Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Kingfisher PLC Interim / Quarterly Report 2014

Mar 25, 2014

4675_10-k_2014-03-25_4c1e930a-bdda-4c0e-b385-bc90ca6276b5.html

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

National Storage Mechanism | Additional information

You don't have Javascript enabled. For full functionality this page requires javascript to be enabled.

RNS Number : 0612D

Kingfisher PLC

25 March 2014

Consolidated income statement
Year ended 1 February 2014
2013/14 2012/13

(restated - note 2)
Before Exceptional Before Exceptional
exceptional items exceptional items
£ millions Notes Items (note 4) Total items (note 4) Total
Continuing operations:
Sales 3 11,125 - 11,125 10,573 - 10,573
Cost of sales (7,005) - (7,005) (6,618) - (6,618)
Gross profit 4,120 - 4,120 3,955 - 3,955
Selling and distribution expenses (2,883) 2 (2,881) (2,768) (17) (2,785)
Administrative expenses (550) - (550) (525) (9) (534)
Other income 37 2 39 36 - 36
Share of post-tax results

of joint ventures and associates
22 (14) 8 20 - 20
Operating profit 746 (10) 736 718 (26) 692
Analysed as:
Retail profit 3 805 (10) 795 778 (26) 752
Central costs (42) - (42) (42) - (42)
Share of interest and tax

of joint ventures and associates
(17) - (17) (18) - (18)
Finance costs (12) - (12) (16) - (16)
Finance income 8 27 35 15 - 15
Net finance income/(costs) 5 (4) 27 23 (1) - (1)
Profit before taxation 742 17 759 717 (26) 691
Income tax expense 6 (163) 114 (49) (128) 1 (127)
Profit for the year 579 131 710 589 (25) 564
Attributable to:
Equity shareholders of the Company 709 564
Non-controlling interests 1 -
710 564
Earnings per share 7
Basic 30.0p 24.1p
Diluted 29.7p 23.8p
Adjusted basic 23.4p 22.3p
Adjusted diluted 23.2p 22.0p

The proposed final dividend for the year ended 1 February 2014, subject to approval by shareholders at the Annual General Meeting, is 6.78p per share.

Consolidated statement of comprehensive income

Year ended 1 February 2014
£ millions Notes 2013/14 2012/13
Profit for the year 710 564
Actuarial losses on post-employment benefits 9 (127) (29)
Tax on items that will not be reclassified 65 (18)
Total items that will not be reclassified subsequently to profit or loss (62) (47)
Currency translation differences
Group (210) 122
Joint ventures and associates (25) 8
Transferred to income statement (note 4) (31) -
Cash flow hedges
Fair value losses (4) (14)
Losses/(gains) transferred to inventories 9 (8)
Tax on items that may be reclassified 2 4
Total items that may be reclassified subsequently to profit or loss (259) 112
Other comprehensive income for the year (321) 65
Total comprehensive income for the year 389 629
Attributable to:
Equity shareholders of the Company 388 629
Non-controlling interests 1 -
389 629
Consolidated statement of changes in equity

Year ended 1 February 2014
Attributable to equity shareholders of the Company
£ millions Share capital Share

premium
Own shares held Retained earnings Other reserves Total Non-controlling interests Total equity
At 3 February 2013 373 2,204 (60) 3,106 525 6,148 8 6,156
Profit for the year - - - 709 - 709 1 710
Other comprehensive income for the year - - - (62) (259) (321) - (321)
Total comprehensive income for the year - - - 647 (259) 388 1 389
Share-based compensation - - - 7 - 7 - 7
New shares issued under share schemes - 5 - - - 5 - 5
Own shares issued under share schemes - - 49 (41) - 8 - 8
Own shares purchased - - (24) - - (24) - (24)
Dividends - - - (224) - (224) - (224)
At 1 February 2014 373 2,209 (35) 3,495 266 6,308 9 6,317
At 29 January 2012 372 2,199 (134) 2,869 413 5,719 8 5,727
Profit for the year - - - 564 - 564 - 564
Other comprehensive income for the year - - - (47) 112 65 - 65
Total comprehensive income for the year - - - 517 112 629 - 629
Share-based compensation - - - 9 - 9 - 9
New shares issued under share schemes 1 5 - - - 6 - 6
Own shares issued under share schemes - - 74 (68) - 6 - 6
Dividends - - - (221) - (221) - (221)
At 2 February 2013 373 2,204 (60) 3,106 525 6,148 8 6,156
Consolidated balance sheet
At 1 February 2014
£ millions Notes 2013/14 2012/13
Non-current assets
Goodwill 2,417 2,399
Other intangible assets 222 166
Property, plant and equipment 3,625 3,748
Investment property 50 66
Investments in joint ventures and associates 32 289
Post-employment benefits 9 - 71
Deferred tax assets 12 17
Derivatives 40 55
Other receivables 15 18
6,413 6,829
Current assets
Inventories 2,054 2,083
Trade and other receivables 590 545
Derivatives 5 33
Current tax assets 15 9
Cash and cash equivalents 535 398
Assets held for sale 208 -
3,407 3,068
Total assets 9,820 9,897
Current liabilities
Trade and other payables (2,486) (2,430)
Borrowings (94) (99)
Derivatives (27) (17)
Current tax liabilities (175) (289)
Provisions (8) (35)
(2,790) (2,870)
Non-current liabilities
Other payables (86) (115)
Borrowings (230) (332)
Derivatives - (12)
Deferred tax liabilities (251) (303)
Provisions (46) (38)
Post-employment benefits 9 (100) (71)
(713) (871)
Total liabilities (3,503) (3,741)
Net assets 6,317 6,156
Equity
Share capital 373 373
Share premium 2,209 2,204
Own shares held (35) (60)
Retained earnings 3,495 3,106
Other reserves 266 525
Total attributable to equity shareholders of the Company 6,308 6,148
Non-controlling interests 9 8
Total equity 6,317 6,156

The financial statements were approved by the Board of Directors on 24 March 2014 and signed on its behalf by:

Sir Ian Cheshire                                                                  Karen Witts

Group Chief Executive                                                        Group Finance Director

Consolidated cash flow statement
Year ended 1 February 2014
£ millions Notes 2013/14 2012/13
Operating activities
Cash generated by operations 10 976 730
Income tax paid (142) (129)
Net cash flows from operating activities 834 601
Investing activities
Purchase of businesses, net of cash acquired (28) -
Purchase of property, plant and equipment, investment property and intangible assets (304) (316)
Disposal of property, plant and equipment, investment property and intangible assets 12 17
Interest received 8 18
Dividends received from joint ventures and associates 11 10
Net cash flows from investing activities (301) (271)
Financing activities
Interest paid (12) (18)
Interest element of finance lease rental payments (4) (4)
Repayment of bank loans (89) (31)
Repayment of Medium Term Notes and other fixed term debt (33) (162)
Receipt on financing derivatives 6 -
Capital element of finance lease rental payments (13) (12)
New shares issued under share schemes 5 6
Own shares issued under share schemes 8 6
Own shares purchased (24) -
Dividends paid to equity shareholders of the Company (224) (221)
Net cash flows from financing activities (380) (436)
Net increase/(decrease) in cash and cash equivalents and bank overdrafts 153 (106)
Cash and cash equivalents and bank overdrafts at beginning of year 398 485
Exchange differences (17) 19
Cash and cash equivalents and bank overdrafts at end of year 11 534 398

Notes

1          General information

Kingfisher plc ('the Company'), its subsidiaries, joint ventures and associates (together 'the Group') supply home improvement products and services through a network of retail stores and other channels, located mainly in the United Kingdom, continental Europe and China.

The Company is incorporated in the United Kingdom. The address of its registered office is 3 Sheldon Square, Paddington, London W2 6PX.

The Company is listed on the London Stock Exchange.

2          Basis of preparation

The consolidated financial statements of the Company, its subsidiaries, joint ventures and associates are made up to the nearest Saturday to 31 January each year.  The current financial year is the 52 weeks ended 1 February 2014 ('the year' or '2013/14').  The comparative financial year is the 53 weeks ended 2 February 2013 ('the prior year' or '2012/13'). The 53 weeks in the prior year only impacted the UK & Ireland businesses with all of the other businesses reporting on a calendar basis as a result of local requirements.

The directors of Kingfisher plc, having made appropriate enquiries, consider that adequate resources exist for the Group to continue in operational existence for the foreseeable future and that, therefore, it is appropriate to adopt the going concern basis in preparing the consolidated financial statements for the year ended 1 February 2014.

The condensed financial information, which comprises the consolidated income statement, consolidated statement of comprehensive income, consolidated statement of changes in equity, consolidated balance sheet, consolidated cash flow statement and related notes do not constitute statutory financial statements for the 52 weeks ended 1 February 2014, but are derived from those statements. Statutory financial statements for 2012/13 have been filed with the Registrar of Companies and those for 2013/14 will be filed in due course. The Group's auditors have reported on both years' accounts; their reports were unqualified and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006. 

The condensed financial information has been abridged from the 2013/14 statutory financial statements, which have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union ('IFRS') and those parts of the Companies Act 2006 applicable to companies reporting under IFRS and therefore the consolidated financial statements comply with Article 4 of the EU IAS legislation. The condensed financial information has been prepared under the historical cost convention, as modified by the use of valuations for certain financial instruments, share-based payments and post-employment benefits.

Accounting policies

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 2 February 2013, as described in note 2 of those financial statements, except where set out below.

IAS 19 (revised), 'Employee benefits', amends the accounting for employment benefits and the Group has applied it retrospectively in accordance with the transition provisions of the standard. The impact on the Group has been in the following areas:

·      The standard replaces the interest cost on the defined benefit obligation and the expected return on plan assets with a single net interest expense or income based on the net defined benefit asset or liability and the discount rate, measured at the beginning of the year. There is no change to determining the discount rate; this continues to reflect the yield on high-quality corporate bonds. For the current and comparative year, the Group's reported profit before taxation was not impacted as the expected rate of return on assets at the start of the current and prior year was the same as the discount rate for the UK scheme, the Group's principal defined benefit pension plan.

·      The revised standard also requires administrative costs of running the UK scheme to be reclassified from net finance costs to operating costs. For the current year the Group's reported operating profit is £3m lower and net finance income £3m higher than they would have been prior to the adoption of IAS 19 (revised). For the year ended 2 February 2013 the Group's reported operating profit is £3m lower and net finance costs £3m lower than previously reported.

The amendments to IAS 1, 'Presentation of items of other comprehensive income', require items presented in 'other comprehensive income' to be grouped by those items that may be reclassified subsequently to profit or loss and those that will never be reclassified, together with their associated income tax. The amendments have been applied retrospectively and the presentation of items of comprehensive income has been adjusted accordingly.

IFRS 13, 'Fair value measurement', has impacted the measurement of fair value for certain financial assets and liabilities.

Principal rates of exchange

2013/14 2012/13
Average rate Year end rate Average rate Year end rate
Euro 1.18 1.22 1.23 1.15
US Dollar 1.57 1.64 1.59 1.57
Polish Zloty 4.95 5.17 5.13 4.79
Chinese Renminbi 9.62 9.97 10.01 9.80

Use of non-GAAP measures

In the reporting of financial information, the Group uses certain measures that are not required under IFRS, the generally accepted accounting principles (GAAP) under which the Group reports.  Kingfisher believes that retail profit, adjusted pre-tax profit, effective tax rate, adjusted post-tax profit and adjusted earnings per share provide additional useful information on underlying trends to shareholders. These and other non-GAAP measures such as net debt/cash are used by Kingfisher for internal performance analysis and incentive compensation arrangements for employees. The terms 'retail profit', 'exceptional items', 'adjusted', 'effective tax rate' and 'net debt/cash' are not defined terms under IFRS and may therefore not be comparable with similarly titled measures reported by other companies. They are not intended to be a substitute for, or superior to, GAAP measures.

Retail profit is defined as continuing operating profit before central costs (principally the costs of the Group's head office), exceptional items, amortisation of acquisition intangibles and the Group's share of interest and tax of joint ventures and associates.

The separate reporting of non-recurring exceptional items, which are presented as exceptional within their relevant income statement category, helps provide an indication of the Group's underlying business performance. The principal items which are included as exceptional items are:

·      non-trading items included in operating profit such as profits and losses on the disposal, closure or impairment of subsidiaries, joint ventures, associates and investments which do not form part of the Group's trading activities;

·      profits and losses on the disposal of properties; and

·      the costs of significant restructuring and incremental acquisition integration costs.

The term 'adjusted' refers to the relevant measure being reported for continuing operations excluding exceptional items, financing fair value remeasurements, amortisation of acquisition intangibles, related tax items and prior year tax items (including the impact of changes in tax rates on deferred tax). Financing fair value remeasurements represent changes in the fair value of financing derivatives, excluding interest accruals, offset by fair value adjustments to the carrying amount of borrowings and other hedged items under fair value hedge relationships. Financing derivatives are those that relate to underlying items of a financing nature.

The effective tax rate represents the effective income tax expense as a percentage of continuing profit before taxation excluding exceptional items. Effective income tax expense is the continuing income tax expense excluding tax on exceptional items and tax adjustments in respect of prior years and the impact of changes in tax rates on deferred tax.

Net debt/cash comprises borrowings and financing derivatives (excluding accrued interest), less cash and cash equivalents and current other investments.

3          Segmental analysis

Income statement

2013/14
£ millions UK & Ireland France Other International Total
Poland Other
Sales 4,363 4,423 1,109 1,230 11,125
Retail profit 238 396 123 48 805
Exceptional items (10)
Central costs (42)
Share of interest and tax of joint ventures and associates (17)
Operating profit 736
Net finance income 23
Profit before taxation 759
2012/13

(restated)
£ millions UK & Ireland France Other International Total
Poland Other
Sales 4,316 4,194 1,029 1,034 10,573
Retail profit 231 397 107 43 778
Exceptional items (26)
Central costs (42)
Share of interest and tax of joint ventures and associates (18)
Operating profit 692
Net finance costs (1)
Profit before taxation 691

The current financial year is the 52 weeks ended 1 February 2014 with the comparative financial year being the 53 weeks ended 2 February 2013. This only impacts the UK & Ireland businesses with all of the other businesses reporting on a calendar basis as a result of local requirements. The effect of the 53rd week on the results of the Group in 2012/13 was the inclusion of an additional £72m sales and an immaterial benefit to retail profit.

The operating segments disclosed above are based on the information reported internally to the Board of Directors and Group Executive. This information is predominantly based on the geographical areas in which the Group operates and which are managed separately. The Group only has one business segment being the supply of home improvement products and services.

The 'Other International' segment consists of Poland, China, Spain, Russia, Romania, the associate Hornbach and the joint venture Koçtas in Turkey. Poland has been shown separately due to its significance.

Central costs principally comprise the costs of the Group's head office.

4        Exceptional items

£ millions 2013/14 2012/13
Included within selling and distribution expenses
Acquisition and integration costs (5) -
Ireland restructuring 7 (21)
UK restructuring - 4
2 (17)
Included within administrative expenses
UK restructuring - (20)
Net pension gain - 11
- (9)
Included within other income
Profit on disposal of properties 2 -
2 -
Included within share of post-tax results of joint ventures and associates
Net impairment of investment in Hornbach (14) -
(14) -
Included within finance income
Kesa demerger French tax case - repayment supplement income 27 -
27 -
Exceptional items before tax 17 (26)
Tax on exceptional items (4) 1
Kesa demerger French tax case 118 -
Exceptional items 131 (25)

Acquisition and integration costs of £5m principally comprise costs of acquiring and integrating the Bricostore Romania business.

The exceptional credit of £7m for Ireland restructuring reflects the release of provisions recorded in January 2013 when B&Q Ireland entered into an Examinership process. It successfully exited Examinership in May 2013 with the closure of only one store.

A net impairment loss of £14m has been recognised in the year on the Group's investment in Hornbach. This comprises a loss of £45m on remeasurement of the investment to fair value, following the Group's conclusion that it had lost the ability to exercise significant influence, offset by a £31m gain on the transfer from reserves of cumulative foreign exchange gains since transition to IFRS.

In July 2013 the Conseil d'Etat, France's ultimate court, found in favour of Kingfisher regarding the Kesa demerger tax case, which concluded the matter. Whilst a refund was received from the French tax authorities following the first positive decision in 2009, the Group continued to provide against the risk while litigation was ongoing. A £27m repayment supplement provision and £118m taxation provision related to the case have subsequently been released and treated as exceptional.

5        Net finance income/(costs)

£ millions 2013/14 2012/13

(restated)
Bank overdrafts and bank loans (3) (8)
Medium Term Notes and other fixed term debt (3) (7)
Finance leases (4) (4)
Financing fair value remeasurements (2) 2
Capitalised interest - 1
Finance costs (12) (16)
Cash and cash equivalents 6 15
Net interest income on defined benefit pension schemes 2 -
Kesa demerger French tax case - repayment supplement income (note 4) 27 -
Finance income 35 15
Net finance income/(costs) 23 (1)

6        Income tax expense

£ millions 2013/14 2012/13
UK corporation tax
Current tax on profits for the year 47 47
Adjustments in respect of prior years (7) (13)
40 34
Overseas tax
Current tax on profits for the year 131 128
Kesa demerger French tax case (note 4) (118) -
Other adjustments in respect of prior years (11) (54)
2 74
Deferred tax
Current year 16 18
Adjustments in respect of prior years - 5
Adjustments in respect of changes in tax rates (9) (4)
7 19
Income tax expense 49 127

The effective rate of tax on profit before exceptional items and excluding prior year tax adjustments and the impact of changes in tax rates on deferred tax is 26% (2012/13: 27%). Tax on exceptional items for the year is a credit of £114m, £118m of which relates to prior year items. In 2012/13 tax on exceptional items was a credit of £1m, with no amount relating to prior year items.

7          Earnings per share

2013/14 2012/13
Earnings Weighted

average

number

of shares
Earnings per share Earnings Weighted

average

number

of shares
Earnings per share
£ millions millions pence £ millions millions pence
Basic earnings per share 709 2,363 30.0 564 2,339 24.1
Effect of dilutive share options 19 (0.3) 34 (0.3)
Diluted earnings per share 709 2,382 29.7 564 2,373 23.8
Basic earnings per share 709 2,363 30.0 564 2,339 24.1
Exceptional items before tax (17) (0.7) 26 1.1
Tax on exceptional and prior year items (141) (6.0) (67) (2.8)
Financing fair value remeasurements 2 0.1 (2) (0.1)
Tax on financing fair value remeasurements (1) - 1 -
Adjusted basic earnings per share 552 2,363 23.4 522 2,339 22.3
Diluted earnings per share 709 2,382 29.7 564 2,373 23.8
Exceptional items before tax (17) (0.7) 26 1.1
Tax on exceptional and prior year items (141) (5.9) (67) (2.8)
Financing fair value remeasurements 2 0.1 (2) (0.1)
Tax on financing fair value remeasurements (1) - 1 -
Adjusted diluted earnings per share 552 2,382 23.2 522 2,373 22.0

Basic earnings per share is calculated by dividing the profit for the year attributable to equity shareholders of the Company by the weighted average number of shares in issue during the year, excluding those held in the Employee Share Ownership Plan Trust ('ESOP') which for the purpose of this calculation are treated as cancelled.

For diluted earnings per share, the weighted average number of shares is adjusted to assume conversion of all dilutive potential ordinary shares. These represent share options granted to employees where both the exercise price is less than the average market price of the Company's shares during the year and any related performance conditions have been met.

8          Dividends

£ millions 2013/14 2012/13
Dividends to equity shareholders of the Company
Final dividend for the year ended 2 February 2013 of 6.37p per share (28 January 2012: 6.37p per share) 150 148
Interim dividend for the year ended 1 February 2014 of 3.12p per share (2 February 2013: 3.09p per share) 74 73
224 221

The proposed final dividend for the year ended 1 February 2014 of 6.78p per share is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability.

9            Post-employment benefits

2013/14 2012/13

(restated)
£ millions UK Other Total UK Other Total
Surplus/(deficit) in scheme at beginning of year 71 (71) - 25 (40) (15)
Current service cost (2) (7) (9) (13) (4) (17)
Administration costs (3) - (3) (3) - (3)
Curtailment gain - - - 27 - 27
Net interest income/(expense) 4 (2) 2 2 (2) -
Net actuarial (losses)/gains (131) 4 (127) (7) (22) (29)
Contributions paid by employer 32 1 33 40 1 41
Exchange differences - 4 4 - (4) (4)
(Deficit)/surplus in scheme at end of year (29) (71) (100) 71 (71) -
Present value of defined benefit obligations (2,135) (92) (2,227) (1,994) (93) (2,087)
Fair value of scheme assets 2,106 21 2,127 2,065 22 2,087
(Deficit)/surplus in scheme (29) (71) (100) 71 (71) -

The assumptions used in calculating the costs and obligations of the Group's defined benefit pension schemes are set by the Directors after consultation with independent professionally qualified actuaries. The assumptions are based on the conditions at the time and changes in these assumptions can lead to significant movements in the estimated obligations, as illustrated in the sensitivity analysis.

A key assumption in valuing the pension obligations is the discount rate. Accounting standards require this to be set based on market yields on high quality corporate bonds at the balance sheet date. The UK scheme discount rate is based on the yield on the iBoxx over 15 year AA-rated Sterling corporate bond index adjusted for the difference in term between iBoxx and scheme liabilities. The principal financial assumptions for the UK scheme are as follows:

Annual % rate 2013/14 2012/13
Discount rate 4.4 4.6
Price inflation 3.3 3.3
Rate of pension increases 3.1 3.3

For the UK scheme, the mortality assumptions used in the actuarial valuations have been selected with regard to the characteristics and experience of the membership of the scheme from 2010 to 2013. The assumptions for life expectancy of UK scheme members are as follows:

Years 2013/14 2012/13 2010 funding valuation
Age to which current pensioners are expected to live (60 now)
- Male 86.7 86.7 86.4
- Female 87.3 87.4 87.1
Age to which future pensioners are expected to live (60 in 15 years' time)
- Male 87.4 87.4 87.1
- Female 88.6 89.0 88.7

The following sensitivity analysis for the UK scheme shows the estimated impact on the obligation resulting from changes to key actuarial assumptions, whilst holding all other assumptions constant.

Assumption Change in assumption Impact on defined benefit obligation
Discount rate Increase/decrease by 0.1% Decrease/increase by £43m
Price inflation Increase/decrease by 0.1% Increase/decrease by £38m
Rate of pension increases Increase/decrease by 0.1% Increase/decrease by £38m
Mortality Increase in life expectancy by one year Increase by £68m

10       Cash generated by operations

£ millions 2013/14 2012/13

(restated)
Operating profit 736 692
Share of post-tax results of joint ventures and associates (8) (20)
Depreciation and amortisation 261 248
Impairment losses 2 8
Loss on disposal of property, plant and equipment, investment property and intangible assets 1 5
Share-based compensation charge 7 9
Increase in inventories (31) (191)
Increase in trade and other receivables (60) (6)
Increase in trade and other payables 118 19
Movement in provisions (29) 14
Movement in post-employment benefits (21) (48)
Cash generated by operations 976 730

11        Net cash

£ millions 2013/14 2012/13
Cash and cash equivalents 535 398
Bank overdrafts (1) -
Cash and cash equivalents and bank overdrafts 534 398
Bank loans (14) (68)
Medium Term Notes and other fixed term debt (247) (298)
Financing derivatives 27 71
Finance leases (62) (65)
Net cash 238 38
£ millions 2013/14 2012/13
Net cash/(debt) at beginning of year 38 (88)
Net increase/(decrease) in cash and cash equivalents and bank overdrafts 153 (106)
Repayment of bank loans 89 31
Repayment of Medium Term Notes and other fixed term debt 33 162
Receipt on financing derivatives (6) -
Capital element of finance lease rental payments 13 12
Cash flow movement in net cash 282 99
Borrowings acquired (35) -
Exchange differences and other non-cash movements (47) 27
Net cash at end of year 238 38

12        Post balance sheet events

On 24 March 2014 Kingfisher agreed to sell all the shares it holds in Hornbach Holding AG and Hornbach-Baumarkt AG which together formed its 21.2% stake in Hornbach for approximately £195m.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR JIMBTMBMTTAI