РПаЎ±б>юя <юяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяэяяя? !"#$%&'()*+,-./0123456789:;юяяяюяяя>юяяяюяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяRoot Entryяяяяяяяя АF0 V\ГЙ=АWorkbookяяяяяяяяrSummaryInformation(яяяяфDocumentSummaryInformation8яяяяяяяяяяяя( ЄНБб°Бв\pDanielCowley B°aА=њЇј=рZ[, 8X@Ќ"·Ъ1ИяђArial1ЬђЪCalibri1ЬђЪCalibri1ЬђЪCalibri1ИяђЪArial1 яђЪArial1ИяјЪArial1@яјЪArial1И јЪArial1ЬяјЪArial1ЬяђЪArial1яјЪArial1ИяђЪArial1ђяјЪArial1яђЪArial1h>јЪCambria1,>јЪCalibri1>јЪCalibri1Ь>јЪCalibri1ЬђЪCalibri1ЬђЪCalibri1Ь<ђЪCalibri1Ь>ђЪCalibri1Ь?јЪCalibri1Ь4јЪCalibri1Ь4ђЪCalibri1Ь јЪCalibri1Ь ђЪCalibri1ЬђЪCalibri1ЬјЪCalibri1Ь ђЪCalibri"Ј"#,##0;\-"Ј"#,##0"Ј"#,##0;[Red]\-"Ј"#,##0"Ј"#,##0.00;\-"Ј"#,##0.00#"Ј"#,##0.00;[Red]\-"Ј"#,##0.005*0_-"Ј"* #,##0_-;\-"Ј"* #,##0_-;_-"Ј"* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-"Ј"* #,##0.00_-;\-"Ј"* #,##0.00_-;_-"Ј"* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-¤#,##0;$#,##0$;"-"Ґ#,##0.0;$#,##0.0$;"-"¦#,##0.00;$#,##0.00$;"-" §#,##0.000;$#,##0.000$;"-"ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А ахя А а А ахя ґ‰ ахя ґЇ ахя ґ™ ахя ґ‰ ахя ґ› ахя ґЇ ахя ґ– ахя ґќ ахя ґ ахя ґ– ахя ґ¬ ахя ґЇ ахя ґ± ахя ґќ ахя ґ ахя ґ– ахя ґ± ахя ґЇ ахя ґ± ахя ґЉ ахя ґ ахя ґ¶ ахя ґ± ахя ґµ ахя ґ ахя ”——‰ ахя ”ffїї· а+хя шА а)хя шА а,хя шА а*хя шА ахя фА ахя ґ™ ахя ФPЂА ахя ФPА ахя Ф ЂА ахя фА ахя ”——Ї ахя Ф`А ахя ґ« ахя њљ ахя ”її‰ а хя шА ахя фА ахя Фa±А ахя фА а Ў А аҐ А а§ А аҐ#А аҐ $А а Ў (А аҐ А аҐ $@ @ А аҐ $ @ @ А аҐ $ @ @ А аҐ $@ @ А аҐ l!@ @ аҐ l!@ @ а Ў h!@ @ аҐ , @ @ А аҐ#А а Ґ А аҐ dА аҐ l!@ @ а¤ А аҐ А а§ dА аҐ DА аҐ#TА аҐ А а Ґ l@ @ а Ґ l @ @ аҐ d а§ d аҐ l !@ @ а Ў hА а Ў А а Ў (@ @ А а Ў (А аҐ lА а Ґ ,@ @ А а Ґ , @ @ А аҐ l @ @ а Ў h@ @ аҐ l @ @ а ¤!|@ @ аҐ d@ @ А аҐ d @ @ А аҐ l@ @ А а§ d @ @ А аҐ d @ @ А аҐ l@ @ А аҐ l@ @ А аҐ l @ @ А аҐ d@ @ А аҐ d@ @ А аҐ d @ @ А аҐ l @ @ А аҐ l @ @ А аҐ l @ @ А аҐ#\А а Ў h @ @ А а Ў HА а Ў h@ @ А аҐ#|А а Ґ lА аҐ l@ @ а¤"|@ @ а ¤ l@ @ а Ґ l@ @ а Ў h@ @ а Ґ l @ @ аҐ l@ @ а¤"| а ¤ l а Ґ l а Ў h а Ґ l @ @ а Ґ l@ @ а Ґ l @ @ а¤"| @ @ а ¤ l @ @ а Ґ l @ @ а Ў h @ @ а Ґ l @ @ аҐ l @ @ аҐ l @ @ а Ў h а Ў ,А а Ў ,@ @ А а Ў l@ @ аҐ $@ @ А аҐ ,@ @ А аҐ А а Ґ l@ @ а¤"|@ @ а ¤ l@ @ а Ґ l@ @ а Ў h@ @ а Ґ l @ @ а Ў l а¤ "| а¤"А аҐ"А а Ў hА а Ґ#|А а Ґ #|А а ©#xА а§ d @ @ аҐ l"@ @ а Ў h"@ @ аҐ l "@ @ а §#|А аҐ l"@ @ аҐ l@ @ аҐ l@ @ а ¤ l@ @ а¤ l@ @ аҐ l@ @ аҐ l @ @ аҐ l@ @ а¤ l @ @ аҐ l@ @ а ¤ #|@ @ а¤ l а¤#| аҐ#|@ @ а Ў h а Ў#x а ¤ l@ @ а ¤ l @ @ аҐ#| @ @ аҐ#|@ @ аҐ#| аҐ #| а Ґ#| @ @ а Ґ#| @ @ а Ґ#| @ @ а Ў#x @ @ а Ґ#| @ @ аҐ d@ @ а Ў h@ @ а Ў h @ @ а¦ l @ @ аҐ l@ @ а§#|@ @ а§#| @ @ аҐ l@ @ а Ў h@ @ аҐ l @ @ аҐ#|"@ @ А аҐ l@ @ А аҐ#|@ @ А аҐ#| @ @ А а§ d @ @ а§ d @ @ а Ў#x" @ @ а ¤!| @ @ а Ґ l @ @ а Ґ l @ @ а Ў hА аҐ!|А аҐ!|А а Ў#xА аҐ"|"@ @ аҐ"|"@ @ аҐ"| "@ @ аҐ |"@ @ а x"@ @ а x "@ @ ||гдTZн}-}; _-;_-* "}A}1 _-;_-* "-@_- }A}2 _-;_-* "я?-@_- }A}3 _-;_-* "23-@_- }-}4 _-;_-* "}A}0 aя_-;_-* "ЖпОя-@_- }A}( њя_-;_-* "яЗОя-@_- }A}7 њeя_-;_-* "ялњя-@_- }‘}5 ??vя_-;_-* "яМ™я-@_- я я я я}‘}9 ???я_-;_-* "тття-@_- ???я ???я ???я ???я}‘}) ъ}я_-;_-* "тття-@_- я я я я}A}6 ъ}я_-;_-* "яЂя-@_- }‘}* _-;_-* "ҐҐҐя-@_- ???я ???я ???я ???я}-}= яя_-;_-* "}x}8яяМя_-;_-* "ІІІяҐҐҐя-@_ІІІя???я ІІІя???я ІІІя???я}-}/ я_-;_-* "}U}< _-;_-* "-@_ }A}" _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "МL-@_}A} _-;_-* "23-@_}A}# _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "МL-@_}A} _-;_-* "23-@_}A}$ _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "МL-@_}A} _-;_-* "23-@_}A}% _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "МL-@_}A} _-;_-* "23-@_}A}& _-;_-* "-@_}A} _-;_-* "ef-@_}A} _-;_-* "МL-@_}A} _-;_-* "23-@_}A}' _-;_-* " -@_}A} _-;_-* "ef -@_}A} _-;_-* "МL -@_}A}! _-;_-* "23 -@_“ 20% - Accent1’M’я 20% - Accent1efЫесяя%“ 20% - Accent2’M’"я 20% - Accent2efтЭЬяя%“ 20% - Accent3’M’&я 20% - Accent3efксЭяя%“ 20% - Accent4’M’*я 20% - Accent4efеамяя%“ 20% - Accent5’M’.я 20% - Accent5efЫоуяя%“ 20% - Accent6’M’2я 20% - Accent6 efэйЩяя%“ 40% - Accent1’M’я 40% - Accent1МLёМдяя%“ 40% - Accent2’M’#я 40% - Accent2МLж№ёяя%“ 40% - Accent3’M’'я 40% - Accent3МLЧдјяя%“ 40% - Accent4’M’+я 40% - Accent4МLМАЪяя%“ 40% - Accent5’M’/я 40% - Accent5МL¶Эияя%“ 40% - Accent6’M’3я 40% - Accent6 МLьХґяя%“ 60% - Accent1’M’ я 60% - Accent123•іЧяяяяя%“ 60% - Accent2’M’$я 60% - Accent223Щ—•яяяяя%“ 60% - Accent3’M’(я 60% - Accent323ВЦљяяяяя%“ 60% - Accent4’M’,я 60% - Accent423ІЎЗяяяяя%“ 60% - Accent5’M’0я 60% - Accent523“НЭяяяяя%“! 60% - Accent6’M’4я 60% - Accent6 23ъАђяяяяя%“"Accent1’A’яAccent1OЃЅяяяяя%“#Accent2’A’!яAccent2АPMяяяяя%“$Accent3’A’%яAccent3›»Yяяяяя%“%Accent4’A’)яAccent4Ђdўяяяяя%“&Accent5’A’-яAccent5K¬Жяяяяя%“'Accent6’A’1яAccent6 ч–Fяяяяя%“(Bad’9’яBadяяЗОяяњя%“)Calculation’Ѓ’яCalculationятттяяъ}я%яяяяяя яя“* Check Cell’’я Check CellяҐҐҐяяяяя%я???яя???яя???я я???я“+Ђя’ ’яComma“,Ђя’(’я Comma [0]“-Ђя’&’яCurrency“.Ђя’.’яCurrency [0]“/Explanatory Text’G’5яExplanatory Textяя%“ 0Good’;’яGoodяЖпОяяaя%“1 Heading 1’G’я Heading 1I}я%OЃЅя“2 Heading 2’G’я Heading 2I}я%я?ЁАЮя“3 Heading 3’G’я Heading 3I}я%23•іЧя“4 Heading 4’9’я Heading 4I}я%“ 5Input’u’яInputяяМ™яя??vя%яяяяяя яя“6Linked Cell’K’яLinked Cellяъ}я%яяЂя“7Neutral’A’яNeutralяялњяяњeя%“Ђя’"’яNormal“ 8Note’b’ яNoteяяяМяяІІІяяІІІяяІІІя яІІІя“9Output’w’яOutputятттяя???я%я???яя???яя???я я???я“:Ђя’$’яPercent“ ;Title’1’яTitleI}я%“ <Total’M’яTotalя%OЃЅяOЃЅя“=Warning Text’?’яWarning Textяяя%ЋXЋђTableStyleMedium9PivotStyleLight16’в8яяяяяяяяяяяяЂЂЂЂЂЂЂЂЂАААЂЂЂ„iгуЧяяММяяffяЂЂfМММяЗг°яяяяяяЂЂЂЂЂяМяМяяМяМяя™™Мяя™ММ™яяМ™3fя3ММ™МяМя™яfff™–––3f3™f333™3™3f33™333\яяя`…ODSageљљЈЈЊ,® ;FББллZрRр3рїЃAА@@с чь®YHOrganicTotalREVENUEEBITAUKMainland Europe North America Rest of WorldEuroUS$Non-corebaseRetranslAcqnOrg gwthratePBT (pre amortisation)AmortisationNet interestEXCHANGE RATESPBITPBTHeadlineBasic av no of sharesEPS (pre amortisation) - penceyEPS calculated taking PBT (excl amortisation) after the expected tax rate of 31% and over the expected basic no of sharesFY08Rationalisation of amortisationSummary of acqnForex xrKey:STEPS To insertMarginЈMEMO:TAX RATERevenueEBITA/Profit/EPSPre acqn/profitTektonPBIT (pre amortisation)How to model Sage FY09FY095 = 1-2-3-4Transferof businessEurowinAPIFY08 chargeAdditional charge FY09 TektonAdditional charge FY09 Eurowin(FY08 headline revenue reported by region"Reflects FY08 organic revenue base=Retranslate FY08 organic base at FY09 forecast exchange rates+Insert FY09 expected organic revenue growth=MEMO only to show FY08 equivalent organic revenue growth ratebOrganic revenue growth rates are applied to the retranslated organic base for FY09 for each region7Add-on revenue contribution from FY09 non-core productsdAdd-on revenue contribution from FY09 acquisitions - currently these are based on prior year figures Headline revenue figure for FY09,Add expected EBITA margin for FY09 by region$MEMO only to show FY08 EBITA marginsYApply expected FY09 EBITA margins for each region and apply to the FY08 expected revenue 4Estimate of amortisation charge based on prior y ear4Calculate interest taking FY08 net debt closing base1Disclosed externally in FY08 results presentation2Impact of retranslation of prior year amortisation:Remove revenue contribution in FY08 from non-core productsARemove revenue contribution in FY08 from acquisitions in the yearCTransfer of business from Mainland Eruope to North America businessяJ<\<gџ<Є=" >]>hС>ЬА?ЛAёcc––Bе››ЊЊ ЄНБ dI.`l±nCo dь©сТMbP?_*+‚Ђ%яЃБѓ„& ЧЈp= Ч?'q= ЧЈpН?( ЧЈp= Ч?)Hбz®GС?Mў\\nt9a\HP_PROD4ЬДSя к o4XXLetterPRIVв0''''Д\KhCAшЊ(яяЎ" 4XXHбz®GС?¤p= ЧЈР?њ&њФЈU}¶?}¶ ?}m ?}m?}I?} ¶ ?}I?} ¶ ?}¶ >}¶ ?}I?}I ?}$ ?d ЂD¤ЂD ¤ЂD h,яя;ЂV я я яяя яяяя яяяя h я я hэ –+]]Єэ ЭѕЮЮЮЮЮЮЮЮЮЮЯэ а&ѕ бв«э {ѕ¬¬¬¬Ѕ@®@® @ѕ Ї¬¬°э ±Ѕ®,@І.@іэ ґ-Ѕµ@µ@µ@¶р?э ·ёэ №#Ѕ$ є"@µ$@µ&@»(@¶*@ э №#э јіэ Ѕэ ѕ э ѕ.э ѕ э ѕ·р#Ћяя яDА Organicэ №№АtBяяяDАOrg gwth ·$ЋяяяDА Organic ѕX?ЈяяяDАAcqnѕФtBяя яDАNon-coreэ јэ ѕ№p?ЈяяяD АEBITAэ ј"іэ Ѕѕэ ѕ/їэ ѕ·d?Јяя яDАbaseэ №№Ђ?ЈяяяDАrate ·Њ?ЈяяяDАbaseѕ їїјэ ѕ!№а#ЋяяяD А Marginј€э Аэ ББ?Јяя$яDАFY08Б¤?Јяя яDАFY08э БВ°?ЈяяяDАFY08э Г,э Гэ В, БА?ЈяяяD АFY09БМ?ЈяяяD АFY09ДШ?ЈяяяDАFY09э Б,э ГДд?ЈяяяD АFY09ѕ&HHBBBBECCEBBFBCFэ H- HМММММhЂN?hЂNѕ lmmnOOOOOэ g2ѕ OOO\ kfffff&@Аэ !Ћ!Џ!!Џљ™™™™™@яDАDА!!cљ™™™™6@яDАDАѕ!OOOOOэ ! gDѕ!OOO\~ !kАѕ"```э " g3ѕ"OOO\~ "kNАѕ#```э # o4ѕ#pppx~ #qNА$Tѕ$OOOѕ$ rsssv#$tЂDА я % #ААэ %Рэ %Сэ %Т%yэ %П$ѕ%OOOѕ% TTTTwэ &g&ZJ ®ЫЌлф?&Уљ™™™™™с?&S~ &Х?@ѕ&OOOѕ& TTTTwэ 'h 'Ґ·Л¤skя?~ 'Фш?'Sѕ'```OЪzzЫЬy(Tѕ( O``yyЩyѕ) O`zyzЎzѕ* `zyzЎzѕ+ OOOўЎzѕ, OOOЈ¤zѕ- OOOЈ¤zѕ. ````Щ`ѕ/ OOOO\Bѕ*0UA????????????>???э 1{э 1|%~ 1}р?1}э 1~5ѕ 1~~~~~~~~~~~Ђѕ 2Ѓ‚~ 2ѓ@2ѓэ 2„Eѕ 2„„„„„„„„„…„„†ѕ 3Ѓ‚~ 3ѓ@3ѓэ 3„Gѕ 3„„„„„„„„„…„„†ѕ 4Ѓ‚~ 4ѓ@4ѓэ 4„Fѕ 4„„„„„„„„„…„„†ѕ 5Ѓ‚~ 5ѓ@5ѓэ 5„6ѕ 5„„„„„„„„„…„„†ѕ 6‡‚~ 6ѓ@6ѓэ 6„7ѕ 6„„„„„„„„„…„„†ѕ 7‡‚~ 7ѓ@7ѓэ 7„8ѕ 7„„„„„„„„„…„„†ѕ 8‡‚~ 8ѓ @8ѓэ 8„9ѕ 8„„„„„„„„„…„„†ѕ 9‡‚~ 9ѓ"@9ѓэ 9„:ѕ 9„„„„„„„„„…„„†ѕ :‡‚~ :ѓ$@:ѓэ :„<ѕ :„„„„„„„„„…„„†ѕ ;‡‚~ ;ѓ&@;ѓэ ;„;ѕ ;„„„„„„„„„…„„†ѕ <—~ <™(@<™э <љ=ѕ <љљљљљљљљљ›љљњ=‡э =‚~ =ѓ*@=ѓэ =„>ѕ =„„„„„„„„„…„„†>‡э >ћ(~ >ѓ,@>ѓэ >„?ѕ >„„„„„„„„„…„„†ѕ ?‡ћ~ ?ѓ.@?ѓэ ?„@ѕ ?„„„„„„„„„…„„†ЧDЈlN¤>>UfnV".fXXXXXXXXXXXbb@hЂNAhЂNBw D E,F; Z я\ я_ яѕ @‡‚~ @ѓ0@@ѓэ @„Aѕ @„„„„„„„„„…„„†ѕ A‡‚~ Aѓ1@Aѓэ A„Bѕ A„„„„„„„„„…„„†ѕ B€‰~ BЉ2@BЉэ B‹ѕ B‹‹‹‹‹‹‹‹‹Њ‹‹Ќэ Eaэ EfCѕEWWWWWWXFbэ FЦ ѕFЧЧЧЧЧЧШѕZBBBBѕ\BBBBB_@ЧP XXX40`яaяbяcя`@a@b@c@Чx< мар~ррfр( р ррђr р “рNпЂЁрш‹їїя?ЂГїAutoShape 1рЧЂD"µр]`Ёрш`Pцм р¶м–р–r р ЈрTпЂPсш‹їH<їя?ЂГїAutoShape 2р xD$њр]`Pсш Wцм р¶>ѕ@K‹‹ A е п7ggяяяяD юяяяюяяя юяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяюяа…џтщOh«‘+'іЩ0ДHPhЂ¤ °јдbeverley.jonesDanielCowleyMicrosoft Excel@ЂЮъZщЃЙ@Ъ-¶ЇiЗ@ЌЕ\ГЙюяХНХњ.“—+,щ®0ш PXhpxЂ€ ђµдSageSageSage!Print_AreaWorksheets Named Rangesюя яяяя АF&Microsoft Office Excel 2003 WorksheetBiff8Excel.Sheet.8ф9ІqCompObjяяяяяяяяяяяя rяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяяя