AI Terminal
J.D. Wetherspoon PLC
Earnings Release • Mar 24, 2023
5214_10-k_2023-03-24_949e133f-85fd-43f1-b719-8c97192e205c.html
Earnings Release
Open in ViewerOpens in native device viewer
National Storage Mechanism | Additional information 
RNS Number : 0852U
Wetherspoon (JD) PLC
24 March 2023
24 March 2023
J D WETHERSPOON PLC
PRELIMINARY RESULTS
(For the 26 weeks ended 29 January 2023)
| FINANCIAL HIGHLIGHTS | Var % | |
| Before separately disclosed items | ||
| Like-for-like sales (vs FY19) | +5.0% | |
| Revenue £916.0m (2019: £889.6m) | +3.0% | |
| Profit before tax £4.6m (20192: £50.3m) | -90.9% | |
| Operating profit £37.4m (20192: £63.5m) | -41.1% | |
| Basic earnings per share 1.0p (20192: 38.3p) | -97.4% | |
| Free cash inflow per share 132.4p (20192: 69.4p) | +90.8% | |
| Half year dividend 0.0p (2019: 4.0p) | -100% | |
| After separately disclosed items1 | ||
| Profit before tax £57.0m (20192: £48.6m) | +17.3% | |
| Operating profit £37.4m (20192: £63.5m) | -41.1% | |
| Basic earnings per share 29.4p (20192: 36.8p) | -20.1% | |
1Separately disclosed items as disclosed in account note 2.
22019 figures are prior to the adoption of IFRS 16 (Lease Accounting).
Commenting on the results, Tim Martin, the Chairman of J D Wetherspoon plc, said:
"Trade for the last seven weeks was 9.1% above the equivalent period in FY19 and 14.9% above the equivalent period in our last financial year (FY22).
"As reported last year, the company has a full complement of staff, although the labour market is competitive, with unemployment, in spite of economic problems, at approximately its lowest level in the last 50 or so years.
"Supply or delivery issues have largely disappeared, for now, and were probably a phenomenon of the stresses induced by the worldwide reopening after the pandemic, rather than a consequence of Brexit, as many commentators have argued.
"Inflationary pressures in the pub industry, as many companies have said, have been ferocious, particularly in respect of energy, food and labour. The Bank of England, and other authorities, believe that inflation is on the wane, which will certainly be of great benefit, if correct.
"Having experienced a substantial improvement in sales and profits, compared to our most recent financial year, and with a strengthened balance sheet, compared both to last year and to the pre-pandemic period, the company is cautiously optimistic about further progress in the current financial year and in the years ahead."
Enquiries:
John Hutson Chief Executive Officer 01923 477777
Ben Whitley Finance Director 01923 477777
Eddie Gershon Company spokesman 07956 392234
Photographs are available at: www.newscast.co.uk
Notes to editors
1. J D Wetherspoon owns and operates pubs throughout the UK. The Company aims to provide customers with good-quality food and drink, served by well-trained and friendly staff, at reasonable prices. The pubs are individually designed and the Company aims to maintain them in excellent condition.
2. Visit our website jdwetherspoon.com
3. The financial information set out in the announcement does not constitute the company's statutory accounts for the periods ended 30 July 2023 or 31 July 2022. The financial information for the period ended 31 July 2022 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The auditors have reported on those accounts: their report was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006. Statutory accounts for 2023 will be delivered to the registrar of companies in due course. This announcement has been prepared solely to provide additional information to the shareholders of J D Wetherspoon, in order to meet the requirements of the UK Listing Authority's Disclosure and Transparency Rules. It should not be relied on by any other party, for other purposes. Forward-looking statements have been made by the directors in good faith using information available up until the date that they approved this statement. Forward-looking statements should be regarded with caution because of inherent uncertainties in economic trends and business risks.
4. The annual report and financial statements 2022 has been published on the Company's website on 07 October 2022.
5. The current financial year comprises 52 trading weeks to 30 July 2023.
6. The next trading update will be issued on 10 May 2023.
CHAIRMAN'S STATEMENT
Background
In order to provide perspective on the recent financial performance, sales and profit comparisons are provided, below, with the last full financial year, before the pandemic (FY19), and with the last financial year (FY22). Some other comparisons, including balance sheet comparisons, are with the last financial year only.
Trading Summary
In the first half of the financial year, ended 29 January 2023, like-for-like sales were +5.0%, compared to the six-month period ended 27 January 2019, the last full financial year before the pandemic.
Sales, compared to FY19, improved to +9.1% for the most recent seven weeks to 19 March 2023, being the first seven weeks of the second half of the financial year.
Like-for-like sales were +13.0%, compared to the six-month period ended 23 January 2022 (our last financial year), and were +14.9% for the first seven weeks of the second half of the financial year, compared to the same period in FY22.
Compared to the first half of FY20, like-for-like sales were -0.6% in the six-month period and were +7.0% in the first six weeks of second half, before pubs closed as a result of the first UK lockdown.
Total sales were £916.0 million, an increase of 3.0%, compared to the pre-pandemic 26 weeks ended 27 January 2019. Total sales increased by 13.5% compared to the same period in FY22.
Compared to FY19, like-for-like bar sales decreased by 0.8%, food sales increased by 12.0%, slot/fruit machine sales increased by 44.3% and hotel rooms by 13.0%.
Compared to FY22, like-for-like bar sales increased by 8.4%, food by 19.3%, slot/fruit machines' by 31.4% and hotel rooms by 7.3%.
The operating profit, before separately disclosed items, was £37.4 million, compared to £63.5 million for the same period in 2019, and to £1.6 million for the same period in in 2022.
The operating margin, before separately disclosed items, was 4.1%, compared to 7.1% in 2019 and 0.2% in 2022.
The profit before tax and separately disclosed items was £4.6 million, compared to £50.3 million in the same period in 2019 and a £26.1 million loss in 2022.
Other Financial Matters
Earnings per share, including shares held in trust by the employee share scheme, before separately disclosed items, were 1.0p (2019: earnings per share of 37.4p; 2022: losses per share of 19.7p).
Total capital investment was £47.8 million (2022: £61.0 million). £10.7 million was invested in new pubs and pub extensions (2022: £25.3 million), £24.3 million in existing pubs and IT (2022: £19.5 million) and £10.0 million in freehold reversions of properties where Wetherspoon was the tenant (2022: £19.2 million).
Separately disclosed items
There was a pre-tax gain of £52.4 million (2022: £13.0 million gain).
£65.1 million of the gain relates to the termination of interest rate swaps in the period. In addition, there was a £8.6 million property impairment charge, in respect of pubs which were deemed unlikely to generate sufficient cash flows, in the future, to support their carrying value.
The company sold or closed 10 pubs during the period. There was a £3.1 million loss on disposal, giving rise to a cash inflow of £2.7 million.
Free Cash Flow
There was a free cash inflow of £166.0 million (2022: £34.5 million outflow), after capital payments of £27.1 million for existing pubs (2022: £19.5 million), £7.5 million for share purchases for employees (2022: £7.1 million) and payments of tax and interest.
The inflow benefited from a profit of £169.4 million following the sale of the company's interest rate swaps in the period under review. Free cash inflow per share was 132.4p (2022: 27.2p outflow).
Dividends and return of capital
The board has not recommended the payment of an interim dividend (2022: £0). There have been no share buybacks in the financial year to date (2022: £0).
Financing
As at 29 January 2023, the company's total net debt, excluding derivatives and lease liabilities, was £743.9 million (23 Jan 2022: £920.4m), a decrease of £176.5m.
The half year-end net-debt-to-EBITDA ratio was 6.16 times (2022: 25.63 times).
The company's debt and liabilities to trade creditors have both reduced since H1 2020, the period before the pandemic started. Debt has decreased by £61 million and trade creditors by £57 million.
£179 million has been invested, since then, in new pubs and freehold reversions.
| Financial Period1 |
Net Debt | Trade and other payables | Net Debt + Trade and other payables | Freehold Reversions |
| £m | £m | £m | £m | |
| HY 2020 | 805 | 315 | 1,119 | 71 |
| YE 2020 | 817 | 255 | 1,072 | 28 |
| HY 2021 | 812 | 185 | 997 | 1 |
| YE 2021 | 846 | 260 | 1,105 | 15 |
| HY 2022 | 920 | 245 | 1,165 | 19 |
| YE 2022 | 892 | 283 | 1,174 | 7 |
| HY 2023 | 744 | 259 | 1,003 | 10 |
1HY refers to half year, and YE refers to year end
The company has an agreement with its lenders, who have been extremely supportive throughout the pandemic, that waives its debt covenants until October 2023 and replaces them with a minimum liquidity requirement of £100 million for the first half of the current financial year and relaxed leverage covenants for the second half. At the half-year-end liquidity was £231.9 million.
In November 2022, the company repaid government "CLBILS" loans of £100 million, which had been due to mature in August 2023.
The company has total available finance facilities of £983 million.
The company has fixed its SONIA (SONIA is a replacement for LIBOR) interest rates in respect of £580 million until July 2023 and £400 million until October 2025. The weighted average cost of the swaps, excluding the banks' margin, is currently 4.28%. The total cost of the company's debt, including the banks' margin was 6.21%, in the last 26 weeks.
The cost of the current swaps in place have been illustrated in the table below:
| Swap Value | Start Date | End Date | Weighted Average % |
| £580m | 31/10/2022 | 31/07/2023 | 4.28% |
| £400m | 01/08/2023 | 31/10/2025 | 4.67% |
Property
The company opened two pubs during the first six months and sold or closed 11, resulting in a trading estate of 843 pubs at the half year end.
As at 24 July 2011, the company's freehold/ leasehold split was 43.4%/56.6%. As at 29 January 2023, as a result of investment in freehold reversions (relating to pubs where the company was previously a tenant) and freehold pub openings, the split was 69.0%/31.0%.
Taxation
The total tax charge for the year is £20.0 million (2022: £1.6 million credit). This consists of a £6.7 million (2022: £0.4 million) 'cash' tax and a £13.3 million 'accounting' tax charge (2022: £1.2 million credit).
The accounting tax charge comprises two parts: the actual current tax charge (the 'cash' tax) and the deferred tax charge (the 'accounting' tax). The tax losses that arose in previous financial years have been carried forward for use against profits in this year and future years.
The company is seeking a refund of historic excise duty from HMRC, totalling £0.5 million, in relation to goods sent to the Republic of Ireland, when Wetherspoon pubs first opened in that country. The company has been charged excise duty on the same goods twice, as they were purchased in the UK, and excise duty was paid in full. Irish excise duty was then paid in addition.
Owing to a paperwork error, in the early days of our business in the Republic, which the company has sought to rectify, it has, to date, been unable to reclaim this duty, even though it is transparently clear that the duty has been paid.
Scotland Business Rates
Business rates are supposed to be based on the value of the building, rather than the level of trade of the tenant. This should mean that the rateable value per square foot is approximately the same for comparable pubs in similar locations.
However, as a result of the valuation approach adopted by the government "Assessor" in Scotland, Wetherspoon often pays far higher rates per square foot than its competitors.
This is highlighted (in the tables below) by assessments for the Omni Centre, a modern leisure complex in central Edinburgh, where Wetherspoon has been assessed at more than double the rate per square foot of the average of its competitors, and for The Centre in Livingston (West Lothian), a modern shopping centre, where a similar anomaly applies.
As a result of applying valuation practice from another era, which assumed that pubs charged approximately the same prices, the raison d'être of the rating system - that rates are based on property values, not the tenants trade - has been undermined.
Similar issues are evident in Galashiels, Arbroath, Wick, Anniesland - and indeed most Wetherspoon pubs in Scotland. In effect, the application of the rating system in Scotland discriminates against businesses like Wetherspoon, which have lower prices, and encourages businesses to charge higher prices.
As a result, consumers are likely to pay higher prices, which cannot be the intent of rating legislation.
| Omni Centre, Edinburgh (April 2021 - March 2022) | |||
| Occupier Name | Rateable Value (RV) | Customer Area (ft²) | Rates per square foot |
| Playfair (JDW) | £218,750 | 2,756 | £79.37 |
| Unit 9 (vacant) | £48,900 | 1,053 | £46.44 |
| Unit 7 (vacant) | £81,800 | 2,283 | £35.83 |
| Frankie & Benny's | £119,500 | 2,731 | £43.76 |
| Nando's | £122,750 | 2,804 | £43.78 |
| Slug & Lettuce | £108,750 | 3,197 | £34.02 |
| The Filling Station | £147,750 | 3,375 | £43.78 |
| Tony Macaroni | £125,000 | 3,427 | £36.48 |
| Unit 6 (vacant) | £141,750 | 3,956 | £35.83 |
| Cosmo | £200,000 | 7,395 | £27.05 |
| Average (exc JDW) | £121,800 | 3,358 | £38.55 |
| The Centre, Livingston (April 2021 - March 2022) | |||
| Occupier Name | Rateable Value (RV) | Customer Area (ft²) | Rates per square foot |
| The Newyearfield (JDW) | £165,750 | 4,090 | £40.53 |
| Paraffin Lamp | £52,200 | 2,077 | £25.13 |
| Wagamana | £67,600 | 2,096 | £32.25 |
| Nando's | £80,700 | 2,196 | £36.75 |
| Chiquito | £68,500 | 2,221 | £30.84 |
| Ask Italian | £69,600 | 2,254 | £30.88 |
| Pizza Express | £68,100 | 2,325 | £29.29 |
| Prezzo | £70,600 | 2,413 | £29.26 |
| Harvester | £98,600 | 3,171 | £31.09 |
| Pizza Hut | £111,000 | 3,796 | £29.24 |
| Hot Flame | £136,500 | 4,661 | £29.29 |
Wetherspoon News
There are two main issues discussed in the latest edition of Wetherspoon News, the company magazine, read by an estimated two million people.
The first relates to the important issue of tax equality between supermarkets and pubs. Currently, pubs pay far more VAT and business rates per pint than supermarkets.
The second relates to the government and wider political response to Covid-19, vital for pubs, but also for health and the wider economy.
The Covid-19 discussion contains articles by Professor Francois Balloux of University College London Genetics Institute, writing in the Guardian, Professor Robert Dingwall of Nottingham Trent University, writing in the Telegraph and by other respected commentators, including former Supreme Court judge, Jonathan Sumption and Spectator editor Fraser Nelson.
It is important for shareholders and the public to make up their own mind on this issue, rather than waiting a possible seven years for a government enquiry, by which time many horses may have bolted.
The articles referred to above can be found via the link below
How pubs contribute to the economy
Wetherspoon and other pub and restaurant companies have always generated far more in taxes than are earned in profits. Wetherspoon, its customers and staff, generated total taxes in FY19, before the pandemic, of £763.6 million. This equated to one pound in every thousand of UK government revenue.
In the financial year ended 31 July 2022, the company generated taxes of £662.7 million.
The table below shows the £5.6 billion of tax revenue generated by the company, its staff and customers in the last 9.5 years. Each pub, on average, generated £6.3 million in tax during that period. The tax generated by the company, during this 9.5-year period, equates to approximately 27 times the company's profits after tax.
| 2023 H1 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | TOTAL | |
| 2014 to 2023 H1 | |||||||||||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| VAT | 177.1 | 287.7 | 93.8 | 244.3 | 357.9 | 332.8 | 323.4 | 311.7 | 294.4 | 275.1 | 2,698.2 |
| Alcohol duty | 81.3 | 156.6 | 70.6 | 124.2 | 174.4 | 175.9 | 167.2 | 164.4 | 161.4 | 157 | 1,433.0 |
| PAYE and NIC | 58.7 | 141.9 | 101.5 | 106.6 | 121.4 | 109.2 | 96.2 | 95.1 | 84.8 | 78.4 | 993.8 |
| Business rates | 26.4 | 50.3 | 1.5 | 39.5 | 57.3 | 55.6 | 53 | 50.2 | 48.7 | 44.9 | 427.4 |
| Corporation tax | 8.7 | 1.5 | - | 21.5 | 19.9 | 26.1 | 20.7 | 19.9 | 15.3 | 18.4 | 152.0 |
| Corporation tax credit (historic capital allowances) | - | - | - | - | - | - | - | - | (2) | - | (2.0) |
| Fruit/slot Machine duty | 7.6 | 12.8 | 4.3 | 9 | 11.6 | 10.5 | 10.5 | 11 | 11.2 | 11.3 | 99.8 |
| Climate change levies | 8.1 | 9.7 | 7.9 | 10 | 9.6 | 9.2 | 9.7 | 8.7 | 6.4 | 6.3 | 85.6 |
| Stamp duty | 0.7 | 2.7 | 1.8 | 4.9 | 3.7 | 1.2 | 5.1 | 2.6 | 1.8 | 2.1 | 26.6 |
| Sugar tax | 1.4 | 2.9 | 1.3 | 2 | 2.9 | 0.8 | - | - | - | - | 11.3 |
| Fuel duty | 0.9 | 1.9 | 1.1 | 1.7 | 2.2 | 2.1 | 2.1 | 2.1 | 2.9 | 2.1 | 19.1 |
| Carbon tax | - | - | - | - | 1.9 | 3 | 3.4 | 3.6 | 3.7 | 2.7 | 18.3 |
| Premise licence and TV licences | 0.3 | 0.5 | 0.5 | 1.1 | 0.8 | 0.7 | 0.8 | 0.8 | 1.6 | 0.7 | 7.8 |
| Landfill tax | - | - | - | - | - | 1.7 | 2.5 | 2.2 | 2.2 | 1.5 | 10.1 |
| Employee support grants | - | (4.4) | (213) | (124.1) | - | - | - | - | - | - | (341.5) |
| Eat out to help out | - | - | (23.2) | - | - | - | - | - | - | - | (23.2) |
| Local Government Grants | - | (1.4) | (11.1) | - | - | - | - | - | - | - | (12.5) |
| TOTAL TAX | 371.1 | 662.7 | 37 | 440.7 | 763.6 | 728.8 | 694.6 | 672.3 | 632.4 | 600.5 | 5,522.5 |
| TAX PER PUB | 0.44 | 0.78 | 0.04 | 0.53 | 0.87 | 0.83 | 0.77 | 0.71 | 0.67 | 0.66 | 6.30 |
| TAX AS % OF NET SALES | 40.52% | 38.10% | 4.80% | 34.90% | 42.00% | 43.00% | 41.80% | 42.10% | 41.80% | 42.60% | 37.16% |
| PROFIT/(LOSS) AFTER TAX |
1.3 | -24.9 | -146.5 | -38.5 | 79.6 | 83.6 | 76.9 | 56.9 | 57.5 | 58.9 | 204.8 |
Note - this table is prepared on a cash basis.
IFRS 16 was implemented in the year ending 26 July 2020 (FY20). From this period all profit numbers in the above table are on a Post-IFRS 16 basis. Prior to this date all profit numbers are on a Pre-IFRS 16 basis.
Corporate Governance
Wetherspoon has been a strong critic of the composition of the boards of UK-quoted companies.
As a result of the "nine-year rule", limiting the tenure of NEDs and the presumption in favour of "independent", part-time chairmen, boards are often composed of short-term directors, with very little representation from those who understand the company best - people who work for it full-time, or have worked for it full-time.
Wetherspoon's review of the boards of major banks and pub companies, which teetered on the edge of failure in the 2008-2010 recession, highlighted the short "tenure", on average, of directors.
In contrast, Wetherspoon noted the relative success, during this fraught financial period, of pub companies Fuller's and Young's, the boards of which were dominated by experienced executives, or former executives.
As a result, Wetherspoon has increased the level of executive experience on the Wetherspoon board by appointing four "worker directors".
All four worker directors started on the "shop floor" and eventually became successful pub managers. Three have been promoted to area management roles. They have worked for the company for an average of 24 years.
Board composition cannot guarantee future success, but it makes sensible decisions, based on experience at the coalface of the business, more likely.
The UK Corporate Governance Code 2018 (the "Code") is a vast improvement on previous codes, emphasising the importance of employees, customers and other stakeholders in commercial success. It also emphasises the importance of its 'comply or explain' ethos, and the consequent need for shareholders to engage with companies in order to understand their explanations.
A major impediment to the effective implementation of comply or explain seems to be the undermanning of the corporate governance departments of major shareholders.
For example, Wetherspoon met a compliance officer from one major institution who is responsible for around 400 companies - an impossible task, since the written regulatory output of each company is vast, coupled with the practical impossibility of meeting with so many companies in any meaningful way.
As a result, it appears that compliance officers and governance advisors, in practice, often rely on a "tick-box" approach, which is, itself, in breach of the Code.
A further issue is that many major investors, in their own companies, for sensible reasons, do not observe the nine-year rule, and other rules, themselves. An approach of "do what I say, not what I do" is clearly unsustainable.
Further progress
As always, the company has tried to improve as many areas of the business as possible, on a week-to-week basis, rather than aiming for 'big ideas' or grand strategies.
Frequent calls on pubs by senior executives, the encouragement of criticism from pub staff and customers and the involvement of pub and area managers, among others, in weekly decisions, are the keys to success.
Wetherspoon paid £15.0 million in respect of bonuses and free shares to employees in the period ending 29 January 2023, of which 95.9% was paid to staff below board level and 83.0% was paid to staff working in our pubs.
Wetherspoon has been the biggest corporate sponsor of 'Young Lives vs Cancer' (previously CLIC Sargent), having raised a total of £21.3 million since 2002. During the pandemic, our contributions had been reduced, but since the reopening of our pubs there have been great efforts seen and our contributions have bounced back significantly.
Wetherspoon has been recognised by The Top Employers Institute as a 'Top Employer in the United Kingdom' for 2023. This is the 18th time that Wetherspoon has been certified by the Institute.
Bonuses and Free Shares
As indicated above, Wetherspoon has, for many years (see table below), operated a bonus and share scheme for all employees.
| Financial year | Bonus and free shares | (Loss)/Profit after tax1 | Bonus and free shares as % of profits |
| £m | £m | ||
| 2007 | 19 | 47 | 41% |
| 2008 | 16 | 36 | 45% |
| 2009 | 21 | 45 | 45% |
| 2010 | 23 | 51 | 44% |
| 2011 | 23 | 52 | 43% |
| 2012 | 24 | 57 | 42% |
| 2013 | 29 | 65 | 44% |
| 2014 | 29 | 59 | 50% |
| 2015 | 31 | 57 | 53% |
| 2016 | 33 | 57 | 58% |
| 2017 | 44 | 77 | 57% |
| 2018 | 43 | 84 | 51% |
| 2019 | 46 | 80 | 58% |
| 2020 | 33 | (39) | - |
| 2021 | 23 | (146) | - |
| 2022 | 27 | (25) | - |
| 2023 H1 | 15 | 1 | 1,500% |
| Total | 479 | 558 | 51.6%2 |
1(IFRS 16 was implemented in the year ended 26 July 2020 (FY20). From this period all profit numbers in the above table are on a Post-IFRS 16 basis. Prior to this date all profit numbers are on a Pre-IFRS 16 basis.
2 Excludes 2020, 2021 and 2022.
Length of Service
The attraction and retention of talented pub and kitchen managers is important for any hospitality business. As the table below demonstrates, the retention of managers has improved, even during the pandemic.
| Financial year | Average pub manager length of service | Average kitchen manager length of service |
| (Years) | (Years) | |
| 2013 | 9.1 | 6.0 |
| 2014 | 10.0 | 6.1 |
| 2015 | 10.1 | 6.1 |
| 2016 | 11.0 | 7.1 |
| 2017 | 11.1 | 8.0 |
| 2018 | 12.0 | 8.1 |
| 2019 | 12.2 | 8.1 |
| 2020 | 12.9 | 9.1 |
| 2021 | 13.6 | 9.6 |
| 2022 | 13.9 | 10.4 |
| 2023 H1 | 14.1 | 10.6 |
Food Hygiene Ratings
Wetherspoon has always emphasised the importance of hygiene standards.
We now have 769 pubs rated on the Food Standards Agency's website (see table below). The average score is 4.98, with 98% of the pubs achieving a top rating of five stars. We believe this to be the highest average rating for any substantial pub company.
In the separate Scottish scheme, which records either a 'pass' or a 'fail', all of our 59 pubs have passed.
| Financial Year | Total Pubs Scored | Average Rating | Pubs with highest Rating % |
| 2013 | 771 | 4.85 | 87.0 |
| 2014 | 824 | 4.91 | 92.0 |
| 2015 | 858 | 4.93 | 94.1 |
| 2016 | 836 | 4.89 | 91.7 |
| 2017 | 818 | 4.89 | 91.8 |
| 2018 | 807 | 4.97 | 97.3 |
| 2019 | 799 | 4.97 | 97.4 |
| 2020 | 781 | 4.96 | 97.0 |
| 2021 | 787 | 4.97 | 98.4 |
| 2022 | 775 | 4.98 | 98.6 |
| 2023 H1 | 769 | 4.98 | 98.0 |
Property litigation
As previously reported, Wetherspoon agreed on an out-of-court settlement with developer Anthony Lyons, formerly of property leisure agent Davis Coffer Lyons, in 2013 and received approximately £1.25 million from Mr Lyons.
The payment relates to litigation in which Wetherspoon claimed that Mr Lyons had been an accessory to frauds committed by Wetherspoon's former retained agent Van de Berg and its directors Christian Braun, George Aldridge and Richard Harvey. Mr Lyons denied the claim - and the litigation was contested.
The claim related to properties in Portsmouth, Leytonstone and Newbury. The Portsmouth property was involved in the 2008/9 Van de Berg case itself.
In that case, Mr Justice Peter Smith found that Van de Berg, but not Mr Lyons (who was not a party to the case), fraudulently diverted the freehold from Wetherspoon to Moorstown Properties Limited, a company owned by Simon Conway. Moorstown leased the premises to Wetherspoon- a pub called The Isambard Kingdom Brunel.
The properties in Leytonstone and Newbury (the other properties in the case against Mr Lyons) were not pleaded in the 2008/9 Van de Berg case.
Leytonstone was leased to Wetherspoon and trades today as The Walnut Tree public house. Newbury was leased to Pelican plc and became Café Rouge.
As we have also reported, the company agreed to settle its final claim in this series of cases and accepted £400,000 from property investor Jason Harris, formerly of First London and now of First Urban Group. Wetherspoon alleged that Harris was an accessory to frauds committed by Van de Berg. Harris contested the claim and has not admitted liability.
Before the conclusion of the above cases, Wetherspoon also agreed on a settlement with Paul Ferrari of London estate agent Ferrari Dewe & Co, in respect of properties referred to as the 'Ferrari Five' by Mr Justice Peter Smith.
Press corrections
The press and media have generally been fair and accurate in reporting on Wetherspoon over the decades. However, in the febrile atmosphere of the first lockdown, something went awry and a number of harmful inaccuracies were published.
In order to try and set the record straight, a special edition of Wetherspoon News was published, which includes details of the resulting apologies and corrections, which can be found on the company's website
(https://www.jdwetherspoon.com/~/media/files/pdf-documents/wetherspoon-news/does-truth-matter_.pdf ).
Current trading and outlook
As indicated above, trade for the last seven weeks was 9.1% above the equivalent period in FY19 and 14.9% above the equivalent period in our last financial year (FY22).
As reported last year, the company has a full complement of staff, although the labour market is competitive, with unemployment, in spite of economic problems, at approximately its lowest level in the last 50 or so years.
Supply or delivery issues have largely disappeared, for now, and were probably a phenomenon of the stresses induced by the worldwide reopening after the pandemic, rather than a consequence of Brexit, as many commentators have argued.
Inflationary pressures in the pub industry, as many companies have said, have been ferocious, particularly in respect of energy, food and labour. The Bank of England, and other authorities, believe that inflation is on the wane, which will certainly be of great benefit, if correct.
Having experienced a substantial improvement in sales and profits, compared to our most recent financial year, and with a strengthened balance sheet, compared both to last year and to the pre-pandemic period, the company is cautiously optimistic about further progress in the current financial year and in the years ahead.
| J D Wetherspoon plc, company number: 1709784 | ||||||||||
| Notes | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | ||||
| 26 weeks | 26 weeks | 26 weeks | 26 weeks | 26 weeks | 26 weeks | |||||
| ended | ended | ended | ended | ended | ended | |||||
| 29 January | 29 January | 29 January | 23 January | 23 January | 23 January | |||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |||||
| Before | separately | After | Before | separately | After | |||||
| separately | disclosed | separately | separately | disclosed | separately | |||||
| disclosed | items | disclosed | disclosed | items | disclosed | |||||
| items | items | items | items | |||||||
| £000 | £000 | £000 | £000 | £000 | £000 | |||||
| Revenue | 1 | 915,956 | - | 915,956 | 807,395 | - | 807,395 | |||
| Other operating income | - | - | - | - | 277 | 277 | ||||
| Operating costs | (878,536) | - | (878,536) | (805,767) | - | (805,767) | ||||
| Operating profit | 37,420 | - | 37,420 | 1,628 | 277 | 1,905 | ||||
| Property gains/(losses) | 2 | 489 | (11,665) | (11,176) | 1,653 | (23) | 1,630 | |||
| Finance income | 2 | 247 | 65,091 | 65,338 | 229 | - | 229 | |||
| Finance costs | 2 | (33,592) | (1,037) | (34,629) | (29,574) | 12,774 | (16,800) | |||
| Profit/(loss) before tax | 4,564 | 52,389 | 56,953 | (26,064) | 13,028 | (13,036) | ||||
| Income tax (charge)/credit | 3 | (3,271) | (16,767) | (20,038) | 1,007 | 560 | 1,567 | |||
| Profit/(loss) for the period | 1,293 | 35,622 | 36,915 | (25,057) | 13,588 | (11,469) | ||||
| Profit/(loss) per ordinary share (p) | ||||||||||
| - Basic | 4 | 1.0 | 28.4 | 29.4 | (19.7) | (10.7) | (9.0) | |||
| - Diluted | 4 | 1.0 | 28.4 | 29.4 | (19.7) | (10.7) | (9.0) |
INCOME STATEMENT for the 26 weeks ended 29 January 2023
STATEMENT OF COMPREHENSIVE INCOME for the 26 weeks ended 29 January 2023
| Notes | Unaudited | Unaudited | Audited | ||
| 26 weeks | 26 weeks | 53 weeks | |||
| ended | ended | ended | |||
| 29 January | 23 January | 30 July | |||
| 2023 | 2022 | 2022 | |||
| £000 | £000 | £000 | |||
| Items which will be reclassified subsequently to profit or loss: | |||||
| Interest-rate swaps: gain taken to other comprehensive income | 9 | 37,529 | 22,314 | 48,452 | |
| Interest-rate swaps: (loss)/gain reclassification to the income statement | 9 | (1,913) | (2,011) | (4,332) | |
| Tax on items taken directly to other comprehensive income | 3 | (8,904) | (9,124) | (11,051) | |
| Currency translation differences | 3,211 | (1,885) | (1,474) | ||
| Net gain recognised directly in other comprehensive income | 29,923 | 9,294 | 31,595 | ||
| Profit/(loss) for the period | 36,915 | (11,469) | 19,267 | ||
| Total comprehensive profit/(loss) for the period | 66,838 | (2,175) | 50,862 |
| J D Wetherspoon plc, company number: 1709784 | ||||||||||
| Notes | Unaudited | Unaudited | Unaudited | Unaudited | Audited | Audited | ||||
| free cash | free cash | free cash | ||||||||
| flow1 | flow1 | flow | ||||||||
| 26 weeks | 26 weeks | 26 weeks | 26 weeks | 53 weeks | 53 weeks | |||||
| ended | ended | ended | ended | ended | ended | |||||
| 29 January | 29 January | 23 January | 23 January | 31 July | 31 July | |||||
| 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | |||||
| £000 | £000 | £000 | £000 | £000 | £000 | |||||
| Cash flows from operating activities | ||||||||||
| Cash generated from/(used in) operations | 5 | 84,187 | 84,187 | 33,215 | 33,215 | 178,510 | 178,510 | |||
| Interest received | 71 | 71 | 8 | 8 | 97 | 97 | ||||
| Interest paid | (21,245) | (21,245) | (6,662) | (6,662) | (41,044) | (41,044) | ||||
| Cash proceeds on termination of interest-rate swaps | 169,413 | 169,413 | - | - | - | - | ||||
| Corporation tax paid | (8,730) | (8,730) | (709) | (709) | (715) | (715) | ||||
| Lease interest | (8,172) | (8,172) | (9,222) | (9,222) | (17,501) | (17,501) | ||||
| Net cash flow from operating activities | 215,524 | 215,524 | 16,630 | 16,630 | 119,347 | 119,347 | ||||
| Cash flows from investing activities | ||||||||||
| Reinvestment in pubs | (24,333) | (24,333) | (18,925) | (18,925) | (42,777) | (42,777) | ||||
| Reinvestment in business and IT projects | (2,804) | (2,804) | (543) | (543) | (3,113) | (3,113) | ||||
| Investment in new pubs and pub extensions | (10,669) | - | (22,275) | - | (51,083) | - | ||||
| Freehold reversions and investment properties | (9,994) | - | (19,248) | - | (25,773) | - | ||||
| Proceeds of sale of property, plant and equipment | 3,327 | - | 2,139 | - | 10,547 | - | ||||
| Net cash flow from investing activities | (44,473) | (27,137) | (58,852) | (19,468) | (112,199) | (45,890) | ||||
| Cash flows from financing activities | ||||||||||
| Purchase of own shares for share-based payments | (7,454) | (7,454) | (7,082) | (7,082) | (12,808) | (12,808) | ||||
| (Repayments)/advances under bank loans | (140,033) | - | 74,990 | - | 50,000 | - | ||||
| Other loan receivables | 393 | - | (3,986) | - | (3,542) | - | ||||
| Lease principal payments | 10 | (14,904) | (14,904) | (24,589) | (24,589) | (38,535) | (38,535) | |||
| Asset-financing principal payments | (2,855) | - | (3,531) | - | (7,132) | - | ||||
| Net cash flow from financing activities | (164,853) | (22,358) | 35,802 | (31,671) | (12,209) | (51,535) | ||||
| Net change in cash and cash equivalents | 6,198 | (6,420) | (5,061) | |||||||
| Opening cash and cash equivalents | 40,347 | 45,408 | 45,408 | |||||||
| Closing cash and cash equivalents | 46,545 | 38,988 | 40,347 | |||||||
| Free cash flow1 | 166,029 | (34,509) | 21,922 |
CASH FLOW STATEMENT for the 26 weeks ended 29 January 2023
1Free cash flow is a measure not required by accounting standards; a definition is provided in the accounting policies within the 2022 Annual Report
BALANCE SHEET as at 29 January 2023
| J D Wetherspoon plc, company number: 1709784 | Notes | Unaudited | Restated1 Unaudited |
Audited |
| 29 January | 23 January | 31 July | ||
| 2023 | 2022 | 2022 | ||
| £000 | £000 | £000 | ||
| Assets | ||||
| Non-current assets | ||||
| Property, plant and equipment | 1,417,559 | 1,440,368 | 1,426,862 | |
| Intangible assets | 5,670 | 3,849 | 5,409 | |
| Investment property | 23,276 | 12,653 | 23,364 | |
| Right-of-use assets | 10 | 400,739 | 448,184 | 419,416 |
| Other loan receivable | 2,749 | 3,224 | 2,739 | |
| Derivative financial instruments | 9 | 326 | - | 61,367 |
| Lease assets | 10 | 8,662 | 9,681 | 9,264 |
| Total non-current assets | 1,858,981 | 1,917,959 | 1,948,421 | |
| Current assets | ||||
| Lease assets | 10 | 2,001 | 1,638 | 2,001 |
| Assets held for sale | 7 | 1,533 | 2,123 | 800 |
| Inventories | 32,483 | 27,007 | 26,402 | |
| Receivables | 14,650 | 16,696 | 29,400 | |
| Current income tax receivables | 4,049 | 2,269 | 2,000 | |
| Cash and cash equivalents | 46,545 | 38,988 | 40,347 | |
| Total current assets | 101,261 | 88,721 | 100,950 | |
| Total assets | 1,960,242 | 2,006,680 | 2,049,371 | |
| Current liabilities | ||||
| Borrowings | 8 | (4,324) | (6,740) | (5,137) |
| Derivative financial instruments | 9 | (66) | - | - |
| Trade and other payables | (258,733) | (244,757) | (282,481) | |
| Provisions | (2,877) | (3,030) | (2,661) | |
| Lease liabilities | 10 | (47,409) | (50,797) | (48,471) |
| Total current liabilities | (313,409) | (305,324) | (338,750) | |
| Non-current liabilities | ||||
| Borrowings | 8 | (789,296) | (956,605) | (930,404) |
| Derivative financial instruments | 9 | (9,631) | (3,565) | (2,031) |
| Deferred tax liabilities | (56,984) | (24,497) | (34,718) | |
| Lease liabilities | 10 | (406,529) | (444,836) | (421,583) |
| Total non-current liabilities | (1,262,440) | (1,429,503) | (1,388,736) | |
| Total liabilities | (1,575,849) | (1,734,827) | (1,727,486) | |
| Net assets | 384,393 | 271,853 | 321,885 | |
| Shareholders' equity | ||||
| Share capital | 2,575 | 2,575 | 2,575 | |
| Share premium account | 143,294 | 143,294 | 143,294 | |
| Capital redemption reserve | 2,337 | 2,337 | 2,337 | |
| Other reserves | 234,579 | 234,579 | 234,579 | |
| Hedging reserve1 | 40,329 | (8,273) | 13,617 | |
| Currency translation reserve | 4,529 | (501) | (144) | |
| Retained earnings1 | (43,250) | (102,158) | (74,373) | |
| Total shareholders' equity | 384,393 | 271,853 | 321,885 |
1Restated 23 Jan 2022.
STATEMENT OF CHANGES IN EQUITY
| J D Wetherspoon plc, company number: 1709784 | ||||||||||
| Notes | Share | Share premium | Capital | Other | Restated1 | Currency | Restated1 | Total | ||
| capital | account | redemption | Reserves2 | Hedging | translation | Retained | ||||
| reserve | reserve2 | reserve2 | earnings2 | |||||||
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||
| As at 25 July 2021 as previously reported | 2,575 | 143,294 | 2,337 | 234,579 | (15,403) | 1,851 | (91,256) | 277,977 | ||
| Effect of restatement | - | - | - | - | (4,049) | - | 4,049 | - | ||
| Restated1 At 25 July 2021 | 2,575 | 143,294 | 2,337 | 234,579 | (19,452) | 1,851 | (87,207) | 277,977 | ||
| Total comprehensive income | - | - | - | - | 11,179 | (2,352) | (11,003) | (2,176) | ||
| Loss for the period | - | - | - | - | - | - | (11,469) | (11,469) | ||
| Interest-rate swaps: cash flow hedges | 9 | - | - | - | - | 22,314 | - | - | 22,314 | |
| Interest-rate swaps: amount reclassified to the income statement | 9 | - | - | - | - | (2,011) | - | - | (2,011) | |
| Tax on items taken directly to comprehensive income | 3 | - | - | - | - | (9,124) | - | - | (9,124) | |
| Currency translation differences | - | - | - | - | - | (2,352) | 466 | (1,886) | ||
| Share-based payment charges | - | - | - | - | - | - | 3,152 | 3,152 | ||
| Tax on share-based payment | - | - | - | - | - | - | (18) | (18) | ||
| Purchase of own shares for share-based payments | - | - | - | - | - | - | (7,082) | (7,082) | ||
| Restated1 At 23 January 2022 | 2,575 | 143,294 | 2,337 | 234,579 | (8,273) | (501) | (102,158) | 271,853 | ||
| Total comprehensive income | - | - | - | - | 21,890 | 357 | 30,791 | 53,038 | ||
| Profit for the period | - | - | - | - | - | - | 30,736 | 30,736 | ||
| Interest-rate swaps: cash flow hedges | 9 | - | - | - | - | 26,138 | - | - | 26,138 | |
| Interest-rate swaps: amount reclassified to the income statement | 9 | - | - | - | - | (2,321) | - | - | (2,321) | |
| Tax on items taken directly to comprehensive income | 3 | - | - | - | - | (1,927) | - | - | (1,927) | |
| Currency translation differences | - | - | - | - | - | 357 | 55 | 412 | ||
| Share-based payment charges | - | - | - | - | - | - | 2,722 | 2,722 | ||
| Tax on share-based payment | - | - | - | - | - | - | (2) | (2) | ||
| Purchase of own shares for share-based payments | - | - | - | - | - | - | (5,726) | (5,726) | ||
| At 31 July 2022 | 2,575 | 143,294 | 2,337 | 234,579 | 13,617 | (144) | (74,373) | 321,885 | ||
| Total comprehensive income | - | - | - | - | 26,712 | 4,673 | 35,452 | 66,837 | ||
| Profit for the period | - | - | - | - | - | - | 36,914 | 36,914 | ||
| Interest-rate swaps: cash flow hedges | 9 | - | - | - | - | 37,529 | - | - | 37,529 | |
| Interest-rate swaps: amount reclassified to the income statement | 9 | - | - | - | - | (1,913) | - | - | (1,913) | |
| Tax on items taken directly to comprehensive income | 3 | - | - | - | - | (8,904) | - | - | (8,904) | |
| Currency translation differences | - | - | - | - | - | 4,673 | (1,462) | 3,211 | ||
| Share-based payment charges | - | - | - | - | - | - | 3,125 | 3,125 | ||
| Tax on share-based payment | - | - | - | - | - | - | - | - | ||
| Purchase of own shares for share-based payments | - | - | - | - | - | - | (7,454) | (7,454) | ||
| At 29 January 2023 | 2,575 | 143,294 | 2,337 | 234,579 | 40,329 | 4,529 | (43,250) | 384,393 |
1Restated 23 Jan 2022.
The currency translation reserve contains the accumulated currency gains and losses on the long-term financing and balance sheet translation of the overseas branch. The currency translation difference reported in retained earnings is the retranslation of the opening reserves in the overseas branch at the current period end's currency exchange rate.
2As at 29 January 2023, the company had distributable reserves of £236.2m (23 January 2022: £123.6m).
NOTES TO THE FINANCIAL STATEMENTS
1. Revenue
| Unaudited | Unaudited | |
| 26 weeks | 26 weeks | |
| ended | ended | |
| 29 January | 23 January | |
| 2023 | 2022 | |
| £000 | £000 | |
| Bar | 521,088 | 480,453 |
| Food | 351,741 | 292,891 |
| Slot/fruit machines | 30,269 | 23,144 |
| Hotel | 11,863 | 10,424 |
| Other | 995 | 483 |
| 915,956 | 807,395 |
2. Separately disclosed items
| Unaudited | Unaudited | ||
| 26 weeks | 26 weeks | ||
| ended | ended | ||
| 29 January | 23 January | ||
| 2023 | 2022 | ||
| £000 | £000 | ||
| Operating items | |||
| Local government support grants | - | 107 | |
| Duty drawback | - | 170 | |
| Operating income | - | 277 | |
| Total operating costs | - | 277 | |
| Property losses | |||
| Loss on disposal of pubs | (3,052) | (23) | |
| (3,052) | (23) | ||
| Other property losses | |||
| Impairment of property, plant and equipment | (7,311) | - | |
| Impairment or intangible assets | 74 | - | |
| Impairment of right-of-use assets | (1,376) | - | |
| (8,613) | - | ||
| Total property losses | (11,665) | (23) | |
| Other items | |||
| Finance income | 65,091 | 13,774 | |
| Finance costs | (1,037) | (1,000) | |
| 64,054 | 12,774 | ||
| Taxation | |||
| Other tax items | (5,847) | (189) | |
| Tax effect on separately disclosed items | (10,920) | 749 | |
| (16,767) | 560 | ||
| Total separately disclosed items1 | 35,622 | 13,588 |
1separately disclosed items were previously reported as exceptional items, refer to accounting policy for further details.
2. Separately disclosed items (continued)
Loss on disposal of pubs
Costs classified under 'loss on disposal of pubs' relate to the (loss)/gain on disposal sites in the estate. During the period, seven freehold pubs were sold and the break notice served on 10 pubs.
Other property losses
Property impairment relates to pubs which are deemed unlikely to generate sufficient cash flows in the future to support their carrying value. In the year, a total impairment charge of £8,613k (2022: £nil) was incurred in respect of the impairment of assets as required under IAS 36.
Finance costs
Finance costs totalling £1,000k (2022: £1,000k) relate to covenant-waiver fees. £37k of remaining finance costs relate to other
interest.
Finance income
The company has recognised finance income of £65,091k (2022: £13,774k), relating to the fair value movement on a proportion of its interest rate swaps. £49,888k (2022: -£48,527k) relates to hedge gains recognised in profit or loss in respect of hedges held at fair value through the profit or loss. £15,203k (2022: £3,802k) relates to £13,291k reclassified from the profit or loss to other comprehensive income for the amount relating to terminated swaps, and a further £1,913k for the amortisation to the profit or for cash flow hedge reserves relating to discontinued hedge relationships. See note 9 for details.
Taxation
The current tax charge of £5,847k relates primarily to derivative contracts.
The deferred tax charge of £10,920k relates primarily to derecognition of the deferred tax asset in respect of interest restrictions and the impact of the change in the UK tax rate on deferred tax balances.
3. Income tax expense
The standard rate of corporation tax in the UK is 19.0%. The company's profits for the accounting period are taxed at a rate of 21.0% (2022: 19.0%).
| Unaudited | Unaudited | Unaudited | Unaudited | Audited | Audited | |||
| 26 weeks ended | 26 weeks ended | 26 weeks ended |
26 weeks ended |
53 weeks ended |
53 weeks ended |
|||
| 29 January | 29 January | 23 January | 23 January | 31 July | 31 July | |||
| 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | |||
| Before | After | Before | After | Before | After | |||
| separately | separately | separately | separately | separately | separately | |||
| disclosed | disclosed | disclosed | disclosed | disclosed | disclosed | |||
| items | items | items | items | items | items | |||
| £000 | £000 | £000 | £000 | £000 | £000 | |||
| Taken through income statement | ||||||||
| Current income tax: | ||||||||
| Current income tax charge | 866 | 6,625 | (378) | (378) | 22 | 22 | ||
| Previous period adjustment | - | 88 | - | 2 | - | - | ||
| Total current income tax | 866 | 6,713 | (378) | (376) | 22 | 22 | ||
| Deferred tax: | ||||||||
| Origination and reversal of temporary differences | 2,405 | 15,771 | (629) | (1,380) | (4,529) | 10,133 | ||
| Prior year deferred tax credit | - | (36) | - | - | (1,053) | (1,053) | ||
| Impact of change in UK tax rate | - | (2,410) | - | 189 | - | (2,102) | ||
| Total deferred tax | 2,405 | 13,325 | (629) | (1,191) | (5,582) | 6,978 | ||
| Tax charge/(credit) | 3,271 | 20,038 | (1,007) | (1,567) | (5,560) | 7,000 | ||
| Taken through equity | ||||||||
| Current tax | - | - | (2) | (2) | (2) | (2) | ||
| Deferred tax | - | - | 20 | 20 | 22 | 22 | ||
| Tax charge | - | - | 18 | 18 | 20 | 20 | ||
| Taken through comprehensive income | ||||||||
| Deferred tax charge on swaps | 7,479 | 7,479 | 7,079 | 7,079 | 8,404 | 8,404 | ||
| Prior year deferred tax charge/ (credit) | - | - | - | - | - | - | ||
| Impact of change in UK tax rate | 1,425 | 1,425 | 2,045 | 2,045 | 2,647 | 2,647 | ||
| Tax charge | 8,904 | 8,904 | 9,124 | 9,124 | 11,051 | 11,051 |
4. Basic earnings/(loss) per share
Weighted average number of shares
Basic earnings/(loss) per share is calculated by dividing the profit/(loss) after tax for the period by the weighted average number of ordinary shares in issue during the financial year of 128,750,155 (2022: 128,750,155) less the weighted average number of shares held in trust during the financial year of 3,337,132 (2022: 1,804,137). Shares held in trust are shares purchased by the company to satisfy employee share schemes which have not yet vested.
| Weighted average number of shares | Unaudited | Unaudited | Audited |
| 26 weeks | 26 weeks | 53 weeks | |
| ended | ended | ended | |
| 29 January | 23 January | 31 July | |
| 2023 | 2022 | 2022 | |
| Shares in issue | 128,750,155 | 128,750,155 | 128,750,155 |
| Shares held in trust | (3,337,132) | (1,804,137) | (1,924,810) |
| Shares in issue - Basic | 125,413,023 | 126,946,018 | 126,825,345 |
| Dilutive shares | - | - | - |
| Shares in issue - Diluted | 125,413,023 | 126,946,018 | 126,825,345 |
Earnings / (loss) per share
| 26 weeks ended 29 January 2023 unaudited | Profit | Basic EPS | Diluted EPS |
| £000 | pence | pence | |
| Earnings (profit after tax) | 36,915 | 29.4 | 29.4 |
| Exclude effect of separately disclosed items after tax | (35,622) | (28.4) | (28.4) |
| Earnings before separately disclosed items | 1,293 | 1.0 | 1.0 |
| Exclude effect of property gains | (489) | (0.4) | (0.4) |
| Underlying earnings before separately disclosed items | 804 | 0.6 | 0.6 |
| 26 weeks ended 23 January 2022 unaudited | Loss | Basic EPS | Diluted EPS |
| £000 | pence | pence | |
| Earnings (loss after tax) | (11,469) | (9.0) | (9.0) |
| Exclude effect of separately disclosed items after tax | (13,588) | (10.7) | (10.7) |
| Earnings before separately disclosed items | (25,057) | (19.7) | (19.7) |
| Exclude effect of property gains | (1,653) | (1.3) | (1.3) |
| Underlying earnings before separately disclosed items | (26,710) | (21.0) | (21.0) |
5. Cash used in/generated from operations
| Unaudited | Unaudited | Audited | ||
| 26 weeks | 26 weeks | 53 weeks | ||
| ended | ended | ended | ||
| 29 January | 23 January | 31 July | ||
| 2023 | 2022 | 2022 | ||
| £000 | £000 | £000 | ||
| Profit/(loss) for the period | 36,915 | (11,469) | 19,267 | |
| Adjusted for: | ||||
| Tax (note 3) | 20,038 | (1,567) | 7,002 | |
| Share-based charges | 3,125 | 3,152 | 5,874 | |
| Loss on disposal of property, plant and equipment | 3,738 | 1,485 | 3,589 | |
| Gain on remeasurement of capitalised leases (note 10) | (489) | (3,449) | (7,368) | |
| Gain on disposal of capitalised leases (note 10) | (686) | - | - | |
| Net impairment charge (note 2) | 8,613 | - | 24,430 | |
| Interest payable & receivable | 24,411 | 18,949 | 41,292 | |
| Lease interest (note 10) | 7,966 | 9,394 | 17,655 | |
| Separately disclosed Interest (note 2) | (64,054) | (12,774) | (51,859) | |
| Amortisation of bank loan and private placement issue costs | 968 | 1,002 | 1,983 | |
| Depreciation and amortisation | 54,847 | 59,883 | 116,845 | |
| Aborted properties costs | 688 | 2,283 | 2,947 | |
| Cancelled principal payments | - | (2,250) | (4,726) | |
| Foreign exchange movements | (3,214) | - | (1,474) | |
| 92,866 | 64,640 | 175,457 | ||
| Change in inventories | (6,081) | (154) | 452 | |
| Change in receivables | 14,143 | (269) | (10,810) | |
| Change in payables | (16,741) | (31,002) | 13,524 | |
| Cash flow from operating activities | 84,187 | 33,215 | 178,623 |
6. Analysis of change in net debt
| Audited | Audited | Unaudited | |||||
| 25 July | Cash | Other | 31 July | Cash | Other | 29 January | |
| 2021 | flows | changes | 2022 | flows | changes | 2023 | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Borrowings | |||||||
| Cash and cash equivalents | 45,408 | (5,061) | - | 40,347 | 6,198 | - | 46,545 |
| Other loan receivable - before one year | - | 803 | - | 803 | (401) | - | 402 |
| Asset-financing obligations - before one year | (7,610) | 2,473 | - | (5,137) | 813 | - | (4,324) |
| Current net borrowings | 37,798 | (1,785) | - | 36,013 | 6,610 | - | 42,623 |
| Bank loans - due after one year | (776,871) | (49,808) | (1,937) | (828,616) | 140,033 | (945) | (689,528) |
| Asset-financing obligations - after one year | (8,633) | 4,659 | - | (3,974) | 2,043 | - | (1,931) |
| Other loan receivable - after one year | - | 2,739 | - | 2,739 | - | - | 2,739 |
| Private placement - after one year | (97,768) | - | (46) | (97,814) | - | (23) | (97,837) |
| Non-current net borrowings | (883,272) | (42,410) | (1,983) | (927,665) | 142,076 | (968) | (786,557) |
| Net debt | (845,474) | (44,195) | (1,983) | (891,652) | 148,686 | (968) | (743,934) |
| Derivatives | |||||||
| Interest-rate swaps asset - after one year | - | - | 61,367 | 61,367 | - | (61,041) | 326 |
| Interest-rate swaps liability - within one year | - | - | - | - | - | (66) | (66) |
| Interest-rate swaps liability - after one year | (37,643) | - | 35,612 | (2,031) | - | (7,600) | (9,631) |
| Total derivatives | (37,643) | - | 96,979 | 59,336 | - | (68,707) | (9,371) |
| Net debt after derivatives | (883,117) | (44,195) | 94,996 | (832,316) | 148,686 | (69,675) | (753,305) |
| Leases | |||||||
| Lease assets - before one year | 1,638 | (1,423) | 1,786 | 2,001 | (826) | 38 | 1,213 |
| Lease assets - after one year | 9,890 | - | (626) | 9,264 | - | 184 | 9,448 |
| Lease obligations - before one year | (65,219) | 40,049 | (23,301) | (48,471) | 15,730 | (14,668) | (47,409) |
| Lease obligations - after one year | (458,596) | - | 37,014 | (421,582) | - | 15,053 | (406,529) |
| Net lease liabilities | (512,287) | 38,626 | 14,873 | (458,788) | 14,904 | 607 | (443,277) |
| Net debt after derivatives and lease liabilities | (1,395,404) | (5,569) | 109,869 | (1,291,104) | 163,590 | (69,068) | (1,196,582) |
The cash movement on bank loans of £140,033k primarily relates to the repayment of the CLBILs in November 2022 of £100,033k. The remaining repayment relates to the variable-rate facility which has reduced from £730,000k to £690,000k from 31 July 2022 to 29 January 2023.
The cash movement on asset-financing of £2,855k is disclosed in the cash flow statement as 'asset-financing principal payments'.
Lease obligations represent long-term payables, while lease assets represent long-term receivables - both are, therefore, disclosed in the table above.
Non-cash movements
The non-cash movement in bank loans and the private placement relate to the amortisation of loan issue costs. These are arrangement fees paid in respect of new borrowings and are charged to the income statement over the expected life of the loans.
The movement in interest-rate swaps relates to the termination of the majority of the interest-rate swaps in place, the change in the 'mark to market' valuations for the 26 week financial period and the addition of new swaps. See note 9.
7. Assets held for sale
| Unaudited | Unaudited | Audited | ||||||
| 29 January | 23 January | 31 July | ||||||
| 2023 | 2022 | 2022 | ||||||
| £000 | £000 | £000 | ||||||
| Property, plant and equipment | 1,533 | 2,123 | 800 |
These relate to situations in which the company had exchanged contracts to sell a property, but the transaction is not yet complete. As at 29 January, one site was classified as held for sale (23 January 2022: three sites and 31 July 2022: two sites).
8. Borrowings
| Unaudited | Unaudited | Audited | ||||||
| 29 January | 23 January | 31 July | ||||||
| 2023 | 2022 | 2022 | ||||||
| £000 | £000 | £000 | ||||||
| Current (due within one year) | ||||||||
| Other | ||||||||
| Lease liabilities | 47,409 | 50,797 | 48,471 | |||||
| Asset-financing obligations | 4,324 | 6,740 | 5,137 | |||||
| Total current borrowings (including lease liabilities) | 51,733 | 57,537 | 53,608 | |||||
| Non-current (due after one year) | ||||||||
| Bank loans | ||||||||
| Variable-rate facility | 690,000 | 755,000 | 730,000 | |||||
| CLBILS | - | 100,033 | 100,033 | |||||
| Unamortised bank loan issue costs | (472) | (2,192) | (1,417) | |||||
| 689,528 | 852,842 | 828,616 | ||||||
| Private placement | ||||||||
| Fixed-rate facility | 98,000 | 98,000 | 98,000 | |||||
| Unamortised private placement issue costs | (163) | (209) | (186) | |||||
| 97,837 | 97,791 | 97,814 | ||||||
| Other | ||||||||
| Lease liabilities | 406,529 | 444,836 | 421,582 | |||||
| Asset-financing | 1,931 | 5,972 | 3,974 | |||||
| 408,460 | 450,808 | 425,556 | ||||||
| Total non-current borrowings (including lease liabilities) | 1,195,825 | 1,401,441 | 1,351,986 | |||||
| Total borrowings (including lease liabilities) | 1,247,558 | 1,458,978 | 1,405,594 |
Lease liabilities
The carrying amounts of lease liabilities and the movements during the period are outlined in note 10.
Asset-financing obligations
These relate to asset finance leases of equipment in pubs.
Variable-rate facility
The secured revolving credit facility is £875m. As at 29 January 2023, £690m was drawn down (31 July 2022: £730m). There are 14 participating lenders. £20m matures in February 2024 while £855m matures in February 2025. The company has hedged its interest-rate liabilities to its banks by swapping the floating-rate debt into fixed-rate debt, see note 9.
CLBILS
On 14 November 2022, the company repaid the two secured loans under the CLBILS of £48.3m and £51.7m, respectively. The loans had four participating lenders and an average fixed-interest charge of 1.94%; they were set to mature in August 2023.
Unamortised bank loan issue costs
These relate primarily to refinancing, securing and extending the variable-rate facility.
Private placement
The fixed-rate facility relates to senior secured notes of £98m. The notes mature in 2026.
The company has an overdraft facility of £10m.
9. Financial instruments
The below table outlines the movements in fair value among the hedging reserve, comprehensive income and the income statement during the year:
| Unaudited | Audited | |
| 29 January | 31 July | |
| 2023 | 2022 | |
| Interest-rate swaps | £000 | £000 |
| Carrying value of derivative financial instruments - Liability | (9,697) | (2,031) |
| Carrying value of derivative financial instruments - Asset | 326 | 61,367 |
| Change in fair value of derivatives | (68,707) | 96,979 |
| Hedge gains recognised in comprehensive income in respect of continuing hedges | (50,819) | (48,452) |
| Hedge gains recognised in P&L in respect of hedges held at fair value through the profit or loss | (49,887) | (48,527) |
| Transaction proceeds received in respect of terminated hedges (net of termination fees) | 169,413 | - |
| Hedge ineffectiveness reclassified from the reserve to P&L in respect of continuing hedges | - | (8,134) |
| Amount recognised to P&L relating to terminated swaps | 13,290 | |
| Amortisation to P&L of cash flow hedge reserve relating to discontinued hedge relationship | 1,913 | 3,802 |
| Hedging reserve balance in respect of continuing hedges | 345 | (14,516) |
| Hedging reserve balance in respect of discontinued hedges | (40,674) | 899 |
| Hedging Reserve | £000 | £000 |
| Opening | (13,617) | 19,452 |
| Hedging gains recognised in comprehensive income | (37,529) | (48,452) |
| Hedge ineffectiveness reclassified from the reserve to P&L in respect of continuing hedges | - | 8,134 |
| Amortisation to P&L of cash flow hedge reserve relating to discontinued hedge relationships | 1,913 | (3,802) |
| Deferred tax posted to comprehensive income | 8,904 | 11,051 |
| Closing | (40,329) | (13,617) |
The company had eight designated hedge relationships at the beginning of the reporting period, which each, individually held a number of interest-rate swaps. As at 29 January 2023, the interest-rate swaps were in a liability position of £9,371k (31 July 2022: asset position £59,336k). The following changes have taken place during the six months to 29 January 2023:
On 14 October 2022, the company terminated the majority of the interest-rate swaps which it had in place with the exception of five individual interest-rate swaps sitting between two of its hedge relationships. Upon termination, the company received a cash inflow of £169,413k being proceeds less termination fees. The terminated interest-rate swaps which were previously subject to hedge accounting have been treated as discontinued and an assessment made to determine whether the hedged future cash flows will still occur.
The hedges terminated are as follows:
· Hedge relationship two contained six interest-rate swaps which were all terminated, two of which had been previously discontinued due to novation's. Hedge relationship three contained five interest-rate swaps, one of which had been previously discontinued due to novation. These interest-rate swaps were previously hedge accounted for and the future hedged cash flows are still expected to occur. The fair value in OCI was crystallised at termination and will be recycled to the P&L in line with the future hedged cash flows.
· Hedge relationships five, six and seven each contained one interest-rate swap. These hedge relationships were previously discontinued. Any fair value movements were previously recognised in the P&L and amounts in OCI recycled to profit or loss at the date of termination.
· Hedge relationship eight was previously not hedge accounted for. Any fair value movements were previously recognised in the P&L.
The two hedge relationships with active swaps remaining had previously been hedge accounted for:
· Hedge relationship one contained four interest-rate swaps, all of which have remained active. Previously the hedge relationship had been partially discontinued as two of these interest-rate swaps had been novated. The remaining two interest-rate swaps will be hedge accounted for until maturity.
· Hedge relationship four had two out of three interest-rate swaps terminated. On 14 October 2022, the maturity date of the remaining interest-rate swap was amended from 30 June 2028 to 31 July 2023. As a result of the above, the hedge has been fully discontinued given that the critical terms have materially changed.
On 24 October 2022, three new interest-rate swaps were enacted under one new hedge relationship (hedge relationship nine) with a total nominal value of £400m. Management elected not to apply hedge accounting to the hedge relationship from inception as it did not meet the risk strategy for the company.
Remaining in the hedging reserve, is £345k of fair value relating to continuing hedges (31 July 2022: -£14,516k) and -£40,674k of fair value relating to hedges which have been derecognised or discontinued (31 July 2022: £899k). The fair value of derecognised and discontinued hedges will be recycled to the income statement over the remaining period of maturity in line with the hedged cash flows.
10. Leases
The following amounts, relating to lease cash flows, were debited/credited to the income statement during the period:
| Unaudited | Unaudited | ||
| Rent Cash flow Analysis | 29 January | 23 January | |
| 2023 | 2022 | ||
| £000 | £000 | ||
| Cash outflows relating to capitalised leases | 24,081 | 34,787 | |
| Expense relating to short term leases | 194 | 375 | |
| Expense relating to variable element of concessions | 7,665 | 2,196 | |
| Total rent cash outflows for period | 31,940 | 37,358 | |
| Cash inflows relating to capitalised leases | (1,005) | (884) | |
| Income relating to lessor sites | (1,188) | (757) | |
| Total rent cash Inflows for period | (2,193) | (1,641) |
(a) Right-of-use assets
Set out below are the carrying amounts of right-of-use assets recognised and the movements during the period:
| £000 | |||
| Cost | |||
| As at 31 July 2022 | 557,262 | ||
| Additions | 11,344 | ||
| Remeasurement | (17,053) | ||
| Transfer to property, plant and equipment | (5,243) | ||
| Disposals and derecognised leases | (204) | ||
| At 29 January 2023 | 546,106 | ||
| Accumulated depreciation and impairment: | |||
| As at 31 July 2022 | (137,846) | ||
| Provided during the period | (18,238) | ||
| Exchange differences | 147 | ||
| Impairment loss | (1,376) | ||
| Transfer to property, plant and equipment | 996 | ||
| Remeasurement | 10,858 | ||
| Disposals and derecognised leases | 92 | ||
| At 29 January 2023 | (145,367) | ||
| Net book amount at 29 January 2023 | 400,739 |
During the period, additions related to six new signed lease contracts. 24 leases were remeasured as a result of changes in the agreed payments under the lease contracts and changes in the lease terms. Exchange differences occur as a result of translating the capitalised leases in the Republic of Ireland. Four freehold reversions took place during the period, while one lease was disposed of. In the year ended 31 July 2022, lease additions totalled £4,458k and depreciation £42,291k.
10. Leases (continued)
(b) Lease liability
Set out below are the carrying amounts of lease liabilities and the movements during the period:
| Unaudited | Audited | ||
| 29 January | 31 July | ||
| 2023 | 2022 | ||
| £000 | £000 | ||
| Lease liability as at commencement of period | (470,054) | (523,815) | |
| Additions | (11,344) | (4,458) | |
| Freehold Reversions | - | 15,740 | |
| Transfer to property, plant and equipment | 4,623 | - | |
| Remeasurements of leases | 7,146 | (6,742) | |
| Disposals | 120 | 4,514 | |
| Cancelled principal payments (due to expedient) | - | 4,726 | |
| Exchange differences | (159) | (67) | |
| Lease liabilities before payments | (469,668) | (510,102) | |
| Interest payable in period: | |||
| Interest expense within period (discounting element) | (8,351) | (18,083) | |
| Cancelled interest expense (due to expedient) | - | 501 | |
| (8,351) | (17,582) | ||
| Total cash outflow for leases in period: | |||
| Lease payment commitments for period | 24,081 | 62,857 | |
| Cancelled payment commitments (due to expedient) | - | (5,227) | |
| 24,081 | 57,630 | ||
| Net principal payments | 15,730 | 40,048 | |
| Lease liability as at closing of period | (453,938) | (470,054) |
(c) Lease assets
| Unaudited | Audited | ||
| 29 January | 31 July | ||
| 2023 | 2022 | ||
| £000 | £000 | ||
| Recognition of Asset liability | 11,264 | 11,528 | |
| Additions of leases | 225 | 447 | |
| Lease assets before payments | 11,489 | 11,975 | |
| Interest due in period | 179 | 228 | |
| Total cash Inflow for leases in period | (1,005) | (884) | |
| Net principal payments | (826) | (656) | |
| Lease asset | 10,663 | 11,319 |
11. Going Concern
The directors have made enquiries into the adequacy of the company's financial resources, through a review of the company's budget and medium-term financial plan, including capital expenditure plans and cash flow forecasts.
The company has agreed with its lenders to replace normal financial covenant tests with relaxed leverage covenant tests for the second half of the current financial year to 30 July 2023. The company is confident that it will be in a position to return to normal financial covenant tests thereafter.
The company has modelled a base forecast in which, over the next 18 months, sales, profit and cash flow growth continues at a modest rate. The company has anticipated within this forecast continued high levels of inflation, particularly on food products, wages and repairs.
A more cautious scenario has been analysed, in which sales are 5% lower than the base case over the next 18 months. The company has reviewed, and is satisfied with, the mitigating actions it could take if such a sales decline were to occur. Such actions could include reducing discretionary expenditure and/or implementing price increases.
The company has also reviewed a 'reverse stress test', which has analysed the additional level of sales decline the company could withstand before covenant levels would be exceeded in October 2024, when agreed waivers expire.
The directors are satisfied that the company has sufficient resources (e.g. profitability/liquidity) to withstand adjustments to the base forecast, as well as the downside and stress test scenarios.
As a result, the directors have satisfied themselves that the company will continue in operational existence for the foreseeable future. For this reason, the company continues to adopt the going-concern basis in preparing its financial statements.
12. Contingent liability
The company is in an on-going contractual dispute with a large supplier. The outcome of the dispute is yet to be determined and
will be resolved by a legal process. Disclosing any further information at this stage about the ongoing contractual dispute, its
financial effect (if any) and uncertainties relating to the amount or timing of any outflow might be prejudicial to the company's
position.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
FR EAFDDASSDEAA