|
Germany
|
Healthcare
|
Manager-led Secondary
|
Contract Development and
Manufacturing Organisation
|
0.4%
|
47
|
Olink
|
Sweden
|
Healthcare
|
Co-investment
|
Develops products and services for
human protein biomarker discovery
|
0.4%
|
48
|
Arnott
|
USA
|
Consumer
|
Co-investment; Fund
Secondary
|
Manufactures air suspension
products and accessories for trucks and vehicles
|
0.4%
|
49
|
Vizrt
|
Norway
|
Information Technology
|
Primary; Manager-led
Secondary
|
Developer of content production
tools for the digital media industry
|
0.4%
|
50
|
Regina Maria
|
Romania
|
Healthcare
|
Manager-led Secondary
|
Provides private healthcare
services
|
0.4%
|
Coverage of PIP's private equity asset
value
|
|
|
30.5%
|
1 The largest 50 companies table is based upon underlying
company valuations at 31 March 2024 adjusted for known call and
distributions to 31 May 2024, and includes the portion of the
reference portfolio attributable to the ALN.
The Largest 50 Managers by Value
Rank
|
Manager
|
Region1
|
Stage
|
% of total private equity
asset value2
|
1
|
Insight Partners
|
USA
|
Growth
|
7.1%
|
2
|
Index Ventures
|
Global
|
Venture, Growth
|
3.6%
|
3
|
Hg
|
Europe
|
Buyout
|
3.6%
|
4
|
Providence Equity
Partners
|
USA
|
Buyout
|
3.1%
|
5
|
Parthenon Capital
|
USA
|
Buyout
|
2.5%
|
6
|
Water Street
|
USA
|
Buyout
|
2.4%
|
7
|
IK Partners
|
Europe
|
Buyout
|
2.4%
|
8
|
Advent International
|
Global
|
Buyout
|
2.4%
|
9
|
ABRY Partners
|
USA
|
Buyout
|
2.0%
|
10
|
Thomabravo
|
USA
|
Buyout
|
1.9%
|
11
|
MidEuropa
|
Europe
|
Buyout
|
1.5%
|
12
|
Seven2 (previously Apax Partners
SAS)
|
Europe
|
Buyout
|
1.5%
|
13
|
Charlesbank
|
USA
|
Buyout
|
1.4%
|
14
|
Altamont Capital
Partners
|
USA
|
Buyout
|
1.4%
|
15
|
3i Group
|
Europe
|
Buyout
|
1.3%
|
16
|
Searchlight Capital
Partners
|
Global
|
Special Situations
|
1.3%
|
17
|
LYFE Capital
|
Asia
|
Growth
|
1.3%
|
18
|
Veritas Capital
|
USA
|
Buyout
|
1.3%
|
19
|
Deutsche Private Equity
|
Europe
|
Buyout
|
1.2%
|
20
|
Baring Private Equity
Asia
|
Global
|
Growth
|
1.2%
|
21
|
Heilman & Friedman
Capital
|
Global
|
Buyout
|
1.2%
|
22
|
Altor Capital
|
Europe
|
Buyout
|
1.1%
|
23
|
HIG Capital
|
USA
|
Buyout
|
1.1%
|
24
|
Main Post Partners
|
USA
|
Buyout
|
1.1%
|
25
|
Apollo Advisors
|
Global
|
Buyout
|
1.1%
|
26
|
Oak HC/FT Associates
|
USA
|
Growth
|
1.1%
|
27
|
Linden Capital Partners
|
USA
|
Buyout
|
1.0%
|
28
|
Apheon (Previously Ergon
Capital)
|
Europe
|
Buyout
|
1.0%
|
29
|
Growth fund3
|
USA
|
Growth
|
1.0%
|
30
|
ECI Partners
|
Europe
|
Buyout
|
1.0%
|
31
|
Five Arrows
|
Europe
|
Buyout
|
1.0%
|
32
|
Morgan Stanley Capital
Partners
|
USA
|
Buyout
|
0.9%
|
33
|
Lorient Capital
|
USA
|
Buyout
|
0.9%
|
34
|
PAI Partners
|
Europe
|
Buyout
|
0.9%
|
35
|
ONEX
|
USA
|
Buyout
|
0.9%
|
36
|
The Energy & Minerals
Group
|
USA
|
Special Situations
|
0.9%
|
37
|
NMS Management
|
USA
|
Buyout
|
0.8%
|
38
|
Balderton Capital
|
Europe
|
Growth
|
0.8%
|
39
|
Calera Capital
|
USA
|
Buyout
|
0.8%
|
40
|
Shamrock Capital
|
USA
|
Growth
|
0.8%
|
41
|
Francisco Partners
|
USA
|
Buyout
|
0.8%
|
42
|
Alpine Investors
|
USA
|
Buyout
|
0.8%
|
43
|
Chequers Capital.
|
Europe
|
Buyout
|
0.8%
|
44
|
BC Partners
|
Global
|
Buyout
|
0.8%
|
45
|
Magnum Industrial
Partners
|
Europe
|
Buyout
|
0.8%
|
46
|
Sentinel Capital
Partners
|
USA
|
Buyout
|
0.7%
|
47
|
Knox Lane
|
USA
|
Buyout
|
0.7%
|
48
|
Stone Goff Partners
|
USA
|
Buyout
|
0.7%
|
49
|
Roark Capital Group
|
USA
|
Buyout
|
0.6%
|
50
|
Tene Capital
|
Europe
|
Growth
|
0.6%
|
Coverage of PIP's private equity asset
value
|
71.1%
|
1 Refers to the regional exposure of funds.
2 Percentages look through underlying vehicle structures and
exclude the portion of the reference portfolio attributable to the
ALN.
3 The private equity manager does not permit the Company to
disclose this information.
THE DIRECTORS
The Directors in office at the
date of this report are:
John Singer CBE*
(Chairman)
Mary Ann Sieghart* (Senior
Independent Director)
David Melvin* (Audit Committee
Chairman)
John Burgess*
Dame Susan Owen DCB*
Zoe Clements*
Rahul Welde*
* Independent of the Manager
EXTRACTS FROM THE DIRECTORS' REPORT
Share capital
The rights attaching to the
Company's shares are set out in the Company's Articles of
Association. Further details can be found in Note 17 of the
financial statements.
Authorities given to the Directors
at the AGM on 19 October 2023 to allot shares, disapply statutory
pre-emption rights and buy back shares will expire at the
forthcoming AGM. In order to take advantage of
the investment opportunity offered by the discount to NAV on the
shares, during the year to 31 May 2024, 64,279,846 shares,
representing 12.1% of the called-up share capital and a nominal
value of £4,306,749.68, were bought back for an aggregate amount of
£169,702,929 (excluding costs and stamp duty) and subsequently
cancelled. As at 31 May 2024, authority to buy back a further
67,002,984 shares remained.
As at 31 May 2024, the Company had
shares in issue as shown in the table below, all of which were
listed on the official list maintained by the Financial Conduct
Authority ("FCA") and admitted to trading on the London Stock
Exchange. No shares were held in Treasury at the year end or as at
the date of this Report. The number of shares in issue and the
voting rights as at the date of this report are 464,321,308
.
|
As at the date of this
Report
|
As at 31 May
2024
|
As at 31 May
2023
|
Number of ordinary shares of 6.7p
each in issue
|
464,321,308
|
465,613,611
|
529,893,457
|
Voting rights attached to each
share
|
1
|
1
|
1
|
Number of shares held in
Treasury
|
-
|
-
|
-
|
Total voting rights
|
464,321,308
|
465,613,611
|
529,893,457
|
Going Concern
The Company's business activities,
together with the factors likely to affect its future development,
performance and financial position, are set out in the Strategic
Report and Manager's Review.
The Directors have made an
assessment of going concern, taking into account the Company's
current performance and financial position as at 31 May 2024. In
addition, the Directors have assessed the outlook, which considers
the potential further impact of ongoing international conflicts and
election cycles which have brought about increased geopolitical
uncertainties including the disruption to the global supply chain
and increases in the cost of living as a result, persistent
inflation, high interest rates and the impact of climate change on
PIP's portfolio using the information available as at the date of
issue of these financial statements.
The Directors have also considered
the Company's position with reference to its Investment Trust
structure, its business model, its business objectives, the
principal risks and uncertainties as detailed in the full Annual
Report and its present and projected financial position. The
Directors have considered the impact of the Company's Capital
Allocation Policy in regards to share buybacks. As part of the
overall assessment, the Directors have taken into account the
Manager's culture, which emphasises collaboration and
accountability, the Manager's conservative approach to balance
sheet management, and its emphasis on investing with underlying
private equity managers that are focused on market
outperformance.
At each Board meeting, the
Directors review the Company's latest management accounts and other
financial information. The Company's commitments to private equity
investments are reviewed, together with its financial resources,
including cash held and its borrowing capability. One-year cash
flow scenarios are also presented and discussed at each
meeting.
PIP's Balance Sheet is managed to
ensure that the Company can finance its undrawn commitments, which
are carefully controlled relative to its assets and available
liquidity. This disciplined approach enables the Company to
withstand periods of volatility such as those experienced as a
result of the ongoing international conflicts and periods of
historically low exit and distribution levels.
The Directors have considered
downside liquidity modelling scenarios with varying degrees of
decline in investment valuations, decreased investment
distributions, and increased call rates, with the worst being an
extreme downside scenario representing an impact to the portfolio
that is worse than that experienced during the 2008-2009 global
financial crisis.
In the event of a downside
scenario, PIP can take steps to limit or mitigate the impact on the
Balance Sheet, namely drawing on the credit facility and pausing
new commitments. In addition, subject to the prevailing market
environment, it could raise additional credit or capital, and sell
assets to increase liquidity and reduce outstanding
commitments.
After due consideration of the
Balance Sheet, activities of the Company, its assets, liabilities,
commitments and financial resources, the Directors have concluded
that the Company has adequate resources to continue in operation
for at least 12 months from the approval of the financial
statements for the year ended 31 May 2024. For this reason, they
consider it appropriate to continue to adopt the going concern
basis in preparing the financial statements.
DIRECTORS' RESPONSIBILITY STATEMENT
The Directors are responsible for
preparing the Annual Report and the financial statements in
accordance with applicable laws and regulations in accordance with
FRS102. Company law requires the Directors to prepare financial
statements for each financial year. Under that law they have
elected to prepare the financial statements in accordance with
applicable law and UK Accounting Standards (UK Generally Accepted
Accounting Practice). Under company law the Directors must not
approve the financial statements unless they are satisfied that
they give a true and fair view of the state of affairs of the
Company as at the end of each financial year and of the profit or
loss of the Company for that period.
In preparing these financial
statements, the Directors are required to:
· Present a true and fair view of the financial position,
financial performance and cash flows of the Company;
· Select suitable accounting policies in accordance with United
Kingdom GAAP and then apply them consistently;
· Present information, including accounting policies, in a
manner that provides relevant, reliable, comparable and
understandable information;
· Make
judgements and estimates that are reasonable and
prudent;
· State whether applicable UK Accounting Standards have been
followed, subject to any material departures disclosed and
explained in the financial statements; and
· Prepare the financial statements on a going concern basis
unless it is inappropriate to presume that the Company will
continue in business.
The Directors are responsible for
keeping adequate accounting records that are sufficient to show and
explain the Company's transactions and disclose with reasonable
accuracy at any time the financial position of the Company and
enable them to ensure that the financial statements comply with the
Companies Act 2006. They are also responsible for safeguarding the
assets of the Company and hence for taking reasonable steps for the
prevention and detection of fraud and other
irregularities.
The Directors are also responsible
for preparing the Strategic Report, the Directors' Report, the
Directors' Remuneration Report, the Corporate Governance Statement
and the Report of the Audit Committee in accordance with the
Companies Act 2006 and applicable regulations, including the
requirements of the Listing Rules and the Disclosure Guidance and
Transparency Rules. The Directors have delegated responsibility to
the Manager for the maintenance and integrity of the Company's
corporate and financial information included on the Company's
website (www.piplc.com). Legislation in the UK governing the preparation and
dissemination of financial statements may differ from legislation
in other jurisdictions.
Each of the Directors, whose names
are listed above, confirms that to the best of their
knowledge:
· The
financial statements, prepared in accordance with applicable
accounting standards, give a true and fair view of the assets,
liabilities, financial position and profit of the Company;
and
· The
management report, which is incorporated in the Directors' Report
and Strategic Report, includes a fair review of the development and
performance of the business and the position of the Company,
together with a description of the principal risks and
uncertainties that it faces.
The UK Corporate Governance Code
requires Directors to ensure that the Annual Report and financial
statements are fair, balanced and understandable. In order to reach
a conclusion on this matter, the Board has requested that the Audit
Committee advises on whether it considers that the Annual Report
and financial statements fulfil these requirements. The process by
which the Audit Committee has reached these conclusions is set in
the full Annual Report. As a result, the Board has concluded that
the Annual Report and financial statements for the year ended 31
May 2024, taken as a whole, is fair, balanced and understandable
and provides the information necessary for shareholders to assess
the Company's position and performance, business model and
strategy.
Signed on behalf of the Board
by
John Singer CBE
Chair
31 July 2024
NON-STATUTORY ACCOUNTS
The financial information set out
below does not constitute the Company's statutory accounts for the
year ended 31 May 2024 and period ended 31 May 2023 but is derived
from those accounts. Statutory accounts for 2023 have been
delivered to the Registrar of Companies, and those for 2024 will be
delivered in due course. The Auditors have reported on those
accounts; their report was (i) unqualified, (ii) did not include a
reference to any matters to which the Auditors drew attention by
way of emphasis without qualifying their report and (iii) did not
contain a statement under Section 498 (2) or (3) of the Companies
Act 2006. The text of the Auditors' report can be found in the
Company's full Annual Report and financial statements at
www.piplc.com.
INCOME STATEMENT
Year ended 31 May 2024
|
|
Year ended 31 May
2024
|
Year ended 31 May
2023
|
|
Note
|
Revenue
£'000
|
Capital
£'000
|
Total1
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total1
£'000
|
Gains on investments at fair value
through profit or loss
|
9b
|
-
|
60,234
|
60,324
|
-
|
50,885
|
50,885
|
(Losses)/gains on financial
instruments
at fair value through profit or
loss - ALN
|
|
(675)
|
(2,745)
|
(3,420)
|
(856)
|
4,240
|
3,384
|
Currency gains on cash and cash
equivalents
|
18
|
-
|
5,491
|
5,491
|
-
|
9,179
|
9,179
|
Investment income
|
2
|
16,534
|
-
|
16,534
|
18,084
|
-
|
18,084
|
Investment management
fees
|
3
|
(25,674)
|
-
|
(25,674)
|
(27,707)
|
-
|
(27,707)
|
Other expenses
|
4
|
(2,148)
|
(3,374)
|
(5,522)
|
(2,059)
|
(1,625)
|
(3,684)
|
Return before financing and taxation
|
|
(11,963)
|
59,696
|
47,733
|
(12,538)
|
62,679
|
50,141
|
Interest payable and similar
expenses
|
6
|
(13,051)
|
-
|
(13,051)
|
(6,366)
|
-
|
(6,366)
|
Return before taxation
|
|
(25,014)
|
59,696
|
34,682
|
(18,904)
|
62,679
|
43,775
|
Taxation paid
|
7
|
(3,033)
|
-
|
(3,033)
|
(1,494)
|
-
|
(1,494)
|
Return for the year, being total comprehensive income for the
year
|
|
(28,047)
|
59,696
|
31,649
|
(20,398)
|
62,679
|
42,281
|
Return per ordinary share
|
8
|
(5.68)p
|
12.08p
|
6.40p
|
(3.83)p
|
11.77p
|
7.94p
|
1 The Company does not have any income or expenses that are not
included in the return for the year, therefore the return for the
year is also the total comprehensive income for the year. The
supplementary revenue and capital columns are prepared under
guidance published in the Statement of Recommended Practice
("SORP") issued by the Association of Investment Companies
("AIC").
All revenue and capital items in
the above statement relate to continuing operations. No operations
were acquired or discounted during the period.
The Notes below form part of these
financial statements.
STATEMENT OF CHANGES IN EQUITY
Year ended 31 May 2024
|
Note
|
Share
capital
£'000
|
Share
premium
£'000
|
Capital
redemption
reserve
£'000
|
Other
capital
reserve
£'000
|
Capital
reserve
on
investments
held
£'000
|
Revenue
reserve
£'000
|
Total
£'000
|
Movement for the year ended 31 May 2024
|
|
|
|
|
|
|
|
Opening equity shareholders'
funds
|
|
35,503
|
269,535
|
4,062
|
1,620,532
|
653,695
|
(133,255)
|
2,450,072
|
Return for the year
|
|
-
|
-
|
-
|
70,382
|
(10,686)
|
(28,047)
|
31,649
|
Ordinary shares bought back for
cancellation in the market*
|
17
|
(1,012)
|
-
|
1,012
|
(47,030)
|
-
|
-
|
(47,030)
|
Ordinary shares bought back for
cancellation via Tender Offer*
|
17
|
(3,295)
|
-
|
3,295
|
(151,050)
|
-
|
-
|
(151,050)
|
Closing equity shareholders' funds
|
|
31,196
|
269,535
|
8,369
|
1,492,834
|
643,009
|
(161,302)
|
2,283,641
|
Movement for the year ended 31 May 2023
|
|
|
|
|
|
|
|
Opening equity shareholders'
funds
|
|
36,012
|
269,535
|
3,553
|
1,556,346
|
674,875
|
(112,857)
|
2,427,464
|
Return for the year
|
|
-
|
-
|
-
|
83,859
|
(21,180)
|
(20,398)
|
42,281
|
Ordinary shares bought back for
cancellation in the market*
|
17
|
(509)
|
-
|
509
|
(19,673)
|
-
|
-
|
(19,673)
|
Closing equity shareholders' funds
|
|
35,503
|
269,535
|
4,062
|
1,620,532
|
653,695
|
(133,255)
|
2,450,072
|
* The value of ordinary shares
bought back include any associated fees and stamp duty.
The Notes below form part of these
financial statements.
BALANCE SHEET
As at 31 May 2024
|
Note
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Fixed assets
|
|
|
|
Investments at fair
value
|
9a/b
|
2,498,505
|
2,417,620
|
Current assets
|
|
|
|
Debtors
|
11
|
2,487
|
2,347
|
Cash and cash
equivalents
|
12
|
21,863
|
66,043
|
|
|
24,350
|
68,390
|
Creditors: Amounts falling due within one
year
Bank loan (expiry October
2024)
|
14
|
(83,261)
|
-
|
Other creditors
|
13
|
(7,752)
|
(4,617)
|
|
|
(91,013)
|
(4,617)
|
Net current (liabilities)/assets
|
|
(66,663)
|
63,773
|
Total assets less current liabilities
|
|
2,431,842
|
2,481,393
|
Creditors: Amounts falling due after one
year
|
|
|
|
Asset Linked Loan
|
15
|
(30,378)
|
(31,321)
|
Private Placement loan
notes
|
16
|
(117,823)
|
-
|
|
|
(148,201)
|
(31,321)
|
Net assets
|
|
2,283,641
|
2,450,072
|
Capital and reserves
|
|
|
|
Called-up share capital
|
17
|
31,196
|
35,503
|
Share premium
|
18
|
269,535
|
269,535
|
Capital redemption
reserve
|
18
|
8,369
|
4,062
|
Other capital reserve
|
18
|
1,492,834
|
1,620,532
|
Capital reserve on investments
held
|
18
|
643,009
|
653,695
|
Revenue reserve
|
18
|
(161,302)
|
(133,255)
|
Total equity shareholders' funds
|
|
2,283,641
|
2,450,072
|
Net asset value per ordinary share
|
19
|
490.46p
|
462.37p
|
The financial statements were
approved by the Board of Pantheon International Plc on 31 July 2024
and were authorised for issue by
John Singer CBE
Chair
Company No. 214798
CASH FLOW STATEMENT
Year ended 31 May 2024
|
|
Year
ended
|
Year
ended
|
|
|
31 May
2024
|
31 May
2023
|
|
Note
|
£'000
|
£'000
|
Cash flow from operating activities
|
|
|
|
Investment income received -
comprising:
|
|
|
|
-
Dividend income
|
|
12,975
|
12,325
|
-
Interest income
|
|
2,815
|
4,756
|
-
Other investment income
|
|
86
|
211
|
Deposit and other interest
received
|
|
669
|
780
|
Investment management fees
paid
|
|
(25,639)
|
(27,586)
|
Secretarial fees paid
|
|
(464)
|
(354)
|
Depositary fees paid
|
|
(236)
|
(284)
|
Directors' fees paid
|
|
(343)
|
(303)
|
Legal and professional fees
paid
|
|
(1,208)
|
(1,996)
|
Capitalised project related legal
costs
|
|
(2,497)
|
-
|
Other cash
payments1
|
|
(1,079)
|
(1,036)
|
Withholding tax
deducted
|
|
(2,933)
|
(1,502)
|
Net cash outflow from operating activities
|
21
|
(17,854)
|
(14,989)
|
Cash flows from investing activities
|
|
|
|
Purchases of
investments2
|
|
(152,960)
|
(289,020)
|
Disposals of
investments2
|
|
131,544
|
161,168
|
Net cash (outflow) from investing
activities
|
|
(21,416)
|
(127,852)
|
Cash flows from financing activities
|
|
|
|
ALN repayments
|
|
(4,650)
|
(5,035)
|
Ordinary shares bought back for
cancellation*
|
|
(46,140)
|
(19,678)
|
Ordinary shares bought back for
cancellation via Tender Offer*
|
|
(151,050)
|
-
|
Drawdown of loan
|
|
200,375
|
-
|
Repayment of loan
|
|
(111,903)
|
-
|
Loan commitment and arrangement
fees paid
|
|
(5,642)
|
(7,071)
|
Loan interest paid
|
|
(4,018)
|
-
|
Private placement loan note
funding
|
|
118,274
|
-
|
Net cash outflow from financing activities
|
|
(4,754)
|
(31,784)
|
Decrease in cash in the year
|
|
(44,024)
|
(174,625)
|
Cash and cash equivalents at the beginning of the
year
|
|
66,043
|
231,458
|
Foreign exchange gains on ash accounts
|
|
(156)
|
9,210
|
Cash and cash equivalents at the end of the
year
|
|
21,863
|
66,043
|
1 Includes interest paid during the year of £nil (2023:
£22,000).
2 Purchases and disposals do not include investments actioned
by Pantheon International Holdings LP.
* The value of ordinary shares
bought back include any associated fees and stamp duty.
The Notes below form part of these
financial statements.
NOTES TO THE FINANCIAL STATEMENTS
1. Accounting Policies
PIP is a listed public limited
company incorporated in England and Wales. The registered office is
detailed in the full Annual Report. A summary of the principal
accounting policies and measurement bases, all of which have been
applied consistently throughout the year, is set out
below.
A. Basis of Preparation
The Company's financial statements
have been prepared in compliance with FRS 102 as it applies to the
financial statements of the Company for the year ended 31 May 2024.
They have also been prepared on the assumption that approval as an
investment trust will continue to be granted. The Company's
financial statements are presented in sterling and all values are
rounded to the nearest thousand pounds (£'000) except when
indicated otherwise. The investments in the subsidiaries are
financial assets, and held at fair value through profit or
loss.
The financial statements have been
prepared in accordance with the SORP for the financial statements
of investment trust companies and venture capital trusts issued by
the AIC, other than where restrictions are imposed on the Company
which prohibit specific disclosures.
B. Going Concern
The financial statements have been
prepared on a going concern basis and under the historical cost
basis of accounting, modified to include the revaluation of certain
assets at fair value.
The Directors have made an
assessment of going concern, taking into account the Company's
current performance and financial position as at 31 May 2024. In
addition, the Directors have assessed the outlook, which considers
the potential further impact of the ongoing international conflicts
and election cycles which have brought about increased geopolitical
uncertainties including the disruption to the global supply chain
and increases in the cost of living as a result, persistent
inflation, high interest rates and the impact of climate change on
PIP's portfolio using the information available as at the date of
issue of these financial statements. As part of this assessment the
Directors considered:
· Various downside liquidity modelling scenarios with varying
degrees of decline in investment valuations and decreased
investment distributions, and increased call rates, with the worst
being a downside case downside scenario representing an impact to
the portfolio that is worse than that experienced during the Global
Financial Crisis.
· The
Company manages and monitors liquidity regularly ensuring it is
adequate and sufficient and is underpinned by its monitoring of
investments, distributions, capital calls and outstanding
commitments. Total available financing as at 31 May 2024 stood at
£414m (31 May 2023: £554m), comprising £16m (31 May 2023: £63m) in
available cash balances and £398m (31 May 2023: £491m) in undrawn,
sterling equivalent, bank facilities.
· PIP's 31 May 2024 valuation is primarily based on reported GP
valuations with a reference date of 31 March 2024, updated for
capital movements and foreign exchange impacts.
· Unfunded commitments - PIP's unfunded commitments at 31 May
2024 were £789m (31 May 2023: £857m). The Directors have considered
the maximum level of unfunded commitments which could theoretically
be drawn in a 12-month period, the ageing of commitments and
available financing to fulfil these commitments. In these scenarios
PIP can take steps to limit or mitigate the impact on the Balance
Sheet, namely drawing on the credit facility, pausing on new
commitments, selling assets to increase liquidity and reducing
outstanding commitments if necessary. In addition, subject to
market conditions, the Company could also seek to raise additional
debt or equity capital.
· The
impact of share buybacks and the Company's Capital Allocation
Policy on available liquidity.
· Tenure of credit facilities - A £100m equivalent tranche of
the facility expires in October 2024 and will be repaid with cash
or drawings from the other existing loan.
· The
Directors also considered the impact of climate change on PIP's
portfolio and concluded that there was no significant impact on the
Company as a result of climate change.
Having performed the assessment on
going concern, the Directors considered it appropriate to prepare
the financial statements of the Company on a going concern basis.
The Company has sufficient financial resources and liquidity, is
well placed to manage business risks in the current economic
environment and can continue operations for a period of at least 12
months from the date of issue of these financial
statements.
C. Segmental Reporting
The Directors are of the opinion
that the Company is engaged in a single segment of business, being
an investment business. Consequently, no business segmental
analysis is provided.
D. Valuation of Investments
Given the nature of the Company's
assets which comprise predominantly unlisted fund investments,
while the Company operates a robust and consistent valuation
process, there is significant estimation uncertainty in the
underlying fund valuations which are estimated at a point in time.
Accordingly, while the Company considers circumstances where it
might be appropriate to apply an override, for instance in response
to a market crash, this will be exercised only where it is judged
necessary to reflect fair value.
Similarly, while relevant
information relating to but received after the measurement date is
considered, the Directors will only consider an adjustment to the
financial statements if it were to have a significant impact and is
indicative of conditions present at the measurement
date.
The Company has fully adopted
sections 11 and 12 of FRS 102. All investments held by the Company
are classified as "fair value through profit or loss". As the
Company's business is investing in financial assets with a view to
profiting from their total return in the form of interest,
dividends or increases in fair value, investments are recognised at
fair value on initial recognition.
The Company manages and evaluates
the performance of these investments on a fair value basis in
accordance with its investment strategy. For investments actively
traded in organised financial markets, fair value is generally
determined by reference to stock exchange quoted market bid prices
at the close of business at the Balance Sheet date. For investments
that are not actively traded in organised financial markets, fair
value is determined using reliable valuation techniques as
described below:
i Unquoted fixed asset investments are stated at the
estimated fair value.
In the case of investments in
private equity funds, this is based on the net asset value of those
funds ascertained from periodic valuations provided by the managers
of the funds and recorded up to the measurement date. Such
valuations are necessarily dependent upon the reasonableness of the
valuations by the fund managers of the underlying investments. In
the absence of contrary information, the values are assumed to be
reliable. These valuations are reviewed periodically for
reasonableness and recorded up to the measurement date. If a class
of assets were sold post-period end, management would consider the
effect, if any, on the investment portfolio.
The Company may acquire secondary
interests at either a premium or a discount to the fund manager's
valuation. Within the Company's portfolio, those fund holdings are
normally revalued to their stated net asset values at the next
reporting date unless an adjustment against a specific investment
is considered appropriate.
The fair value of each investment
is derived at each reporting date. In the case of direct
investments in unquoted companies, the initial valuation is based
on the transaction price. Where further indications of fair value
become available, such as through subsequent issues of capital or
dealings between third parties, the valuation is adjusted to
reflect the new evidence, at each reporting date. This information
may include the valuations provided by private equity managers who
are also invested in the Company.
The Company holds an investment in
its subsidiary, Pantheon International Holdings LP ("PIH LP"),
which itself holds a basket of investments held at fair value. The
fair value of PIH LP is based on its latest net asset
value.
ii Quoted investments are valued at the bid price on the
relevant stock exchange.
Private equity funds may contain a
proportion of quoted shares from time to time; for example where
the underlying company investments have been taken public but the
holdings have not yet been sold. The quoted market holdings at the
date of the latest fund accounts are reviewed and adjusted to the
published prices of those holdings at the period end.
E. Asset Linked Note
As part of the share consolidation
effected on 31 October 2017, the Company issued an ALN with an
initial principal amount of £200m to the Investor. Payments under
the ALN are made quarterly in arrears and are linked to the ALN
share (c.75%) of the net cash flows from a reference portfolio
which consists of interests held by the Company in over 300 of its
oldest private equity funds, substantially 2006 and earlier
vintages. The Company retains the net cash flows relating to the
remaining c.25% of the reference portfolio.
The ALN is held at fair value
through profit or loss and therefore movements in fair value are
reflected in the Income Statement. Fair value is calculated as the
sum of the ALN share of fair value of the reference portfolio plus
the ALN share of undistributed net cash flow. The fair value
movement is allocated between revenue and capital pro rata to the
fair value gains and income-generated movements in the reference
portfolio.
A pro rata share of the Company's
total ongoing charges is allocated to the ALN, reducing each
quarterly payment ("the Expense Charge") and deducted from Other
Expenses through the revenue account in the Income
Statement.
The ALN's share of net cash flow
is calculated after withholding taxation suffered. These amounts
are deducted from taxation through the revenue account in the
Income Statement.
See Note 15 for further
information.
F. Income
Dividends receivable on quoted
equity shares are brought into account on the ex-dividend
date.
Dividends receivable on equity
shares where no ex-dividend date is quoted are brought into account
when the Company's right to receive payment is established. The
fixed return on a debt security is recognised on a time
apportionment basis.
Income distributions from funds
are recognised when the right to distributions is
established.
G. Taxation
Corporation tax payable is based
on the taxable profit for the period. The charge for taxation takes
into account taxation deferred or accelerated because of timing
differences between the treatment of certain items for accounting
and taxation purposes. Full provision for deferred taxation is made
under the liability method, without discounting, on all timing
differences that have arisen but not reversed by the Balance Sheet
date.
The tax effect of different items
of income/gain and expenditure/loss is allocated between capital
and revenue on the same basis as the particular item to which it
relates, using the marginal method.
Dividends receivable are
recognised at an amount that may include withholding tax (but
excludes other taxes, such as attributable tax credits). Any
withholding tax suffered is shown as part of the revenue account
tax charge.
Deferred tax is not provided on
capital gains and losses arising on the revaluation or disposal of
investments because the Company meets (and intends to continue for
the foreseeable future to meet) the conditions for approval as an
investment trust company, pursuant to sections 1158 and 1159 of the
CTA.
Deferred tax assets are only
recognised if it is considered more likely than not that there will
be suitable profits from which the future reversal of timing
differences can be deducted.
H. Expenses
All expenses are accounted for on
an accruals basis. Expenses, including investment management fees,
are charged through the revenue account except as
follows:
-
Expenses which are incidental to the acquisition
or disposal of an investment are treated as capital costs and
separately identified and disclosed in Note 4;
-
Expenses of a capital nature are accounted for
through the capital account; and
-
Investment performance fees.
I. Foreign Currency
The functional and presentational
currency of the Company is pounds sterling ("sterling") because it
is the primary currency in the economic environment in which the
Company operates. Transactions denominated in foreign currencies
are recorded in the local currency at actual exchange rates as at
the date of transaction. Monetary assets and liabilities
denominated in foreign currencies at the period end are reported at
the rates of exchange prevailing at the period end. Any gain or
loss arising from a change in exchange rates subsequent to the date
of the transaction is included as an exchange gain or loss in the
revenue or capital column of the Income Statement depending on
whether the gain or loss is of a capital or revenue nature. For
non-monetary assets, these are covered by fair value adjustments.
For details of transactions included in the capital column of the
Income Statement please see (J) and (K) below.
J. Other Capital Reserve
The following are accounted for in
this reserve:
-
Investment performance fees;
-
Gains and losses on the realisation of
investments;
-
Realised exchange difference of a capital
nature;
-
Expenses of a capital nature; and
-
Costs of share buybacks.
Capital distributions received
from investments are accounted for by firstly reducing any cost of
that investment, with any gains being recognised as realised only
when the cost has been reduced to nil.
K. Capital Reserve on Investments Held
The following are accounted for in
this reserve:
-
Increases and decreases in the value of investments held at the
year end and the
ALN.
L. Investment Performance Fee
The Manager is entitled to a
performance fee from the Company in respect of each 12 calendar
month period ending on 31 May in each year. The performance fee
payable in respect of each such calculation period is 5% of the
amount by which the net asset value at the end of such period
exceeds 110% of the applicable "high-water mark", i.e. the net
asset value at the end of the previous calculation period in
respect of which a performance fee was payable, compounded annually
at 10% for each subsequent completed calculation period up to the
start of the calculation period for which the fee is being
calculated. For the calculation period ended 31 May 2024, the
notional performance fee hurdle is a net asset value per share of
594.9p.
The performance fee is calculated
using the adjusted net asset value. The net asset value per share
at 31 May 2024 is 490.5p.
The performance fee is calculated
so as to ignore the effect on performance of any performance fee
payable in respect of the period for which the fee is being
calculated or of any increase or decrease in the net assets of the
Company resulting from any issue, redemption or purchase of any
shares or other securities, the sale of any treasury shares or the
issue or cancellation of any subscription or conversion rights for
any shares or other securities and any other reduction in the
Company's share capital or any distribution to
shareholders.
M. Significant Judgements and Estimates
The preparation of financial
statements requires the Manager to make judgements, estimates and
assumptions that affect the reported amounts of investments at fair
value at the financial reporting date and the reported fair value
movements during the reporting period. Actual results may differ
from these estimates. Details of how the fair values of unlisted
investments are estimated and any associated judgements applied are
provided in Section (D) of this Note and also within the Market
Price Risk section in Note 23.
N. Derecognition/Recognition of Assets and
Liabilities
Financial assets and financial
liabilities are recognised on the Company's Balance Sheet when the
Company becomes a party to the contractual provisions of the
instrument. In accordance with FRS102, financial assets are
derecognised when the contractual rights to the cash flows from the
instrument expire or the asset is transferred, and the transfer
qualifies for derecognition. Financial liabilities are derecognised
when the obligation is discharged, extinguished, or
expired.
O. Cash and Cash Equivalents
Cash and cash equivalents include
cash deposits held with banks and money market funds, together with
other short-term highly liquid investments with original maturities
of three months or less at the date of placement, free of any
encumbrances, which are readily convertible into known amounts of
cash and subject to insignificant risk of changes in value. The
Manager uses money market funds for cash management
purposes.
2. Income
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Income from investments
|
|
|
Investment income (comprising
dividend income, interest income and other investment
income)
|
15,882
|
17,292
|
|
15,882
|
17,292
|
Other income
|
|
|
Interest
|
643
|
784
|
Expense rebate
|
11
|
-
|
Exchange difference on
income
|
(2)
|
8
|
|
652
|
792
|
Total income
|
16,534
|
18,084
|
Total income comprises
|
|
|
Dividend income
|
12,981
|
12,325
|
Interest income
|
2,815
|
4,756
|
Other investment income
|
86
|
211
|
Bank interest
|
172
|
767
|
Money market fund
interest
|
471
|
17
|
Money market fund expense
rebate
|
11
|
-
|
Exchange difference on
income
|
(2)
|
8
|
Total income
|
16,534
|
18,084
|
Analysis of income from investments
|
|
|
Unlisted
|
15,882
|
17,292
|
|
15,882
|
17,292
|
Geographical analysis
|
|
|
UK
|
359
|
1,055
|
US
|
12,035
|
9,243
|
Other overseas
|
3,488
|
6,994
|
|
15,882
|
17,292
|
3. Investment Management Fees
|
31 May
2024
|
31 May
2023
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Investment management
fees
|
25,674
|
-
|
25,674
|
27,707
|
-
|
27,707
|
|
25,674
|
-
|
25,674
|
27,707
|
-
|
27,707
|
The investment management fee is
payable monthly in arrears at the rate set out in the Directors'
Report within the full Annual Report.
During the year, investment
management services with a total value of £28,501,000 (period
to 31 May 2023: £29,010,000), being £25,674,000 (period to 31
May 2023: £27,707,000) directly from Pantheon Ventures (UK) LLP and
£2,827,000 (period to 31 May 2023:£1,303,000) via Pantheon managed
fund investments were purchased by the Company.
The value of investments, in and
outstanding commitments to, investment funds managed or advised by
the Pantheon Group ("Pantheon Funds") are excluded in calculating
the monthly management fee and the commitment fee. The value of
holdings in investments managed by the Pantheon Group totalled
£1,235,005,000 as at 31 May 2024 (31 May 2023: £1,131,118,000),
including £1,082,057,000 from the Pantheon managed Pantheon
International Holdings subsidiaries (31 May 2023: £995,669,000).
Please see Note 20 below for further details.
In addition, the Manager has
agreed that the total fees (including performance fees) payable by
Pantheon Funds to members of the Pantheon Group and attributable to
the Company's investments in Pantheon Funds shall be less than the
total fees (excluding the performance fee) that the Company would
have been charged under the Management Agreement had it invested
directly in all of the underlying investments of the relevant
Pantheon Funds instead of the relevant Pantheon Funds instead of
through the relevant Pantheon Funds.
At 31 May 2024, £2,280,000
(31 May 2023: £2,245,000) was owed for investment management
fees. No performance fee is payable in respect of the year to 31
May 2024 (31 May 2023: £nil). The basis upon which the performance
fee is calculated is explained in Note 1 (L) and in the Directors'
Report within the full Annual Report.
4. Other Expenses
|
31 May
2024
|
31 May
2023
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Secretarial and accountancy
services
|
474
|
-
|
474
|
353
|
-
|
353
|
Depositary fees
|
258
|
-
|
258
|
280
|
-
|
280
|
Custodian
|
20
|
-
|
20
|
16
|
-
|
16
|
Fees payable to the Company's
Auditor for the
|
|
|
|
|
|
|
-
audit of the annual financial
statements
|
149
|
-
|
149
|
146
|
-
|
146
|
Fees payable to the Company's
Auditor for
|
|
|
|
|
|
|
-
audit-related assurance services -Half-Yearly
report
|
46
|
-
|
46
|
44
|
-
|
44
|
Directors' remuneration (see Note
5)
|
360
|
-
|
360
|
291
|
-
|
291
|
Employer's National
Insurance
|
27
|
|
27
|
42
|
-
|
42
|
Irrecoverable VAT
|
-
|
-
|
-
|
(5)
|
-
|
(5)
|
Legal and professional
fees1
|
404
|
877
|
1281
|
547
|
1,625
|
2,172
|
Project related costs
|
-
|
2,497
|
2,497
|
-
|
|
|
Other2
|
872
|
-
|
872
|
831
|
-
|
831
|
ALN Expense Charge (see Note 1
(E))3
|
(462)
|
-
|
(462)
|
(486)
|
-
|
(486)
|
|
2,148
|
3,374
|
5,552
|
2,059
|
1,625
|
3,684
|
1 Legal fees incidental to the acquisition of investments and
project related costs are charged to the Capital column of the
Income Statement since they are capital in nature. Project related
costs consist of legal expenses incurred in relation to the Share
buyback tender offer and the loan note financing.
2 Other expenses predominantly comprise fees and expenses
relating to printing, public relations, Stock Exchange listing, FCA
fees, AIC Levy and share price publications.
3 A pro rata share of the Company's total ongoing charges is
allocated to the ALN, reducing each quarterly payment.
The Directors do not consider that
the provision of non-audit work to the Company affects the
independence of the Auditors due to the half year review being an
assurance service.
5. Directors' Remuneration
Directors' emoluments comprise
Directors' fees. A breakdown is provided in the Directors'
Remuneration Report in the full Annual Report.
6. Interest Payable and Similar Expenses
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Negative bank interest
|
-.
|
22
|
Loan commitment and arrangement
fees
|
6,346
|
6.344
|
Loan Interest
|
4,154
|
-
|
Loan commitment and arrangement
fees
|
2,551
|
-
|
|
13,051
|
6,366
|
On 19 October 2023, the Company
announced that it has agreed a new £500m equivalent multi-tranche,
multi-currency revolving credit facility agreement (the "Loan
Facility"), which on 20 October 2023, replaced the existing £500m
equivalent credit facility and Credit Suisse AG London Branch as a
Lender. There are five Lenders of the new facility being Lloyds
Bank plc, Mizuho, RBC Europe, Royal Bank of Scotland and State
Street. Further details of the Loan Facility are disclosed in Note
14.
On 12 January 2024, the Company
agreed a Private Placement of US$150m in loan notes with proceeds
being received on 1 February 2024. The loan notes have been
structured over different maturities of five, seven and ten years
with varying coupon rates, further details are disclosed in Note
16.
7. Taxation
|
31 May
2024
|
31 May
2023
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Withholding tax deducted from
distributions
|
3,033
|
-
|
3,033
|
1,494
|
-
|
1,494
|
Tax charge
|
|
|
|
|
|
|
The standard rate of corporation
tax in the UK of 19% to 31 March 2023 rising to 25% from 1 April
2023, giving a weighted average for the year ended 31 May 2024 of
25% (year ended 31 May 2023: 20%).
The differences are explained
below:
|
Net return before tax
|
(25,014)
|
59,696
|
34,682
|
(18,904)
|
62,679
|
43,775
|
Theoretical tax at UK corporation
tax rate of 25% (31 May 2023: 20%)
|
(6,254)
|
14,924
|
8,670
|
(3,781)
|
12,536
|
8,755
|
Non-taxable investment, derivative
and currency gains
|
-
|
(15,143)
|
(15,143)
|
-
|
(12,845)
|
(12,845)
|
Effect of expenses in excess of
taxable income
|
-
|
219
|
219
|
-
|
309
|
309
|
Carry forward management
expenses
|
6,254
|
-
|
6,254
|
3,781
|
-
|
3,781
|
Withholding tax deducted from
distributions
|
3,033
|
-
|
3,033
|
1,494
|
-
|
1,494
|
|
3.033
|
-
|
3,033
|
1,494
|
-
|
1,494
|
The tax charge for the year ended
31 May 2024 is £3.0m (31 May 2023: £1.5m). The tax charge is wholly
comprised of irrecoverable withholding tax suffered. Investment
gains are exempt from capital gains tax owing to the Company's
status as an investment trust.
Investment gains are exempt from
capital gains tax owing to the Company's status as an investment
trust.
Factors That May Affect Future Tax Charges
The Company is an investment trust
and therefore is not subject to tax on capital gains. Deferred tax
is not provided on capital gains and losses arising on the
revaluation or disposal of investments because the Company meets
(and intends to meet for the foreseeable future) the conditions for
approval as an investment trust company.
No deferred tax asset has been
recognised in respect of excess management expenses and expenses in
excess of taxable income as they will only be recoverable to the
extent that there is sufficient future taxable revenue. As at 31
May 2024, excess management expenses are estimated to be in excess
of £359m (31 May 2023: £330m).
At 31 May 2024, the Company had no
unprovided deferred tax liabilities (31 May 2023: £nil).
8. Return per Ordinary Share
|
31 May
2024
|
31 May
2023
|
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Revenue
£'000
|
Capital
£'000
|
Total
£'000
|
Return for the financial period in
£'000
|
(28,047)
|
59,696
|
31,649
|
(20,398)
|
62,679
|
42,281
|
Weighted average ordinary
shares
|
|
|
494,296,359
|
|
|
532,707,383
|
Return per ordinary
share
|
(5.68)p
|
12.08p
|
6.40p
|
(3.83)p
|
11.77p
|
7.94p
|
There are no dilutive or
potentially dilutive shares in issue.
9a. Movements on Investments
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Book cost brought
forward
|
1,734,850
|
1,530,419
|
Opening unrealised appreciation on
investments held
|
|
|
-Unlisted investments
|
682,437
|
706,707
|
-Listed investments
|
333
|
1,482
|
Valuation of investments brought
forward
|
2,417,620
|
2,238,608
|
Movements in year:
|
|
|
Acquisitions at cost
|
152,960
|
289,020
|
Capital distributions -
proceeds
|
(132,396)
|
(160,891)1
|
Capital distributions - realised
gains on sales
|
68,262
|
76,3021
|
Increase in appreciation on
investments held
|
(7,941)
|
(25,419)
|
Valuation of investments at year end
|
2,498,505
|
2,417,620
|
Book cost at year end
|
1,823,676
|
1,734,850
|
Closing unrealised appreciation on
investments held
|
|
|
-Unlisted investments
|
673,924
|
682,437
|
-Listed investments
|
905
|
333
|
Valuation of investments at year end
|
2,498,505
|
2,417,620
|
|
|
|
Fair value of investments:
|
|
|
Unlisted investments
|
2,495,920
|
2,415,800
|
Listed investments
|
2,585
|
1,820
|
Valuation of investments at year end
|
2,498,505
|
2,417,620
|
1 On 1 October 2022, the Company transferred one investment, at
a fair value of £3.10m, to its wholly-owned subsidiary Pantheon
International Holdings LP, in return for a 99% investment in
Pantheon International Holdings LP, being £3.07m and the remaining
1% in Pantheon International Holdings GPLP, being £0.03m
Further details in relation to the
subsidiaries are included in Note 20.
9b. Analysis of Investments
Further analysis of the investment
portfolio is provided in the Manager's Review in the full Annual
Report.
The Company received £132,396,000
(2023: £160,891,000) from investments sold during the year.
The book cost of these investments when they were purchased was
£64,134,000 (2023: £84,589,000). These investments have been
revalued over time until such time they were sold and up until that
point, any unrealised gains or losses were included in the fair
value of the investments.
Transaction costs (incurred at the
point of the transaction) incidental to the acquisition of
investments totalled £nil (31 May 2023: £nil) and to the disposals
of investments totalled £5,000 (31 May 2023: £7,000) for the
period. In addition, legal fees incidental to the acquisition of
investments totalled £877,000 (31 May 2023: £1,625,000), as
disclosed in Note 4, have been taken to the Capital column in the
Income Statement since they are capital in nature.
Included in investment are also
investments that the Company holds in its subsidiaries. Please see
Note 20 below for further details.
Gains on investment per income statement
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Realised gains on sales
|
68,262
|
76,302
|
Amounts previously recognised as
unrealised appreciation on those sales
|
333
|
1,482
|
Decrease in unrealised
appreciation
|
(8,274)
|
(26,902)
|
Revaluation of amounts owed in
respect of transactions
|
3
|
3
|
Gains on investments
|
60,324
|
50,885
|
|
|
|
Currency analysis of investment valuation
|
|
31 May
2023
£'000
|
Sterling
|
|
|
Unlisted investments
|
1,126,722
|
1,042,249
|
|
1,126,722
|
1,042,249
|
US dollar
|
|
|
Unlisted investments
|
1,102,043
|
1,116,006
|
Listed investments
|
2,246
|
1,820
|
|
1,104,289
|
1,117,826
|
Euro
|
|
|
Unlisted investments
|
244,243
|
230,424
|
|
244,243
|
230,424
|
Other
|
|
|
Unlisted investments
|
22,912
|
27,121
|
Listed investments
|
339
|
-
|
|
23,251
|
27,121
|
Total valuation of
investments
|
2,498,505
|
2,417,620
|
9c. Material Investment
At the year end, the Company held
no material holdings in any underlying company which exceeded 3%
and funds which exceeded 10% of any class of capital.
10. Fair Value Hierarchy
The fair value hierarchy consists
of the following three levels:
Level 1 - The unadjusted quoted
price in an active market for identical assets or liabilities that
the entity can access at the measurement date. The Level 1 holdings
include publicly listed holdings held directly by the Company from
in specie distributions received from underlying investments, but
do not include listed holdings held indirectly through the
Company's underlying private equity managers which are classified
under Level 3 holdings;
Level 2 - Inputs other than quoted
prices included within Level 1 that are observable (i.e. developed
using market data) for the asset or liability, either directly
(i.e. as prices) or indirectly (i.e. derived from prices);
and
Level 3 - Inputs are unobservable
(i.e. for which market data is unavailable) for the asset or
liability.
Financial Assets at Fair Value Through Profit or Loss at 31
May 2024
|
Level 1
£'000
|
Level 2
£'000
|
Level 3
£'000
|
Total
£'000
|
Unlisted holdings
|
-
|
-
|
2,495.920
|
2,495.920
|
Listed holdings
|
2,585
|
-
|
-
|
2,585
|
|
|
|
2,495,920
|
2,498,505
|
Financial Assets at Fair Value Through Profit or Loss at 31
May 2023
|
Level 1
£'000
|
Level 2
£'000
|
Level 3
£'000
|
Total
£'000
|
Unlisted holdings
|
-
|
-
|
2,415,800
|
2,415,800
|
Listed holdings
|
1,820
|
-
|
-
|
1,820
|
|
1,820
|
-
|
2,415,800
|
2,417,620
|
Financial Liabilities at Fair Value Through Profit or Loss at
31 May 2024
|
Level 1
£'000
|
Level 2
£'000
|
Level 3
£'000
|
Total
£'000
|
Asset Linked Note
|
-
|
-
|
30,815
|
30,815
|
|
-
|
-
|
30,815
|
30,815
|
Financial Liabilities at Fair Value Through Profit or Loss at
31 May 2023
|
Level 1
£'000
|
Level 2
£'000
|
Level 3
£'000
|
Total
£'000
|
Asset Linked Note
|
-
|
-
|
32,520
|
32,520
|
|
-
|
-
|
32,520
|
32,520
|
11. Debtors
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Amounts receivable from investment
funds
|
1,131
|
290
|
Accrued interest
|
-
|
17
|
Prepayments
|
1,356
|
2,040
|
|
2,487
|
2,347
|
12. Cash and Cash Equivalents
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Cash at bank
|
21,863
|
49,906
|
Cash equivalents
|
-
|
16,137
|
|
21,863
|
66,043
|
As at 31 May 2024, Cash
equivalents of £nil were held in a USD money market fund (2023:
£16,137,000).
13. Creditors Amounts Falling Due Within One
Year
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Investment management
fees
|
2,280
|
2,245
|
Amounts owed in respect of share
buybacks and trades
|
1,003
|
-
|
ALN repayment to the
Investor
|
437
|
1,199
|
Private Placement loan note coupon
interest
|
2,551
|
-
|
Other creditors and
accruals
|
1,481
|
1,173
|
|
7,752
|
4,617
|
14. Bank Loan
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Short term
Tranche B (USD) $122,000,000
(£100,000,000) Expiry October 2024
|
83,261
|
-
|
Long term
|
|
|
Tranche A1 (USD) $365,700,000
(£300,000,000) Expiry October 2026
|
-
|
-
|
Tranche A2 (EUR) Eur115,700,000
(£100,000,000) Expiry October 2026
|
-
|
-
|
|
83,261
|
-
|
On 19 October 2023, the Company
announced that it has agreed a new £500m equivalent multi-tranche,
multi-currency revolving credit facility agreement (the "Loan
Facility"), which on 20 October 2023, replaced the existing £500m
equivalent credit facility and Credit Suisse AG London Branch as a
Lender. There are five Lenders of the new facility being Lloyds
Bank plc, Mizuho, RBC Europe, Royal Bank of Scotland and State
Street. The new Loan Facility, which is secured by certain assets
of the Company and is split as follows:
- Facility A: £400m, expiring in
October 2026 with an ongoing option to extend, by agreement, the
maturity date by 364 days at a time; and
- Facility B: £100m, expiring in
October 2024.
The Company has sought to build a
long-term, sustainable, more flexible, and diverse capital
structure as part of this process, further strengthening the
Company's balance sheet. The structure permits Facility A to be
increased from £400m to £700m via an uncommitted accordion option,
subject to the consent of the participating Lenders, with a
covenant package that better supports utilisation under the Loan
Facility, the announced tender offer and the ongoing share buyback
programme.
Depending on the utilisation of
the Loan Facility, PIP will pay a commitment fee of between 0.70%
and 1.15% per annum on the undrawn portion of the Loan Facility.
The rate of interest payable on the drawn portion is the aggregate
of the relevant benchmark rate plus 2.95% or 2.25% depending on
whether Facility A or B is utilised respectively. See note 23 for
details regarding loan covenants.
As at 31 May 2024, the Loan
Facility had a sterling equivalent value of £83.3m, all drawn from
the short term facility (Facility B).
15. Creditors Amounts Falling
Due After One Year - Asset Linked Note
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Opening value of ALN
|
32,520
|
41,374
|
Repayment of net cashflows
received
|
(4,650)
|
(5,035)
|
Fair value movement through profit
or loss
|
3,420
|
(3,384)
|
Expense charge and ALN share of
withholding taxes
|
(475)
|
(435)
|
Closing value of ALN (see Note
1(E))
|
30,815
|
32,520
|
Transfer to creditors due within
one year
|
(437)
|
(1,199)
|
|
30,378
|
31,321
|
16. Private Placement Loan Notes
On 12 January 2024, the Company
agreed a private placement of US$150m in loan notes with proceeds
being received on 1 February 2024. The loan notes have been
structured over different maturities of five, seven and 10 years
with varying coupon rates, as follows:
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Tranche A (USD) 6.36%.1 February
2029
|
41,238
|
-
|
Tranche B (USD) 6.53%. 1 February
2031
|
53,020
|
-
|
Tranche C (USD) 6.65%. 1 February
2034
|
23,565
|
-
|
|
117,823
|
-
|
17. Called-up Share Capital
|
31 May
2024
|
31 May
2023
|
|
Shares
|
£'000
|
Shares
|
£'000
|
Allotted, called up and fully paid:
|
|
|
|
|
Ordinary Shares of 6.7p each
|
|
|
|
|
Opening position
|
529,893,457
|
35,503
|
537,493,640
|
36,012
|
Ordinary shares bought back for
cancellation in the market
|
(15,099,519)
|
(1,012)
|
(7,600,183)
|
(509)
|
Ordinary shares bought back for
cancellation via Tender Offer
|
(49,180,327)
|
(3,295)
|
-
|
-
|
Closing position
|
465,613,611
|
31,196
|
529,893,457
|
35,503
|
Total shares in issue
|
465,613,611
|
31,196
|
529,893,457
|
35,503
|
On 3 August 2023, upon publication
of its annual results for the year ending 31 May 2023, the Company
announced its intention to invest up to £200,000,000 in the
Company's portfolio by buying back its own ordinary shares during
the financial year to 31 May 2024. On 25 September 2023, the
Company announced it would undertake a "Tender Offer", conducted as
a reverse auction, for up to £150,000,000 in value (at the Strike
Price, excluding costs and stamp duty) of ordinary shares with
settlement taking place on 26 October 2023. Shareholders on the
Register on the Record Date of 17 October 2023 were invited to
tender for sale some or all (subject to the overall size limit of
the Tender Offer) of their ordinary shares.
On 19 October 2023, the result of
the Tender Offer was announced, being that the Company had acquired
49,180,327 of the Company's ordinary shares. All shares repurchased
by the Company have been cancelled. Each share acquired by the
Company in the Tender Offer was purchased at the Strike Price of
305 pence per ordinary share.
During the year ended 31 May 2024,
in addition to the Tender Offer, 15,099,519 ordinary shares were
bought back in the market, for cancellation at a total cost,
including stamp duty, of £47.0m. During the year ended 31 May 2023,
7,600,183 ordinary shares were bought back for cancellation at a
total cost, including stamp duty, of £19.7m.
As a result, there were
465,613,611 ordinary shares in issue as at 31 May 2024 (of which
none are held in Treasury; year to 31 May 2023: 529,893,457
ordinary shares and no Treasury shares).
Each holder of ordinary shares is
entitled, on a show of hands, to one vote and, on a poll, to one
vote for each ordinary share held.
18. Reserves
Movement for the year ended 31 May 2024
|
Share
premium
£'000
|
Capital
redemption
reserve
£'000
|
Other
capital
reserve
£'000
|
Capital
reserve
on
investments
held
£'000
|
Revenue
Reserve1
£'000
|
Beginning of year
|
269,535
|
4,062
|
1,620,532
|
653,695
|
(133,255)
|
Net gain on realisation of
investments
|
-
|
-
|
68,262
|
-
|
-
|
Decrease in unrealised
appreciation
|
-
|
-
|
-
|
(10,686)
|
-
|
Revaluation of amounts owed in
respect of transactions
|
-
|
-
|
3
|
-
|
-
|
Exchange differences on
currency
|
-
|
-
|
5,505
|
-
|
-
|
Exchange differences on other
capital items
|
-
|
-
|
(14)
|
-
|
-
|
Legal and professional expenses
charged to capital
|
-
|
-
|
(1,851)
|
-
|
-
|
Other expenses charged to
capital
|
-
|
-
|
(1,523)
|
-
|
-
|
Share buybacks*
|
-
|
4,307
|
(198,080)
|
-
|
-
|
Revenue return for the
year
|
-
|
-
|
-
|
-
|
(28,047)
|
End of year
|
269,535
|
8,369
|
1,492,834
|
643,009
|
(161,302)
|
Movement for the year ended 31 May 2023
|
Share
premium
£'000
|
Capital
redemption
reserve
£'000
|
Other
capital
reserve
£'000
|
Capital
reserve
on
investments
held
£'000
|
Revenue
Reserve1
£'000
|
Beginning of year
|
269,535
|
3,553
|
1,556,346
|
674,875
|
(112,857)
|
Net gain on realisation of
investments
|
-
|
-
|
76,302
|
-
|
-
|
Decrease in unrealised
appreciation
|
-
|
-
|
-
|
(21,180)
|
-
|
Revaluation of amounts owed in
respect of transactions
|
-
|
-
|
3
|
-
|
-
|
Exchange differences on
currency
|
-
|
-
|
9,210
|
-
|
-
|
Exchange differences on other
capital items
|
-
|
-
|
(31)
|
-
|
-
|
Legal and professional expenses
charged to capital
|
-
|
-
|
(1,625)
|
-
|
-
|
Share buybacks*
|
-
|
509
|
(19,673)
|
-
|
-
|
Revenue return for the
year
|
-
|
-
|
-
|
-
|
(20,398)
|
End of year
|
269,535
|
4,062
|
1,620,532
|
653,695
|
(133,255)
|
1 Reserves that are distributable by way of dividends. In
addition, the Other Capital Reserve can be used for share
buybacks.
* The value of ordinary shares
bought back include any associated fees and stamp duty.
19. Net Asset Value per Share
|
31 May
2024
|
31 May
2023
|
Net assets attributable in
£'000
|
2,283,641
|
2,450,072
|
Ordinary shares
|
465,613,611
|
529,893,457
|
Net asset value per ordinary
share
|
490.46p
|
462.37p
|
20. Subsidiaries
The Company has formed three
wholly-owned subsidiaries, to provide security for future financial
lending arrangements.
Pantheon International Holdings LP
("PIH LP") was incorporated on 29 March 2021 with a registered
address in the State of Delaware (National Registered Agents, Inc.,
209 Orange Street, Wilmington, Delaware, 19801), and is
wholly-owned by the Company.
The Company holds an investment in
PIH LP, which itself holds a basket of investments, rather than to
carry out business on the Company's behalf. Investments held within
PIH LP are based on the fair value of the investments held in those
entities.
On 31 December 2021, the Company
transferred several investments, at a fair value of £627.1m, to its
wholly-owned subsidiary Pantheon International Holdings LP in order
to provide security for the £500m multi-currency facility. On 1
October 2022, the Company transferred one further investment, at a
fair value of £3.1m. The investments that were transferred are in
addition to PIH LP making its own investments.
The aggregate amount of its
capital and reserves as at 31 May 2024 is £1,082,132,000 (2023:
£995,928,000) and the profit or loss for the year ended 31 May 2024
is £3,168,000 (2023: £3,491,000).
The General Partner for PIH LP is
Pantheon International Holdings GP ("PIH GP") Limited. Incorporated
on 17 March 2021 with a registered address c/o Maples Corporate
Services Limited, PO Box 309, Ugland House, Grand Cayman, KY1-1104,
Cayman Islands, and is wholly owned by the Company.
The aggregate amount of its
capital and reserves as at 31 May 2024 is £1 (2023: £1) and the
profit or loss for the year ended 31 May 2024 is £nil (2023:
£nil).
The General Partner and the
Limited Partner, formed an exempted limited partnership, named
Pantheon International Holdings GP LP ("PIH GP LP"), incorporated
on 17 March 2021 with a registered address c/o Maples Corporate
Services Limited, PO Box 309, Ugland House, Grand Cayman, KY1-1104,
Cayman Islands. The Company holds an investment in PIH GP
LP.
Any investments made by the
Company into PIH LP, generally invest at 99% directly into PIH LP,
with the remaining 1% investing into PIH GP LP. PIH GP LP will
then, in turn, wholly invest those funds into PIH LP, so no funds
remain in PIH GP LP.
In accordance with FRS 102, the
Company is exempted from the requirement to prepare consolidated
financial statements on the grounds that its subsidiary PIH LP is
held exclusively with a view to a subsequent resale as it is
considered part of an investment portfolio and the Company meets
the definition of an Investment Entity under FRS. PIH GP LP and PIH
GP are not material. Therefore, the Company has no requirement to
prepare consolidated accounts, and therefore the subsidiaries noted
above are held as investments recognised at fair value through
profit or loss.
21. Reconciliation of Return
Before Financing Costs and Taxation to Net Cash Flow from Operating
Activities
|
31 May
2024
£'000
|
31 May
2023
£'000
|
Return before finance costs and
taxation
|
47,733
|
50,141
|
Withholding tax
deducted
|
(3,033)
|
(1,494)
|
Gains on investments
|
(60,324)
|
(50,885)
|
Currency gains on cash and
borrowings
|
(5,491)
|
(9,179)
|
Increase in creditors
|
205
|
394
|
Decrease/(increase) in other
debtors
|
111
|
(147)
|
Gain/(reduction) of financial
liabilities at fair value through profit or loss (ALN)
|
3,420
|
(3,384)
|
Expenses and taxation associated
with the ALN
|
(475)
|
(435)
|
Net cash outflow from operating
activities
|
(17,854)
|
(14,989)
|
Reconciliation net cash/(debt)
Reconciliation of net cash flow to
movement in net debt
|
|
31 May
2024
£'000
|
Decrease in cash
|
|
(44,024)
|
Net cash inflow from
loans
|
|
(88,471)
|
Cash inflow from private placement
loan notes
|
|
(118,274)
|
Change in net debt resulting from
cash flows
|
|
(250,769)
|
Foreign exchange
movements
|
|
5,505
|
Movement in net debt
|
|
(245,264)
|
Net cash at 1 June 2023
|
|
66,043
|
Net debt at 31 May 2024
|
|
(179,221)
|
Analysis in changes in net cash/(debt)
|
1 June
2023
£'000
|
Cash flows
£'000
|
Foreign exchange movements
£'000
|
31 May
2024
£'000
|
Cash and cash
equivalents
|
66,043
|
(44,024)
|
(156)
|
21,863
|
Debt due within one
year
|
|
|
|
|
- Bank loan
|
-
|
(88,471)
|
5,210
|
(83,261)
|
Debt due after more than one
year
|
|
|
|
|
- Private placement loan
notes
|
-
|
(118,274)
|
451
|
(117,823)
|
Net cash/(debt)
|
66,043
|
(250,769)
|
5,505
|
(179,221)
|
22. Contingencies, Guarantees and Financial
Commitments
At 31 May 2024, there were
financial commitments outstanding of £789m (31 May 2023: £857m) in
respect of investments in partly paid shares and interests in
private equity funds.
We expect 18% of the financial
commitments outstanding to be called within the next 12
months.
Further detail of the available
finance cover is provided in Note 23.
23. Analysis of Financial Assets and
Liabilities
The primary investment objective
of the Company is to seek to maximise long-term capital growth for
its shareholders by investing in funds specialising in unquoted
investments, acquiring unquoted portfolios and participating
directly in private placements. Investments are not restricted to a
single market but are made when the opportunity arises and on an
international basis.
The Company's financial
instruments comprise securities and other investments, cash
balances and debtors and creditors that arise from its operations,
for example sales and purchases awaiting settlement and debtors for
accrued income.
The principal risks the Company
faces in its portfolio management activities are:
-
liquidity/marketability risk;
-
interest rate risk;
-
market price risk; and
-
foreign currency risk.
The Manager only holds cash at
banks with high credit ratings, therefore the Company has little
exposure to credit risk. The Manager monitors the financial risks
affecting the Company on a daily basis and the Directors regularly
receive financial information, which is used to identify and
monitor risk.
In accordance with FRS 102 an
analysis of financial assets and liabilities, which identifies the
risk to the Company of holding such items, is shown further on in
this Note.
Liquidity Risk
Due to the nature of the Company's
investment policy, the largest proportion of the portfolio is
invested in unquoted securities, many of which are less readily
marketable than, for example, "blue-chip" UK equities. The
Directors believe that the Company, as a closed-end fund with no
fixed wind-up date, is ideally suited to making long-term
investments in instruments with limited marketability. The
investments in unquoted securities are monitored by the Board on a
regular basis.
There are times when opportunities
for the Company to acquire secondary unquoted portfolios of
interests or co-investments may be limited due to the cyclical
nature of their occurrence. As a result, at times of low investment
opportunity, some funds may be held on deposit or invested in gilts
and other fixed interest government bonds. It is the nature of
investment in private equity that a commitment (see Note 22 for
outstanding commitments as at 31 May 2024) to invest will be made
and that calls for payments will then be received from the unlisted
investee entity. These payments are usually on an ad-hoc basis and
may be called at any instance over a number of years. The Company's
ability to meet these commitments is dependent on it receiving cash
distributions from its private equity investments and, to the
extent these are insufficient, on the availability of financing
facilities.
On 19 October 2023, the Company
agreed a new £500m equivalent multi-tranche, multi-currency
revolving credit facility agreement (the "Loan Facility"), which on
20 October 2023, replaced the previous £500m equivalent credit
facility and Credit Suisse AG London Branch as a Lender. There are
five Lenders of the new facility, being Lloyds Bank plc, Mizuho,
RBC Europe, Royal Bank of Scotland and State Street.
The new Loan Facility, which
is secured by certain assets of the Company, is split as
follows:
- Facility A: £400m expiring in
October 2026 with an ongoing option to extend, by agreement, the
maturity date by 364 days at a time; and
- Facility B £100m expiring in October 2024.
The Company has sought to build a
long-term sustainable more flexible and diverse capital
structure as part of this process, further strengthening the
Company's balance sheet.
The structure permits Facility A
to be increased from £400m to £700m via an uncommitted accordion
option, subject to the consent of the participating Lenders, with a
covenant package that better supports utilisation under the Loan
Facility, the announced Tender Offer and the ongoing share buyback
programme.
For details of commitment fees and
rates of interest, refer to Note 14. The Loan Facility is subject
to market standard loan to value and liquidity
covenants.
The principal covenants that apply
to the loan facility require:
(i) that gross borrowings do not
exceed 35% of the adjusted borrowing base*; and
(ii) the liquidity ratio** does
not exceed 4.1x undrawn commitment.
Total available financing as at 31
May 2024 stood at £414m (31 May 2023: £554m), comprising £16m (31
May 2023: £63m) in cash balances and £398m (31 May 2023: £491m)
(sterling equivalent) in undrawn bank facilities. The available
financing along with the private equity portfolio exceeded the
outstanding commitments by 3.9 times (31 May 2023: 3.7 times)
(which excludes any outstanding commitments relating to funds
outside their investment period (>13 years old) as there is a
low likelihood of these being drawn).
* The adjusted borrowing base is
the total collaterised proportion of assets adjusted for loan
agreement specific restrictions.
** Liquidity Ratio is computed as:
(10% of PE portfolio + Cash + Undrawn facility)/(Undrawn
commitments).
Interest Rate Risk
The Company may use gearing to
achieve its investment objectives and manage cash flows and uses a
multi-currency revolving credit facility for this
purpose.
Interest on the revolving credit
facility is payable at variable rates determined subject to
drawdown. Variable rates are defined as relevant benchmark rates
plus 2.95% to 2.25%, depending on whether Facility A or B is
utilised respectively. The interest rate is then fixed for the
duration that the loan is drawn down. At 31 May 2024, there was a
sterling equivalent of £83.3m funds drawn down on the loan
facilities (31 May 2023: £nil). A blended commitment fee of 0.95%
per annum is payable in respect of the amounts available for
drawdown in each facility.
Interest rate movements may
affect:
- the level of interest receivable
on cash deposits; and
- the interest payable on loan
borrowings.
A 1% increase in market interest
rates would be expected to decrease net assets, by approximately
£0.8m (31 May 2023: nil), with all other factors being
equal.
A 1% decrease would increase net
assets by the same amount.
The loan notes issued by the
Company pay a fixed rate of interest and therefore movements in
interest rates will not affect net assets.
The possible effects on fair value
and cash flows that could arise as a result of changes in interest
rates are taken into account when making investment
decisions.
Non-interest Rate Exposure
The remainder of the Company's
portfolio and current assets are not subject to interest rate
risks.
The interest rate and maturity
profile of the Company's financial assets as at 31 May 2024 was as
follows:
31 May 2024
|
Total
£'000
|
No
maturity
date
£'000
|
Matures
within
1 year
£'000
|
Matures
after
1 year
£'000
|
Fixed
interest
average interest
rate
%
|
Fair value no interest rate risk financial
assets
|
|
|
|
Sterling
|
1,128,658
|
1,128,658
|
-
|
-
|
-
|
US dollar
|
1,123,644
|
1,123,644
|
-
|
-
|
-
|
Euro
|
246,409
|
246,409
|
-
|
-
|
-
|
Other
|
23,907
|
23,907
|
-
|
-
|
-
|
|
2,522,618
|
2,522,618
|
-
|
-
|
-
|
The interest rate and maturity
profile of the Company's financial assets as at 31 May 2023 was as
follows:
31 May 2023
|
Total
£'000
|
No
Maturity
Date
£'000
|
Matures
within
1 year
£'000
|
Matures
after
1 year
£'000
|
Fixed
interest
average
interest
rate
%
|
Fair value of no interest rate risk financial
assets
|
|
|
|
Sterling
|
1,043,630
|
1,043,630
|
-
|
-
|
-
|
US dollar
|
1,171,627
|
1,171,627
|
-
|
-
|
-
|
Euro
|
240,745
|
240,745
|
-
|
-
|
-
|
Other
|
29,362
|
29,362
|
-
|
-
|
-
|
|
2,485,364
|
2,485,364
|
-
|
-
|
-
|
Financial Liabilities
At 31 May 2024, the Company had
drawn the sterling equivalent of £83.3m (31 May 2023: £nil) of its
new £500m multi-currency credit facility, £400m of which expires in
October 2026 and £100m expires in October 2024. Interest is
incurred at a variable rate as agreed at the time of drawdown and
is payable at the maturity date of each advance. At the year end,
interest of £0.1m (31 May 2023: £nil) was accrued.
During the year ended 31 May 2024,
the Company received US$150m through private placement loan notes,
that have been structured over different maturities of five, seven
and 10 years. At 31 May 2024, the sterling equivalent was £117.8m
(31 May 2023: £nil). At the year end, coupon interest of £2.6m (31
May 2023: £nil) was accrued.
At 31 May 2024 and 31 May 2023,
other than the ALN and the private placement debt, all financial
liabilities were due within one year and comprised drawn loans
payable within one year together with short-term
creditors.
The ALN is repayable by no later
than 31 August 2027
Market Price Risk
The method of valuation of the
fixed asset investments is described in Note 1(D). The nature of
the Company's fixed asset investments, with a high proportion of
the portfolio invested in unquoted securities, means that the
investments are valued by the Directors after due consideration of
the most recent available information from the underlying
investments.
PIP's portfolio is well
diversified by the sectors in which the underlying companies
operate. This sectoral diversification helps to minimise the
effects of cyclical trends within particular industry
segments.
If the investment portfolio fell
by 20% from the 31 May 2024 valuation, with all other variables
held constant, there would have been a reduction of £499,701,000
(31 May 2023: £483,524,000) in the return before taxation. An
increase of 20% would have increased the return before taxation by
an equal and opposite amount.
Foreign Currency Risk
Since it is the Company's policy
to invest in a diverse portfolio of investments based in a number
of countries, the Company is exposed to the risk of movement in a
number of foreign exchange rates. A geographical analysis of the
portfolio and hence its exposure to currency risk is given above
and in Note 9b. Although it is permitted to do so, the Company did
not hedge the portfolio against the movement in exchange rates
during the financial period.
The investment approach and the
Manager's consideration of the associated risk are discussed in
further detail in the Strategic Report and the Manager's Review
above.
The Company settles its
transactions from its bank accounts at an agreed rate of exchange
at the date on which the bargain was made. As at 31 May 2024,
realised exchange losses of £14,000 (31 May 2023: £31,000) and
realised gains relating to currency of £5,505,000 (31 May 2023:
realised gains of £9,210,000) have been taken to the capital
reserve.
The Company's exposure to foreign
currency excluding private equity investments is shown below. In
relation to this exposure, if the sterling/dollar and sterling/euro
exchange rate had reduced by 10% from that obtained at 31 May 2024,
it would have the effect, with all other variables held constant,
of decreasing shareholders' funds by £20,343,000 (31 May 2023:
increasing shareholder funds by £7,065,000). If there had been an
increase in the sterling/dollar and sterling/euro exchange rate of
10% it would have the effect of increasing equity shareholders'
funds by £16,645,000 (31 May 2023: decreasing shareholder funds by
£5,780,000). The calculations are based on the financial assets and
liabilities and the exchange rate as at 31 May 2024 of 1.2731 (31
May 2023: 1.2394) sterling/dollar and 1.1727 (31 May 2023: 1.16265)
sterling/euro.
An analysis of the Company's
exposure to foreign currency (excluding Investments) is given
below:
|
31
May
2024
Assets
£'000
|
31
May
2024
Liabilities
£'000
|
31
May
2023
Assets
£'000
|
31
May
2023
Liabilities
£'000
|
US dollar
|
19,355
|
204,488
|
53,801
|
478
|
Canadian dollar
|
276
|
-
|
32
|
-
|
Euro
|
2,166
|
123
|
10,321
|
59
|
Swedish krone
|
226
|
-
|
768
|
-
|
Norwegian krone
|
22
|
-
|
-
|
-
|
Australian dollar
|
132
|
-
|
1,441
|
-
|
|
22,177
|
204,611
|
66,363
|
537
|
Fair Value of Financial Assets and Financial
Liabilities
The Investments of the Company are
held at fair value. All other financial assets are held at cost,
which is an approximation of fair value. Other than the ALN, the
financial liabilities are held at amortised cost, which is not
materially different from fair value.
Managing Capital
The Company's equity comprises
ordinary shares as described in Note 17. Capital which the Company
considers to be its equity, is managed so as to maximise the return
to shareholders while maintaining a capital base that allows the
Company to operate effectively in the marketplace and sustain
future development of the business.
As at 31 May 2024 and 31 May 2023,
the Company had bank debt facilities to increase the Company's
liquidity. Details of actual and available borrowings at the period
end can be found earlier
in this Note and in Note
14.
The Company's assets and borrowing
levels are reviewed regularly by the Board of Directors with
reference to the loan covenants.
The Company's capital requirement
is reviewed regularly by the Board of Directors
24. Transactions with the
Manager and Related Parties
The amounts paid to the Manager,
together with the details of the Investment Management Agreement,
are disclosed in Note 3.
The fees paid to the Company's
Board are disclosed in the Directors' Remuneration Report in the
full Annual Report. The Company's National Insurance contribution
in relation to Directors' remuneration is disclosed in Note
4.
Amounts outstanding for Directors'
Fees as at 31 May 2024 amount to £62,000 (2023:
£45,000).
The Company also has three
wholly-owned subsidiaries. Please see Note 20 for further
details.
There are no other identifiable
related parties at the year end.
25. Post Balance Sheet Events
There are no post balance sheet
events to report.
ENDS