+ All Categories
Home > Documents > FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142...

FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142...

Date post: 12-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
46
FOR IMMEDIATE RELEASE 26 November 2009 Not for release, publication or distribution in or into the United States, Canada, Australia or Japan or any other jurisdiction where it would be unlawful to do so Recommended cash offer by ASTRA 5.0 LIMITED a company controlled by investment partnerships advised by INFLEXION PRIVATE EQUITY PARTNERS LLP for FDM GROUP plc at 141 pence per FDM Share Summary The Independent Director of FDM and the board of Astra announce that they have reached agreement on the terms of a recommended cash offer by Astra for the entire issued and to be issued share capital of FDM. Astra is a newly incorporated company which has been formed for the purposes of making the Offer and is ultimately controlled by investment partnerships advised by Inflexion. Under the terms of the Offer, FDM Shareholders will be entitled to receive 141 pence per FDM Share in cash. The Offer values the entire issued and to be issued share capital of FDM at approximately £33.3 million. The Offer Price represents a premium of approximately: 42.4 per cent. to the Closing Price of 99.0 pence per FDM Share on 3 June 2009, the last business day prior to the announcement by FDM that it had received an approach from the Executive Management Team and Ivan Martin regarding a possible offer for FDM; 64.9 per cent. to the average Closing Price of 85.5 pence per FDM Share for the six month period ending on 3 June 2009; and
Transcript
Page 1: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

FOR IMMEDIATE RELEASE

26 November 2009

Not for release, publication or distribution in or into the United States, Canada, Australia

or Japan or any other jurisdiction where it would be unlawful to do so

Recommended cash offer

by

ASTRA 5.0 LIMITED

a company controlled by investment partnerships advised by

INFLEXION PRIVATE EQUITY PARTNERS LLP

for

FDM GROUP plc

at

141 pence per FDM Share

Summary

• The Independent Director of FDM and the board of Astra announce that they

have reached agreement on the terms of a recommended cash offer by Astra for

the entire issued and to be issued share capital of FDM. Astra is a newly

incorporated company which has been formed for the purposes of making the

Offer and is ultimately controlled by investment partnerships advised by

Inflexion.

• Under the terms of the Offer, FDM Shareholders will be entitled to receive 141

pence per FDM Share in cash. The Offer values the entire issued and to be issued

share capital of FDM at approximately £33.3 million.

• The Offer Price represents a premium of approximately:

• 42.4 per cent. to the Closing Price of 99.0 pence per FDM Share on 3

June 2009, the last business day prior to the announcement by FDM

that it had received an approach from the Executive Management

Team and Ivan Martin regarding a possible offer for FDM;

• 64.9 per cent. to the average Closing Price of 85.5 pence per FDM

Share for the six month period ending on 3 June 2009; and

Page 2: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

• 72.1 per cent. to the Closing Price of 99.0 pence per FDM Share on 3

June 2009, as adjusted for cash on the balance sheet as at 30 June

2009, which equates to 40.7 pence per FDM Share. The cash adjusted

Offer Price is 100.3 pence (being 141.0 pence less 40.7 pence). The

cash adjusted Closing Price on 3 June 2009 was 58.3 pence (being

99.0 pence less 40.7 pence).

• FDM is an international IT services company with sales offices in London, New

York, Frankfurt, Zurich and Luxembourg which specialises in the provision of

outsourced IT solutions predominantly to large blue chip organisations. As of 31

October 2009, the business employed 322 full time IT consultants (known as

Mounties) and had a further 131 in training at its Brighton, London and

Manchester training academies specialising in application development (java and

.net), support, project management and testing. FDM also operates an IT

staffing business which had over 340 contractors on assignment as of 31

October 2009.

• Astra has entered into arrangements with the Management Team under which

they will, in aggregate, through a rollover of their Management FDM Shares and

Management Option Shares, additional cash investment or a mixture of the two,

invest in Astra and Astra Topco an amount equal to approximately £3.42 million

at the Offer Price. Further details of the proposed arrangements between Astra

and the Management Team are set out in paragraph 4 of this announcement.

• Under the Code, the Panel requires the proposed arrangements with the

Management Team to be approved by ordinary resolution of the Independent

Shareholders and the Offer is conditional on, inter alia, such approval being

obtained.

• A committee of the board of FDM, comprising the Independent Director, has

been established for the purposes of considering the Offer and making

recommendations to FDM Shareholders in relation to the Offer.

• The Independent Director of FDM, who has been so advised by Brewin

Dolphin, considers the terms of the Offer to be fair and reasonable. In

providing its advice to the Independent Director, Brewin Dolphin has

taken into account the commercial assessments of the Independent

Director.

• Accordingly, on the basis of the information contained in the paragraph

in this announcement headed “Background to and reasons for

recommending the Offer”, the Independent Director intends to

recommend that FDM Shareholders accept the Offer and that

Independent Shareholders vote in favour of the Resolution, as he has

irrevocably undertaken to do in respect of his entire beneficial holding of

Page 3: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

15,000 FDM Shares, representing approximately 0.06 per cent. of the

existing issued share capital of FDM.

• The Offer will be subject to the Conditions and certain further terms referred to

in Appendix 1 to this announcement and to be set out in the Offer Document. To

become effective, the Offer will require, amongst other things, the passing, on a

poll, of an ordinary resolution approving the arrangements between Astra and

the Management Team.

• Under the Share Exchange Agreements, the Management Team have agreed,

conditional on the Offer becoming or being declared wholly unconditional, to sell

to Astra (i) the Management FDM Shares amounting to, in aggregate, 1,565,946

FDM Shares, representing approximately 6.74 per cent. of the existing issued

share capital of FDM and (ii) the Management Option Shares, amounting to, in

aggregate, 189,750 FDM Shares which certain members of the Management

Team will acquire when they exercise certain options granted to them pursuant

to the EMI Scheme.

• Astra has received an irrevocable undertaking from Rod Flavell to accept the

Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being,

together with the FDM Shares which he has agreed to sell pursuant to the Share

Exchange Agreement, his entire legal and beneficial holding of FDM Shares).

• Astra has received an irrevocable undertaking from AXA Framlington, the equity

division of AXA Investment Managers UK Limited to accept the Offer and vote in

favour of the Resolution in respect of 2,578,217 FDM Shares.

• Astra has received an irrevocable undertaking from Hargreave Hale Limited to

accept the Offer and vote in favour of the Resolution in respect of 320,000 FDM

Shares.

• Astra has also received irrevocable undertakings from certain other parties who

are beneficially interested in or otherwise able to control FDM Shares to accept

the Offer and vote in favour of the Resolution or to procure that any other

person accepts the Offer and votes in favour of the Resolution in respect of a

total of 6,874,000 FDM Shares.

• In addition, Astra has received a non-binding letter of intent from Henderson

Global Investors Limited to accept the Offer and vote in favour of the Resolution

in respect of 317,916 FDM Shares.

• In aggregate, Astra has therefore:

• received irrevocable undertakings and a non-binding letter of intent to

accept the Offer or to procure that any other person accepts the Offer,

and has an agreement to acquire FDM Shares under the Share

Page 4: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Exchange Agreements in respect of a total of 12,436,221 FDM Shares

(excluding Management Option Shares), representing approximately

53.56 per cent. of the existing issued share capital of FDM; and

• received irrevocable undertakings and a non-binding letter of intent to

vote in favour of the Resolution or to procure that any other person

votes in favour of the Resolution in respect of a total of 10,090,133

FDM Shares representing approximately 48.54 per cent. of the FDM

Shares held by Independent Shareholders.

• Full details of the undertakings referred to above and the conditions under

which they lapse are set out in paragraph 5 of this announcement.

Commenting on the Offer, Karl Monaghan, the Independent Director of FDM, said:

“I am recommending the Offer Price of 141 pence per share as it allows

shareholders the opportunity to accept the Offer at a significant premium to the

pre announcement price. In my opinion, given the historic share price

performance, share register structure and trading environment, in the absence of

an offer for the Company, there can be no guarantee that shareholders (especially

those with a significant holding) will be able to sell their shares in the market at a

price of 141 pence or better in the short to medium term. The Offer Price is only

9.1 per cent. below the all time high share price of 155p which was achieved over

a period of three days more than two years ago.”

Commenting on the Offer, Rod Flavell, Chief Executive Officer of FDM and member of the

Management Team, said:

“Inflexion has a long track record of successful investing in the IT services space

and I am delighted to be forming this partnership with them in order to support

FDM in the next phase of its development.

Against the backdrop of current economic conditions and the challenging trading

conditions that we face, the Offer provides FDM Shareholders, a number of

whom have held their shares for many years, with the certainty of cash

consideration at an attractive premium.”

Commenting on the Offer, John Hartz, Managing Partner of Inflexion, said:

“Whilst the management team of FDM have successfully guided the business

through difficult trading conditions, we believe that FDM Shareholders have

suffered from the valuation and liquidity issues common to many small, closely-

held, AIM stocks.

In financing our offer, we intend to utilise debt finance at a level materially

above that which would be normal for a quoted company. This enables us to

Page 5: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

deliver an offer value to FDM Shareholders that is significantly in excess of where

the Company’s share price has traded since mid 2007. We believe that a certain

cash offer at this level should be highly attractive against the backdrop of a

fragile economic, trading and stock market environment.”

This summary should be read in conjunction with the full text of the following

announcement (including its Appendices). Appendix III to the following announcement

contains definitions of certain terms used in this summary and the following

announcement.

In accordance with Rule 19.11 of the City Code, a copy of this announcement will be

published on the following websites: www.fdmgroup.com and www.inflexion.com.

The Offer Document containing further details of the Offer (including a notice of General

Meeting) together with Forms of Acceptance will be posted to FDM Shareholders and, for

information only, to participants in the FDM Share Schemes as soon as practicable and,

in any event, within 28 days of this announcement unless otherwise agreed with the

Panel.

Enquiries

Inflexion and Astra

Gareth Healy 020 7487 9888

Richard Swann

John Hartz

Ernst & Young (Financial adviser to Astra)

Tim Medak 020 7951 2000

Mark Harrison

Altium (Broker to Astra) Stephen Georgiadis 020 7484 4040 Tim Richardson Citigate Dewe Rogerson (PR advisor to Astra) Simon Rigby 020 7638 9571 FDM

Karl Monaghan, Independent Director 0870 060 3100

Brewin Dolphin (Financial adviser to FDM)

Matt Davis 0845 213 1000

Neil McDonald

Page 6: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Ernst & Young is acting exclusively for Astra in connection with the Offer and will not be

responsible to any person other than Astra for providing the protections afforded to

customers of Ernst & Young or for providing advice in relation to the Offer or any other

matter referred to in this announcement.

Altium is acting exclusively for Astra in connection with the Offer and will not be

responsible to any person other than Astra for providing the protections afforded to

customers of Altium or for providing advice in relation to the Offer or any other matter

referred to in this announcement.

Brewin Dolphin is acting exclusively for FDM in connection with the Offer and will not be

responsible to any person other than FDM for providing the protections afforded to clients

of Brewin Dolphin or for providing advice in relation to the Offer or any other matter

referred to in this announcement.

This announcement does not constitute, or form part of, any offer for, or any solicitation

of any offer for, securities. Any acceptance or other response to the Offer should be

made only on the basis of information referred to in the Offer Document which Astra

intends to despatch shortly to FDM Shareholders and, for information only, to

participants in the FDM Share Schemes.

The availability of the Offer to persons who are not resident in the United Kingdom may

be affected by the laws of their relevant jurisdiction. Such persons should inform

themselves of, and observe, any applicable legal or regulatory requirements of their

jurisdiction. Further details in relation to overseas shareholders will be contained in the

Offer Document.

The Offer referred to in this announcement will not be made, directly or indirectly, in,

into or by use of the mails of, or by any means or instrumentality (including, without

limitation, telephonically or electronically) of interstate or foreign commerce of, or any

facilities of a national securities exchange of, the United States, Canada, Australia or

Japan or any other jurisdiction if to do so would constitute a violation of the relevant laws

of such jurisdiction. This announcement does not constitute an offer in the United

States, Canada, Australia or Japan or any such other jurisdiction and the Offer will not be

capable of acceptance by any such use, means, instrumentally or facilities or otherwise

from or within the United States, Canada, Australia or Japan or any such other

jurisdiction. Accordingly this announcement is not being, and should not be, mailed,

transmitted or otherwise distributed, in whole or in part, in or into or from the United

States, Canada, Australia or Japan or any such other jurisdiction.

FDM Shareholders (including, without limitation, nominees, trustee or

custodians) must not forward this announcement to the United States, Canada,

Australia, Japan or other such jurisdiction.

Page 7: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

The Astra Directors accept responsibility for the information contained in this

announcement other than information for which the Investment Committee of Inflexion

alone accepts responsibility as set out below and the information for which the FDM

Directors and the Independent Director accept responsibility as set out below. To the

best of the knowledge and belief of the Astra Directors (who have taken all reasonable

care to ensure that such is the case), the information contained in this announcement for

which they accept responsibility is in accordance with the facts and does not omit

anything likely to affect the import of such information.

The Investment Committee of Inflexion (all of whose names will be set out in the Offer

Document) accepts responsibility for the information relating to Inflexion and the

Inflexion Funds. To the best of the knowledge and belief of the Investment Committee of

Inflexion (who have taken all reasonable care to ensure that such is the case), such

information for which they are responsible is in accordance with the facts and does not

omit anything likely to affect the import of such information.

The FDM Directors (all of whose names will be set out in the Offer Document) accept

responsibility for the information relating to FDM, the FDM Group, and themselves and

their immediate families, related trusts and connected persons. To the best of the

knowledge and belief of the FDM Directors (who have taken all reasonable care to ensure

that such is the case), such information for which they are responsible is in accordance

with the facts and does not omit anything likely to affect the import of such information.

The Independent Director accepts responsibility for his recommendation and the

background to and reasons for his recommendation of the Offer contained in this

announcement. To the best of the knowledge and belief of the Independent Director

(who has taken all reasonable care to ensure that such is the case), such information for

which he is responsible is in accordance with the facts and does not omit anything likely

to affect the import of such information.

CAUTIONARY NOTICE REGARDING FORWARD LOOKING STATEMENTS

This announcement contains certain forward looking statements with respect to the

financial condition, results of operations and business of FDM or FDM Group and certain

plans and objectives of the boards of directors of FDM and Astra and the Investment

Committee of Inflexion. These forward looking statements can be identified by the fact

that they do not relate to historical or current facts. Forward looking statements often

use words such as “anticipate”, “target”, “expect”, “estimate”, “intend”, “plan”, “goal”,

“believe”, “will”, “may”, “should”, “would”, “could” or other words of similar meaning.

These statements are based on assumptions and assessments made by the boards of

directors of FDM, Astra and the Investment Committee of Inflexion in the light of their

experience and their perception of historical trends, current conditions, expected future

developments and other factors they believe appropriate. By their nature, forward

looking statements involve risk and uncertainty and the factors described in the context

of such forward looking statements in this document could cause actual results and

Page 8: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

developments to differ materially from those expressed in or implied by such forward

looking statements.

Should one or more of these risks or uncertainties materialise, or should

underlying assumptions prove incorrect, actual results may vary materially from

those described in this document. FDM, the Independent Director, Astra and

Inflexion assume no obligation to update or correct the information contained

in this announcement.

Page 9: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

DEALING DISCLOSURE REQUIREMENTS

Under the provisions of Rule 8.3 of the Code, if any person is, or becomes, “interested”

(directly or indirectly) in 1 per cent. or more of any class of “relevant securities” of FDM

or Astra, all “dealings” in any “relevant securities” of that company (including by means

of an option in respect of, or a derivative referenced to, any such “relevant securities”)

must be publicly disclosed by no later than 3.30 pm (London time) on the London

business day following the date of the relevant transaction. This requirement will

continue until the date on which the offer becomes, or is declared, unconditional as to

acceptances, lapses or is otherwise withdrawn or on which the “offer period” otherwise

ends. If two or more persons act together pursuant to an agreement or understanding,

whether formal or informal, to acquire an “interest” in “relevant securities” of FDM or

Astra, they will be deemed to be a single person for the purpose of Rule 8.3.

Under the provisions of Rule 8.1 of the Code, all “dealings” in “relevant securities” of FDM

or Astra by FDM or Astra, or by any of their respective “associates”, must be disclosed by

not later than 12.00 noon (London time) on the London business day following the date

of the relevant transaction.

A disclosure table, giving details of the companies in whose “relevant securities”

“dealings” should be disclosed, and the number of such securities in issue, can be found

on the Panel’s website at www.thetakeoverpanel.org.uk.

“Interests in securities” arise, in summary, when a person has long economic exposure,

whether conditional or absolute, to changes in the price of securities. In particular, a

person will be treated as having an “interest” by virtue of the ownership or control of

securities, or by virtue of any option in respect of, or derivative referenced to, securities.

Terms in quotation marks are defined in the Code, which can also be found on the Panel’s

website. If you are in any doubt as to whether or not you are required to disclose a

“dealing” under Rule 8, you should consult the Panel on telephone number +44(0)20

7382 9026 or fax number +44(0)20 7236 7005.

Page 10: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

FOR IMMEDIATE RELEASE

26 November 2009

Not for release, publication or distribution in or into the United States, Canada, Australia

or Japan or any other jurisdiction where it would be unlawful to do so

Recommended cash offer

by

ASTRA 5.0 LIMITED

a company controlled by investment partnerships advised by

INFLEXION PRIVATE EQUITY PARTNERS LLP

for

FDM GROUP plc

at

141 pence per FDM Share

1. Introduction

The Independent Director of FDM and the Astra Board announce that they have

reached agreement on the terms of a recommended cash offer for the entire

issued and to be issued share capital of FDM (save for the Management FDM

Shares and Management Option Shares which are to be acquired by Astra from

the Management Team under the terms of the Share Exchange Agreements).

The Offer will be made by Astra, a newly incorporated company which is

ultimately controlled by investment partnerships advised by Inflexion for the

purposes of making the Offer.

In view of their arrangements with Astra as described in paragraph 4 below,

each of Rod Flavell, David Templeman, Ivan Martin, Sheila Flavell and Andrew

Brown (being directors of FDM and members of the Management Team) are

regarded as having a conflict of interest in relation to the Offer. A committee of

the board of FDM comprising the Independent Director, Karl Monaghan (non-

executive director), has therefore been established for the purposes of

progressing the Offer, considering all matters relating to the Offer and making

recommendations to FDM Shareholders in relation to the Offer.

Page 11: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

The formal offer will be set out in full in the Offer Document, which is expected

to be dispatched to FDM Shareholders as soon as practicable and in any event

within 28 days of the Announcement Date.

2. The Offer

The Offer, which will be subject to the conditions and certain further terms set

out in Appendix I, and to be set out in full in the Offer Document and Form of

Acceptance, will be made on the following basis:

For each FDM Share 141 pence in cash

The Offer, which is wholly in cash, values the entire issued and to be issued

share capital of FDM at approximately £33.3 million.

The Offer Price represents a premium of approximately:

• 42.4 per cent. to the Closing Price of 99.0 pence per FDM Share on 3

June 2009, the last business day prior to the announcement by FDM

that it had received an approach from the Executive Management

Team and Ivan Martin regarding a possible offer for FDM;

• 64.9 per cent. to the average Closing Price of 85.5 pence per FDM

Share for the six month period ending on 3 June 2009; and

• 72.1 per cent. to the Closing Price of 99.0 pence per FDM Share on 3

June 2009 as adjusted for cash on the balance sheet as at 30 June

2009, which equates to 40.7 pence per FDM Share. The cash adjusted

Offer Price is 100.3 pence (being 141 pence less 40.7 pence). The cash

adjusted Closing Price on 3 June 2009 was 58.3 pence (being 99.0

pence less 40.7 pence).

FDM Shares will be acquired by Astra pursuant to the Offer fully paid and free

from all liens, equities, charges, equitable interests, encumbrances, rights of

pre-emption and other third party rights and/or interests of any nature

whatsoever and together with all rights attaching to them on or after the

Announcement Date, including the right to receive and retain all dividends,

interest and other distributions declared, paid or made on or after the

Announcement Date.

The Offer extends to all FDM Shares unconditionally allotted or fully paid on the

date of the Offer and any FDM Shares which are unconditionally allotted or

issued and fully paid (including pursuant to the exercise of options under the

FDM Share Schemes) except those to be sold under the Share Exchange

Agreements before the date on which the Offer closes (or such earlier date as

Page 12: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Astra may, subject to the City Code, decide, not being earlier than the date on

which the Offer becomes unconditional as to acceptances).

3. Recommendation

The Independent Director of FDM, who has been so advised by Brewin

Dolphin, considers the terms of the Offer to be fair and reasonable. In

providing its advice to the Independent Director of FDM, Brewin Dolphin

has taken into account the commercial assessments of the Independent

Director of FDM.

Accordingly, on the basis of the information contained in the paragraph

in this announcement headed “Background to and reasons for

recommending the Offer”, the Independent Director of FDM intends to

recommend that FDM Shareholders accept the Offer and vote in favour

of the Resolution as he himself has irrevocably undertaken to do in

respect of his entire beneficial holding of 15,000 FDM Shares,

representing approximately 0.06 per cent. of the existing issued share

capital of FDM.

4. Arrangements between Astra and the Management Team

The Astra Board believes that the ongoing participation of the Management Team

in the continued growth of FDM Group is very important due to their success in

building the business to date and their strong relationships with key customers

and suppliers. In this regard, it is a requirement of Inflexion that the

Management Team invest a significant financial stake in Astra to commit them to

the delivery of potential future growth.

It should be noted that the Management Team will not receive a return on their

investment in Astra and Astra Topco described below unless, in aggregate,

priority funding of approximately £23.7 million provided by the Inflexion Funds

or other third party finance providers, together with all accrued interest, is

repaid in full. Following completion, if Astra achieves its business plan, the

Management Team will be appropriately rewarded, but should FDM’s business

not perform in the future there are equally significant risks that the Management

Team will receive no return at all on their investment of approximately £3.42

million.

Astra has entered into arrangements with the Management Team under which

the Management Team will, in aggregate, through a rollover of their

Management FDM Shares and Management Option Shares, additional cash

investment or a mixture of the two, invest in Astra an amount equal to

approximately £3.42 million. It is proposed that the Management Team’s

investment will be structured in such a way so as to procure that:

Page 13: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(i) the Management Team hold approximately 41.5 per cent. of the

ordinary share capital in Astra Topco, being an amount equal to

approximately £0.47 million;

(ii) the Management Team hold approximately 24.14 per cent. of the

loan notes to be issued by Astra, being an amount equal to

approximately £2.95 million;

(iii) the Executive Management Team’s and Ivan Martin’s share of Astra

Topco’s ordinary share capital will be reduced if acquisition finance

is not obtained within 25 weeks of completion of the investment in

Astra Topco, to pay down certain of the loan notes held by

Inflexion. In such circumstances, the Executive Management

Team’s and Ivan Martin’s share of Astra’s equity share capital will

be reduced by a maximum of 5 per cent. under this mechanism;

(iv) the Executive Management Team’s share of the equity value on a

disposal of all or substantially all of Astra will be increased by up to

a further 5 per cent. of incremental proceeds above an agreed

hurdle level return for Inflexion.

The Management Team will not be entitled to any enhanced share distributions,

dividends or other proceeds or return of capital in relation to their entire holding

of shares in Astra until the disposal of all or substantially all of Astra.

It is the intention that the Management Team will remain in place to operate the

business following the Offer. The Executive Management Team will enter into

amended service contracts with Astra, so that in the event that certain

performance criteria are met, each of the Executive Management Team will be

entitled to a bonus which may be up to 50 per cent. more than their existing

bonus arrangements.

Under the Code, the Panel requires these arrangements with the Management

Team to be approved on a poll by an ordinary resolution of Independent

Shareholders and the Offer is conditional, inter alia, on such approval being

obtained. Accordingly, at the General Meeting the Resolution will be proposed to

approve the arrangements between Astra and the Management Team. Voting on

the Resolution will be on a poll and the Management Team and their connected

persons will not be entitled to vote.

Further details of the arrangements between Astra and the Management Team

will be set out in the Offer Document.

Brewin Dolphin considers the terms of the arrangements with the

Management Team to be fair and reasonable so far as other FDM

Shareholders are concerned.

Page 14: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Accordingly, the Independent Director intends to recommend that

Independent Shareholders vote in favour of the Resolution that will be

proposed at the General Meeting concerning the Management

Arrangements, as he himself has irrevocably undertaken to do in respect

of his own beneficial holding of 15,000 FDM Shares, representing 0.07

per cent. of the FDM Shares held by Independent Shareholders.

5. Irrevocable undertakings, letter of intent and the Share Exchange

Agreements

Under the Share Exchange Agreements, the Management Team have agreed

conditional on the Offer becoming or being declared wholly unconditional, to sell

to Astra (i) the Management FDM Shares amounting to, in aggregate, 1,565,946

FDM Shares, representing approximately 6.74 per cent. of the existing issued

share capital of FDM and (ii) the Management Option Shares, amounting to, in

aggregate, 189,750 FDM Shares which certain members of the Management

Team will acquire when they exercise certain options granted to them pursuant

to the FDM Share Schemes.

Astra has received an irrevocable undertaking from Rod Flavell to accept the

Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being,

together with the FDM Shares which he has agreed to sell pursuant to the Share

Exchange Agreement, his entire legal and beneficial holding of FDM Shares).

In addition, Astra has received irrevocable undertakings to accept the Offer and

vote in favour of the Resolution or to procure that any other person accepts the

Offer and votes in favour of the Resolution from the following FDM Shareholders,

in respect of an aggregate amount of 9,772,217 FDM Shares, as follows:

• the Independent Director in respect of 15,000 FDM Shares;

• AXA Framlington, the equity division of AXA Investment Managers UK

Limited (“AXA”) in respect of 2,578,217 FDM Shares;

• Hargreave Hale Limited (“Hargreave Hale”) in respect of 320,000 FDM

Shares;

• Brian Divett in respect of 1,516,667 FDM Shares;

• Gwenda Divett in respect of 840,000 FDM Shares;

• Jacqueline Mosseri-Marlio in respect of 2,208,333 FDM Shares;

• Julian Divett in respect of 1,094,000 FDM Shares; and

• Paloma Trading Inc. (the ultimate beneficiary being Judi Ann Divett) in

respect of 1,200,000 FDM Shares.

Page 15: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

In addition, Astra has received a non-binding letter of intent from Henderson

Global Investors Limited to accept the Offer and vote in favour of the Resolution

in respect of 317,916 FDM Shares.

In aggregate, Astra has therefore:

• received irrevocable undertakings and a non-binding letter of intent to

accept the Offer or to procure that any other person accepts the Offer,

and has an agreement to acquire FDM Shares under the Share

Exchange Agreements in respect of a total of 12,436,221 FDM Shares

(excluding Management Option Shares), representing approximately

53.56 per cent. of the existing issued share capital of FDM; and

• received irrevocable undertakings and a non-binding letter of intent to

vote in favour of the Resolution or to procure that any other person

votes in favour of the Resolution in respect of a total of 10,090,133

FDM Shares representing approximately 48.54 per cent. of the FDM

Shares held by Independent Shareholders.

The irrevocable undertakings referred to above from Brian Divett, Gwenda

Divett, Jacqueline Mosseri-Marlio, Julian Divett and Paloma Trading Inc. will

cease to be binding if (i) a competing offer is announced (in accordance with

Rule 2.5 of the Code) to acquire the issued share capital of FDM at an offer price

of higher than 135 pence per FDM Share, or (ii) the Independent Director

changes or amends his recommendation of the Offer.

The irrevocable undertakings referred to above from AXA and Hargreave Hale

will cease to be binding if a competing offer is announced (in accordance with

Rule 2.5 of the Code) to acquire the issued share capital of FDM at an offer price

which represents a value of not less than the sum of 110 per cent. of the value

of the Offer Price under the Offer.

The other irrevocable undertakings referred to above will not lapse in the event

of receipt by the Company of a higher competing offer.

6. Background to and reasons for recommending the Offer

The Independent Director of FDM has considered the terms of the Offer made by

Astra and believes that FDM Shareholders should accept the Offer for their FDM

Shares at a price of 141 pence.

The Independent Director believes that, since its admission to AIM, FDM’s share

price has, for varied and complex reasons, failed to value the Company

appropriately and for reasons set out below believes that, in the absence of an

offer for the Company, there can be no guarantee that FDM Shareholders

(especially those with significant shareholdings) will be able to sell their entire

Page 16: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

shareholding in FDM in the market, should they wish to do so, at a price of 141

pence or better, in the short to medium term.

The Independent Director therefore advises that each FDM Shareholder should

consider carefully the information set out below in making a decision as to

whether to accept the Offer.

This is not intended to be an exhaustive list of relevant factors and FDM

Shareholders should consider their individual circumstances carefully before

deciding whether to accept the Offer.

The economic and trading environment

The considerable economic turmoil of the last year has had a significant impact

on the financial performance of many businesses. FDM, whilst benefitting from

strong customer relationships, has not been immune to this general downturn.

The IT consulting and staffing sectors, which form the basis of FDM’s operations,

have been substantially affected and FDM has seen a softening in its income and

margins over recent months. This was referred to in the Trading Update

released on 20 July 2009 when it was stated that:

“…the Company has experienced pressures on freelance contractor rates and

the buying patterns of our institutional client base have exhibited two distinct

trends associated with economic uncertainty:

• buying decisions are taking longer than we would normally expect; and

• once buying decisions have been made, contract durations associated

with placements of our in house “Mountie” resources and freelance

contractors have shortened in comparison with the position at 31

December 2008.

These changes in buying behaviour mean that visibility has reduced and

predictability has become more difficult…”.

FDM’s Interim Results, which were released on 18 August 2009, also highlighted

the impact of the recession stating:

“We face a number of challenges in 2009, none more significant than changes in

the buying behaviour of our clients. This means that visibility of future earnings

has reduced and predictability has become more difficult throughout our client

portfolio and across our international businesses”.

The Independent Director therefore believes that, whilst FDM has performed in

line with Directors’ expectations, the visibility of likely trading performance in

the next financial year is lower than in previous years. Furthermore, whilst the

Company has a partial hedge against weaker trading conditions through the

Page 17: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

target-driven remuneration structure of many of its employees, the impact on

future performance arising from morale issues associated with anticipated

reduced bonus and commission payments is too early to assess.

Incentivisation of directors and key staff

The Independent Director believes that the Management Team and staff of FDM

are its key assets. The Independent Director is conscious of the close working

relationships of the Management Team and other key personnel and believes

that the motivation and incentivisation of the Management Team is of

fundamental importance in driving operational performance.

It has become apparent during the Offer process that the Executive

Management Team has not felt appropriately incentivised or rewarded for the

relatively strong financial performance of FDM over recent periods. The

Independent Director believes that this has been one of the key factors in the

Executive Management Team’s decision to progress the Offer.

In light of this information, the Independent Director wrote to the Executive

Management Team outlining possible new incentivisation structures, certain of

which would have required the approval of FDM Shareholders, as the basis to

commence discussions on amendments to remuneration packages such that

FDM might remain quoted on AIM. The Executive Management Team believed

that such proposals would prove difficult to implement and confirmed that it was

its strong preference to progress the Offer as opposed to amending

incentivisation packages.

Offer Price

Discussions with the Executive Management Team and Ivan Martin regarding an

Offer commenced at a price of 108.5 pence some significant time ago. Following

discussions with the Executive Management Team and Ivan Martin, Inflexion

and Astra’s advisers, the proposed offer price was raised firstly to 120 pence as

announced on 4 June 2009 and again to 135 pence as announced on 24 August

2009. The Offer Price of 141 pence represents a premium of 42.4 per cent. to

the prevailing share price prior to the announcement of 4 June 2009 and a

discount of only 9.1 per cent. to the all time high share price of 155 pence

achieved for a three day period over two years ago.

Since the announcement on 4 June 2009, no other potential bidders have

indicated an interest in making a competing offer for FDM.

The Independent Director believes that FDM’s share price since its admission to

AIM in April 2005 at 78p per share has not reflected the significant growth in

profitability delivered by the Management Team since that time.

Notwithstanding consistent profit growth since flotation, the FDM Share price

Page 18: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

has been volatile achieving an all time high of 155p on 12 July 2007 and

reaching an all time low of 62p from 23 December 2008 to 5 January 2009.

The Independent Director believes the reasons for the dislocation between the

Company’s share price and trading performance to be complex and varied but

believes the following factors to be of relevance:

• the Company is relatively small with a market capitalisation of £19.2 million

at flotation and £36.0 million at its highest share price achieved on 12 July

2007;

• the Company operates in the IT services sector, a sector which is highly

cyclical and which, as a result, can in periods of recession fall out of favour

with investors;

• the Company also received the majority of its revenue from the financial

services sector, which has been affected by the recent economic downturn;

• the Company, as an IT consultancy, has not always been readily understood

by all investors, and, in particular, the fact that Mounties are employees of

FDM and not contractors is perceived by some investors as causing

difficulties in a downturn; and

• the lack of trading liquidity in the Company’s shares, arising in part from the

large shareholding of founder shareholders no longer involved in the

management of FDM, has made it challenging for potential new investors to

become shareholders and has deterred others. The average daily trading

volume in FDM Shares for the 12 month period ended on 25 November

2009, being the latest practicable date prior to the publication of this

announcement, was 14,050 shares, being 0.06 per cent. of the existing

issued share capital.

In the opinion of the Independent Director, FDM Shareholders (especially those

with significant holdings) should be mindful that, in the absence of an offer for

the Company, there can be no guarantee that they will be able to sell their

entire shareholding in FDM in the market at a price of 141 pence or better in the

short to medium term.

After having taken into account the factors set out above, the Independent

Director intends to recommend that FDM Shareholders accept the Offer.

7. Background to and reasons for the Offer

Despite the relatively strong financial performance of FDM in recent periods, its

shares have suffered from limited liquidity and low valuations as described

elsewhere in this document. In addition, the costs of being a public company are

significant in both financial terms and the amount of management time

Page 19: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

consumed by the reporting cycle and investor relations. As a result, the

Management Team believe that the benefits of being a public company are

outweighed by these considerable costs.

Inflexion has significant experience and a strong track record of investing in the

IT services sector. Inflexion and the Management Team believe that accelerated

investment in the Academy programme will create a strong pipeline supply of

Mounties, which should generate long-term sustainable growth. In addition, a

key determinant in FDM generating growth in the future will be its ability to

further diversify the IT services offered.

Given the considerable uncertainties caused by the current market conditions

and those inherent in new service development and geographical expansion,

both in terms of timing and success, as well as the level of investment required

both in terms of capital and management time, Inflexion and the Management

Team believe that FDM would be better positioned to pursue this strategy as a

private company.

8. Information on FDM

FDM is an international IT services company with sales offices in London, New

York, Frankfurt, Zurich and Luxembourg and which specialises in the provision

of outsourced IT solutions predominantly to large blue chip organisations. As at

31 October 2009, the business employed 322 full time IT consultants (known as

Mounties) and had a further 131 in training at its Brighton, London and

Manchester training academies specialising in application development (java and

.net), support, project management and testing. FDM also operates an IT

staffing business which had 340 contractors on assignment as at 31 October

2009.

For the year ended 31 December 2008, FDM recorded sales of £52.2 million

(2007: £49.8 million) and gross profit increased 22.1 per cent. to £13.7 million

(2007: £11.2 million). Operating margin rose to 9.6 per cent. (2007: 8.1 per

cent.) and profit before tax increased 23 per cent. to £5.3 million (2007: £4.3

million).

For the six months ended 30 June 2009, FDM recorded sales of £25.1 million

(2008: £25.4 million) and gross profit increased 6.5 per cent. to £6.9 million

(2008: £6.5 million). Operating margin fell to 8.6 per cent. (2008: 8.9 per

cent.) and profit before tax decreased 7.7 per cent. to £2.2 million (2008: £2.4

million). As at 30 June 2009 the Company had net cash of £9.46 million.

9. Current Trading and Prospects

In a trading statement made on 20 July 2009 the FDM Directors stated that

FDM’s profit performance for the six month period had been in line with their

Page 20: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

expectations despite difficult economic conditions and pointed to delays in

buying decisions and shorter contract periods for FDM’s Mounties as two distinct

trends resulting from the economic uncertainty.

On 18 August 2009, FDM announced its interim results for the six month period

to 30 June 2009. The interim results showed gross profits up 6.5 per cent. to

£6.9 million and profit before tax down 7.7 per cent. to £2.2m. In the Chairman

and Chief Executive’s statement accompanying the interim results, it was stated

that profit before tax had been affected as a result of the costs related to the

transition of FDM’s London training operations into its modern office space.

The FDM Board reported that FDM’s global service offering remained solid and

that client retention and new client wins during the period demonstrated that

FDM’s Mountie based model remained compelling for clients.

Since the announcement of interim results for the six months to 30 June 2009,

FDM has continued to trade in line with the FDM Directors’ expectations.

10. Information on Inflexion, Astra and Astra Topco

Inflexion

Inflexion is an independent private equity firm, investing in small-mid market

growth businesses. It has considerable experience in helping grow and

professionalise businesses and the key investment executives have more than

100 years of combined experience in private equity investments. In addition,

Inflexion has particular strength in and knowledge of the technology and staffing

sectors.

Inflexion (which is regulated by the FSA) manages various private equity funds

on a discretionary basis (subject to certain prescribed restrictions). These

include the Inflexion 2006 Buyout Fund Limited Partnership and the Inflexion Co-

Investment Limited Partnership (the “Inflexion Funds”), further details of which

will be set out in the Offer Document.

Astra and Astra Topco

Astra is a newly incorporated company which is ultimately controlled by

investment partnerships advised by Inflexion for the purposes of making the

Offer. Astra is a wholly owned subsidiary of Astra Topco which is controlled by

investment partnerships advised by Inflexion.

Astra and Astra Topco have not traded since their dates of incorporation, nor

have they entered into any obligations other than in connection with the Offer

and the financing of the Offer.

Page 21: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

The current directors of both Astra and Astra Topco are John Hartz and Richard

Swann, both of whom are appointees of Inflexion.

Astra will be financed using a combination of equity and debt. Paragraph 14 of

this announcement contains further information on the financing of the Offer.

11. Directors, management and employees

Astra recognises the skills, technical ability and experience of existing

management and employees of FDM. Astra has given assurances to the

Independent Director that, if the Offer is declared unconditional in all respects,

the existing employment rights, including pension rights of management and

employees of FDM will be fully safeguarded. Astra’s plans for FDM do not involve

any material change in the conditions of employment of FDM’s employees nor

are there currently any plans to change the principal locations of FDM’s business.

Karl Monaghan, the Independent Director, has agreed to resign subject to and

with effect from the Offer being declared unconditional in all respects.

12. FDM Share Schemes

The Offer extends to all FDM Shares unconditionally allotted or fully paid on the

date of the Offer and any FDM Shares which are unconditionally allotted or

issued and fully paid (including pursuant to the exercise of options under the

FDM Share Schemes) except those to be sold under the Share Exchange

Agreements before the date on which the Offer closes (or such earlier date as

Astra may, subject to the City Code, decide, not being earlier than the date on

which the Offer becomes unconditional as to acceptances).

Participants in any FDM Share Schemes will be contacted regarding the effect of

the Offer on their rights under those schemes and appropriate proposals will be

made to such participants. Further information on the terms of such proposals

will be included in the Offer Document.

13. Disclosure of interests in FDM

As at the close of business on 25 November 2009, being the latest practicable

date prior to the publication of this announcement, the Management Team, who

are acting in concert with Astra for the purposes of the Offer (i) owned or

controlled 2,357,044 FDM Shares; and (ii) held options over 242,450 FDM

Shares granted under the FDM Share Schemes.

As at the close of business on 25 November 2009, being the latest practicable

date prior to the publication of this announcement, save for: (i) the disclosures

in this paragraph 13; (ii) the arrangements between Astra and the Management

Team referred to in paragraph 4 above; and (iii) the irrevocable undertakings

Page 22: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

referred to in paragraph 5 above, none of Astra or Inflexion or any of their

directors or, so far as Inflexion and the Astra Directors are aware, any person

acting, or deemed to be acting, in concert with Astra:

• had an interest in, or right to subscribe for, relevant securities of FDM;

• had any short position in (whether conditional or absolute and whether in

the money or otherwise), including any short position under a derivative,

any agreement to sell or any delivery obligation or right to require another

person to purchase or take delivery of, relevant securities of FDM;

• had procured an irrevocable commitment or letter of intent to accept the

Offer in respect of relevant securities of FDM; or

• had borrowed or lent any FDM Shares.

Furthermore, no arrangement exists with Astra, Inflexion or FDM or an associate

of Astra, Inflexion or FDM in relation to FDM Shares. For these purposes, an

“arrangement” includes any indemnity or option arrangement, any agreement or

any understanding, formal or informal, of whatever nature, relating to FDM

Shares which may be an inducement to deal or refrain from dealing in such

securities.

14. Financing of the Offer

The consideration payable under the Offer will be financed through a

combination of equity and debt financing provided by the Inflexion Funds and,

subject to the consent of Ernst & Young and to the provisions of the Code,

further debt financing, consisting of senior debt facilities of £13.0 million, which

have been arranged and fully underwritten by HSBC Bank plc (“HSBC”) and a

short term bridge facility which has been arranged and fully underwritten by

Investec Bank plc ("Investec") of up to £35.7 million to pay (i) approximately

£33.3 million to FDM Shareholders pursuant to the Offer and Share Exchange

Agreements and (ii) the balance in respect of arrangement fees, costs and

expenses.

The facilities agreement under which HSBC has agreed to provide the £13.0

million of debt financing requires that Astra will not waive, amend or vary or

declare or treat as satisfied any condition of the Offer where such waiver,

amendment or variation is material (unless it is required by the Code or the

Panel). Further details on the financing of the Offer will be set out in the Offer

Document.

The facilities agreement under which Investec has agreed to provide up to

£35.7 million of short term debt financing requires that Astra will not waive,

amend or vary or declare or treat as satisfied any condition of the Offer where

Page 23: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

such waiver, amendment or variation is material (unless it is required by the

Code or the Panel). Further details on the financing of the Offer will be set out in

the Offer Document. The amount of the Investec facility will be reduced by the

amount drawn down from the HSBC facility.

As required by the Code, Ernst & Young, as financial adviser to Astra, has

confirmed that it is satisfied that sufficient resources are available to Astra to

satisfy in full the cash consideration payable to FDM Shareholders under the

terms of the Offer.

15. Inducement Fee Agreement and Non-Solicitation Agreement

FDM has entered into a non-solicitation agreement with Astra under which FDM

has given certain undertakings to Astra, including an undertaking that it will not

directly or indirectly solicit or initiate the submission of any proposal or offer

from any other person relating to a possible offer for FDM or any of its material

assets.

As an inducement to Astra to pursue its due diligence enquiries of FDM in

relation to a possible offer, on 21 August 2009 FDM entered into an agreement

(which was amended on 6 October 2009 and 24 November 2009) to pay to Astra

a fee of one per cent. of the value of FDM, based on the Offer Price (inclusive of

any irrecoverable VAT) calculated on a fully diluted basis, if, prior to 28 February

2010:

• an Independent Inconsistent Transaction is announced which is approved or

recommended by the Independent Director, or which subsequently becomes

or is declared unconditional in all respects or completes (as relevant);

• the Independent Director withdraws or alters his recommendation of the

Offer;

• FDM takes or omits to take any action which prevents a condition to the

Offer from being fulfilled, and as a result the Offer lapses or fails to become

unconditional or declared unconditional in all respects;

• the Offer lapses or is withdrawn in accordance with its terms as a result of

the non-fulfilment of the acceptance condition; or

• any resolution which is necessary to be passed at a general meeting of FDM

to enable the Offer to be implemented is not passed by the requisite

majority of FDM Shareholders.

Page 24: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

16. Compulsory acquisition, cancellation of listing and admission to trading

and re-registration

Following the Offer becoming or being declared unconditional in all respects,

Astra intends, as soon as practicable and in accordance with the AIM Rules, to

procure the making of an application by FDM to the London Stock Exchange for

the cancellation of the admission to trading of FDM Shares on AIM and also

intends that FDM will be re-registered as a private company. It is anticipated

that such cancellation of admission to trading will take effect no earlier than

twenty business days after the date on which the Offer becomes or is declared

unconditional in all respects. The cancellation of admission of FDM Shares to

trading on AIM will significantly reduce the liquidity and marketability of any FDM

Shares not assented to the Offer and their value may be affected in

consequence.

If Astra receives acceptances under the Offer in respect of, and/or otherwise

acquires not less than 90 per cent. of the FDM Shares to which the Offer relates

and not less than 90 per cent. of the voting rights carried by those shares and

assuming that all of the other conditions of the Offer have been satisfied or

waived (if capable of being waived), Astra intends to exercise its rights pursuant

to the provisions of Chapter 3 of Part 28 of the Companies Act 2006 to acquire

compulsorily the remaining FDM Shares on the same terms as the Offer.

17. Overseas shareholders

The availability of the Offer or the distribution of this announcement to persons

who are not resident in the United Kingdom may be affected by the laws of the

relevant jurisdictions in which they are located. Persons who are not resident in

the United Kingdom should inform themselves of, and observe, any applicable

requirements.

This announcement does not constitute an offer for sale of any securities or an

offer or an invitation to purchase any securities. FDM Shareholders are advised

to read carefully the Offer Document and related Form of Acceptance once these

have been dispatched.

The Offer referred to in this document will not be made, directly or indirectly, in,

into or by use of the mails of, or by any means or instrumentality (including,

without limitation, telephonically or electronically) of interstate or foreign

commerce of, or any facilities of a nationals securities exchange of, the United

States, Canada, Australia or Japan or any other jurisdiction if to do so would

constitute a violation of the relevant laws of such jurisdiction. This document

does not constitute an offer in the United States, Canada, Australia or Japan or

any such other jurisdiction and the Offer will not be capable of acceptance by

any such use, means, instrumentally or facilities or otherwise from or within the

Page 25: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

United States, Canada, Australia or Japan or any such other jurisdiction.

Accordingly this document is not being, and should not be, mailed, transmitted

or otherwise distributed, in whole or in part, in or into or from the United States,

Canada, Australia or Japan or any such other jurisdiction.

FDM Shareholders (including, without limitation, nominees, trustee or

custodians) must not forward this document to the United States,

Canada, Australia, Japan or any other such jurisdiction.

18. General

The Offer Document will be posted to FDM Shareholders as soon as practicable

and, in any event (save with the consent of the Panel), within 28 days of the

date of this announcement.

In accordance with Rule 2.10 of the Code, the current issued share capital of

FDM comprises 23,220,000 ordinary shares of 1 penny each (ISIN number

GB00B06HK710).

This announcement does not constitute an offer or an invitation to purchase any

securities.

The Offer will be made solely by the Offer Document and the Form of

Acceptance, which will contain the full terms and conditions of the Offer,

including details of how the Offer may be accepted.

Appendix III contains definitions of the terms used in this announcement.

In accordance with Rule 19.11 of the City Code, a copy of this announcement will

be published on the following websites: www.fdmgroup.com and

www.inflexion.com.

PRESS ENQUIRIES

For further information contact:

Inflexion and Astra

Gareth Healy 020 7487 9888

Richard Swann

John Hartz

Ernst & Young (Financial adviser to Astra)

Tim Medak 020 7951 2000

Mark Harrison

Altium (Broker to Astra)

Page 26: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Stephen Georgiadis 020 7484 4040 Tim Richardson Citigate Dewe Rogerson (PR advisor to Astra)

Simon Rigby 020 7638 9571

FDM

Karl Monaghan, Independent Director 0870 060 3100

Brewin Dolphin (Financial adviser to FDM)

Matt Davis 0845 213 1000

Neil McDonald

Citigate Dewe Rogerson (PR advisor to Astra)

Simon Rigby 020 7638 9571

Ernst & Young is acting exclusively for Astra in connection with the Offer and will not be

responsible to any person other than Astra for providing the protections afforded to

customers of Ernst & Young or for providing advice in relation to the Offer or any other

matter referred to in this announcement.

Altium is acting exclusively for Astra in connection with the Offer and will not be

responsible to any person other than Astra for providing the protections afforded to

customers of Altium or for providing advice in relation to the Offer or any other matter

referred to in this announcement.

Brewin Dolphin is acting exclusively for FDM in connection with the Offer and will not be

responsible to any person other than FDM for providing the protections afforded to clients

of Brewin Dolphin or for providing advice in relation to the Offer or any other matter

referred to in this announcement.

This announcement does not constitute, or form part of, any offer for, or any solicitation

of any offer for, securities. Any acceptance or other response to the Offer should be

made only on the basis of information referred to in the Offer Document which Astra

intends to despatch shortly to FDM Shareholders and, for information only, to

participants in the FDM Share Schemes.

The availability of the Offer to persons who are not resident in the United Kingdom may

be affected by the laws of their relevant jurisdiction. Such persons should inform

themselves of, and observe, any applicable legal or regulatory requirements of their

jurisdiction. Further details in relation to overseas shareholders will be contained in the

Offer Document.

Page 27: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

The Offer referred to in this announcement will not be made, directly or indirectly, in,

into or by use of the mails of, or by any means or instrumentality (including, without

limitation, telephonically or electronically) of interstate or foreign commerce of, or any

facilities of a national securities exchange of, the United States, Canada, Australia or

Japan or any other jurisdiction if to do so would constitute a violation of the relevant laws

of such jurisdiction. This announcement does not constitute an offer in the United

States, Canada, Australia or Japan or any such other jurisdiction and the Offer will not be

capable of acceptance by any such use, means, instrumentally or facilities or otherwise

from or within the United States, Canada, Australia or Japan or any such other

jurisdiction. Accordingly this announcement is not being, and should not be, mailed,

transmitted or otherwise distributed, in whole or in part, in or into or from the United

States, Canada, Australia or Japan or any such other jurisdiction.

FDM Shareholders (including, without limitation, nominees, trustee or

custodians) must not forward this announcement to the United States, Canada,

Australia, Japan or other such jurisdiction.

The Astra Directors accept responsibility for the information contained in this

announcement other than information for which the Investment Committee of Inflexion

alone accepts responsibility as set out below and the information for which the FDM

Directors and the Independent Director accept responsibility as set out below. To the

best of the knowledge and belief of the Astra Directors (who have taken all reasonable

care to ensure that such is the case), the information contained in this announcement for

which they accept responsibility is in accordance with the facts and does not omit

anything likely to affect the import of such information.

The Investment Committee of Inflexion (all of whose names will be set out in the Offer

Document) accepts responsibility for the information relating to Inflexion and the

Inflexion Funds. To the best of the knowledge and belief of the Investment Committee of

Inflexion (who have taken all reasonable care to ensure that such is the case), such

information for which they are responsible is in accordance with the facts and does not

omit anything likely to affect the import of such information.

The FDM Directors (all of whose names will be set out in the Offer Document) accept

responsibility for the information relating to FDM, the FDM Group, and themselves and

their immediate families, related trusts and connected persons. To the best of the

knowledge and belief of the FDM Directors (who have taken all reasonable care to ensure

that such is the case), such information for which they are responsible is in accordance

with the facts and does not omit anything likely to affect the import of such information.

The Independent Director accepts responsibility for his recommendation and the

background to and reasons for his recommendation of the Offer contained in this

announcement. To the best of the knowledge and belief of the Independent Director

(who has taken all reasonable care to ensure that such is the case), such information for

Page 28: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

which he is responsible is in accordance with the facts and does not omit anything likely

to affect the import of such information.

CAUTIONARY NOTICE REGARDING FORWARD LOOKING STATEMENTS

This announcement contains certain forward looking statements with respect to the

financial condition, results of operations and business of FDM or FDM Group and certain

plans and objectives of the boards of directors of FDM and Astra and the Investment

Committee of Inflexion. These forward looking statements can be identified by the fact

that they do not relate to historical or current facts. Forward looking statements often

use words such as “anticipate”, “target”, “expect”, “estimate”, “intend”, “plan”, “goal”,

“believe”, “will”, “may”, “should”, “would”, “could” or other words of similar meaning.

These statements are based on assumptions and assessments made by the boards of

directors of FDM, Astra and the Investment Committee of Inflexion in the light of their

experience and their perception of historical trends, current conditions, expected future

developments and other factors they believe appropriate. By their nature, forward

looking statements involve risk and uncertainty and the factors described in the context

of such forward looking statements in this document could cause actual results and

developments to differ materially from those expressed in or implied by such forward

looking statements.

Should one or more of these risks or uncertainties materialise, or should

underlying assumptions prove incorrect, actual results may vary materially from

those described in this document. FDM, the Independent Director, Astra and

Inflexion assume no obligation to update or correct the information contained

in this announcement.

DEALING DISCLOSURE REQUIREMENTS

Under the provisions of Rule 8.3 of the Code, if any person is, or becomes, “interested”

(directly or indirectly) in 1 per cent. or more of any class of “relevant securities” of FDM

or Astra, all “dealings” in any “relevant securities” of that company (including by means

of an option in respect of, or a derivative referenced to, any such “relevant securities”)

must be publicly disclosed by no later than 3.30 pm (London time) on the London

business day following the date of the relevant transaction. This requirement will

continue until the date on which the offer becomes, or is declared, unconditional as to

acceptances, lapses or is otherwise withdrawn or on which the “offer period” otherwise

ends. If two or more persons act together pursuant to an agreement or understanding,

whether formal or informal, to acquire an “interest” in “relevant securities” of FDM or

Astra, they will be deemed to be a single person for the purpose of Rule 8.3.

Under the provisions of Rule 8.1 of the Code, all “dealings” in “relevant securities” of FDM

or Astra by FDM or Astra, or by any of their respective “associates”, must be disclosed by

not later than 12.00 noon (London time) on the London business day following the date

of the relevant transaction.

Page 29: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

A disclosure table, giving details of the companies in whose “relevant securities”

“dealings” should be disclosed, and the number of such securities in issue, can be found

on the Panel’s website at www.thetakeoverpanel.org.uk.

“Interests in securities” arise, in summary, when a person has long economic exposure,

whether conditional or absolute, to changes in the price of securities. In particular, a

person will be treated as having an “interest” by virtue of the ownership or control of

securities, or by virtue of any option in respect of, or derivative referenced to, securities.

Terms in quotation marks are defined in the Code, which can also be found on the Panel’s

website. If you are in any doubt as to whether or not you are required to disclose a

“dealing” under Rule 8, you should consult the Panel on telephone number +44(0)20

7382 9026 or fax number +44(0)20 7236 7005.

Page 30: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

APPENDIX I

Conditions and Certain Further Terms of the Offer

A. Conditions Of The Offer

The Offer, which will be made by Astra, will be subject to the following conditions:

1. Acceptances

Valid acceptances being received (and not, where permitted, withdrawn) by no

later than 1.00 pm on the first closing date of the Offer (or, subject to the Code,

such later time(s) and/or dates(s) as Astra may decide) in respect of not less

than 90 per cent. of FDM Shares to which the Offer relates and not less than 90

per cent. of the voting rights carried by those shares (or, in either case, such

lower percentage as Astra may decide). However, this condition will not be

satisfied unless Astra and/or its wholly-owned subsidiaries have acquired or

agreed to acquire FDM Shares carrying, in aggregate, over 50 per cent. of the

voting rights then normally exercisable at general meetings of FDM including, for

this purpose, to the extent (if any) required by the Code, the voting rights

attaching to any FDM Shares which may be unconditionally allotted or issued

before the Offer becomes or is declared unconditional as to acceptances. In this

condition:

(a) the expression “FDM Shares to which the Offer relates” shall be

construed in accordance with sections 974 to 991 (inclusive) of the

Companies Act 2006; and

(b) FDM Shares which have been unconditionally allotted but not issued

shall be deemed to carry the voting rights which they will carry when

they are issued; and

(c) valid acceptances shall be treated as having been received in respect of

any FDM Shares that Astra Group shall, pursuant to section 979(8) and,

if applicable, section 979(9) of the Companies Act 2006, be treated as

having acquired or unconditionally contracted to acquire by virtue of

acceptances of the Offer.

2. Shareholder Approval

The ordinary resolution required to approve and implement the arrangements

between the Management Team and Astra set out in the notice of General

Meeting being duly passed by the requisite majority at the General Meeting (or

at any adjournment thereof).

Page 31: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

3. Authorisations

(a) FDM or any other member of the Wider FDM Group by any member of

the Wider Astra Group having been obtained in terms and in a form

satisfactory to Astra acting reasonably from any relevant person or from

any person or body with whom any member of the Wider FDM Group

has entered into contractual arrangements and all such authorisations

remaining in full force and effect; and

(b) all authorisations necessary to carry on the business of any member of

the Wider FDM Group remaining in full force and effect; and

(c) all filings which Astra reasonably considers necessary having been made

and all applicable waiting and other periods having expired, lapsed or

been terminated and all applicable statutory or regulatory obligations in

any jurisdiction having been complied with.

4. Regulatory Intervention

No relevant person having taken, instituted, implemented or threatened any

legal proceedings, or having required any action to be taken or otherwise having

done anything or having enacted, made or proposed any statute, regulation,

order or decision or taken any other step and there not continuing to be

outstanding any statute, regulation, order or decision that would or might

reasonably be expected to:

(a) make the Offer, its implementation or the acquisition or proposed

acquisition of any shares in, or control or management of, the Wider

FDM Group by Astra illegal, void or unenforceable; or

(b) otherwise directly or indirectly prevent, prohibit or otherwise materially

restrict, restrain, delay or interfere in the implementation of or impose

additional conditions or obligations with respect to or otherwise

challenge or require amendment of the Offer or the proposed acquisition

of FDM by Astra or any acquisition of shares in FDM by Astra; or

(c) require, prevent or delay the divestiture by Astra of any shares or other

securities in FDM; or

(d) impose any limitation on the ability of any member of the Wider Astra

Group or any member of the Wider FDM Group to acquire or hold or

exercise effectively, directly or indirectly, any rights of ownership of

shares or other securities or the equivalent in any member of the Wider

FDM Group or management control over any member of the Wider FDM

Group; or

Page 32: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(e) require, prevent or delay the disposal by FDM or any member of the

Wider Astra Group, or require the disposal or alter the terms of any

proposed disposal by any member of the Wider FDM Group, of all or any

part of their respective businesses, assets or properties or impose any

limitation on the ability of any of them to conduct their respective

businesses or own their respective assets or properties; or

(f) require any member of the Wider Astra Group or of the Wider FDM

Group to offer to acquire any shares or other securities (or the

equivalent) in any member of the Wider FDM Group or any member of

the Wider Astra Group owned by any third party (in each case, other

than in implementation of the Offer); or

(g) impose any material limitation on the ability of any member of the Wider

Astra Group or the Wider FDM Group to integrate or co-ordinate its

business, or any part of it, with the businesses or any part of the

businesses of any other member of the Wider Astra Group and/or the

Wider FDM Group; or

(h) result in any member of the Wider Astra Group or the Wider FDM Group

ceasing to be able to carry on business under any name under which it

presently does so; or

(i) otherwise materially adversely affect any or all of the businesses,

assets, prospects or profits of any member of the Wider Astra Group or

the Wider FDM Group to an extent which is material in the context of the

Offer or, as the case may be, in the context of the Wider Astra Group or

the Wider FDM Group taken as a whole,

and all applicable waiting and other time periods during which any such relevant

person could institute, or implement or threaten any legal proceedings, having

expired, lapsed or been terminated.

5. Consequences Of The Offer

Save as Disclosed there being no provision of any agreements to which any

member of the Wider FDM Group is a party, or by or to which any such member,

or any part of its assets, may be bound, entitled or subject, which would or

might, as a consequence of the Offer or of the acquisition or proposed

acquisition of all or any part of the issued share capital of, or change of control

or management of, FDM or any other member of the FDM Group reasonably be

expected to result (in each case to an extent which is material in the context of

the Offer or, as the case may be, in the context of the Wider FDM Group taken

as a whole) in:

Page 33: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(a) any assets or interests of any member of the Wider FDM Group being or

falling to be disposed of or charged in any way or ceasing to be available

to any member of the Wider FDM Group or any rights arising under

which any such asset or interest could be required to be disposed of or

charged in any way or could cease to be available to any member of the

Wider FDM Group otherwise than in the ordinary course of business; or

(b) any monies borrowed by or other indebtedness (actual or contingent) of,

or any grant available to, any member of the Wider FDM Group being or

becoming repayable or capable of being declared repayable immediately

or earlier than the repayment date stated in such agreement or the

ability of such member of the Wider FDM Group to incur any such

borrowing or indebtedness becoming or being capable of becoming

withdrawn, inhibited or prohibited; or

(c) any such agreement or the rights, liabilities, obligations or interests of

any such member under it being terminated or adversely modified or

affected or any onerous obligation arising or any adverse action being

taken under it; or

(d) the interests or business of any such member in or with any third party

(or any arrangements relating to any such interests or business) being

terminated or adversely modified or affected; or

(e) the financial or trading position or prospects or value of any member of

the Wider FDM Group being prejudiced or adversely affected; or

(f) the creation of any mortgage, charge or other security interest over the

whole or any part of the business, property or assets of any member of

the Wider FDM Group or any such security (whenever arising or having

arisen) becoming enforceable or being enforced; or

(g) any member of the Wider FDM Group ceasing to be able to carry on

business under any name under which or on the terms on which it

currently does so or any person presently not able to carry on business

under any name under which any member of the Wider FDM Group

currently does becoming able to do so; or

(h) the creation of material actual or material contingent liabilities by any

member of the Wider FDM Group; or

(i) the ability of any member of the Astra Group to carry on its business

being adversely affected,

and no event having occurred which, under any provision of any such agreement

to which any member of the Wider FDM Group is a party, or by or to which any

Page 34: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

such member, or any of its assets, may be bound, entitled or subject, could

result, to an extent which is material in the context of the Offer or, as the case

may be in the context of the Wider FDM Group taken as a whole, in any of the

events or circumstances as are referred to in subparagraphs (a) to (i) inclusive.

6. No Corporate Action Taken Since The Accounting Date

Since the Accounting Date, save as Disclosed or pursuant to transactions in

favour of FDM or a wholly-owned subsidiary of FDM, no member of the Wider

FDM Group having:

(a) issued or agreed to issue or authorised or proposed the issue or grant of

additional shares of any class or securities convertible into or

exchangeable for, or rights, warrants or options to subscribe for or

acquire, any such shares or convertible securities (save pursuant to the

FDM Share Schemes or the EBT); or

(b) redeemed, purchased, repaid or reduced or proposed the redemption,

purchase, repayment or reduction of any part of its share capital or

made or proposed the making of any other change to its share capital;

or

(c) recommended, declared, paid or made or proposed to recommend,

declare, pay or make any dividend, bonus issue or other distribution

whether payable in cash or otherwise; or

(d) merged or demerged with or from, or acquired, any body corporate or

authorised or proposed or announced any intention to propose any such

merger or demerger; or

(e) other than in the ordinary course of business acquired or disposed of,

transferred, mortgaged or charged, or created or granted any security

interest over, any assets (including shares and trade investments) or

authorised or proposed or announced any intention to propose any

acquisition, disposal, transfer, mortgage, charge or creation or grant of

any security interest (which in any case is material in the context of the

Wider FDM Group taken as a whole); or

(f) issued or authorised or proposed the issue of any debentures or incurred

or save in the ordinary course of business increased any borrowings,

indebtedness or liability (actual or contingent); or

(g) entered into or varied, or authorised or proposed the entry into or

variation of, or announced its intention to enter into or vary, any

transaction, arrangement, contract or commitment (whether in respect

of capital expenditure or otherwise) which is of a long term, onerous or

Page 35: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

unusual nature or magnitude or could involve an obligation of such

nature or magnitude or which is or could be restrictive to the existing

business of any member of the Wider FDM Group or which is other than

in the ordinary course of business and which in any such case is material

in the context of the Wider FDM Group taken as a whole; or

(h) entered into, implemented, effected, authorised or proposed or

announced its intention to enter into, implement, effect, authorise or

propose any contract, reconstruction, amalgamation, scheme,

commitment or other transaction or arrangement otherwise than in the

ordinary course of business which is material in the context of the Wider

FDM Group taken as a whole; or

(i) waived or compromised any claim other than in the ordinary course of

business; or

(j) entered into or varied or made any offer (which remains open for

acceptance) to enter into or vary the terms of any contract with any of

the directors or senior executives of FDM or any of the directors or

senior executives of any other member of the Wider FDM Group; or

(k) taken or proposed any corporate action or had any legal proceedings

instituted or threatened against it or petition presented for its

winding-up (voluntary or otherwise), dissolution or reorganisation or for

the appointment of a receiver, administrator, administrative receiver,

trustee or similar officer of all or any material part of its assets and

revenues or for any analogous proceedings or steps in any jurisdiction or

for the appointment of any analogous person in any jurisdiction; or

(l) been unable, or admitted in writing that it is unable, to pay its debts or

has stopped or suspended (or threatened to stop or suspend) payment

of its debts generally or ceased or threatened to cease carrying on all or

a substantial part of its business; or

(m) made any alteration to its memorandum or articles of association, or

other incorporation documents; or

(n) in relation to the pension schemes established for its directors and/or

other employees and/or their dependants, made or consented to any

material change to:

(i) the terms of the trust deeds constituting such pension schemes or

to the benefits which accrue;

(ii) the pensions which are payable, under them;

Page 36: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(iii) the basis on which qualifications for or accrual of or entitlement to

such benefits or pensions are calculated or determined;

(iv) the basis upon which the liabilities (including pensions) of such

pension schemes are funded or made;

(v) or agreed or consented to any change to the trustees of such

pension schemes; or

(o) entered into any agreement or passed any resolution or made any offer

(which remains open for acceptance) or proposed or announced any

intention with respect to any of the transactions, matters or events

referred to in this condition 6.

7. Other Events Since the Accounting Date

In the period since the Accounting Date save as Disclosed:

(a) no litigation or arbitration proceedings, prosecution, investigation or

other legal proceedings having been announced, instituted, threatened

or remaining outstanding by, against or in respect of, any member of

the Wider FDM Group or to which any member of the Wider FDM Group

is or may become a party (whether as claimant, defendant or otherwise)

which is material in the context of the Wider FDM Group taken as a

whole; or

(b) no adverse change or deterioration having occurred in the business or

assets or financial or trading position or prospects, assets or profits of

any member of the Wider FDM Group which is material in the context of

the Wider FDM Group taken as a whole; or

(c) no enquiry or investigation by, or complaint or reference to, any

relevant person against or in respect of any member of the Wider FDM

Group having been threatened, announced, implemented or instituted or

remaining outstanding by, against or in respect of, any member of the

Wider FDM Group which in any such case is material in the context of

the Wider FDM Group taken as a whole; or

(d) no contingent or other liability having arisen or become apparent or

increased which is material in the context of the Wider FDM Group taken

as a whole.

8. Other Issues

Save as Disclosed Astra not having discovered that:

Information

Page 37: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(a) the financial, business or other information disclosed at any time by any

member of the Wider FDM Group, whether publicly or in the context of

the Offer either contained a material misrepresentation of fact or

omitted to state a fact necessary to make the information disclosed not

materially misleading; or

(b) any contingent liability disclosed in such disclosed information would or

might materially and adversely affect, directly or indirectly, the

business, profits or prospects of the Wider FDM Group taken as a whole;

or

(c) any information disclosed at any time by or on behalf of any member of

the Wider FDM Group is or becomes materially incorrect; or

(d) any information which affects the import of any information disclosed at

any time by or on behalf of any member of the Wider FDM Group to an

extent which is material in the context of the Wider FDM Group taken as

a whole;

Intellectual Property

(e) any member of the Wider FDM Group does not own or have licensed to

it or otherwise possess legally enforceable rights to use all intellectual

property that is:

(i) required or reasonably necessary for the conduct of business of

the relevant member of the Wider FDM Group as currently

conducted; or

(ii) under development for such business;

(f) any intellectual property held by any member of the Wider FDM Group

that is material in the context of the Wider FDM Group taken as a whole

is not valid and subsisting; or

Accounts

(g) any member of the Wider FDM Group is subject to any liability,

contingent or otherwise, which is material in the context of the Wider

FDM Group taken as a whole; or

Criminal Property

(h) any asset of any member of the Wider FDM Group constitutes criminal

property as defined by section 340(3) Proceeds of Crime Act 2002 (but

disregarding paragraph (b) of that definition).

Page 38: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

B. Certain Further Terms of the Offer

The conditions are inserted for the benefit of Astra and no FDM Shareholder shall

be entitled to waive any of the conditions without the prior consent of Astra.

Subject to the requirements of the Panel, Astra reserves the right to waive all or

any of conditions 3 to 8 (inclusive) in whole or in part;

Each of conditions 1 to 8 shall be regarded as a separate condition and shall not

be limited by reference to any other condition.

The Offer will lapse and will not proceed if the proposed acquisition of FDM is

referred to the Competition Commission or if the European Commission either

initiates proceedings under Article 6(1)(c) of the European Counsel Merger

Regulation or makes a referral to a competent authority of the United Kingdom

under Article 9(1) of the ECMR before 1.00 pm on the first closing date or the

time and date on which the Offer becomes or is declared unconditional as to

acceptances (whichever is the later).

If the Offer lapses, it will cease to be capable of further acceptance and persons

accepting the Offer and Astra shall thereupon cease to be bound by acceptances

submitted before the time the Offer lapses.

The Offer will lapse unless all of the conditions relating to the Offer have been

fulfilled or (if capable of waiver) waived by, or, where appropriate, have been

determined by Astra to be and remain satisfied by, midnight on the twenty first

day after the later of:

(a) the first closing date; or

(b) the date on which the Offer becomes unconditional as to acceptances

or such later date as Astra may, with the consent of the Panel, decide. Astra

shall be under no obligation to waive or treat as satisfied any condition by a date

earlier than the latest date specified above for its satisfaction even though the

other conditions of the Offer may, at such earlier date, have been waived or

fulfilled and there are, at such earlier date, no circumstances indicating that any

such conditions may not be capable of fulfilment.

If Astra is required by the Panel to make an offer for FDM Shares under Rule 9 of

the Code, Astra may make such alterations to the conditions of the Offer set out

above, including condition 1, as are necessary to comply with that Rule;

FDM Shares will be acquired by Astra fully paid and free from all liens, equities,

charges, equitable interests, encumbrances, rights of pre-emption and any other

third party right and/or interests of any nature whatsoever and together with all

rights attaching to them, now or in the future, including the right to receive and

Page 39: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

retain all dividends, interest and other distributions declared, paid or made after

the Announcement Date.

The Offer will be governed by and will be subject to the jurisdiction of the English

Courts.

The availability of the offer to persons not resident in the United Kingdom may

be affected by the laws of the relevant jurisdictions. People who are not resident

in the United Kingdom should inform themselves about and observe any

applicable requirements.

Page 40: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

APPENDIX II

Sources and Bases of Information

(i) The value placed by the Offer on the existing issued share capital of FDM is based on 23,220,000 FDM Shares in issue and options over 417,850 FDM Shares granted under the FDM Share Schemes on 25 November 2009, the last dealing day prior to the date of this announcement.

(ii) The FDM Closing Price on 3 June 2009 is taken from the Official List.

(iii) Unless otherwise stated, the financial information relating to FDM is extracted from the audited consolidated financial statements of FDM for the year ended 31 December 2008.

(iv) The amount of cash on the balance sheet of FDM of £9.5m at 30 June 2009 is taken from FDM’s Interim Results for the 6 months to 30 June 2009. On the basis of 23,220,000 FDM Shares in issue on 25 November 2009, the last dealing day prior to the date of this announcement, this amount of cash is equivalent to 40.7 pence per FDM Share. The cash adjusted Offer Price is 100.3 pence (being 141.0 pence less 40.7 pence). The cash adjusted Closing Price on 3 June 2009 is 58.3 pence (being 99.0 pence less 40.7 pence).

(v) The number of FDM Shares to which the Offer relates is 21,654,054.

(vi) The number of FDM Shares held by Independent Shareholders is 20,787,450.

Page 41: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

APPENDIX III Definitions

For the purposes of these conditions the following expressions have the following

meaning:

“Accounting Date” 31 December 2008

“agreements” arrangements, agreements, commitments, licences, permits, franchises, partnerships, joint ventures, authorisations or other instrument

“AIM” the AIM Market operated by the London Stock Exchange

“AIM Rules” the rules applicable to companies whose shares are traded on AIM published by the London Stock Exchange as amended from time to time

“Altium” Altium Capital Limited, a private limited company incorporated in England and Wales under company number 01072627

“Announcement Date” 26 November 2009

“Astra” Astra 5.0 Limited

“Astra Board” or “Astra Directors”

the board of directors of Astra

“Astra Group” Astra Topco, its subsidiaries and subsidiary undertakings

“Astra Topco” Astra Topco Limited

“authorisations” authorisations, orders, recognitions, grants, consents, licences, confirmations, clearances, permissions and approvals

“business day” a day which is not a Saturday or Sunday or public holiday in England

“Closing Price” the closing middle-market quotation of a share as derived from the Official List

“Code” or “City Code” the City Code on Takeovers and Mergers as from time to time interpreted by the Panel

“the Companies Act 1985” the Companies Act 1985, as amended

“the Companies Act 2006” the Companies Act 2006, as amended

“Disclosed” fairly disclosed in writing by or on behalf of FDM to Astra or its advisers

“EBT” the FDM Group Employees Share Trust

Page 42: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

“EMI Scheme” FDM Group plc Enterprise Management Incentive

Share Option Plan

“Ernst & Young“ Ernst & Young LLP, a limited liability partnership registered in England and Wales with registered number of OC300001

“Executive Management Team”

Rod Flavell, David Templeman, Sheila Flavell and Andrew Brown

“FDM” or the “Company” FDM Group plc

“FDM Board” or “FDM Directors”

the board of directors of FDM

“FDM Group” FDM, its subsidiaries and subsidiary undertakings

“FDM Shareholders” holders of FDM Shares

“FDM Shares” the existing unconditionally allotted or issued and fully paid ordinary shares of 1 penny each of FDM and any further such shares which are unconditionally allotted or issued fully paid, or credited as fully paid, before the date on which the Offer closes (or before such earlier date as Astra may, subject to the Code, decide, not being earlier than (a) the date on which the Offer becomes or is declared unconditional as to acceptances or (b), if later, the first closing date of the Offer)

“FDM Share Schemes” the FDM Group plc Share Option Scheme and the FDM Group plc Enterprise Management Incentive Share Option Plan

“first closing date” the date falling 21 days after the date on which the Offer Document is posted

“Form of Acceptance” the form of acceptance and authority relating to the Offer which will accompany the Offer Document

“FSA” the Financial Services Authority

“General Meeting” the general meeting of FDM Shareholders (and any adjournment thereof) to be convened for the purposes of considering and if thought fit, approving, the Resolution

“Independent Director” Karl Monaghan

“Independent Inconsistent Transaction”

either: (a) an offer, scheme of arrangement, recapitalisation or other transaction which involves a change of control (as defined in the Code) of FDM; or

Page 43: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

(b) any arrangement or transaction which involves or contemplates the transfer of any interest in the whole, or a material part of the undertaking or assets and/or business of FDM or the FDM Group, which in each case is made or entered into by a third party which is not an associate of or acting in concert (each as defined in the Code) with Astra

“Independent Shareholders” the FDM Shareholders other than the Management Team and their connected parties

“Inflexion” Inflexion Private Equity Partners LLP

“intellectual property” all patents, trademarks, trade names, service marks, copyrights, designs, databases and any applications therefore, schematics, technology, know-how, computer software, programs or applications (in both source code and object code form), and tangible or intangible proprietary information or material

“ISIN Code” a UK international securities identification numbers

“legal proceedings” actions, suits, proceedings, investigations, references or enquiries

“Listing Rules” the listing rules made by the FSA under Part VI of the Financial Services and Markets Act 2000

“London Stock Exchange” London Stock Exchange plc

“Management Arrangements”

the arrangements relating to the investment by the management Team in the Astra Group and the service agreements to be entered into by the Management Team with Astra and Astra Topco as will be set out in the Offer Document

“Management Option Shares”

the 6,750 FDM Shares which Shelia Flavell will acquire when she exercises the option granted to her pursuant to the EMI Scheme, 60,500 of the FDM Shares which Andrew Brown will acquire when he exercises the options granted to him pursuant to the EMI Scheme, the 47,500 FDM Shares which Heidi Taylor will acquire when she exercises the options granted to her pursuant to the EMI Scheme, the 25,791 of the FDM Shares which Jon Taplin will acquire when he exercises the options granted to him pursuant to the EMI Scheme, the 6,750 FDM Shares which Steve Buxton will acquire when he exercises the option granted to him pursuant to the EMI Scheme, the 8,250 FDM Shares which Ben Pattison will acquire when he exercises the option granted to him pursuant to the EMI Scheme, the 8,300 FDM Shares which Alistair Rutherford will acquire when he exercises the options granted to him pursuant to the EMI Scheme, 13,009 of the FDM

Page 44: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

Shares which Catherine Cheek will acquire when she exercises the options granted to her pursuant to the EMI Scheme, the 4,500 FDM Shares which Lee Ballancore will acquire on the exercise of the option granted to him pursuant to the EMI Scheme and the 8,400 FDM Shares which Henry Duddy will acquire when he exercises the options granted to him pursuant to the EMI Scheme

“Management FDM Shares” 1,099,858 of the FDM Shares registered in the name of Giltspur Nominees Limited and beneficially held by Rod Flavell, the 15,000 FDM Shares registered in the name of and beneficially held by Ivan Martin, the 236,924 FDM Shares registered in the name of E*Trade UK Nominees Limited and beneficially held by Sheila Flavell, the 142,333 FDM Shares registered in the name of TD Waterhouse Nominees (Europe) Limited and beneficially held by Andrew Brown, 9,000 of the FDM Shares registered in the name of and beneficially held by Heidi Taylor, 13,500 of the FDM Shares registered in the name of and beneficially held by Jon Taplin, 19,000 of the FDM Shares registered in the name of and beneficially held by Steve Buxton, 8,000 of the FDM Shares registered in the name of TD Waterhouse Nominees (Europe) Limited and beneficially held by Nik Thorneley, 14,044 of the FDM Shares registered in the name of James Capel Nominees Limited and beneficially held by Ben Pattison and 8,287 of the FDM Shares registered in the name of and beneficially held by Henry Duddy

“Management Team” Rod Flavell, Sheila Flavell, Andrew Brown, David Templeman, Ivan Martin, Heidi Taylor, Jon Taplin, Steve Buxton, Nik Thorneley, Ben Pattison, Alistair Rutherford, Catherine Cheek, Lee Ballancore and Henry Duddy

“Offer” the recommended offer, to be made by Astra to acquire all of the issued and to be issued FDM Shares (other than the Management FDM Shares and Management Option Shares) on the terms and subject to the conditions to be set out in the Offer Document and the Form of Acceptance and, where the context so requires, any subsequent revision, variation, extension or renewal thereof

“Offer Document” the document to be sent to FDM Shareholders which will contain amongst other things, the details of the Offer, the terms and conditions of the Offer, certain information about FDM, Inflexion and Astra and the notice of the General Meeting

“Offer Price” 141 pence per FDM Share

“Official List” the Official List maintained by the FSA

Page 45: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

“Panel” the Panel on Takeovers and Mergers

“Regulatory Information Service”

as defined in the Listing Rules

“relevant asset” land, property or other asset now or previously owned, occupied or made use of by any past or present member of the Wider FDM Group

“relevant persons” governments, governmental, quasi-governmental, supranational, statutory, investigative, regulatory or administrative bodies or trade agencies, associations, institutions or courts, or professional or environmental bodies, or any other persons or bodies whatsoever in any jurisdiction

“Resolution” the ordinary resolution to be proposed at a general meeting of FDM to approve the proposed arrangements between Astra and the Management Team

“Share Exchange Agreements”

the share exchange agreements entered into between Astra and the Management Team on 25 November 2009 whereby, conditional on the Offer becoming wholly unconditional, Astra agrees, among other things, to purchase and each of the Management Team agrees to sell their respective Management FDM Shares and Management Option Shares in exchange for loan notes issued by Astra

“substantial interest” a direct or indirect interest in 20 per cent. or more of the equity capital of an undertaking

“third party” person, firm, company or body

“treasury shares” treasury shares (as defined in section 974(6) of the Companies Act 2006) of FDM

“United States” or “US” the United States of America, its territories and possessions, any state of the United States and the District of Columbia and all other areas subject to its jurisdiction

“US person” as defined in Regulation S under the US Securities Act

“US Securities Act” the US Securities Act 1933, and the rules and regulations promulgated under it

“Wider Astra Group” Astra and its subsidiaries, subsidiary undertakings, associated undertakings and any other undertakings in which Astra and/or such subsidiaries or undertakings (aggregating their interests) have a substantial interest

“Wider FDM Group” FDM and its subsidiaries, subsidiary undertakings, associated undertakings and any other undertakings

Page 46: FOR IMMEDIATE RELEASE 26 November 2009 Recommended … · Offer in respect of a total of 780,142 FDM Shares (such FDM Shares being, together with the FDM Shares which he has agreed

in which FDM and/or such subsidiaries or undertakings (aggregating their interests) have a substantial interest

In this document:

• the expression “subsidiary” has the meaning given by the Companies Act 1985

and the expressions “associated undertaking”, “subsidiary undertaking” and

“undertaking” have the meanings given by the Companies Act 2006; and

• references to time are to London time.


Recommended