22nd Jun 2011 07:00
22 June 2011
Statement of Results for the 12 months ended 30 April 2011
·; The Group made further progress against its strategic agenda in challenging market conditions:
o Overall gained market share whilst gross margin remained stable
o Significant increase in web generated sales in line with our cross channel strategy
o Improved profitability at Darty France and Vanden Borre reflecting the strength of the Darty concept
o Strong turnaround plans commenced at Comet, in parallel examining other strategic alternatives
o Strong focus on cost to serve across the Group with specific restructuring actions at Comet, BCC and Darty Spain
Financial Highlights
·; Group revenue increased 2.2% to €5,917.3 million (2010: €5,789.1 million), an increase of 0.7% in constant currency¹ and a decrease of 1.8% on a like-for-like basis
·; Group retail profit² declined 2.7% to €107.0 million (2010: €110.0 million), a decline of 2.9% in constant currency¹
·; Adjusted3 Group profit before tax increased 2.3% to €93.2 million (2010: €91.1 million)
·; Adjusted EPS increased 2.8% to 10.9 cents (2010: 10.6 cents)
·; Free cash flow4 of €112.3 million (2010: €165.4 million) with net cash at the year end of €121.0 million (2010: €91.1 million)
·; The Board is recommending a final dividend of 4.75 cents per share, bringing the total dividend to 7.0 cents per share, an increase of 6.1% on last year's 6.6 cents per share
Financial Summary
2010/11 | 2009/10 | Change | |
Total Sales | €5,917.3 m | €5,789.1 m | 2.2% |
Retail Profit | €107.0 m | €110.0 m | (2.7)% |
Adjusted PBT | €93.2 m | €91.1 m | 2.3% |
Profit before tax | €60.7 m | €77.8 m | (22.0)% |
Adjusted EPS | 10.9 c | 10.6 c | 2.8% |
Basic EPS | 6.0 c | 8.4 c | (28.6)% |
Dividend | 7.0 c | 6.6 c | 6.1% |
Thierry Falque-Pierrotin, Chief Executive, commented:
"We have made progress against our strategic agenda despite the challenging market conditions. Overall we remained ahead of our markets, successfully grew our profitable web sales, improved the results of Darty France and have taken actions to improve performance at the other businesses.
"We anticipate all our markets will be challenging for the current financial year, particularly in the first half against the World Cup comparatives of last year. However from improved market positions in most of our markets, further cost measures in all countries with specific restructuring at Comet, BCC and Darty Spain and the strength of our cash generation and balance sheet, we are well prepared for these conditions. We remain focused on delivering our strategic plan - further rolling out our specialist business model and improving profitability across the Group. "
David Newlands, Chairman, commented:
"Overall the Group continued to demonstrate its resilience to difficult market conditions and I am pleased that our earnings position and continued strong cash generation have enabled us to recommend an increase in the total dividend for the year of 6.1 per cent to 7.0 cents per share.
"We have a strong turnaround plan for Comet to restore its profitability in the medium term and in parallel we are examining strategic alternatives to ensure the best overall value for shareholders."
1 Constant exchange rate of 1Euro = £0.8503 (2010: 0.8839)
2 Retail profit represents total operating profit before the share of joint venture and associates' interest and taxation, valuation gains and losses on options to acquire non-controlling interests, exceptional restructuring costs, profit on disposal of business operations and amortisation and impairment of acquisition related intangible assets.
3 Excludes the share of joint venture and associates' interest and taxation, the effects of valuation gains and losses on options to acquire minority interests, profit on disposal of business operations, exceptional restructuring costs, amortisation and impairment of acquisition related intangible assets, exceptional finance costs and the tax effect of exceptional items.
4Free cash flow defined as cash generated from operations less net capital expenditure and investments.
ENDS
There will be a presentation to analysts and institutions at 09.00 today at The Conference Centre, Ground floor, Bank of America Merrill Lynch, 2 King Edward Street, London, EC1A 1HQ.
A live audio webcast of the event will be available via our website www.kesaelectricals.com, and recorded for access later in the day.
Kesa Electricals expects to issue an Interim Management Statement on 15 September 2011 for the first quarter trading period.
Enquiries
Press:
Kesa Electricals plc
Simon Ward UK +44 (0) 20 7269 1400
Vinciane Beurlet France +33 (0) 1 43 18 52 00
FinsburyCharles Watenphul UK +44 (0) 20 7251 3801
Analysts:Kesa Electricals plc
Simon Ward +44 (0) 20 7269 1400
Certain statements made in this announcement are forward looking statements. Such statements are based on current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from any expected future results in forward looking statements. Unless otherwise required by applicable laws, regulations or accounting standards, Kesa Electricals plc does not undertake any obligation to update or revise any forward looking statements, whether as a result of new information, future developments or otherwise.
GROUP OVERVIEW
Results
Revenue
| 12 months ended 30/04/11 €m | 12 months ended 30/04/10 €m | Change
| Constant currency change |
Darty France | 2,921.1 | 2,791.6 | 4.6% | 4.6% |
Comet | 1,808.8 | 1,864.1 | (3.0)% | (6.8)% |
Other established* | 810.4 | 774.4 | 4.6% | 3.7% |
Developing** | 377.0 | 359.0 | 5.0% | 3.8% |
Total | 5,917.3 | 5,789.1 | 2.2% | 0.7% |
Retail profit
| 12 months ended 30/04/11 €m | 12 months ended 30/04/10 €m | Change
| Constant currency change |
Darty France | 149.2 | 133.3 | 11.9% | 11.9% |
Comet | (10.3) | 12.4 | nm | nm |
Other established* | 15.5 | 16.1 | (4.0)% | (3.9)% |
Developing** | (30.8) | (33.1) | 7.0% | 8.0% |
Central | (16.6) | (18.7) | 11.2% | 13.4% |
Total | 107.0 | 110.0 | (2.7)% | (2.9)% |
* BCC, Vanden Borre and Datart
** Darty Italy, Darty Turkey and Darty Spain. Darty Switzerland was sold on 6 July 2009 for which revenue and retail loss of €5.8 million and €1.5 million respectively are included in the 12 months to 30 April 2010.
nm - not meaningful
Financial review
Group revenue was €5,917.3 million, an increase of 2.2 per cent on a reported basis and 0.7 per cent in constant currency, compared with the same period last year. On a like-for-like basis revenue decreased by 1.8 per cent. This performance reflects a strong first quarter with successful delivery of our World Cup campaigns followed by a toughening trading environment thereafter, particularly in the UK and Spain. As a result of our strategy to enhance our online presence, web generated sales increased by 17 per cent to represent 10.7 per cent of total product sales.
Overall gross margin was stable, with stable or improved positions at Darty France, Other established and Developing businesses off-set by a decline at Comet in a challenging UK market.
Group retail profit fell by 2.7 per cent to €107.0 million from €110.0 million last year, a decline of 2.9 per cent in constant currency, representing a 0.1 percentage point decline in retail profit margin to 1.8 per cent. This performance reflected increased profits at Darty France and reduced losses at the Developing businesses off-set by the losses at Comet.
Reported operating profit of €75.1 million included exceptional costs of €30.9 million relating to restructuring programmes at Comet, BCC in the Netherlands and Darty Spain for which the related cash outflow during the year was €4.3 million. A further €2 million cost and €17 million cash outflow is expected in 2011/12.
The net interest cost before exceptional was €13.8 million (2010: €18.9 million), comprising net interest on financing of €10.1 million (2010: €12.2 million) plus IAS 19 notional pension interest of €3.7 million (2010: €6.7 million). In December 2010 the Group signed a committed €455 million five year revolving credit facility, replacing the existing €500 million facility. The new facility reduced the interest charge by around €0.5 million in the financial year and will reduce it by around €3 million in subsequent years assuming a constant Euribor rate.
Exceptional net finance costs were €0.6 million (2010: income €3.2 million). This comprised €4.2 million from movements in the fair value, and profits on disposal of other investments as part of the UK extended warranty scheme, in accordance with IAS 39, less €4.8 million write-off of fees from the previous revolving credit facility.
Adjusted profit before tax was €93.2 million (2010: €91.1million) and reported profit before tax was €60.7 million (2010: €77.8 million).
The adjusted effective tax rate on profit before exceptional items, including the share of joint venture and associates' tax was 38.8 per cent (2010: 36.3 per cent). The rate is expected to remain broadly unchanged for 2011/12. The increase in tax rate was due to the change in geographic mix of profits. The overall tax rate was 50.0 per cent (2010: 42.8 per cent).
Adjusted earnings per share were 10.9 cents (2010: 10.6 cents) and basic diluted earnings per share were lower at 6.0 cents (2010: 8.4 cents) due to the exceptional charges.
Cash generated from operations was €242.5 million (2010: €253.0 million) and net capital expenditure and investments was €130.2 million (2010: €87.6 million) generating free cash flow of €112.3 million (2010: €165.4 million). Capital expenditure increased primarily as a result of the core store refurbishment programme at Comet and accelerated store opening programme at Darty Italy. Capital expenditure for 2011/12 is expected to be approximately €120 million.
Closing net cash was €121.0 million compared to €91.1 million on 30 April 2010, including €72.7 million of pledged funds for the UK extended warranty scheme. Peak borrowing under the revolving credit facility was €230 million. As at 30 April 2011, €60 million of the facility was drawn down, with an average drawing through the financial year of €120 million.
The IAS19 net pension liability fell from €85.0 million to €71.9 million. The liability is split €45.9 million (£40.7 million) for the UK (2010: €58.0 million) and €26.0 million for France (2010: €27.0 million). The UK defined benefit scheme which has 5,300 members was closed to new accruals in September 2007. During the past year an Enhanced Transfer Value programme was completed as well as an exercise to buy out the remaining salary link. These exercises together reduced liabilities by £21.4 million for a cash payment of £7.3 million and transfer of assets of £13.6 million.
In addition the tri-ennial revaluation of the UK defined benefit scheme was completed. This resulted in a reduced deficit of £49 million. Annual funding will remain at £6.1 million per annum with a view to closing the deficit by 2018.
The Board is recommending a final dividend of 4.75 cents per share, bringing the total dividend to 7.0 cents per share, an increase of 6.1 per cent (2010: 6.6 cents). The ex-dividend date will be 14 September 2011, the record date 16 September 2011 and the payment date will be 7 October 2011.
Group Strategy
The Group's strategy is to push market differentiation by rolling out the Darty concept, build a true European network, grow profitable cross channel sales and operationally leverage the group size. Progress has been made in 2010/11 against this strategic agenda and further progress will be made in 2011/12.
The benefits of the Darty concept are clearly demonstrated by the improved market positions and profitability of Darty France and Vanden Borre in Belgium. The concept is being launched at BCC in the Netherlands with a new management team and support from Vanden Borre. Implementation of the processes that underpin the Darty concept will also play a key part of the turnaround plans we have for Comet.
The European network is being built out as we grow the store networks in Italy and Turkey which are substantial markets where we currently have less than one per cent market share. In addition the restructuring actions have largely been completed in Spain, and we are now building on a rebranded, differentiated proposition.
Cross channel sales continue to represent a significant, profitable revenue opportunity, consistent with our mid-sized stores and centralised infrastructure. The priority now is on developing extended ranges and services plus starting to grow web sales at the Developing businesses.
The group size is being leveraged in a number of aspects. In sourcing further progress has been made in product licensing and own brand products. Common IT platforms are being developed across the smaller businesses including the web. Group benchmarking exercises have also been introduced for the brands, store staffing levels and product profitability.
Trading Outlook
The Group anticipates all its markets will remain challenging for the current financial year. Trading since the year end has been tough and weaker than our expectations; however from improved market positions in most of its markets, further cost measures in all countries with specific restructuring at Comet, BCC and Darty Spain and the strength of its cash generation and balance sheet the Group is well prepared for these conditions. The Group remains focused on delivering its strategic plan - further rolling out its specialist business model and improving profitability across the Group.
Given the positive impact of the World Cup and the one off multimedia initiative in the UK in the first half of last year, the balance of sales, profit and cashflow between the first and second half will be more weighted than usual towards the second half.
BUSINESS REVIEW
Darty France
| 12 months ended 30/04/11 €m | 12 months ended 30/04/10 €m | Change
|
Revenue | 2,921.1 | 2,791.6 | 4.6% |
Retail profit Margin % | 149.2 5.1 | 133.3 4.8 | 11.9% |
Store numbers | 224 | 223 | +1 |
Sales space (000s sq m) | 302.9 | 299.9 | 1.0% |
In France Darty had a strong start and end to the year in the World Cup and digital switch over periods. Overall Darty outperformed a market estimated to be slightly negative with market share gains particularly in vision. Total revenue grew by 4.6 per cent compared to the same period last year, and by 2.0 per cent on a like-for-like basis.
Gross margin was stable throughout the year, and with an improved cost to sales ratio, retail profit increased by 11.9 per cent to €149.2 million resulting in an improvement in retail profit margin from 4.8 per cent to 5.1 per cent. As expected Darty Box achieved break even and had 310,000 subscribers at the year end.
The Darty web site continued to be enhanced with downloadable e-books and a gaming centre and delivered excellent growth, increasing sales by 27.8 per cent to nearly 10 per cent of total product sales.
During the period the Darty concept was developed further with in store enhancements: a further eight stores having the successful kitchen offer, taking the total number of stores with the offer to 29; a cook ware range and Internet and 3D TV displays were rolled out to stores; and enhanced sales force training incorporating e-learning modules were introduced.
Subscription based services have started to be developed. These included a monthly multimedia support subscription, Pack Serenity and Darty Mobile, initially for existing Darty Box subscribers. A start has also been made in developing the opportunity presented by its 15 million customer database with targeted emailing campaign during the television digital switch over.
To support the further enhancement of the Darty service a new marketing campaign was introduced at the start of 2011, "36,000 solutions".
The store portfolio was further developed during the period with one new store, four refurbishments and four relocations. The development programme will be accelerated in 2011/12 with four new stores, six relocations and seven refurbishments, including the rollout of a further 11 kitchen corners.
Comet
| 12 months ended 30/04/11 £m | 12 months ended 30/04/10 £m | Change
|
Revenue | 1,537.9 | 1,650.2 | (6.8)% |
Retail profit Margin % | (8.9) (0.6) | 11.5 0.7 | |
Store numbers | 249 | 251 | -2 |
Sales space (000s sq m) | 281.0 | 277.8 | 1.2% |
Comet saw a positive start to the year with a strong World Cup campaign and successful delivery of a one-off multi-media initiative. The record trading over the Christmas and New Year period failed to offset the earlier weakness in the market and tougher trading conditions in the final quarter, post the VAT increase. Overall Comet lost a small amount of market share in a market estimated to have been flat, particularly in large white goods against a very strong performance in the prior year. As a result total revenue was £1,537.9 million, a fall of 6.8 per cent in constant currency compared to the same period last year and a fall of 7.7 per cent on a like-for-like basis.
After a solid first half, web generated sales saw some disruption following the launch of a new software platform in the second half. As a result web generated sales grew 2.5 per cent for the period to represent 15 per cent of total product sales.
Gross margin remained under pressure through the year both from sales mix of TVs and multi-media at the start of the year, the highly promotional peak season and overall competitive environment. There was a continued strong focus on costs, with total costs down nearly 7 per cent, but this could not fully off-set the revenue and margin pressures, resulting in a loss for the year of £8.9 million.
In addition to the day to day cost management, Comet is consolidating its 14 regional service centres to two sites, reducing the warehouse network from three to two as part of a retender of logistic services and has reduced head office headcount. An exceptional charge of €19.9 million was incurred during the year, with annualised benefits expected to be €11 million.
The actions taken in the year to improve Comet's performance all delivered positively:
·; Dedicated accessories areas were introduced into 190 stores. Overall sales penetration for this high margin product category increased by 210 basis points.
·; Updated small kitchen appliances and health and beauty displays were introduced into 100 stores during the year. This contributed to overall small domestic appliances penetration increasing by 70 basis points.
·; Significant actions were taken across the store portfolio with 44 core store refits, delivering on average 14 per cent sales and 12 per cent gross margin uplifts against a control group of stores. The seven refits which have traded for more than a year are delivering a positive like-for-like sales performance. In addition three new stores were opened and five closed.
·; The Comet brand was refreshed and relaunched in September with new in store point of sale material and staff uniforms. This was supported by new, differentiated press and TV campaigns - "Come and Play" - which have been positively received.
These actions provide a platform to develop and accelerate plans to turn the Comet business around. Further actions in addition to the restructuring programme are now being taken to build on the Comet position of:
·; strong brand awareness;
·; significant market share, particularly in large white goods;
·; a consistent store network supporting a cross channel approach and new web platform; and
·; efficient back office infrastructure to support the services strategy.
These plans have been designed and their implementation has started with a new streamlined and strengthened management team.
Comet is now further developing its web front end and is in a position to leverage fully the new platform. Enhancements to be made include intelligent product recommendations, personalisation, bespoke product pages and quick check out facilities. Transactional capability will also be added to Comet's mobile app in addition to the "Click and Collect" functionality already available. Comet now aligns web and store prices on products common to both channels. An exclusive range of products is being introduced for web sales to allow Comet to price match pure play competitors profitably. This range depth and authority online is being supported by new dropship vending agreements and the number of products available will be more than four times the one available in stores with no stock risk to the business.
With its strong brand awareness, consistent store portfolio, leading back office and service infrastructure, Comet is well placed to carve a clear position in a growing cross-channel market providing all the benefits of the traditional local independent (good advice, edited ranges, and high level of service) but supported by the efficiency of national infrastructure and extensive web offering. This platform puts Comet in an excellent position as it continues to build its store and service offering to be the trusted electrical specialist.
Other established businesses*
| 12 months ended 30/04/11 €m | 12 months ended 30/04/10 €m | Change
| Constant currency change |
Revenue | 810.4 | 774.4 | 4.6% | 3.7% |
Retail profit Margin % | 15.5 1.9 | 16.1 2.1 | (4.0)% | (3.9)% |
Store numbers | 153 | 150 | +3 | |
Sales space (000s sq m) | 165.6 | 167.2 | (1.0)% |
* BCC, Vanden Borre and Datart
Vanden Borre in Belgium continued to demonstrate the strength of the Darty concept with a strong out performance in a market estimated to be slightly positive, with market share gains in all product categories. BCC in the Netherlands and Datart in the Czech Republic were impacted by difficult trading conditions in the first half with improving trends thereafter at BCC and stable at Datart. As a result, total revenue increased by 3.7 per cent in constant currency and by 2.0 per cent on a like-for-like basis.
Web generated sales continued to grow very strongly, up over 45 per cent during the period and now represent 8.6 per cent of total product sales.
The segment delivered a very small decline in gross margin and stable cost to sales over the year, resulting in a fall in retail profit to €15.5 million, compared to €16.1 million for the same period last year. Retail profit margin reduced to 1.9 per cent compared with 2.1 per cent last year.
Selective investment was made in the store development programme with a total net three new stores and four refurbishments in the year. A total of five new stores and four refurbishments are planned for 2011/12.
For 2011/12 Vanden Borre will continue to enhance its differentiated position with the opening of a multi-media call centre and the launch of monthly subscription multi-media support packages. It will also refresh its communication to develop awareness of the "Contrat de Confiance".
The new management team at BCC, fully supported by Vanden Borre is implementing the Darty concept with an improved price, choice and enhanced service proposition supported by new marketing communication plan. Actions are also being taken on the cost base through a restructuring programme for which related exceptional charges were taken in the year of €2.8 million which are expected to deliver €4 million of annualised savings.
Developing businesses**
| 12 months ended 30/04/11 €m | 12 months ended 30/04/10 €m | Change
| Constant currency change |
Revenue | 377.0 | 359.0 | 5.0% | 3.8% |
Retail profit Margin % | (30.8) (8.2) | (33.1) (9.2) | 7.0% | 8.0% |
Store numbers | 98 | 84 | +14 | |
Sales space (000s sq m) | 105.0 | 100.2 | 4.8% |
** Darty Italy, Darty Turkey and Darty Spain. Darty Switzerland was sold on 6 July 2009 for which revenue and retail loss of €5.8 million and €1.5 million respectively are included in the 12 months to 30 April 2010.
Total revenue for the Developing businesses, Darty Italy, Darty Turkey and Darty Spain, increased by 5.0 per cent to €377.0 million and by 3.8 per cent in constant currency, representing market share gains in Italy and Turkey plus more recent market out performance in Spain. On a like-for-like basis, sales fell by 7.9 per cent through a combination of ongoing difficult market conditions in Spain and the disruption during the rebranding to Darty, strong sales performance in Turkey last year aided by tax incentives and a more recent slowing of the market in Italy.
Overall web generated sales increased by over 80 per cent, but this represented less than 1 per cent of total product sales, and will now become a focus of the businesses in 2011/12.
Gross margin continued to improve and overall losses reduced from €33.1 million to €30.8 million.
Darty Italy accelerated its store expansion programme with the opening of eleven new stores during the period, taking the total to 28. A further four are planned for 2011/12, extending to the east of its Milan base. Darty Turkey continued to build scale with four new stores in the period, including outside of Istanbul, taking the total to 21, with a further four planned for 2011/12. As these two businesses evolve from start up operations, the senior management and commercial and store processes are being strengthened.
In Spain, the restructuring actions have been essentially completed. 40 stores have now been rebranded to Darty and a marketing campaign has now commenced around the "Contrat de Confiance" to establish the Darty brand and highlight its differentiated position in the market. Further work has been completed on reshaping the store portfolio with three new stores and four closures in the year. As we focus predominantly on the regional strength of the portfolio in Madrid and Galicia, one new store, six closures, four refurbishments and two relocations are planned for 2011/12. The six closures of stores not viable to rebrand to Darty predominantly took place at the start of the new financial year. For these closures and other cost saving measures related exceptional charges were taken in the year of €8.2 million which are expected to deliver €3 million of annualised savings.
KEY EVENTS
Alan Parker was appointed as a non-executive director on the 1 October 2010 and is a member of the Audit, Remuneration and Nomination committees.
CHANGE OF REPORTING CURRENCY
As previously announced for the 2010/11 financial year, the Group has changed its reporting currency from sterling to euros. This provides a better reflection of the underlying performance of the Group as nearly two thirds of total revenue and over 100 per cent of the retail profit is generated in euros. Dividends are offered in either sterling or euros with reference to euro earnings.
Group Income statement | ||||||||
for the year ended 30 April 2011 | ||||||||
Note | 2011 €m | 2010 €m | ||||||
Revenue | 2 | 5,917.3 | 5,789.1 | |||||
Group operating profit | 2 | 69.6 | 87.2 | |||||
Share of post tax profit in joint venture and associates | 5.5 | 6.3 | ||||||
Total operating profit | 75.1 | 93.5 | ||||||
Analysed as: | ||||||||
Retail profit (a) | 3 | 107.0 | 110.0 | |||||
Share of joint venture and associates' interest and taxation | (0.8) | (0.9) | ||||||
Valuation gains/(losses) on options over non-controlling interests | - | (5.3) | ||||||
Profit on disposal of business operations | 9 | - | 5.2 | |||||
Exceptional restructuring costs | 9 | (30.9) | (14.8) | |||||
Amortisation and impairment of acquisition related intangible assets | (0.2) | (0.7) | ||||||
Total operating profit | 2 | 75.1 | 93.5 | |||||
Finance costs | 4 | (15.6) | (20.5) | |||||
Finance income | 5 | 1.8 | 1.6 | |||||
Exceptional finance (costs)/ income | 9 | (0.6) | 3.2 | |||||
Profit before income tax | 60.7 | 77.8 | ||||||
Taxation | 6 | (30.0) | (32.8) | |||||
Profit for the year from continuing operations | 30.7 | 45.0 | ||||||
Loss for the year from discontinued operations | - | (2.0) | ||||||
Profit for the year | 30.7 | 43.0 | ||||||
Profit/(loss) attributable to: | ||||||||
- Equity shareholders | 31.8 | 44.6 | ||||||
- Non-controlling interests | (1.1) | (1.6) | ||||||
30.7 | 43.0 | |||||||
Earnings/(losses) per share - basic and diluted (cents) | ||||||||
Continuing operations | 6.0 | 8.8 | ||||||
Discontinued operations | - | (0.4) | ||||||
Total earnings per share | 8 | 6.0 | 8.4 | |||||
| Notes | ||||||
| a) Retail profit represents total operating profit before the share of joint venture and associates' interest and taxation, valuation gains and losses on options to acquire non-controlling interests, profit on disposal of business operations, exceptional restructuring costs and amortisation and impairment of acquisition related intangible assets. | ||||||
| |||||||
| |||||||
| b) The notes on pages 20 to 34 form part of this financial information. | ||||||
|
Group statement of comprehensive income | ||||||
for the year ended 30 April 2011 | ||||||
Note | 2011 €m | 2010 €m | ||||
Profit for the year | 3 | 30.7 | 43.0 | |||
Other comprehensive income/(expense) | ||||||
Exchange differences | (2.0) | 3.5 | ||||
Transfer to income statement on disposal of foreign operations | - | 1.6 | ||||
Actuarial losses on retirement benefit obligations | (0.1) | (21.9) | ||||
Fair value (losses)/gains on available for sale assets | (0.8) | 4.3 | ||||
Fair value (losses)/gains on cash flow hedges | (2.6) | 1.5 | ||||
Tax on other comprehensive income | (1.9) | 6.1 | ||||
Total comprehensive income for the year | 23.3 | 38.1 | ||||
Attributable to: | ||||||
- Equity shareholders | 23.5 | 39.8 | ||||
- Non-controlling interests | (0.2) | (1.7) | ||||
Total comprehensive income for the year | 23.3 | 38.1 | ||||
Group statement of changes in equity for the year ended 30 April 2011 | ||||||||
Share capital | Demerger & other reserves | Translation reserve | Available for sale investments reserve | Retained earnings | Total shareholders' equity | Non- controlling interest | Total equity | |
€m | €m | €m | €m | €m | €m | €m | €m | |
| ||||||||
At 1 May 2010 | 152.0 | 971.9 | (2.9) | 1.5 | (884.5) | 238.0 | (5.1) | 232.9 |
| ||||||||
Profit for the year | - | - | - | - | 31.8 | 31.8 | (1.1) | 30.7 |
| ||||||||
Other comprehensive income/(expense):
| ||||||||
Exchange differences | 7.5 | - | (10.4) | - | - | (2.9) | 0.9 | (2.0) |
Actuarial losses on retirement benefit obligations | - | - | - | - | (0.1) | (0.1) | - | (0.1) |
Fair value losses on available for sale assets | - | - | - | (0.8) | - | (0.8) | - | (0.8) |
Fair value losses on cash flow hedges | - | (2.6) | - | - | - | (2.6) | - | (2.6) |
Tax on other comprehensive income | - | 0.8 | - | - | (2.7) | (1.9) | - | (1.9) |
Total comprehensive income/(expense) for the year | 7.5 | (1.8) | (10.4) | (0.8) | 29.0 | 23.5 | (0.2) | 23.3 |
Transactions with owners: | ||||||||
Dividends | - | - | - | - | (36.6) | (36.6) | - | (36.6) |
Capital reduction | (0.6) | 0.6 | - | - | - | - | - | - |
Employee share schemes | - | - | - | - | 0.8 | 0.8 | - | 0.8 |
Investment in ESOP shares | - | - | - | - | (0.2) | (0.2) | - | (0.2) |
Purchase of own shares | - | - | - | - | (4.1) | (4.1) | - | (4.1) |
At 30 April 2011 | 158.9 | 970.7 | (13.3) | 0.7 | (895.6) | 221.4 | (5.3) | 216.1 |
Group statement of changes in equity (continued) | |
for the year ended 30 April 2011 | |
Share capital | Demerger & other reserves | Translation reserve | Available for sale investments reserve | Retained earnings | Total shareholders' equity | Non-controlling interest | Total equity | ||||||
€m | €m | €m | €m | €m | €m | €m | €m | ||||||
At 1 May 2009 | 148.1 | 970.9 | (4.2) | (2.8) | (885.7) | 226.3 | (0.8) | 225.5 | |||||
Profit for the year | - | - | - | 44.6 | 44.6 | (1.6) | 43.0 | ||||||
Other comprehensive income/(expense): | |||||||||||||
Exchange differences | 3.9 | - | (0.3) | - | - | 3.6 | (0.1) | 3.5 | |||||
Transfer to income statement on disposal of foreign operations | - | - | 1.6 | - | - | 1.6 | - | 1.6 | |||||
Actuarial losses on retirement benefit obligations | - | - | - | - | (21.9) | (21.9) | - | (21.9) | |||||
Fair value gains on available for sale assets | - | - | - | 4.3 | - | 4.3 | - | 4.3 | |||||
Fair value gains on cash flow hedges | - | 1.5 | - | - | - | 1.5 | - | 1.5 | |||||
Tax on other comprehensive income | - | (0.5) | - | - | 6.6 | 6.1 | - | 6.1 | |||||
Total comprehensive income/(expense) for the year | 3.9 | 1.0 | 1.3 | 4.3 | 29.3 | 39.8 | (1.7) | 38.1 | |||||
Transactions with owners: |
| ||||||||||||
Dividends | - | - | - | - | (29.1) | (29.1) | (2.6) | (31.7) | |||||
Employee share schemes | - | - | - | - | 1.2 | 1.2 | - | 1.2 | |||||
Investments in ESOP shares | - | - | - | - | (0.2) | (0.2) | - | (0.2) | |||||
At 30 April 2010 | 152.0 | 971.9 | (2.9) | 1.5 | (884.5) | 238.0 | (5.1) | 232.9 | |||||
The demerger reserve represents a reserve created on demerger and is non- distributable.
| ||||||||||
Other reserves comprise the demerger reserve together with a reserve arising from the first time adoption of IAS 39 in February 2006. They also include the redenomination reserve created upon the redenomination of ordinary shares in September 2010 and the hedging reserve comprising the fair value movements on forward foreign exchange contracts. | ||||||||||
|
Group balance sheet | |||||||||||||
As at 30 April 2011 | |||||||||||||
Note | 2011 €m | 2010 (note 1) €m | 2009 (note 1) €m | ||||||||||
Assets | |||||||||||||
Non-current assets | |||||||||||||
Intangible assets | 125.2 | 126.0 | 131.1 | ||||||||||
Property, plant and equipment | 565.2 | 571.4 | 593.6 | ||||||||||
Investments in joint venture and associates | 20.9 | 21.4 | 23.5 | ||||||||||
Available for sale financial assets | 8.1 | 8.9 | 4.6 | ||||||||||
Other receivables | 18.6 | 21.4 | 17.6 | ||||||||||
Deferred income tax assets | 52.8 | 44.7 | 33.8 | ||||||||||
Total non-current assets | 790.8 | 793.8 | 804.2 | ||||||||||
Current assets | |||||||||||||
Inventories | 782.8 | 797.0 | 743.4 | ||||||||||
Trade and other receivables | 292.8 | 261.6 | 271.7 | ||||||||||
Income tax | 2.2 | 8.4 | 0.6 | ||||||||||
Other investments | 4.1 | 11.9 | 26.6 | ||||||||||
Derivative financial instruments | - | 1.0 | 0.1 | ||||||||||
Cash and cash equivalents | 177.6 | 147.7 | 145.4 | ||||||||||
Total current assets | 1,259.5 | 1,227.6 | 1,187.8 | ||||||||||
Total assets | 2,050.3 | 2,021.4 | 1,992.0 | ||||||||||
Liabilities | |||||||||||||
Current liabilities | |||||||||||||
Borrowings | (2.3) | (10.8) | (0.8) | ||||||||||
Income tax liabilities | (10.6) | (5.9) | (9.1) | ||||||||||
Trade and other payables | (1,222.3) | (1,163.5) | (1,069.4) | ||||||||||
Derivative financial instruments | (1.6) | - | (0.5) | ||||||||||
Provisions | (5.6) | (2.8) | (3.2) | ||||||||||
Total current liabilities | (1,242.4) | (1,183.0) | (1,083.0) | ||||||||||
Non-current liabilities | |||||||||||||
Borrowings | (56.1) | (54.1) | (157.6) | ||||||||||
Other payables | (396.5) | (403.0) | (399.0) | ||||||||||
Deferred income tax liabilities | (58.0) | (61.4) | (60.7) | ||||||||||
Retirement benefits | 12 | (71.9) | (85.0) | (61.7) | |||||||||
Provisions | (9.3) | (2.0) | (4.5) | ||||||||||
Total non-current liabilities | (591.8) | (605.5) | (683.5) | ||||||||||
Total liabilities | (1,834.2) | (1,788.5) | (1,766.5) | ||||||||||
Net assets | 216.1 | 232.9 | 225.5 | ||||||||||
Group balance sheet (continued) | ||||||||
As at 30 April 2011
| ||||||||
Note | 2011 €m | 2010 €m | 2009 €m | |||||
Equity attributable to owners of the parent | ||||||||
Share capital | 158.9 | 152.0 | 148.1 | |||||
Other reserves | 958.1 | 970.5 | 963.9 | |||||
Retained earnings | (895.6) | (884.5) | (885.7) | |||||
Total shareholders' funds | 221.4 | 238.0 | 226.3 | |||||
Non-controlling interests | (5.3) | (5.1) | (0.8) | |||||
Total equity | 216.1 | 232.9 | 225.5 | |||||
Notes | ||||
a) The notes on pages 20 to 34 form part of this financial information. | ||||
Approved by the Board of Directors on 22 June 2011 and signed on its behalf by: | ||||
Thierry Falque-Pierrotin | Dominic Platt | |||
Director | Director | |||
Company registration number: 4232413 |
Group cash flow statement | ||||||
for the year ended 30 April 2011 | ||||||
Note | 2011 €m | 2010 €m | ||||
Cash flows from operating activities | ||||||
Cash generated from operations | 10 | 242.5 | 253.0 | |||
Interest paid | (14.5) | (17.7) | ||||
Tax paid | (31.5) | (46.5) | ||||
Net cash flows from operating activities | 196.5 | 188.8 | ||||
Cash flows from investing activities | ||||||
Acquisition of subsidiaries, net of cash acquired | - | (0.4) | ||||
Proceeds from sale of subsidiary, net of cash disposed | - | 11.9 | ||||
Purchase of property, plant and equipment | (93.5) | (73.9) | ||||
Proceeds from sale of property, plant and equipment | 3.7 | 6.8 | ||||
Purchase of intangible assets | (40.4) | (32.0) | ||||
Cash inflow from other current investments | 7.8 | 15.2 | ||||
Interest received | 1.7 | 1.6 | ||||
Dividends received from associates/joint ventures | 6.0 | 8.4 | ||||
Net cash used in investing activities | (114.7) | (62.4) | ||||
Cash flows from financing activities | ||||||
Net increase in borrowings | (1.3) | (101.8) | ||||
Proceeds from borrowings | 130.0 | - | ||||
Repayments of borrowings | (130.0) | - | ||||
Purchase of own shares | (4.1) | - | ||||
Dividends paid to shareholders | 7 | (36.6) | (29.1) | |||
Dividends paid to non-controlling interests | - | (2.6) | ||||
Net cash used in financing activities | (42.0) | (133.5) | ||||
Net cash inflow/(outflow) from operating, investing and financing activites | 11 | 39.8 | (7.1) | |||
Effects of exchange rate changes | 11 | (1.4) | (0.6) | |||
Net increase/(decrease) in cash, cash equivalents and bank overdrafts | 38.4 | (7.7) | ||||
Cash, cash equivalents and bank overdrafts at start of year | 11 | 136.9 | 144.6 | |||
Cash, cash equivalents and bank overdrafts at end of year | 175.3 | 136.9 | ||||
Notes | ||||||
a) The notes on pages 20 to 34 form part of this financial information. | ||||||
Notes to the financial statements
1 Accounting policies |
The preliminary results for the year ended 30 April 2011 have been extracted from audited accounts which have not yet been delivered to the Registrar of Companies. They have been prepared on the basis of the accounting policies set out in the Group's 2010 Financial Statements, all of which have been applied consistently throughout the year and the preceding year. The statutory accounts of the Company for the year ended 30 April 2010, on which the auditors have given an unqualified opinion, have been filed with the Registrar of Companies. The financial information set out in this Preliminary Announcement does not constitute statutory accounts for the year ended 30 April 2011 or year ended 30 April 2010 within the meaning of sections 434-436 of the Companies Act 2006. The financial information for the year ended 30 April 2011 is derived from the statutory accounts for that period. The report of the auditors on the statutory accounts for the year ended 30 April 2011 was unqualified and did not contain a statement under Section 498 of the Companies Act 2006 | ||||
These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) and International Financial Reporting Interpretations Committee (IFRS IC) interpretations as adopted by the European Union (EU) and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The consolidated financial statements have been prepared under the historical cost convention as modified by the revaluation of certain financial instruments and retirement benefits. | ||||
Change in presentational currency
The consolidated financial statements are presented in Euros following a board decision to change the reporting currency from sterling during the year. The change has been made to reflect the profile of the Group's revenue and operating profit which are primarily generated in Euros. These are the first financial statements to be presented in Euros and all comparative information has been restated in accordance with the requirements set out in IAS 21.
The currency translation reserve was set to nil at 1 February 2004 on transition to IFRS and this reserve has been re-presented on the basis that the Group has reported in Euros since this date.
| ||||
Principal rates of exchange | ||||
GBP |
Czech Kr |
Turkish Lira | ||
Average rate - year ended 30 April 2011 |
0.8507 |
24.8246 |
2.0320 | |
Closing rate - 30 April 2011 | 0.8861 | 24.1040 | 2.2515 | |
Average rate - period ended 30 April 2010 |
0.8839 |
25.9036 |
2.1337 | |
Closing rate - 30 April 2010 | 0.8708 | 25.6340 | 1.9811 | |
Average rate-period ended 30 April 2009 |
0.8422 |
25.5965 |
1.9995 | |
Closing rate - 30 April 2009 | 0.8941 | 24.0975 | 1.9422 |
2 Group operating profit
| |||||||
2011 €m | 2010 (restated) €m | ||||||
Analysis by function: | |||||||
Revenue | 5,917.3 | 5,789.1 | |||||
Cost of sales | (4,031.6) | (3,935.2) | |||||
Distribution costs | (278.7) | (247.1) | |||||
Selling expenses | (1,260.8) | (1,244.2) | |||||
Administrative expenses | (254.0) | (268.2) | |||||
Other income | 8.5 | 8.4 | |||||
Valuation gains/ (losses) on options over non-controlling interests | - | (5.3) | |||||
Profit on disposal of business operation | - | 5.2 | |||||
Exceptional restructuring costs | (30.9) | (14.8) | |||||
Amortisation and impairment of acquisition related intangible assets | (0.2) | (0.7) | |||||
Group operating profit | 69.6 | 87.2 | |||||
Share of post tax profit in joint venture and associates | 5.5 | 6.3 | |||||
Total operating profit | 75.1 | 93.5 | |||||
Group operating profit includes net premiums on exit from leased premises in the year to 30 April 2011 of €2.6m profit (year ended 30 April 2010: €4.8m profit)
Property, plant and equipment disposal losses were €5.4m for the year ended 30 April 2011 (year ended 30 April 2010: €2.5m loss).
| |||||||
Group total revenue includes revenue from services in the year to 30 April 2011 of €486.7m (year to 30 April 2010: €410.9m). Such revenues predominantly comprise those relating to customer support agreements, delivery and installation, product repairs, product support and subscription based services such as Darty Box.
We have reviewed the analysis of certain cost items during the year which has resulted in a more appropriate classification by function. In order to help comparability, the 2010 amounts above have been restated. The impact of the restatements on the prior year numbers are that cost of sales have decreased by €218m, selling expenses have increased by €225m, distribution costs have increased by €11m, and administrative expenses have decreased by €18m. There is no impact on operating profit or retail profit. | |||||||
|
3 Segmental analysis | ||||||||||
The Group bases its internal reporting systems on certain reportable segments. These segments are used by the chief operating decision maker, identified as the Group Chief Executive, for assessing performance and allocating resources. | ||||||||||
The reportable segments, all of which derive their revenue primarily from the retail of electrical goods, are as follows: | ||||||||||
- Darty France | ||||||||||
- Comet | ||||||||||
- Other established businesses (BCC, Vanden Borre, Datart) | ||||||||||
- Developing businesses (Darty Spain, Darty Italy, and Darty Turkey) | ||||||||||
The aggregation within the Other established businesses and Developing businesses segments is consistent with the core principle of IFRS 8 as the businesses comprising these segments have similar economic characteristics. In addition the Other established businesses segment operates under a single management structure. Sales between segments are carried out at arm's length.
|
| ||||||||||||||
| |||||||||||||||
| |||||||||||||||
2011 | |||||||||||||||
France Darty France |
UK Comet |
Other established businesses |
Developing businesses |
Unallocated |
Group |
| |||||||||
€m | €m | €m | €m | €m | €m |
| |||||||||
| |||||||||||||||
Revenue | 2,921.1 | 1,808.8 | 810.4 | 377.0 | - | 5,917.3 |
| ||||||||
Retail profit/(loss) | 149.2 | (10.3) | 15.5 | (30.8) | (16.6) | 107.0 |
| ||||||||
Share of joint venture and associates interest and taxation | (0.8) | - | - | - | - | (0.8) |
| ||||||||
Amortisation and impairment of acquisition related intangible assets | - | - | - | (0.2) | - | (0.2) |
| ||||||||
Exceptional restructuring costs | - | (19.9) | (2.8) | (8.2) | - | (30.9) |
| ||||||||
Operating profit/(loss) | 148.4 | (30.2) | 12.7 | (39.2) | (16.6) | 75.1 |
| ||||||||
| |||||||||||||||
Finance costs | (15.6) |
| |||||||||||||
Finance income | 1.8 |
| |||||||||||||
Exceptional finance costs | (0.6) |
| |||||||||||||
Finance costs - net | (14.4) |
| |||||||||||||
| |||||||||||||||
Profit before income tax | 60.7 |
| |||||||||||||
Income tax expense | (30.0) |
| |||||||||||||
Profit for the year | 30.7 |
| |||||||||||||
The share of operating profits of the joint venture and associates included within the retail profit for Darty France is €6.3m. The share of post tax profits of the joint venture and associates included within the operating profit of Darty France is €5.5m. |
| ||||||||||||||
| |||||||||||||||
|
3 Segmental analysis (continued) | |||||||||||||||||
| France Darty France | UK Comet | Other established businesses | Developing businesses |
Unallocated |
Group | |||||||||||
| |||||||||||||||||
| €m | €m | €m | €m | €m | €m | |||||||||||
| |||||||||||||||||
| Segmental total assets | 980.3 | 463.8 | 247.5 | 163.9 | 194.8 | 2,050.3 | ||||||||||
| |||||||||||||||||
| Segmental liabilities | (941.8) | (432.5) | (166.9) | (89.6) | (203.4) | (1,834.2) | ||||||||||
| |||||||||||||||||
| Segmental depreciation and amortisation | (68.0) | (31.1) | (17.0) | (8.9) | (1.2) | (126.2) | ||||||||||
| |||||||||||||||||
| Segmental capital expenditure | 61.3 | 36.1 | 9.4 | 24.3 | 2.8 | 133.9 | ||||||||||
Investment in equity accounted joint venture and associates of €20.9m are included within the segment assets of Darty France. Segment assets include available for sale and equity accounted investments, property, plant and equipment, goodwill, intangible assets, stocks, debtors, other current assets and cash that is not held centrally. Unallocated assets include centrally held cash and other liquid assets and financial assets, as well as interest and tax related prepaid expenses and accrued income.
Segment liabilities include operating liabilities such as accounts payable, overdrafts that are not held centrally, prepaid income, accrued expenses and provisions, excluding those relating to interest and taxes that are held centrally. Unallocated liabilities include loan and finance lease liabilities as well as interest and tax related prepaid income, accrued expenses and provisions.
|
2010 | ||||||||||||
France Darty France | UK Comet | Other established businesses | Developing businesses | Unallocated | Group | |||||||
| €m | €m | €m | €m | €m | €m | ||||||
Revenue | 2,791.6 | 1,864.1 | 774.4 | 359.0 | - | 5,789.1 | ||||||
Retail profit/(loss) | 133.3 | 12.4 | 16.1 | (33.1) | (18.7) | 110.0 | ||||||
Share of joint venture and associates' interest and taxation | (0.9) | - | - | - | - | (0.9) | ||||||
Valuation losses on options over non-controlling interests | - | - | - | - | (5.3) | (5.3) | ||||||
Profit on disposal of business operations | - | - | - | 5.2 | - | 5.2 | ||||||
Amortisation and impairment of acquisition related intangible assets | - | - | - | (0.7) | - | (0.7) | ||||||
Exceptional restructuring costs | (3.4) | (0.5) | - | (10.9) | - | (14.8) | ||||||
Operating profit/(loss) | 129.0 | 11.9 | 16.1 | (39.5) | (24.0) | 93.5 | ||||||
| ||||||||||||
Finance costs | (20.5) |
| ||||||||||
Finance income | 1.6 |
| ||||||||||
Exceptional finance income | 3.2 |
| ||||||||||
Finance costs - net | (15.7) |
| ||||||||||
| ||||||||||||
Profit before income tax | 77.8 |
| ||||||||||
Income tax expense | (32.8) |
| ||||||||||
Loss for the year from discontinued operations | (2.0) |
| ||||||||||
Profit for the year | 43.0 |
| ||||||||||
The share of operating profits of the joint venture and associates included within the retail profit for Darty France is €7.2m. The share of post tax profits of the joint venture and associates included within the operating profit of Darty France is €6.3m. | |
3 Segmental analysis (continued)
France Darty France | UK Comet | Other established businesses | Developing businesses | Unallocated | Group | |||
€m | €m | €m | €m | €m | €m | |||
Segmental total assets | 974.7 | 442.4 | 260.9 | 154.8 | 188.6 | 2,021.4 | ||
Segmental liabilities | (878.3) | (451.1) | (166.8) | (100.6) | (191.7) | (1,788.5) | ||
Segmental depreciation and amortisation | (66.4) | (30.9) | (15.9) | (10.8) | (1.4) | (125.4) | ||
Segmental capital expenditure | 54.4 | 16.9 | 16.8 | 14.9 | 3.2 | 106.2 | ||
| ||||||||
Investment in equity accounted joint venture and associates of €21.4m are included within the segment assets of Darty France. |
4 Group finance costs | |||||
2011 €m | 2010 €m |
| |||
| |||||
Interest payable on bank borrowings | 6.1 | 6.6 |
| ||
Amortisation of loan arrangement fees | 5.7 | 7.6 |
| ||
Interest payable on finance leases | 0.1 | 0.2 |
| ||
Net interest on pension schemes | 3.7 | 6.7 |
| ||
Foreign exchange gains | - | (0.6) |
| ||
| |||||
Finance costs before exceptional finance costs | 15.6 | 20.5 |
| ||
| |||||
| |||||
Exceptional finance costs | 4.8 | - |
|
| ||||
Foreign exchange gains and losses arise on the retranslation of short term deposits denominated in a currency other than the operation's functional currency.
Exceptional finance costs of €4.8m (2010: €nil) relate to prepaid facility fees that were written off when a new borrowing facility was entered into during the year. These costs are treated as exceptional by virtue of their size and nature. | ||||
5 Group finance income
| ||||||
2011 | 2010 | |||||
€m | €m | |||||
Bank and other interest receivable | 1.8 | 1.6 | ||||
Exceptional finance income | 4.2 | 3.2 | ||||
| ||||||
Exceptional finance income of €4.2m (2010: €3.2m) relates to fair value movements, profits on disposal and release of unused |
provision of other investments. This income is treated as exceptional by virtue of its size and nature. |
6 Income tax expense | ||||||||||
2011 | 2010 |
| ||||||||
€m | €m |
| ||||||||
| ||||||||||
Analysis of charge in year |
| |||||||||
UK corporation tax |
| |||||||||
Current tax on profits for the year | 0.8 | 2.9 |
| |||||||
Adjustment in respect of prior years | (0.2) | (3.0) |
| |||||||
0.6 | (0.1) |
| ||||||||
Foreign tax |
| |||||||||
Current tax on profits for the year | 42.8 | 34.8 |
| |||||||
Adjustment in respect of prior years | - | 1.0 |
| |||||||
42.8 | 35.8 |
| ||||||||
Deferred tax |
| |||||||||
Origination and reversal of temporary differences | (16.7) | (5.9) |
| |||||||
Change in tax rate | 2.4 | - |
| |||||||
Adjustment in respect of prior years | 0.9 | 3.0 |
| |||||||
(13.4) | (2.9) |
| ||||||||
| ||||||||||
Total income tax expense | 30.0 | 32.8 |
| |||||||
| ||||||||||
The income tax expense of €30m (2010: €32.8m) relates entirely to continuing operations. |
| |||||||||
|
| |||||||||
Tax on items charged to equity: |
| |||||||||
Deferred income tax (credit) charge on cash flow hedges in reserves | (0.8) | 0.5 |
| |||||||
Deferred income tax charge/(credit) on actuarial gains/(losses) on retirement benefit obligations | 6.9 | (6.6) |
| |||||||
Corporate income tax (credit)/charge on actuarial gains/(losses) on retirement benefit obligations | (4.2) | - |
| |||||||
Total tax on items charged/(credited) to equity | 1.9 | (6.1) |
| |||||||
| ||||||||||
Factors affecting tax charge for the year |
| |||||||||
| ||||||||||
The standard rate of Corporation Tax in the UK changed from 28% to 26% with effect from 1 April 2011. We have chosen to reflect an effective rate of 28% rather than the average rate of 27.8%, as it does not have a material effect on the factors affecting the tax charge. |
| |||||||||
| ||||||||||
The tax for the period is higher (2010: higher) than the standard rate of corporation tax. |
| |||||||||
The differences are explained below: |
| |||||||||
| ||||||||||
Profit on ordinary activities before income tax | 60.7 | 77.8 |
| |||||||
| ||||||||||
Profit on ordinary activities multiplied by rate of corporation tax in |
| |||||||||
in the UK of 28% (2010: 28%) | 17.0 | 21.8 |
| |||||||
Effects of: |
| |||||||||
Adjustments in respect of foreign tax rates | 7.0 | 3.8 |
| |||||||
Adjustments in respect of joint ventures and associates | (0.6) | (0.7) |
| |||||||
Expenses not deductible for tax purposes | 2.1 | 4.9 |
| |||||||
Other permanent differences | (7.2) | (7.4) |
| |||||||
Exceptional items not deductible for tax purposes | 0.4 | 0.6 |
| |||||||
Losses not recognised as deferred tax asset (unrelieved tax losses) | 7.7 | 8.9 |
| |||||||
Change in corporation tax rates | 2.4 | - |
| |||||||
Adjustments to tax in respect of prior years | 0.7 | 1.0 |
| |||||||
Impact of changes in foreign exchange rates | 0.5 | (0.1) |
| |||||||
Total income tax expense | 30.0 | 32.8 |
| |||||||
Losses not recognised as a deferred tax asset for the current year and the previous year principally include tax losses arising in Darty Spain.
6 Income tax expense (continued)
|
| |||||||||
2011 | 2010 | |||
€m | €m | |||
Profit before tax per group income statement | 60.7 | 77.8 | ||
Share of joint venture and associate taxation | 0.8 | 0.9 | ||
Adjusted profit before tax | 61.5 | 78.7 | ||
Non retail profit items including exceptional finance costs | 31.7 | 12.4 | ||
Adjusted profit/(loss) before tax on continuing operations | 93.2 | 91.1 | ||
Income tax charge per Group income statement | 30.0 | 32.8 | ||
Share of joint venture and associate taxation | 0.8 | 0.9 | ||
Adjusted income tax charge | 30.8 | 33.7 | ||
Prior year tax adjustments | (0.7) | (1.0) | ||
Tax on non retail profit items including exceptional finance costs | 6.1 | 0.4 | ||
Adjusted income tax charge on continuing operations | 36.2 | 33.1 | ||
Adjusted effective tax rate | 38.8% | 36.3% | ||
In addition to the changes in rates of Corporation tax disclosed above, a number of further changes to the UK Corporation tax system were announced in the March 2011 UK Budget Statement. Legislation to reduce the main rate of corporation tax from 26% to 25% from 1 April 2012 is expected to be included in the Finance Act 2011. Further reductions to the main rate are proposed to reduce the rate by 1% per annum to 23% by 1 April 2014. These further changes had not been substantively enacted at the balance sheet date and, therefore, are not included in these financial statements.
The effect of the changes expected to be enacted in the Finance Act 2011 would be to decrease a deferred tax asset within the net Group deferred tax liability provided at the balance sheet date by €2.0m. This €2.0m decrease in the deferred tax asset would decrease profit by €1.5m and decrease other comprehensive income by €0.5m. This decrease in the deferred tax asset is due to the reduction in the corporation tax rate from 26 per cent to 25 per cent with effect from 1 April 2012.
The proposed reductions of the main rate of corporation tax by 1% per year to 23% by 1 April 2014 are expected to be enacted separately each year. The overall effect of the further changes from 25% to 23%, if these applied to the deferred tax balance at the balance sheet date, would be to decrease a deferred tax asset within the net Group deferred tax liability by €4.0m (being €2.0m recognised in 2013 and €2.0m recognised in 2014). |
7 Dividends | |||||||||||
| |||||||||||
2011 €m | 2010 €m |
| |||||||||
| |||||||||||
Final paid 2010: 4.15p (2009: 3.25p) per share | 25.1 | 18.8 |
| ||||||||
| |||||||||||
Interim paid | 11.5 | 10.3 |
| ||||||||
| |||||||||||
36.6 | 29.1 |
| |||||||||
| |||||||||||
| |||||||||||
| |||||||||||
| The retained profit for the year to 30 April 2011 amounts to €30.7 million (30 April 2010: €43.0 million profit ). An interim dividend of 2.25 cents was paid to the ordinary shareholders of the Company on 1 April 2011. In addition the Board will also recommend, at the forthcoming Annual General Meeting, the payment of a final dividend of 4.75 cents (which will total €25.2m), payable on 7 October 2011 in relation to the year ending 30 April 2011.The final dividend, once approved, will be paid to those persons on the Register of Members at the close of business on 16 September 2011. |
| |||||||||
|
| ||||||||||
|
| ||||||||||
|
| ||||||||||
|
| ||||||||||
|
8 Earnings per share | ||||||||||
Basic earnings per share is calculated by dividing the earnings attributable to shareholders by 527.9m shares (30 April 2010, 528.9m), being the weighted average number of ordinary shares in issue. | ||||||||||
There is no difference between diluted and basic earnings per share. Supplementary adjusted earnings per share figures are presented. These exclude the effects of valuation gains and losses on options to acquire non-controlling interests, profit on disposal of business operation, exceptional restructuring costs, exceptional finance costs, amortisation and impairment of acquisition related intangible assets and the tax effects of each of these. | ||||||||||
2011 | 2010 | |||||||||
Earnings | Per share amount |
Earnings | Per share amount | |||||||
€m | cents | €m | cents | |||||||
Basic earnings per share | ||||||||||
Earnings attributable to ordinary shareholders | 31.8 | 6.0 | 44.6 | 8.4 | ||||||
Adjustments | ||||||||||
Valuation(gains)/losses on options to acquire non-controlling interests | - | - | 5.3 | 1.0 | ||||||
Amortisation and impairment of acquisition related intangible assets | 0.2 | - | 0.7 | 0.1 | ||||||
Profit on disposal of business operations | - | - | (5.2) | (1.0) | ||||||
Exceptional restructuring costs | 30.9 | 5.9 | 14.8 | 2.8 | ||||||
Exceptional finance costs/(income) | 0.6 | 0.1 | (3.2) | (0.6) | ||||||
Tax effect of exceptional items | (6.1) | (1.1) | (0.4) | (0.1) | ||||||
Adjusted earnings per share | 57.4 | 10.9 | 56.6 | 10.6 | ||||||
Adjusted Earnings per share | ||||||||||
Continuing operations | 57.4 | 10.9 | 58.6 | 11.0 | ||||||
Discontinued operations | - | - | (2.0) | (0.4) | ||||||
Total adjusted earnings per share | 57.4 | 10.9 | 56.6 | 10.6 | ||||||
Basic Earnings per share | ||||||||||
Continuing operations | 31.8 | 6.0 | 46.6 | 8.8 | ||||||
- | - | (2.0) | (0.4) | |||||||
Total earnings per share | 31.8 | 6.0 | 44.6 | 8.4 | ||||||
|
9 Exceptional Items | ||||||
2011 €m | 2010 €m | |||||
Profit on disposal of business operations | - | 5.2 | ||||
Exceptional restructuring costs: | ||||||
Comet | (19.9) | (0.5) | ||||
Developing businesses | (8.2) | (10.9) | ||||
Darty France | - | (3.4) | ||||
Other established businesses | (2.8) | - | ||||
Exceptional restructuring costs in operating profit | (30.9) | (14.8) | ||||
Exceptional finance (costs)/income | (0.6) | 3.2 | ||||
Tax on exceptional items in profit for the year | 6.1 | 0.4 | ||||
Exceptional loss for the year | (25.4) | (6.0) | ||||
In the current trading environment we are working on reducing our cost to serve in all our businesses. In the UK, Netherlands and Spain we are implementing these plans via restructuring programmes which started in the second half of the year and resulted in exceptional costs totalling €30.9 million. The related cash outflow during the year was €4.3m. | ||||||
In 2010 the group incurred redundancy costs, lease termination penalties, onerous lease charges, individual store impairment charges and other provisions of €14.8m from the reorganisation of the business in response to the retail downturns in the UK, Spain and France. The related cash outflow during the year was €12.1m. | ||||||
In the prior year the Group completed the sale of the trade and assets of its Swiss operations to the Swiss electrical retailing chain FUST, resulting in a profit on disposal of €5.2m. | ||||||
| 10 Cash flow from operating activities |
| |||||||
|
| ||||||||
| 2011 | 2010 |
| ||||||
| €m | €m |
| ||||||
|
| ||||||||
| Profit after tax | 30.7 | 45.0 |
| |||||
| Adjustments for: |
| |||||||
| Income tax | 30.8 | 33.7 |
| |||||
| Interest income | (1.8) | (4.8) |
| |||||
| Interest expense | 16.2 | 20.5 |
| |||||
| Share of results of joint venture before interest and taxation | (4.7) | (4.8) |
| |||||
| Share of results of associates before interest and taxation | (1.6) | (2.4) |
| |||||
| Continuing group operating profit | 69.6 | 87.2 |
| |||||
|
| ||||||||
| Discontinued operations operating (loss)/profit before associates | - | (2.0) |
| |||||
|
| ||||||||
| Depreciation and amortisation | 126.2 | 125.4 |
| |||||
| Net impairment of intangibles and property, plant and equipment | 2.8 | 1.9 |
| |||||
| Loss on disposal of property, plant and equipment and intangible assets including write-offs | 5.4 | 2.5 |
| |||||
| Decrease/(Increase) in inventories | 9.3 | (48.8) |
| |||||
| (Increase)/decrease in trade and other receivables | (30.5) | 9.5 |
| |||||
| Increase in payables | 59.7 | 77.3 |
| |||||
|
| ||||||||
| Net cash inflow from operating activities | 242.5 | 253.0 |
| |||||
|
| ||||||||
Tax includes joint venture and associate tax of €0.8m (2010: €0.9m). | |||||||||
|
The comparative figure for "Loss on disposal of property, plant and equipment and intangible assets including write-offs" includes the profit on trade and assets disposal of Darty Switzerland. |
| |||||||
|
| ||||||||
11 Reconciliation of net cash flow to movement in net debt | ||||||||||||
2011 | Cash flow | Exchange and other movements | 2010 | |||||||||
€m | €m | €m | €m | |||||||||
Cash at bank and in hand | 121.8 | 40.9 | (1.4) | 82.3 | ||||||||
Overdrafts | (2.3) | 8.4 | 0.1 | (10.8) | ||||||||
Short-term deposits and investments | 55.8 | (9.5) | (0.1) | 65.4 | ||||||||
175.3 | 39.8 | (1.4) | 136.9 | |||||||||
Borrowings falling due after one year | (56.1) | - | (2.0) | (54.1) | ||||||||
Finance leases | (2.3) | 1.3 | - | (3.6) | ||||||||
(58.4) | 1.3 | (2.0) | (57.7) | |||||||||
Other current investments | 4.1 | (7.8) | - | 11.9 | ||||||||
Total | 121.0 | 33.3 | (3.4) | 91.1 | ||||||||
2010 | Cash flow | Exchange and other movements | 2009 | |||||||||
€m | €m | €m | €m | |||||||||
Cash at bank and in hand | 82.3 | 3.8 | (0.1) | 78.6 | ||||||||
Overdrafts | (10.8) | (9.6) | (0.4) | (0.8) | ||||||||
Short-term deposits and investments | 65.4 | (1.3) | (0.1) | 66.8 | ||||||||
136.9 | (7.1) | (0.6) | 144.6 | |||||||||
Borrowings falling due within one year | - | - | - | - | ||||||||
Borrowings falling due after one year | (54.1) | 101.8 | 1.7 | (157.6) | ||||||||
Finance leases | (3.6) | 1.6 | - | (5.2) | ||||||||
(57.7) | 103.4 | 1.7 | (162.8) | |||||||||
Other current investments | 11.9 | (15.2) | 0.5 | 26.6 | ||||||||
Total | 91.1 | 81.1 | 1.6 | 8.4 | ||||||||
12 Retirement benefits | |||||||||
In the UK, the Group operates a defined benefit scheme (the "Comet Pension Scheme"), which was closed to new entrants on 1 April 2004 and closed to future service accrual on 30 September 2007. All employees are offered access to a Group defined contribution scheme | |||||||||
In France, the main pension benefits are provided through the state system. The Group is also required to pay lump sums (retirement indemnities) to employees when they retire from service. In addition, the Group provides a supplementary funded, defined benefit plan (Supplementary Pension Plan) for its senior executives. | |||||||||
The amounts recognised in the balance sheet are determined as follows: |
| ||||||||||||||||
2011 | 2010 | |||||||||||||||
UK | France | Group | UK | France | Group | |||||||||||
€m | €m | €m | €m | €m | €m | |||||||||||
Present value of defined benefit obligations | 331.5 | 47.6 | 379.1 | 333.2 | 47.8 | 381.0 | ||||||||||
Fair value of plan assets | (285.6) | (19.5) | (305.1) | (275.2) | (18.8) | (294.0) | ||||||||||
Unrecognised prior service costs | - | (2.1) | (2.1) | - | (2.0) | (2.0) | ||||||||||
Net liability recognised in the balance sheet | 45.9 | 26.0 | 71.9 | 58.0 | 27.0 | 85.0 | ||||||||||
In June 2011, the triennial valuation was agreed with the trustees. When incorporating the liability management exercises, the deficit at 28 February 2011 was valued at £49m requiring annual payments of £6.1m to make good the deficit by March 2018. In France, there is no specific regulator funding regulation. Benefit payments planned for the year to April 2012 are €0.9m | ||||||||||||||||
|
Related Shares:
DRTY.L