18th Jun 2015 07:00
18 June 2015
Full Year Results for the year ended 29 March 2015
Very Good First Year as a PLC
Financial Highlights
Underlying Results
· | Sales +11.8% on a constant currency basis; breaking £1 billion for the first time |
· | Sales +11.4% to £1,111.5 million on an actual currency basis (2014: £997.8 million), |
· | Like-for-like sales +2.4% (2014: +1.9%) on a constant currency basis |
· | Underlying EBITDA +9.9% to £59.4 million (2014: £54.0 million) |
· | Underlying pre-tax profits +18.6 % to £43.7 million (2014: £36.8 million) |
· | Underlying diluted EPS +24.4 % to 13.6p (2014: 10.9p) |
Statutory Results*
· | Total sales +11.9% to £1,117.0 million (2014: £997.8 million) |
· | Pre-tax profits +68.3% to £36.2 million (2014: £21.5 million)* |
· | Diluted EPS +104.7% to 11.3p (2014: 5.5p) |
· | Net cash of £13.9 million (2014: net debt of £4.7 million) |
· | Final dividend proposed of 3.0p per share (2014: nil), giving total dividend payment for the year of 4.5p per share (2014: nil) |
Operational Highlights
· | 60 net new stores, growing the estate in UK & Ireland to 588 stores (2014: 528) |
· | Retail Park stores now total 87 in the UK & Ireland (2014: 60) |
· | Strong FY2016 UK and Ireland store opening pipeline; at least 60 net new stores planned for next financial year |
· | First Dealz store opened in Spain on a trial basis; five opened at the end of the financial year; on track to open 10 stores |
· | New 350,000 sq.ft. warehouse operational in Harlow in September |
· | 5.3 million customers served a week, including nearly 300,000 in Ireland |
Strategic Highlights
· | Our proposed acquisition of 99p Stores Ltd (''99p Stores'') has moved to Phase 2 of the CMA review with a decision expected in October |
Trading update for the 11 weeks ended 14 June 2015
· | Sales for the 11 weeks ended 14 June 2015 were ahead by 4.1% on a constant currency basis. |
· | On an actual basis, sales increased by 3.5% to £228.9 million (2014: £221.3 million) |
· | This performance reflects last year's excellent Q1 trade, when sales were ahead by 18.0%, reflecting the benefits of a later Easter, good weather and the loom band craze |
· | We opened a net 6 stores during the period, but expect to open at least a net 40 by the end of the first half |
· | This leaves us very well-placed for the important Halloween and Christmas trading period |
* after non-underlying items
Darren Shapland, Chairman of Poundland, said:
"This has been a year of good progress for Poundland and one where we have delivered on our IPO promises and laid the foundations for future growth. Our store opening programme for the 2016 financial year is strong and I look forward to the future with confidence as we take the Poundland and Dealz offer to even more customers in the UK and abroad."
Jim McCarthy, Chief Executive of Poundland, said:
"I am pleased to report a record year of sales and profit growth for Poundland. We saw strong trading in the UK and Ireland and our international expansion plans in Spain are proceeding well with seven multi-price Dealz stores now open. Notwithstanding a challenging start to the year, I expect to see a year of growth for Poundland as we have a very strong opening programme and we will continue to be the standard bearer for genuine and amazing value on the UK's high streets and retail parks."
Results Presentation
A presentation for analysts and investors will be held today at 9am. Please use the following conference call details to listen to the presentation:
Dial in: +44 (0) 20 3003 2666
Password: Poundland
We plan to announce our interim results for the six months ended 27 September 2015, on 19 November 2015.
For further information please contact
Enquiries: |
|
Nick Hateley, Chief Financial Officer | +44 (0) 121 568 7000 |
Philip Dorgan, Head of Investor Relations | +44 (0) 121 568 7000 |
|
|
Media Enquiries: |
|
Citigate Dewe Rogerson |
|
Simon Rigby | +44 (0) 207 282 2847 |
Angharad Couch | +44 (0) 207 282 2941 |
FINANCIAL SUMMARY
2015 | 2014 | Growth | |
Sales in UK & Ireland (£m) | 1,111.5 | 997.8 | 11.4% |
Like-for-like sales growth | 2.4% | 1.9% | |
Gross margin (%) | 37.1 | 36.9 | Up 20 bp |
Underlying EBITDA (£m) | 59.4 | 54.0 | +9.9% |
Underlying pre-tax profits (£m) | 43.7 | 36.8 | +18.6% |
Underlying adjusted diluted EPS (p) | 13.6 | 10.9 | +24.4% |
Net cash /(debt) (£m) | 13.9 | -4.7 |
Sales in the UK & Ireland and underlying EBITDA grew by 11.4% and 9.9% respectively. Excluding the £2.5 million additional PLC costs incurred in our 2015 financial year, underlying EBITDA grew by 14.6%. Underlying adjusted diluted EPS grew by 24.4% and we moved to a net cash position of £13.9 million. We also paid our first dividends, with an interim dividend of 1.5p and a proposed final dividend of 3.0p.
PROGRESS AGAINST GUIDANCE FOR FY 2015
Store rollout:
UK & Ireland: We opened a net new 60 Poundland and Dealz stores, in line with guidance.
Spain: As part of our low cost, low risk pilot in Spain, we opened five stores. This is in line with our previous guidance to open 10 stores over two years.
EBITDA margin: After the impact of the costs of being a listed company, our EBITDA margin was flat, in line with guidance.
Non-underlying charges: We incurred double running costs of £1.5 million associated with our new distribution centre at Harlow. We also incurred pilot store costs in Spain of £2.2 million. This was slightly ahead of guidance for costs of between £1.25 million and £1.75 million, primarily due to accelerated infrastructure investment, but also due to the weak Euro.
Capital investment: We spent £20.7 million, in line with guidance.
GUIDANCE FOR FY 2016
Store pipeline: We have a strong pipeline of stores in place for the 2016 financial year and expect to exit H1 having added at least a net 40 new stores, compared with 28 in the first half of the 2015 financial year. We expect to open at least 60 net new stores in the UK & Ireland in the financial year and we expect our 10 store target in Spain to be achieved by the end of H1.
FX: At current exchange rates, FX impact on EBITDA is estimated at (£4) million.
Profit phasing: Our plan expects a strong H2 due to the phasing of our opening programme in H1 and softer sales comparables.
Non underlying charges: Trial store costs in Spain are expected to be similar to FY 2015. We expect additional fees associated with the proposed acquisition of 99p Stores to be £1.5m to £2.0m. Should we be successful in acquiring 99p Stores, then we will update the market on the costs of integration.
Capital investment: We expect that capital expenditure will be similar to last year. We will update the market should we be successful in acquiring 99p Stores.
CHIEF EXECUTIVE'S REVIEW
Overview
I am pleased to report that our first full year as a public company has resulted in a record year for Poundland with good sales and profit growth, together with a strong new store opening programme. We broke through the £1 billion revenue milestone for the first time, managed our margins well, with strong cost management and moved to a positive net cash position at the year end.
We have continued to pursue our strategy as defined at the time of our IPO last year. We expanded our presence in the UK and Ireland with the opening of 73 stores in total which, after store closures, normally associated with the end of leases and the closure of temporary stores, resulted in 60 net new stores. This took our overall estate at year end to 588 stores, with total trading space expanding by 12.2% to 3.1m sq ft.
We added a net 50 stores in the UK and, in line with our property strategy, we grew our presence in both retail parks and in the South of England. We now operate from 83 retail park stores, up from 54 last year. In Ireland, we opened 10 stores, including one retail park, taking our store estate to a total of 41 stores and our total number of retail parks to four.
Our average basket grew by 3.7% to £4.72 during the financial year and our weekly customer numbers grew by 9.1%. We also continued to develop exceptional new product ranges, including Jane Asher's Kitchen and Make Up Gallery, both of which outperformed our demanding expectations. Jane Asher's Kitchen is now a £10 million annualised brand and sales of Make Up Gallery cosmetics have been strong since launch. We were delighted that Make Up Gallery recently won first prize in 'The Grocer Gold' for the best own label launch of the year 2015.
In July, we opened our first store in Spain, ending the year with five stores, halfway through our planned two year 10 store pilot. We are continuing to learn about the Spanish consumer and the market itself and we will update investors on its progress once we have moved to 10 stores and developed our understanding and the potential within this new market.
We intend to further strengthen our presence across all of our markets, with additional openings during the coming year. Our pipeline is especially strong for the current year and we plan to open at least 60 net new stores in the UK & Ireland. In particular, we expect to open at least 40 net new stores in the first half of the year, considerably ahead of last year's 28, which will leave us well positioned for our important third quarter Halloween and Christmas trading period.
Continued investment to support growth
At Poundland, we have always believed in investing ahead of growth. The continuing expansion of our retail estate within the UK, Ireland and Spain - together with our growth plans for the future - led us to invest in a third, purpose built 350,000 sq.ft. distribution centre at Harlow, which became operational in September, replacing as planned the 200,000 sq.ft temporary facility at Hoddesdon. This new facility enables us to grow to 750 stores in the UK and is supporting our business in Spain, during its trial phase. It should also lead to increased efficiencies, allowing us to further improve instore availability and invest appropriately in our offer and service to customers.
We are currently working on a new distribution centre in the North West of England, as we plan to manage future growth towards our long term store target for 1,000 stores in the UK and 70 stores in Ireland. The new distribution centre is scheduled to open in the 2017 financial year.
Spain
Our successful entry into Ireland under the Dealz brand in September 2011 demonstrated that we could generate attractive financial returns whilst rapidly establishing a new brand in a different geography. Therefore, after extensive market research, we commenced a trial of our Dealz format in Spain with a low cost, low risk entry. We announced that we would open 10 stores over two years, as we trialled the opportunity for a value general merchandise concept in the Spanish market.
We opened our first store in Torremolinos in July 2014. Since then, we have added a further six stores, including three in Madrid. The trial is progressing well. We originally planned to open 10 stores in two years, but we will hit that target a little ahead of plan. We will comprehensively evaluate their performance during this financial year before making a decision on our longer term plans.
The customer response has been positive and sales are in line with plan. While we are confident that we will succeed in Spain, there is still work to do in developing the economic model. For example, we need to improve the proportion of general merchandise sales within our mix and we need to increase the local product range, but this is primarily a function of scale. In terms of product, local sourcing currently accounts for around 20% of sales and Spanish suppliers are increasingly identifying the growth opportunity in working in partnership with Dealz.
99p Stores
We believe that we compete on value with all retailers and we were therefore surprised and disappointed with the Competition and Markets Authority's (the CMA) decision not to allow the acquisition of 99p Stores to complete after Phase 1 of its investigation. Nevertheless, we believe that the proposed acquisition will be good for customers and shareholders alike and we are co-operating fully with the CMA in Phase 2 of its investigation. The CMA's decision is expected to be announced on 23 October. Our integration planning, subject to the CMA's Phase 2 findings, is well advanced and the proposed acquisition could result in over 250 stores being added to our network.
Board Changes
We have today made a separate announcement outlining Board Changes. Richard Lancaster, Group Trading Director, is leaving the Board with our best wishes after three years of service. Paul Best has also resigned from the Board as Non-executive Director. Paul has represented Warburg Pincus LLC, the Company's principal shareholder, on Poundland's Board since its investment in the Company in June 2010. We would like to thank him for his excellent advice and service.
Exchange rates
Poundland is experienced at managing currency exposure which, until recently, has largely been products sourced in US dollars. We hedge our exposure 12 to 18 months ahead and, over the last 25 years, have traded through a wide range of exchange rates. However, because of the success of Dealz in Ireland and the commencement of the Dealz trial in Spain, we have become more exposed to the Euro, on both a transactional and a translational basis. The recent weakness of the Euro has therefore been a challenge for us. We are working hard to minimise the risk by hedging our exposure and by increasing purchases executed in Euros. Over time, the latter will provide us with a natural hedging instrument.
Outlook
The market
Structural change has occurred in shopping throughout the UK over the last several years and Poundland has played an important part in that. Consumers across the socio-demographic spectrum now appreciate value more than ever before. Our record of growth reflects the amazing value that we are able to offer through our Poundland and Dealz retail brands. Poundland's single price point will continue to help consumers plan their household budgets with certainty and confidence, even in improving economic conditions.
Our strategy
Poundland is well positioned to benefit from the economic recovery that should drive additional discretionary spending. We expect that improved consumer confidence will work its way through to benefit the retail sector as a whole by the second half of the year.
We will continue to work hard to ensure that we offer amazing value every day to our customers and continue to focus on communicating this effectively. We are committed to our proven strategy and we believe that our volume driven, price led operating model will continue to serve both our shareholders and the consumer well.
We believe that the Poundland brand is still significantly under-exploited in the UK. We will of course continue to develop our multi-price Dealz format outside the UK and to develop and learn from our trial in Spain.
Our strong pipeline of new stores will deliver the unique Poundland retail proposition to well over 5.5 million customers a week by the end of the current financial year. We are planning to open at least 60 net new stores, including 10 Dealz stores in Ireland and we will achieve our target for 10 Dealz stores in Spain.
Impact on trading outlook
We face a number of headwinds in the current financial year. The most significant of these is the weak Euro. It should also be noted that the first half of the last financial year was an exceptional period. We generated total sales growth of 15.0%, including like-for-like sales growth of 4.7%, as we benefited from a late Easter, fewer competitor openings, warm weather, soft comparables and the 'one-off' loom bands craze.
This means that we expect the seasonally less important first half of the current financial year to be relatively subdued. However, we believe that the second half should benefit from a combination of softer sales comparables, a very strong first half opening programme of at least 40 net new stores, against 28 stores last year, and the annualisation of last year's late-running new store programme.
Summary
I believe that the year just ended has been a good one. We have delivered our IPO commitments and laid the foundations for future growth. We believe that the Poundland and Dealz brands are still under-exploited in the UK and in Ireland, with many more years of new store opening growth. We also believe that the potential acquisition of 99p Stores is an outstanding one-off opportunity for us and makes sense for both our consumers and for our stakeholders. In addition, we have only recently started our trial in Spain. This has got off to an encouraging start, but we need to do some more work on the economic model before taking the decision on roll out. I expect a year of progress and I look forward to the future with confidence.
CHIEF FINANCIAL OFFICER'S REPORT
We performed strongly across all of the Key Performance Indicators (KPIs) set out in our IPO prospectus, especially in the growth of our store estate and in our strong cash flow, as the table below shows.
Key Performance Indicator performance | |||
2015 | 2014 | Change | |
Number of stores: UK & Ireland | 588 | 528 | +11.4% |
Number of new stores: UK & Ireland (net) | 60 | 70 | -10 |
Sales in UK & Ireland (£m) | 1,111.5 | 997.8 | +11.4% |
Underlying gross margin (%) | 37.1 | 36.9 | up 20 bp |
Underlying EBITDA (£m) | 59.4 | 54.0 | +9.9% |
Underlying EBITDA margin (%) | 5.34 | 5.41 | Down 7 bp |
Underlying profit for the period (£m) | 34.0 | 27.3 | +24.6% |
Operating cash flow less maintenance capex (£m)* | 60.1 | 61.8 | -2.8% |
Cash conversion (%)** | 92.7 | 123.7 | |
Operating cash flow less maintenance and expansion capex (£m)*** | 44.9 | 47.2 | -4.8% |
Net cash/(debt) (£m) | 13.9 | (4.7) | + £18.6m |
*Defined as Underlying EBITDA plus/minus changes in working capital adjusted for IPO payables, minus capital expenditure on stores opened in the prior period or earlier.
**Defined as Underlying EBITDA plus changes in working capital minus maintenance capex in the UK & Ireland, divided by Underlying EBITDA
***Defined as Underlying EBITDA plus/minus changes in working capital adjusted for IPO payables, minus all capital expenditure in the UK & Ireland, including investment on existing stores, the roll out of new stores and investment in extensions, IT, warehouses and property.
OTHER OPERATING METRICS
2015 | 2014 | Growth (%) | |
Average net store size (sq.ft.) | 5,328 | 5,233 | 1.8 |
Average number of transactions per week (millions) | 5.3 | 4.9 | 9.1 |
Average transaction value (£) | 4.72 | 4.55 | 3.7 |
Underlying gross sales (£m) | 1,294 | 1,160 | 11.6 |
The IPO prospectus also identified a number of other key operating metrics and, as the table above shows, we demonstrated good growth in these metrics in the 2015 financial year.
REVENUE
Group underlying revenue was £1,111.5 million (2014: £997.8 million), which represents growth on the prior year of 11.4%, or 11.8% on a constant currency basis. This improvement was driven by contributions from both our opening programme and like-for-like sales growth. We grew like-for-like sales during the year by 2.4% on a constant currency basis (2014: 1.9%), which was driven by our continued focus on providing our customers with amazing value every day, as well as some favourable tail winds including a late Easter, the looms jewellery band craze and more favourable weather patterns in the first quarter.
Our new store opening programme was weighted to the second half of the year, with the result that the contribution from new store trading weeks was considerably lower than in the same period last year. However, we achieved our target to open 60 net new stores for the year as a whole and we have a strong pipeline in place for the current financial year.
We also faced some currency headwinds due to the weakening Euro, especially in the second half of the year. If current exchange rates are maintained, then this will be more of a feature in the 2016 financial year.
We recorded non-underlying revenue of £5.4 million (2014: nil), which represents our trial in Spain. We opened five stores in Spain in the 2015 financial year and will move towards our target for the trial of 10 in the current financial year. We will then evaluate the performance of these stores before announcing our longer term plans.
UNDERLYING GROSS MARGIN
Gross profits increased by 12.0% to £412.7 million (2014: £368.5 million) and gross margins increased by 20 basis points to 37.1 % (2014: 36.9%). This increase was primarily driven by a combination of our improved buying power, but also assisted by the improved penetration within our sales mix of our own label products, which increased from 36.6% of sales to 38.0%, or to 37.5%, excluding the sale of loom bands. This was driven by having two Easter trading periods, the looms craze and our improved own label product offer, which included the launch of the highly successful Jane Asher's Kitchen and Make Up Gallery.
These positive factors, together with an effective hedging strategy, helped to limit the negative impact of the unfavourable movement in the Euro exchange rate and enable our gross margin to rise.
OPERATING COSTS
Underlying operating costs (£m) | ||||
| 2015 | 2014 | Growth | Growth Ex PLC costs |
Distribution expenses | 332.1 | 297.0 | +11.8% | |
Administrative expenses | 36.3 | 31.5 | +15.2% | +7.2% |
Total overhead | 368.4 | 328.5 | +12.1% | +11.4% |
Wages and salaries | 163.7 | 144.5 | +13.2% | |
Underlying depreciation and amortisation | 15.0 | 14.0 | +7.1% | |
Operating leases | 88.5 | 78.5 | +12.7% | |
Other (inc. rates) | 101.2 | 91.5 | +10.6% | |
Total overhead | 368.4 | 328.5 | +12.1% | +11.4% |
% of sales |
|
| ||
Wages | 14.7 | 14.5 | ||
Underlying depreciation and amortisation | 1.4 | 1.4 | ||
Operating leases | 8.0 | 7.9 | ||
Other (inc. rates) | 9.1 | 9.2 | ||
Total overhead | 33.1 | 32.9 | +20 bp | flat |
Underlying operating costs in the financial year increased by 12.1% to £368.4 million (2014: £328.5 million). This increase in the cost base in the period was primarily a result of the greater number of stores in our estate, but also reflects the additional costs of being a listed company, which were £2.5 million in the financial year. This drove an increase in our operating costs as a percentage of sales of around 20 basis points to 33.1% (2014: 32.9%).
We also incurred extra costs due to our interpretation of an ongoing legislative process regarding average holiday pay and this increased our wage bill by £2.4 million, before mitigating action involving improved labour efficiency in our stores.
In order to aid a better understanding of the underlying growth of the business, for this year only, we have included information to demonstrate the effect of the additional costs of being a PLC, which were £2.5 million. If these costs were to be excluded, then operating costs as a percentage of sales were unchanged at 32.9% (2014: 32.9%).
EBITDA AND EBIT
Reconciliation to underlying EBITDA (£m) | ||
2015 | 2014 | |
Reported EBITDA | 53.5 | 42.8 |
Adjustments | ||
Costs in respect of IPO | 0.3 | 10.0 |
Harlow warehouse | 1.5 | |
Costs in respect of 99p Stores | 2.0 | |
Spain e-commerce | 2.1 | 1.3 |
Underlying EBITDA | 59.4 | 54.0 |
We report non-underlying items in our income statement to show one-off items and to allow investors to better understand the underlying performance of the business. In relation to the 2015 financial year, these included double running costs associated with our new warehouse at Harlow (£1.5 million) and strategic initiatives in launching our pilot stores in Spain (£2.1 million). In the previous financial year, we incurred costs related to our successful IPO and to strategic initiatives in ecommerce and international development. Underlying EBITDA grew by 9.9% to £59.4 million (2014: £54.0 million), driven by good margin management and cost control.
(£m) | 2015 | 2014 | Growth (%) | Growth ex PLC costs (%) |
Underlying EBITDA | 59.4 | 54.0 | 9.9 | 14.6 |
Underlying depreciation and amortisation | 15.0 | 14.0 | 7.1 | 7.1 |
Underlying EBIT | 44.4 | 40.0 | 10.8 | 17.1 |
Underlying EBITDA margin (%) | 5.34 | 5.41 | Down 7 bp | Up 16 bp |
Underlying EBIT margin (%) | 4.0 | 4.0 | flat | Up 21 bp |
The table above shows underlying EBIT and movement in underlying margins. Underlying EBIT excludes brand amortisation of £1.1 million (2014: £1.1 million) from depreciation and amortisation expenses (including charges associated with Spain), as we regard this charge as non-underlying. Underlying EBIT grew by 10.8% to £44.4 million. The underlying Group EBITDA margin fell by 7 basis points and the Group EBIT margin was flat.
Once again, these numbers are distorted by the additional costs of becoming a PLC, which were £2.5 million. Excluding these costs, the underlying growth in EBITDA and EBIT was 14.6% and 17.1% respectively and both saw underlying increases in margin.
We believe that this is a good performance, especially given the impact of adverse changes in average annual holiday pay and also the effects of the weakening Euro.
NET FINANCE COSTS
In the 2015 financial year, the Group saw its underlying net finance cost reduce significantly, by 78% to £0.7 million (2014: £3.2 million). This was a consequence of the Group's good trading performance, lower financing charges related to the new loan facility and high cash conversion rates.
STATUTORY PROFIT BEFORE TAX
Reconciliation to underlying profit before tax | ||
(£m) | 2015 | 2014 |
Reported profit before tax | 36.2 | 21.5 |
Adjustments | ||
Costs in respect of IPO | 0.3 | 10.0 |
Amortisation | 1.1 | 1.1 |
Distribution centre | 1.5 | |
Costs in respect of 99p Stores | 2.0 | |
Spain/e-commerce | 2.2 | 1.3 |
Net financing expense | 0.3 | 2.9 |
Underlying profit before tax | 43.7 | 36.8 |
Underlying profit before tax was £43.7 million, which represented an increase of 18.6% on last year (2014: £36.8 million). Statutory profit before tax increased by 68.3% to £36.2 million (2014: £21.5 million), due to a reduction in net non-underlying charges, primarily costs in the previous year associated with the Group's stock market flotation.
TAXATION
The underlying tax charge for the period was £9.7 million (2014: £9.6 million). The full year underlying effective tax rate was 22.2% (2014: 26.0%), with the reduction primarily due to the fall in UK corporation tax rates from 23% to 21%.
STATUTORY PROFIT AFTER TAX
Underlying profit after tax was £34.0 million, which represented an increase of 24.6% on last year (2014: £27.3 million). Statutory profit after tax increased by 104.9% to £28.4 million (2014: £13.9 million), due to a reduction in net non-underlying charges, primarily due to costs associated with the Group's stock market flotation in the previous financial year.
ADJUSTED EARNINGS PER SHARE
Adjusted earnings per share (p) | 2015 | 2014 | Increase (%) |
Basic earnings per ordinary share | 11.36 | 5.54 | 105.1 |
Diluted earnings per ordinary share | 11.34 | 5.54 | 104.7 |
Basic earnings per ordinary share before non-underlying items | 13.58 | 10.90 | 24.6 |
Diluted earnings per ordinary share before non-underlying items | 13.56 | 10.90 | 24.4 |
Underlying fully diluted earnings per share increased by 24.4% to 13.56p per share (2014: 10.90p per share). Fully diluted earnings per share increased by 104.7% to 11.34p per share (2014: 5.54p per share). The weighted average number of shares in issue during the period was 250 million and the weighted average number of fully diluted shares was 250.4 million.
IMPACT OF FOREIGN EXCHANGE
Our exposure to changes in foreign exchange rates is twofold. First, we source products overseas, primarily in US dollars. This relates primarily to the sourcing of our own label products. Because we are a single price retailer, and therefore cannot pass on price increases, we seek to mitigate changing exchange rates by hedging our exposure 12 to 18 months ahead.
Our second exposure is a consequence of our growing European business, Dealz in Ireland and in Spain. Besides the obvious translational risk, we also have transactional risk because we mostly buy in Sterling and sell in Euros, although we are making progress in sourcing products from European markets. In our 2014 financial year, the € to £ ratio averaged 1.19, whereas in our 2015 financial year, it averaged €1.27.
Over the last six months, the Euro has weakened considerably, to the extent that, if current exchange rates were to be sustained, then we are guiding that the risk to EBITDA in the 2016 financial year will be around £4 million.
CAPITAL EXPENDITURE
(£m) | 2015 | 2014 |
New stores | 12.8 | 13.0 |
Spain | 2.2 | |
Existing stores | 3.4 | 3.0 |
Other | 2.3 | 1.6 |
Total | 20.7 | 17.6 |
% of sales | 1.9 | 1.8 |
During the 2015 financial year, we invested £20.7 million in capital expenditure, primarily related to the opening of new stores. We continued to roll out the Poundland format in the UK and the Dealz format in Ireland. We opened a total of 73 stores in the UK & Ireland in the 2015 financial year, or 60 net of closures. We also opened 5 stores in our trial in Spain.
We ended the year with 593 stores (2014: 528), including 545 Poundland stores in the UK and 48 Dealz stores, including 41 in Ireland, 2 in the Isle of Man and Orkney and 5 in Spain. We have a long-term target of 1,000 stores in the UK and 70 in Ireland. We plan to open 60 net new stores a year in the UK and Ireland and our pipeline is strong for the current year.
We continued to invest in our infrastructure to support our planned growth and our new purpose-built 350,000 square feet distribution centre in Harlow became operational in September.
NET DEBT AND CASHFLOW
(£m) | 2015 | 2014 |
EBITDA | 54.7 | 42.8 |
Change in net working capital | -1.0 | 15.8 |
Operating cashflow | 53.8 | 58.6 |
Tax paid | -10.9 | -10.4 |
Net cash from operating activities | 42.9 | 48.2 |
Capital expenditure | -19.1 | -16.6 |
Acquisition of intangible assets | -0.7 | -1.0 |
Net cash from investing activities | -19.8 | -17.6 |
Proceeds from new loan | 29.3 | |
Repayment of borrowings | -28.0 | -54.9 |
Redemption of preference shares | -20.0 | |
Dividend paid | -3.8 | |
Net financial expenses paid | -0.6 | -2.5 |
Net cash from financing activities | -32.4 | -48.1 |
Net decrease in cash and cash equivalents | -9.3 | -17.6 |
Cash and cash equivalents at start of period | 25.3 | 42.9 |
Cash and cash equivalents at end of period | 15.9 | 25.3 |
Other interest bearing loans and borrowings | -2.0 | -30.0 |
Net cash/(debt) | 13.9 | -4.7 |
Cash conversion* (%) | 92.7 | 123.7 |
*Defined as Underlying EBITDA plus changes in working capital minus maintenance capex in the UK & Ireland divided by Underlying EBITDA
Net cash at the end of the year was £13.9 million (2014: debt of £4.7 million). This is after payment of £5.3 million in costs associated with our successful stock market flotation. Operating cash flow fell slightly to £53.8 million, due to the fact that we invested working capital in both our new warehouse in Harlow and in our pilot in Spain. These latter two points also led to our cash conversion ratio falling slightly, as expected, to 92.7% (2014: 123.7%).
DIVIDEND
The Directors are pleased to propose a final dividend of 3.0p, which will be paid on 2 October 2015 to shareholders whose names are on the Register of Members at the close of business on 18 September 2015. The ordinary shares will be quoted ex dividend on 17 September 2015. As set out at IPO, we have adopted a dividend policy which reflects our long-term earnings and cash flow potential, targeting a level of annual dividend cover of 2.5 to 3.5 times based on earnings. Together with the previously announced interim dividend of 1.5p per share, this would give a total dividend for the year of 4.5p and represents cover of 3.0.
FINANCIAL CALENDAR
The table below summarises our planned reporting dates for the current financial year.
Event | Date |
AGM | 17 September 2015 |
Q2 sales | Early October 2015 |
Interim results | 19 November 2015 |
Q3 sales | Mid January 2016 |
Year end update | Early April 2016 |
Consolidated Income Statement
For the period ended 29 March 2015
52 weeks 2015 | 52 weeks 2014 | |||||||
Non- | Non- | |||||||
Underlying | Underlying | |||||||
Underlying | (note 7) | Total | Underlying | (note 7) | Total | |||
Note | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||
Revenue | 6 | 1,111,526 | 5,420 | 1,116,946 | 997,803 | - | 997,803 | |
Cost of sales | (698,801) | - | (698,801) | (629,279) | - | (629,279) | ||
Gross profit | 412,725 | - | 412,725 | 368,524 | - | 368,524 | ||
Distribution costs | (332,050) | (7,527) | (339,577) | (296,979) | - | (296,979) | ||
Administrative expenses | (36,303) | (5,060) | (41,363) | (31,500) | (12,343) | (43,843) | ||
Operating profit | 44,372 | (7,167) | 37,205 | 40,045 | (12,343) | 27,702 | ||
Financial income | 8 | 74 | - | 74 | 252 | - | 252 | |
Financial expenses | 8 | (791) | (337) | (1,128) | (3,488) | (2,982) | (6,470) | |
Net financing expense | (717) | (337) | (1,054) | (3,236) | (2,982) | (6,218) | ||
Profit before tax | 43,655 | (7,504) | 36,151 | 36,809 | (15,325) | 21,484 | ||
Taxation | 9 | (9,704) | 1,950 | (7,754) | (9,556) | 1,932 | (7,624) | |
Profit for the period | 33,951 | (5,554) | 28,397 | 27,253 | (13,393) | 13,860 | ||
Earnings per share (p) | basic | 3 | 13.58 | 11.36 | 5.20 | (1.82) | ||
diluted | 3 | 13.56 | 11.34 | 5.20 | (1.82) | |||
Adjusted earnings per share (p) | basic | 3 | 13.58 | 11.36 | 10.90 | 5.54 | ||
diluted | 3 | 13.56 | 11.34 | 10.90 | 5.54 |
All activities were continuing throughout the current and preceding period.
The accounting policy for non-underlying items is defined in note 7. For further details of current period items, see note 7.
Consolidated Statement of Other Comprehensive Income
For the period ended 29 March 2015
52 weeks | 52 weeks | |||||
2015 | 2014 | |||||
Non- | Non- | |||||
Underlying | Underlying | |||||
Underlying | Total | Underlying | Total | |||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Profit for the period | 33,951 | (5,554) | 28,397 | 27,253 | (13,393) | 13,860 |
Other comprehensive income | ||||||
Items that are or may be recycled | ||||||
subsequently to the income statement | ||||||
Foreign currency translation | ||||||
differences - foreign operations | - | 67 | 67 | - | (47) | (47) |
Effective portion of changes in | ||||||
fair value of cash flow hedges | - | 22,874 | 22,874 | - | (14,154) | (14,154) |
Net change in fair value of cash | ||||||
flow hedges recycled to the | ||||||
Income statement | - | (5,079) | (5,079) | - | 3,791 | 3,791 |
Income tax on items that are or | ||||||
may be recycled subsequently to | ||||||
the income statement | - | (3,559) | (3,559) | - | 2,203 | 2,203 |
- | 14,303 | 14,303 | - | (8,207) | (8,207) | |
Other comprehensive income | ||||||
for the period, net of income | ||||||
tax | - | 14,303 | 14,303 | - | (8,207) | (8,207) |
Total comprehensive income | ||||||
attributable to equity holders | ||||||
of the parent | 33,951 | 8,749 | 42,700 | 27,253 | (21,600) | 5,653 |
Consolidated Statement of Financial Position
at 29 March 2015
29 March | 30 March | |
2015 | 2014 | |
£'000 | £'000 | |
Non-current assets | ||
Property, plant and equipment | 47,118 | 41,607 |
Intangible assets and goodwill | 182,568 | 183,711 |
Trade and other receivables | 428 | 425 |
Other financial assets | 451 | - |
Deferred tax asset | 686 | 645 |
Total non-current assets | 231,251 | 226,388 |
Current assets | ||
Inventories | 113,314 | 89,561 |
Other financial assets | 11,550 | 519 |
Tax receivable | 821 | 365 |
Trade and other receivables | 25,796 | 24,960 |
Cash and cash equivalents | 15,932 | 25,268 |
Total current assets | 167,413 | 140,673 |
Total assets | 398,664 | 367,061 |
Current liabilities | ||
Trade and other payables | (144,140) | (120,571) |
Tax payable | (3,255) | (3,807) |
Provisions | (523) | (787) |
Other financial liabilities | (574) | (5,110) |
Total current liabilities | (148,492) | (130,275) |
Non-current liabilities | ||
Other interest-bearing loans and borrowings | (2,000) | (30,000) |
Other payables | (19,794) | (18,617) |
Provisions | (138) | (138) |
Other financial liabilities | (117) | (1,556) |
Deferred tax liabilities | (1,450) | - |
Total non-current liabilities | (23,499) | (50,311) |
Total liabilities | (171,991) | (180,586) |
Net assets | 226,673 | 186,475 |
Equity attributable to equity holders of the parent | ||
Share capital | 2,550 | 425,050 |
Merger reserve | (259,642) | (259,642) |
Reserves | 9,454 | (4,849) |
Retained earnings | 474,311 | 25,916 |
Total equity | 226,673 | 186,475 |
Consolidated Statement of Changes in Equity
for the period ended 30 March 2014
Capital | Cash flow | |||||||
Share | Share | Merger | redemption | Translation | hedge | Retained | Total | |
capital | premium | reserve | reserve | reserve | reserve | earnings | equity | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 April 2013 | 152,474 | - | - | 12,739 | 9 | 3,349 | 32,012 | 200,583 |
Total comprehensive income for | ||||||||
the period | ||||||||
Profit for the period | - | - | - | - | - | - | 13,860 | 13,860 |
Other comprehensive income | - | - | - | - | (47) | (8,160) | - | (8,207) |
Total comprehensive income for | ||||||||
the period | - | - | - | - | (47) | (8,160) | 13,860 | 5,653 |
Transactions with owners | ||||||||
recorded directly in equity | ||||||||
Redemption of preference | ||||||||
share capital - (subsidiary) | (14,564) | - | - | 14,564 | - | - | (20,000) | (20,000) |
Issue of shares - (subsidiary) | 97 | 48 | - | - | - | - | - | 145 |
Capital transaction - subsidiary | ||||||||
share capital restructure and share | ||||||||
for share exchange | 286,993 | (48) | (259,642) | (27,303) | - | - | - | - |
Issue of shares - | ||||||||
Poundland Group plc | 50 | - | - | - | - | - | - | 50 |
Share based payment transactions | - | - | - | - | - | - | 44 | 44 |
Total transactions with owners | 272,576 | - | (259,642) | (12,739) | - | - | (19,956) | (19,761) |
Balance at 30 March 2014 | 425,050 | - | (259,642) | - | (38) | (4,811) | 25,916 | 186,475 |
Consolidated Statement of Changes in Equity
for the period ended 29 March 2015
Capital | Cash flow | |||||||
Share | Share | Merger | redemption | Translation | hedge | Retained | Total | |
capital | premium | reserve | reserve | reserve | reserve | earnings | equity | |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 31 March 2014 | 425,050 | - | (259,642) | - | (38) | (4,811) | 25,916 | 186,475 |
Total comprehensive income for | ||||||||
the period | ||||||||
Profit for the period | - | - | - | - | - | - | 28,397 | 28,397 |
Other comprehensive income | - | - | - | - | 67 | 14,236 | - | 14,303 |
Total comprehensive income for | ||||||||
the period | - | - | - | - | 67 | 14,236 | 28,397 | 42,700 |
Transactions with owners | ||||||||
recorded directly in equity | ||||||||
Court approved reduction in | ||||||||
share capital | (422,500) | - | - | - | - | - | 422,500 | - |
Dividends paid | (3,750) | (3,750) | ||||||
Share based payment transactions | - | - | - | - | - | - | 1,248 | 1,248 |
Total transactions with owners | (422,500) | - | - | - | - | - | 419,998 | (2,502) |
Balance at 29 March 2015 | 2,550 | - | (259,642) | - | 29 | 9,425 | 474,311 | 226,673 |
Consolidated Cash Flow Statement
for the period ended 29 March 2015
52 weeks 2015 | 52 weeks 2014 | |
£'000 | £'000 | |
Cash flows from operating activities | ||
Profit for the period, before non-underlying items | 33,951 | 27,253 |
Costs in respect of IPO | (263) | (9,954) |
Other non-underlying items | (5,291) | (3,439) |
Profit for the period | 28,397 | 13,860 |
Adjustments for: | ||
Depreciation and amortisation | 16,283 | 15,096 |
Financial income | (74) | (252) |
Financial expense | 1,128 | 6,470 |
Equity settled share based payment transactions | 1,248 | 44 |
Taxation | 7,754 | 7,624 |
54,736 | 42,842 | |
Increase in trade and other receivables | (837) | (3,645) |
Increase in inventories | (23,753) | (8,557) |
Increase in trade and other payables excluding IPO costs | 29,216 | 22,537 |
(Decrease)/increase in provisions | (570) | 422 |
(Decrease)/increase in payables in respect of IPO costs | (5,012) | 5,012 |
53,780 | 58,611 | |
Tax paid | (10,912) | (10,409) |
Net cash from operating activities | 42,868 | 48,202 |
Costs in respect of IPO | 5,275 | 4,942 |
Net cash from operating activities before IPO costs | 48,143 | 53,144 |
Cash flows from investing activities | ||
Acquisition of property, plant and equipment | (19,112) | (16,563) |
Acquisition of other intangible assets | (708) | (1,062) |
Net cash from investing activities | (19,820) | (17,625) |
Cash flows from financing activities | ||
Proceeds from new loan | - | 29,268 |
Repayment of borrowings | (28,000) | (54,914) |
Redemption of preference shares - subsidiary | - | (20,000) |
Net financial expenses paid | (634) | (2,524) |
Dividends paid | (3,750) | - |
Net cash from financing activities | (32,384) | (48,170) |
Net decrease in cash and cash equivalents | (9,336) | (17,593) |
Cash and cash equivalents at start of period | 25,268 | 42,861 |
Effects of exchange rate changes on cash held | - | - |
Cash and cash equivalents at end of period | 15,932 | 25,268 |
Other interest bearing loans and borrowings | (2,000) | (30,000) |
Net funds (debt) | 13,932 | (4,732) |
1 Basis of preparation and significant accounting policies
The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the "Group"). The Group financial statements have been prepared and approved by the Directors in accordance with International Financial Reporting Standards as adopted by the EU ("Adopted IFRSs"). The financial statements are prepared on the historical cost basis except where Adopted IFRSs require an alternative treatment. The principal variations relate to financial instruments.
2. Basis of consolidation
On 17 March 2014, the Company obtained control of the entire share capital of Poundland Group Holdings Limited via a share for share exchange. There were no changes in rights or proportion of control exercised as a result of this transaction.
Although the share for share exchange resulted in a change of legal ownership, in substance these financial statements reflect the continuation of the pre-existing group, headed by Poundland Group Holdings Limited.
Both the current and the prior period statement of financial position reflect the share capital structure of Poundland Group plc and the merger reserve arising as a result of the share for share exchange transaction. The prior period consolidated statement of changes in equity explains the impact of the share for share exchange in more detail.
The income statement presented for the prior period includes the results prior to 17 March 2014 when the group was headed by Poundland Group Holdings Limited.
3. Earnings per share
The Group presents basic and diluted earnings per share (EPS) data for its ordinary shares. Basic EPS is calculated by dividing the profit attributable to shareholders by the weighted average number of ordinary shares outstanding during the period. For diluted EPS, the weighted average number of ordinary shares is adjusted to assume conversion of all dilutive potential ordinary shares.
As explained in the basis of consolidation accounting policy, the Group's financial statements reflect the continuation of the pre-existing group headed by Poundland Group Holdings Limited. That company had preference shares, the holders of which were entitled to a cumulative dividend at the discretion of the Directors. In accordance with IAS 33, for the comparative period, to the date of the share restructure, the accrued preference share dividend has been deducted from profit for the period to compute the earnings attributable to ordinary shareholders. The conversion factor applied in the share reorganisation has been applied to calculate the number of ordinary shares of Poundland Group Holdings Limited used to compute the weighted average number of ordinary shares for the comparative period. In this way the impact of the preference shares has been excluded from both earnings and the weighted average number of shares.
As a precursor to the share for share exchange, the preference shares in Poundland Group Holdings Limited were converted to ordinary shares and any entitlement to a dividend on these shares was forfeited. For the periods reported, the Group has chosen to present an adjusted EPS calculation to aid comparability and to provide a consistent measure of performance, by excluding the impact of the preference shares from both earnings and the weighted average number of shares. For this adjusted measure, in both reported periods, the weighted average number of shares is based on the share capital structure of Poundland Group plc and assumes that this structure was in place from 1 April 2013 (i.e. the beginning of the prior period).
For both EPS measures (statutory and adjusted), the Group has also presented an alternative version with profit adjusted for non-underlying items.
Statutory earnings per share
52 weeks | 52 weeks | |
2015 | 2014 | |
No of shares | No of shares | |
Weighted average number of ordinary shares in issue, being | ||
weighted average number | 250,000,000 | 190,792,314 |
of shares for calculating basic earnings per share | ||
Effect of share options on issue | 387,303 | 917 |
Weighted average number of ordinary shares | ||
in issue for calculating diluted | ||
earnings per share | 250,387,303 | 190,793,231 |
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Profit for the period | 28,397 | 13,860 |
Non-accrued preference share dividends | - | (11,891) |
Premium paid on preference share capital redeemed | - | (5,436) |
Basic earnings attributable to ordinary shareholders | 28,397 | 3,467 |
Non-underlying items (see note 7) | ||
Operating profit and finance costs | 7,504 | 15,325 |
Tax on non-underlying items | (1,950) | (1,932) |
Underlying earnings before non-underlying items | 33,951 | 9,926 |
Earnings per share is calculated as follows: | ||
52 weeks | 52 weeks | |
2015 | 2014 | |
p | p | |
Basic earnings per ordinary share | 11.36 | (1.82) |
Diluted earnings per ordinary share | 11.34 | (1.82) |
Basic earnings per ordinary share before non-underlying items | 13.58 | 5.20 |
Diluted earnings per ordinary share before non-underlying items | 13.56 | 5.20 |
Adjusted earnings per share
52 weeks | 52 weeks | |
2015 | 2014 | |
No of shares | No of shares | |
Weighted average number of ordinary shares in issue, being | ||
weighted average number | 250,000,000 | 250,000,000 |
of shares for calculating basic earnings per share | ||
Effect of share options on issue | 387,303 | 917 |
Weighted average number of ordinary shares | ||
in issue for calculating diluted | ||
earnings per share | 250,387,303 | 250,000,917 |
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Profit for the period, being basic earnings attributable to ordinary equity | 28,397 | 13,860 |
shareholders | ||
Non-underlying items (see note 7) | ||
Operating profit and finance costs | 7,504 | 15,325 |
Tax on non-underlying items | (1,950) | (1,932) |
Underlying earnings before non-underlying items | 33,951 | 27,253 |
Earnings per share is calculated as follows: | ||
52 weeks | 52 weeks | |
2015 | 2014 | |
p | p | |
Basic earnings per ordinary share | 11.36 | 5.54 |
Diluted earnings per ordinary share | 11.34 | 5.54 |
Basic earnings per ordinary share before non-underlying items | 13.58 | 10.90 |
Diluted earnings per ordinary share before non-underlying items | 13.56 | 10.90 |
4 Dividends
52 weeks | 52 weeks | 52 weeks | 52 weeks | |
2015 | 2015 | 2014 | 2014 | |
Pence per | £'000 | Pence per | £'000 | |
share | share | |||
Amounts recognised as distributions to owners | ||||
in the financial period: | ||||
Current financial period interim dividend | 1.5 | 3,750 | - | - |
Dividends paid to equity holders in the financial period | 1.5 | 3,750 | - | - |
After the reporting date, a final dividend of 3.0 pence per share was proposed by the Directors in respect of the period ended 29 March 2015, resulting in a total final proposed dividend of £7.5 million (2014: £Nil). The proposed final dividend has not been included as a liability at 29 March 2015.
5 Reconciliation of adjusted profit measure (EBITDA)
The Directors consider EBITDA to be a more consistent measure of operating performance. Operating profit is adjusted to exclude the impact of finance costs, taxation, amortisation and depreciation.
Underlying EBITDA excludes the impact of those distribution costs and administrative expenses which do not contribute to current trading activities. The Directors consider that this measure more fairly reflects actual operating performance.
52 weeks | 52 weeks | |
2015 | 2014 | |
Operating profit | 37,205 | 27,702 |
Exclude: | ||
Amortisation | 1,851 | 1,857 |
Depreciation | 14,432 | 13,239 |
EBITDA | 53,488 | 42,798 |
Exclude: | ||
Non-underlying items excluding brand | 5,871 | 11,231 |
amortisation, depreciation, financial | ||
expenses and taxation | ||
Underlying EBITDA | 59,359 | 54,029 |
6 Revenue
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Sale of goods | 1,116,946 | 997,803 |
Total revenues | 1,116,946 | 997,803 |
7 Non-underlying items
Non underlying items are those items that are unusual because of their size, nature or incidence. The Directors consider that these items should be separately identified within their relevant income statement category to enable a full understanding of the Group's results.
In the period ended 29 March 2015, the Group incurred £2,242,000 of net cost related to strategic initiatives (international expansion) (2014:£1,277,000). These costs relate to the new store trial in Spain, which was announced in February 2014 and is planned to continue until the end of FY2016. Included within these costs are the revenue and profit generated by the five stores that opened in the period. Total revenue of £5,420,000 has been generated. Once costs of distribution from the UK distribution centres, and store operating expenses have been included, these stores generated a small positive contribution to Group operating profit. Additionally set up costs, including the costs incurred prior to stores opening for trade, have been incurred to support the trial.
The Group incurred £1,541,000 (2014: £Nil) of one off costs relating to the relocation of the distribution facility in the South East of England, together with the costs to dispose of the existing temporary facility.
On the acquisition of Poundland Holdings Limited in June 2010, the Group recognised an intangible asset relating to the Poundland brand. This is being amortised over 20 years and the amortisation expense is presented as a non-underlying item of £1,112,000 (2014: £1,112,000).
The Group incurred further fees relating to its listing of £263,000 (2014: £9,954,000). It also incurred fees of £2,009,000 (2014: £Nil) relating to the proposed acquisition of 99p Stores Limited.
The ineffective portion of foreign exchange hedging contracts is recognised as a financial expense and disclosed as a non-underlying item of £337,000 (2014: £1,000).
The associated tax implications of the above items are presented as a non-underlying item of £1,950,000 (2014: £1,932,000).
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Revenue | ||
Strategic initiatives | 5,420 | - |
5,420 | - | |
Distribution Expenses | ||
Relocation of distribution facility in the South East | (1,541) | - |
Strategic initiatives | (5,986) | - |
(7,527) | - | |
Administrative Expenses | ||
Amortisation expense (brand) | (1,112) | (1,112) |
Strategic initiatives | (1,676) | (1,277) |
Costs in respect of the IPO | (263) | (9,954) |
Costs in respect of proposed acquisition of 99p Stores Ltd | (2,009) | - |
(5,060) | (12,343) | |
Financial income and expense | ||
Financial Instruments | (337) | (1) |
Bank fees - refinancing | - | (2,981) |
(337) | (2,982) | |
Taxation | ||
Non-underlying items impact | 1,351 | 1,390 |
Adjustments for prior periods | 599 | - |
Intangible assets - change in tax rate | - | 542 |
1,950 | 1,932 | |
Total non-underlying items | (5,554) | (13,393) |
8 Financial income and expense
52 weeks | 52 weeks | |
Interest charge | 2015 | 2014 |
£'000 | £'000 | |
Financial income | ||
Interest income on unimpaired financial assets | 74 | 252 |
Total financial income | 74 | 252 |
Financial expense | ||
Interest expense on financial liabilities measured at amortised cost | (791) | (3,432) |
Non-underlying fees associated with refinancing (note 7) | - | (2,981) |
Net change in fair value of interest rate swap cash flow hedges recycled from equity | - | (56) |
Ineffective portion of changes in fair value of cash flow hedges | (337) | (1) |
Total financial expense | (1,128) | (6,470) |
9 Taxation
Recognised in the income statement
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Current taxation | ||
Corporation tax charge for the period | 10,876 | 9,371 |
Adjustments for prior periods | (972) | 186 |
9,904 | 9,557 | |
Deferred tax income | ||
Origination and reversal of temporary differences | (2,136) | (1,766) |
Reduction in tax rate | 113 | (107) |
Adjustments for prior periods | (127) | (60) |
(2,150) | (1,933) | |
Total tax charge for the period | 7,754 | 7,624 |
The tax charge is reconciled with the standard rates of UK corporation tax as follows:
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Profit before tax | 36,151 | 21,484 |
UK corporation tax at standard rate of 21% (52 weeks 2014: 23%) | 7,592 | 4,941 |
Factors affecting the charge for the period: | ||
Depreciation on expenditure not eligible for tax relief | 437 | 316 |
Disallowable expenses | 1,156 | 2,608 |
Adjustments in respect of prior periods | (1,099) | 126 |
Impact of overseas tax rates | (449) | (260) |
Impact of reduction in tax rate on deferred tax balance | 113 | (107) |
Others | 4 | - |
Total tax charge for the period | 7,754 | 7,624 |
Recognised in other comprehensive income
52 weeks | 52 weeks | |
2015 | 2014 | |
£'000 | £'000 | |
Effective portion of changes in fair value of cash flow hedges | (4,575) | 3,071 |
Net change in fair value of cash flow hedges recycled to profit or loss | 1,016 | (868) |
(3,559) | 2,203 |
Factors that may affect future current and total tax charges
A reduction in the UK corporation tax rate to 21% (effective from 1 April 2014) was substantively enacted on 2 July 2013. A further reduction to 20% (effective 1 April 2015) was also substantively enacted on 2 July 2013. This will reduce the Group's future current tax charge accordingly. The deferred tax liability at 29 March 2015 has been calculated based on the rate of 20% substantively enacted at the reporting date (30 March 2014 asset calculated at 20%).
10. Other information
The financial information set out above does not constitute the Company's statutory accounts for the 52 weeks ended 29 March 2015 within the meaning of section 435 of the Companies Act 2006 ("The Act"). Statutory accounts for 2014 have been delivered to the Registrar of Companies, and those for 2015 will be delivered to the Registrar of Companies in due course. The auditors have reported on those accounts; their report was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006 in respect of the accounts for 2015.
Related Shares:
PLND.L