MITCHELLS & BUTLERS PLC

LEI no: 213800JHYNDNB1NS2W10

 

 

23 May 2019

 

HALF YEAR RESULTS

 

(For the 28 weeks ended 13 April 2019)

 

-
Adjusted operating profita and margina growth
-
-
Momentum growing from fresh initiatives

 

Trading results

-
Like-for-like salesa growth of 4.1% in the first half
-
Adjusted operating profita growth of £10m to £151m (H1 2018 £141m)
-
Adjusted earnings per sharea growth of 15.8% to 16.1p (H1 2018 13.9p)

Operational highlights

-
Strong first half with market outperformance and return to profit growth
-
Improved returns from capital programme with 208 projects completed
-
Sales focused initiatives driving improved performance across the portfolio
-
Efficiencies resulted in increased operating margin of 12.7% (H1 2018 12.5%)

 

Reported results

-
Basic earnings per share of 14.3p (H1 2018 13.0p)

 

Balance sheet and cash flow

-
Capital expenditure of £90m (H1 2018 £104m), including 2 new site openings and 206 conversions and remodels (H1 2018 220)
-
Adjusted free cash flowa of £23m (H1 2018 £(3)m)
-
Net debt reduced to £1.63bn (H1 2018 £1.72bn) representing 3.8 times adjusted EBITDAa (H1 2018 4.1 times)

 

Phil Urban, Chief Executive, commented:

 

"This is a strong set of results, demonstrating that we continue to build momentum in the business, delivering sales growth, sustained market outperformanceb and a return to operating profit growth all while reducing leverage to below four times.  This strong performance comes from the progress we continue to make in our three priority areas: building a more balanced business; instilling a more commercial culture; and driving an innovation agenda.

 

Success in this highly competitive market is dependent on a continuous stream of improvements, and that is what we are delivering with many small advances at site level driving significant benefits in aggregate. We will maintain our focus on these initiatives which we believe are transforming the business."

 

 

 

 

 

 

Definitions

 

a - The Directors use a number of alternative performance measures (APMs) that are considered critical to aid the understanding of the Group's performance.  Alternative performance measures are explained later in this announcement.

 

b - As measured by the Coffer Peach business tracker.  

 

There will be a presentation today for analysts and investors at 8.30am at the Glazier's Hall, 9 Montague Close, London, SE1 9DD.  A live webcast of the presentation will be available at www.mbplc.com.  The presentation will also be accessible by phone: 0203 936 2999, access code: 173906.  The replay will be available until 30 May 2019 on 0203 936 3001, access code: 157226.

 

All disclosed documents relating to these results are available on the Group's website at www.mbplc.com 

 

For further information, please contact:

 

Tim Jones - Finance Director
+44(0)121 498 6552
Amy de Marsac - Investor Relations
+44(0) 7712 538660
James Murgatroyd (Finsbury)
+44(0)20 7251 3801

 

Note for editors:

Mitchells & Butlers is a leading operator of managed restaurants and pubs. Its portfolio of brands and formats includes Harvester, Toby Carvery, All Bar One, Miller & Carter, Premium Country Pubs, Sizzling Pubs, Stonehouse, Vintage Inns, Browns, Castle, Nicholson's, O'Neill's and Ember Inns. In addition, it operates Innkeeper's Lodge hotels in the UK and Alex restaurants and bars in Germany. Further details are available at www.mbplc.com and supporting photography can be downloaded at www.mbplc.com/imagelibrary.

 

 

 

BUSINESS REVIEW

 

We are delighted to report a strong first half performance delivering improved like-for-like salesa growth, continued trading outperformanceb against the market and adjusted operating profit growtha.  Total revenue of £1,186m grew by 5.0%.   Like-for-like salesa grew by 4.1% in the first half and by 3.8% in the 33 weeks to 18 May, which includes the movement of Easter into the second half.  Sustained like-for-like sales growth is largely the result of our continued focus on a number of initiatives under our Ignite 2 programme of work designed to deliver incremental gains which, in aggregate, are transformative to the performance of the Company. 

 

Despite the cost pressures which continue to impact the industry, we have achieved adjusted operating profita growth of £10m. After separately disclosed items totalling a net charge of £11m, which include an exceptional pension charge, growth in profit before tax was £6m.  Adjusted operating profit growtha has been achieved through improved trading performance and a relentless focus on improving the efficiency of the business, with Ignite 2 workstreams identifying multiple areas of opportunity where our work is delivering results.

 

The market backdrop remains uncertain due to the political and economic landscape in the UK.  However we are pleased with the progress of our trading performance and with the momentum the business carries into the second half of the year.

 

Trading

 

Our trading performance has strengthened with like-for-like salesa continuing to outperform the market, which grew by c.1.0% in the period.   Both our performance and that of the market benefits from the absence of snow which impacted the prior year and which is partly balanced by the movement of Easter into the second half this year.  The net operating profit impact of these movements is a benefit of £5m.  The drivers of our outperformance are the continued focus on enhancing the quality of our estate through investment and the Ignite 2 initiatives which have delivered improved trading performances across all of our brands.

 

Enhancement in the quality of our estate through capital investment has bolstered like-for-like sales.  The trading performance of sites improves following investment as we upgrade amenity levels and tailor the environment to appeal to the preferences of our guests in each of our brands.  Brand environments are continuously evolving, and we use guest feedback and market research to enhance the effectiveness of our investment programme which we expect to continue to deliver value.

 

Our uninvested estate, of 1,350 sites, which has not received investment in the last year has also performed well with like-for-like salesa growth of 2.1% in the first half, demonstrating that capital investment is not the sole driver of improved trading performance.   The broad-based improvement in trading across our brands has been influenced by a number of Ignite 2 workstreams.  An example of one of these initiatives is a focus on each team member taking the opportunity to offer an additional item to guests such as a side dish, a dessert or an extra drink.  We are able to track and monitor success by transaction and the combined effect of each of our guest-facing teams executing this initiative across our sites is powerful at the consolidated group level. 

 

Cost Management

 

Adjusted operating margina growth of 0.2ppts is the result of our continued focus on improving efficiency across the company in the face of the continued inflationary cost headwinds which impact our industry.

 

One area of particular focus is labour efficiency, our largest cost.  We updated you on our labour deployment system last year which has put us in a far better position to be able to plan and deploy labour in line with individual site sales forecasts and trading patterns.  The focus this year has been on making that software work hard to enable managers to deliver enhanced efficiency in their businesses.   In order to support our managers we have developed a team of experts, made up of the best users of the system, who are paired with managers who have struggled to improve efficiency.  The results of this initiative have been immediate, and we have the opportunity to realise further efficiencies by continuously improving the base line performance.   

 

In another workstream we have been focusing on site level purchases of sundry items which could previously have been made in cash by the manager, thus losing the leverage of our purchasing power and restricting our visibility of the nature of these purchases.  We have introduced a non-cash solution which has been in place for the majority of the first half of the year and which facilitates a reduction in the incidental costs of each business by allowing us to buy at scale.  By putting operational focus on these purchases, in totality across our estate, the resulting cost saving has been substantial.

 

IGNITE 2

 

Our Ignite 2 programme of work continues to deliver individual gains across several areas.  The programme of work remains focused on our three strategic priorities:

-
Build a more balanced business
-
Instil a more commercial culture
-
Drive an innovation agenda

 

Building a more balanced business

 

Our priority in this area continues to be to maximise value creation from our estate of around 1,700 largely freehold sites.  We have been unlocking value through our estate investment plan by ensuring optimal brand fit in each site with improved amenity standards and an evolving brand environment to meet the needs of our guests.   Whilst we have increased capital investment over the past 3 years there is significant value still to be realised, with over 250 sites which have not been invested in for over 7 years.  As we move closer to our target 6 to 7 year investment cycle the proportion of the estate without recent investment reduces, improving the overall quality of our properties.  

 

Last year, we accelerated the number of capital projects in the first half of the year in order to capture more of the post investment benefit in year.  This year we have broadly maintained the weighting of projects in the first half, completing 206 conversion, remodel and growth projects and 2 acquisitions.  Capital spend has reduced slightly through marginally fewer projects and as the proportion of conversion projects reduces and remodels increase.  We have been pleased with the increased returns generated from our investment programme, particularly on more recent projects. 

 

Miller & Carter continues to perform very strongly and, in the second half of the financial year, we will open our first site in Germany, building on the infrastructure of our Alex brand.  This is an opportunity to test the concept in a new market and, if successful, would provide a further pipeline of growth for the brand.

 

We have also been focusing on enhancing our accommodation offer under our Innkeepers Lodge brand.  We have over 900 rooms across the estate with the majority attached to one of our managed sites.  Over the past 18 months, we have been investing in our accommodation in order to enhance the amenity level and diversify the portfolio such that rooms are appropriately positioned in the context of the site brand they are attached to.  By the end of FY20, we will have refurbished all our room stock and will have rooms from the top end of the budget sector to premium boutique rooms attached to Premium Country Pubs and Miller & Carters.  We have also invested in the management system which supports the booking of our accommodation and plan to relaunch the brand to the market on completion of the refurbishment programme.

 

Instilling a more commercial culture

 

We continue to work hard across many fronts to instil a more commercial culture across all aspects of our business, centrally and at site level.  By empowering people across the business to challenge the commerciality of processes through Ignite 2 we have identified areas where marginal improvements can add up to substantial gains.

 

From a trading perspective, the benefit of improved commercial skills from sales workshops coupled with increased local ownership of sales-driving activity can be seen in a broad-based improvement in all brands' sales performance.  This improvement has also been aided by specific sales focused Ignite workstreams including encouraging our team members to find additional selling opportunities across the 100 million meals and nearly 400 million drinks we sell each year and the enhanced use of our table management software and booking capabilities.  We have also continued to benefit from the introduction of reputation.com to the business, giving managers local ownership and oversight of feedback from guests.

 

Centrally, we have become more sophisticated in our approach to pricing, enabling us to be more agile in positioning each site within their local market and more refined in our approach to the pricing of products within one site.  We know that consumers are willing to pay for quality and that different occasions command varying propensities to trade up a menu, therefore by providing a range of products and add-ons within one menu we can accommodate a variety of guest needs whilst also enabling the guests to flex their experience to suit the occasion.

 

We have also invested in our labour and stock management systems which are designed to give our managers the tools to drive efficiencies within their businesses.

 

Drive an innovation agenda

 

Our innovation agenda focuses on enhancing our technological and digital capability and developing new products and concepts to position ourselves to benefit from changing consumer behaviour and expectations. 

 

We have made significant improvements in our ability to communicate with guests, including a more seamless booking process which has resulted in an increased conversion of website visits to bookings.  We have also enhanced our ability to send personalised marketing communication allowing us to be more targeted in our messaging to guests as well as continuing to invest in our brand apps and websites. 

 

Delivery continues to be a growth area of the industry and we now have over 170 sites live with Deliveroo and JustEat.  As this market develops we continue to look for opportunities which fit our core business operations.  We also have options for guests to pay via their mobile at all sites as well as our order at table facility which is being trialled in O'Neill's.  Our next focus is to create a data platform which will enable us to  integrate quickly and smoothly with third party software, allowing us to be more nimble in our response to developments in the market place.  

 

THE EXTERNAL ENVIRONMENT

 

The political and macroeconomic environments we operate in remain uncertain.   Studies indicate that Brexit has negatively impacted consumer confidence and created high levels of uncertainty around the wider financial and economic context within which consumers will make decisions.  However, on the whole our market has been relatively resilient, with consumers proving that they still want to eat and drink out and spend money on social experiences, particularly special occasions.   Turnover in the eating out market grew by 1.6% in the year to March 2019 with an improving trajectory despite the challenges the consumer faces.   The initiatives undertaken by the business have resulted in like-for-like salesa growth ahead of the marketb demonstrating that we are also growing our share of the market.

 

We continue to closely monitor Brexit developments and have been working to develop a contingency plan alongside our main supply chain partners, including the provision of additional storage facilities.  Should a 'no deal' scenario take place we believe these actions will help mitigate and reduce the potential disruption.   

 

Uncertainty is a challenge for businesses which need to be able to forecast accurately in order to make decisions.  This, coupled with the oversupply into the casual dining market, has resulted in a number of casualties in the industry.  As a result, supply has started to decrease with managed restaurant numbers reducing for the first time this decade, by 1.1% in the year to March.

 

Cost inflation continues to adversely impact the sector, hence the importance of maintaining our focus on efficiency and driving profitable sales growth.  We have said before that we believe success requires trustworthy brands, offering high-quality experiences, at the right price to generate sufficient sales growth to mitigate cost headwinds and grow profitability and we believe that we are firmly on that path.  

 

 

OUTLOOK

 

Like-for-like salesa in the last 33 weeks, including the period since the half year, have grown by 3.8%.

 

We are pleased with the continued progress of our trading performance and see the return to adjusted operating profit growtha as an important milestone in the Company's performance.  Looking forward, whilst we expect the market we operate in to remain tough and with limited visibility, we are confident in our ability to continue to out-perform based on the many initiatives that we are now seeing make a real difference to both the competitiveness and efficiency of our business.

 

 

FINANCIAL REVIEW

 

On a statutory basis, profit before tax for the period was £75m (H1 2018 £69m), on sales of £1,186m (H1 2018 £1,130m). 

 

The Group Income Statement discloses adjusted profita and earnings per sharea information that excludes separately disclosed items to allow a better understanding of the trading of the Group.  Separately disclosed items are those which are separately identified by virtue of their size or incidence.

 

Statutory
H1 2019
H1 2018
H1 2019
H1 2018
£m
£m
£m
£m
Revenue
1,186
1,130
1,186
1,130
Operating profit
140
137
151
141
Profit before tax
75
69
86
73
Earnings per share
14.3p
13.0p
16.1p
13.9p
Operating profit margin
11.8%
12.1%
12.7%
12.5%

 

 

At the end of the period, the total estate comprised 1,745 sites in the UK and Germany of which 1,677 were directly managed.

 

Changes in accounting policies

 

The Company has adopted IFRS 15 (Revenue from Contracts with Customers) and IFRS 9 (Financial Instruments) in the period neither of which have had a material impact on the financial statements, see note 1 for further details.

 

In the next financial year the Company will adopt IFRS 16 (Leases), and expects to do so using the modified retrospective (asset equals liability) approach.  This essentially means that all leases (with some exceptions) will be recognised on balance sheet through a right of use asset and related lease liability.  In the income statement operating lease costs will be replaced by depreciation of the asset and interest on the liability.  There is no cash impact.  Guidance as to the impact on financial statements, which will depend partly on conditions prevailing at the start of the year, will be given in the financial statements for the current year.

 

Revenue

 

The Group's total revenue of £1,186m were 5.0% higher than the first half last year, due predominantly to growth in like-for-like sales.

 

Total like-for-like salesa grew by 4.1% with food salesa up by 3.5% and drink salesa by 4.5%. Growth was generated across both the invested and uninvested estates, with the Ignite 2 initiatives and workstreams delivering improved performance across all our brands.  Volumes of food and drink fell 0.9% and 0.2% respectively, an improvement on recent trends, with average spend per item on food up 4.6%, and average drink spend up 4.8%, both reflecting the impact of the increasing premiumisation of the estate.   

 

Like-for-like salesa for the 33 weeks to 18 May, which are not impacted by the timing of Easter, were up by 3.8%.

 

 

 

 

 

 

Like-for-like salesa growth:
Weeks 1 - 14
Weeks 1 - 28
Weeks 1 - 33
FY 2019
FY 2019
FY 2019
Food
4.6%
3.5%
3.6%
Drink
4.8%
4.5%
3.9%
Total
4.7%
4.1%
3.8%

 

 

Separately disclosed items

 

Separately disclosed items comprise a £19m past service cost for an increase in defined benefit pension obligation, being the estimated additional liability required to equalise for guaranteed minimum pensions; £1m net profit arising on disposal of property; and, a £7m revaluation on reclassification of property to assets held for sale, reversing previous impairment recognised on those properties.

 

Operating profit and margins

 

Adjusted operating profita for the first half was £151m, 7.1% higher than the same period last year.  Whilst the benefit of Easter falls in the second half this year, growth in the period did benefit from the absence of last year's cold weather and snow. The operating profit impact of these movements is a benefit of £5m.  Increasingly the impact of the multiple Ignite 2 initiatives we are undertaking, as outlined above, is becoming evident in the improving performance and momentum of the business leading to growth in adjusted operating profit of £10m, after £37m of inflationary costs partially offset by £13m of savings and efficiencies.

 

Adjusted operating margina of 12.7% was 0.2ppts higher than last year.

 

Inflationary cost pressures for the year remain in line with expectations, particularly impacting labour, utilities, property costs, energy, food and drink costs.

 

Interest

 

Net finance costs of £65m were £3m lower than in the first half last year, reflecting the continued reduction in Group securitised borrowings.

 

For the current financial year we expect the full year pensions finance charge to be around £7m (FY 2018 £7m).

 

Earnings per share

 

Basic earnings per share, after the separately disclosed items described above, were 14.3p (H1 2018 13.0p).  Adjusted earnings per sharea were 16.1p, 15.8% higher than last year.  The weighted average number of shares in the period was 428m.  The total number of shares issued at the date of announcement is 428m.

 

 

 

Cash flow and net debt

 

The cash flow statement below excludes movements on unsecured revolving facilities which remained undrawn on at the half year (H1 2018 outflow of £6m).

H1 2019
H1 2018
£m
£m
217
206
Cost charged in respect of share-based payments
2
1
Administrative pension costs
1
1
Operating cash flow before adjusted items, movements in working capital and additional pension contributions
220
208
Working capital movement
33
32
Pension deficit contributions
(24)
(23)
Cash flow from operations before adjusted items
229
217
Cash flow from adjusted items
(1)
-
Capital expenditure
(90)
(104)
Interest
(56)
(60)
Tax
(17)
(13)
Disposals
1
4
Net cash flow
66
44
Mandatory bond amortisation
(43)
(40)
Net cash flow before dividends
23
4
Dividend
-
(7)
23
(3)

The business generated £217m of EBITDA before separately disclosed items (H1 2018 £206m) with the increase from prior year driven by improved trading performance. 

 

Net debt of £1,627m at the half year (H1 2018 £1,718m), represented 3.8 times adjusted EBITDAa (H1 2018 4.1 times).

 

Capital expenditure

 

Total maintenance and infrastructure capex of £30m was marginally higher than last year due to increased investment in technology and systems.

 

We have continued to prioritise the number of capital projects undertaken in the first half in order to achieve more in-year benefit post investment as we move closer towards our 6 to 7 year investment cycle target. In the half year we remodelled or converted 206 sites (H1 2018: 220 sites) and opened 2 new sites (H1 2018: 4 sites).  Return on projects continues to improve.

 

H1 2019
H1 2018
£m
#
£m
#
30
29
Remodels - refurb
43
182
51
181
Remodels - expansionary
4
11
5
13
Conversions
8
13
16
26
Acquisitions - freehold
-
-
-
-
Acquisitions - leasehold
5
2
3
4
Total return generating capital expenditure
60
208
75
224
Total capital expenditure
90
104

 

 

 

Pensions

 

The company continues to make pensions deficit payments as agreed as part of the triennial pensions valuation with the schemes' Trustee at 31 March 2016, which showed an asset funding shortfall at that time of £451m. The deficit is being funded by cash contributions of £48m per annum indexed to 2023 with a potential additional £13m payment into escrow in 2024, as per the agreement reached in 2013.

 

This schedule of contributions will be reassessed as a part of the subsequent triennial valuation, dated as at 31 March 2019, which is ongoing.

 

As previously disclosed, legal proceedings between the company and the Trustee concerning the power to determine the rate of inflation to be applied to increases for certain sections of the membership of Mitchells & Butlers Pension Plan are expected to be heard in mid-2020.

 

Dividends

 

The Board is not declaring an interim dividend. As previously set out and in making this assessment the Board is mindful of its fixed charge obligations (notably debt service and pension payments) and considers the need to continue investment to maintain the condition and competitiveness of the estate to be of primary importance for the long-term health of the business.

 

 

Risk factors and uncertainties

 

The risks and uncertainties that affect the company remain unchanged and are set out on pages 38 - 42 of the 2018 Annual report and accounts which is available on the Mitchells & Butlers website at www.mbplc.com.

 

 

Definitions

 

a - The Directors use a number of alternative performance measures (APMs) that are considered critical to aid the understanding of the Group's performance.  Alternative performance measures are explained later in this announcement.

 

b - As measured by the Coffer Peach business tracker. 

 

Responsibility statement

 

We confirm that to the best of our knowledge:

 

-
The condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting' as required by DTR 4.2.4R and to the best of their knowledge gives a true and fair view of the information required by DTR 4.2.4R;
-
The interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first 28 weeks and description of principal risks and uncertainties for the remaining 24 weeks of the year); and
-
The interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).

 

 

This responsibility statement was approved by the Board of Directors on 22 May 2019 and is signed on its behalf by Tim Jones, Finance Director.

 

 

GROUP CONDENSED INCOME STATEMENT

for the 28 weeks ended 13 April 2019

 

 

 

2019
2018
2018
Notes
             £m
£m
£m
£m
£m
£m
Revenue
1,186 
1,186 
1,130 
1,130
2,152 
2,152 
Operating costs before depreciation, amortisation and movements in the valuation of the property portfolio
(969)
(988)
(924)
(924)
(1,730)
(1,736)
Net profit arising on property disposals
1
217 
199 
206 
207 
422 
417 
Depreciation, amortisation and movements in the valuation of the property portfolio
(66)
(59)
(65)
(70)
(119)
(162)
Operating profit
151 
140 
141 
137 
303 
255 
Finance costs
4
(62)
(62)
(65)
(65)
(119)
(119)
Finance revenue
4
Net pensions finance charge
(4)
(4)
(4)
(4)
(7)
(7)
Profit before tax
86    
75 
73 
69 
178 
130 
Tax expense
5
(17)
(14)
(14)
(14)
(33)
(26)
Profit for the period
69 
61 
59 
55 
145 
104 
Earnings per ordinary share:

 

Basic
16.1p
14.3p
 
13.9p
13.0p
34.1p
24.5p
Diluted
16.0p
14.2p
 
13.8p
12.9p
34.0p
24.4p

 

 

a
Separately disclosed items are explained and analysed in note 3.
b
Earnings before interest, tax, depreciation, amortisation and movements in the valuation of the property portfolio.

 

All results relate to continuing operations.

 

GROUP CONDENSED STATEMENT OF COMPREHENSIVE INCOME

for the 28 weeks ended 13 April 2019

 

2019
2018
2018
28 weeks
28 weeks
52 weeks
Notes
£m
£m
£m
(Unaudited)
(Unaudited)
(Audited)
Profit for the period
61 
55 
104 
Items that will not be reclassified subsequently to profit or loss:
Unrealised loss on revaluation of the property portfolio
(5)
Remeasurement of pension liability
11
17 
Tax relating to items not reclassified
5
(3) 
14 
Items that may be reclassified subsequently to profit or loss:
Exchange differences on translation of foreign operations
(1) 
Cash flow hedges:
- (Losses)/gains arising during the period
(28)
(5)
16 
- Reclassification adjustments for items included in profit or loss
18 
33 
34 
Tax relating to items that may be reclassified
5
(5)
(8)
(9)
23 
42 
Other comprehensive income after tax
30 
42 
Total comprehensive income for the period
66 
85 
146 

 

 

 

GROUP CONDENSED BALANCE SHEET

13 April 2019

2019
2018
2018
13 April
14 April
29 September
ASSETS
Notes
£m
£m
£m
(Unaudited)
(Unaudited)
(Audited)
Goodwill and other intangible assets
8
12 
10 
11 
Property, plant and equipment
8
4,448 
4,464 
4,426 
Lease premiums
Interests in associates
Deferred tax asset
61 
100 
63 
Derivative financial instruments
12
41 
26 
44 
Total non-current assets
4,568 
4,601 
4,550 
Inventories
28 
27 
26 
Trade and other receivables
56 
44 
56 
Other cash deposits
9
120 
120 
120 
Cash and cash equivalents
9
145 
138 
122 
Derivative financial instruments
12
Assets held for sale
8
13 
Total current assets
366 
332 
328 
Total assets
4,934 
4,933 
4,878 
LIABILITIES
Pension liabilities
11
(49)
(48)
(49)
Trade and other payables
(344)
(324)
(302)
Current tax liabilities
(7)
(3)
(9)
Borrowings
(237)
(231)
(233)
Derivative financial instruments
12
(36)
(40)
(37)
Total current liabilities
(673)
(646)
(630)
Pension liabilities
11
(183)
(223)
(200)
Borrowings
(1,699)
(1,775)
(1,744)
Derivative financial instruments
12
(217)
(225)
(207)
Deferred tax liabilities
(283)
(316)
(285)
Provisions
(42)
(43)
(43)
Total non-current liabilities
(2,424)
(2,582)
(2,479)
Total liabilities
(3,097)
(3,228)
(3,109)
Net assets
1,837 
1,705 
1,769 
EQUITY
Called up share capital
37 
37 
37 
Share premium account
26 
25 
26 
Capital redemption reserve
Revaluation reserve
1,197 
1,201 
1,197 
Own shares held
(1)
(1)
(1)
Hedging reserve
(210)
(221)
(202)
Translation reserve
13 
14 
14 
Retained earnings
772 
647 
695 
Total equity
1,837 
1,705 
1,769 

 

GROUP CONDENSED STATEMENT OF CHANGES IN EQUITY

for the 28 weeks ended 13 April 2019

 

Called 
Share 
Capital 
Own 
up share
premium 
redemption
Revaluation
shares 
Hedging
Translation
Retained
Total 
capital 
account 
reserve 
reserve 
held 
reserve 
reserve 
earnings
equity
£m 
£m 
£m 
£m 
£m 
£m 
£m 
£m 
£m 
At 30 September 2017  (Audited)
36
26
3
1,202
(1)
(244)
14
590
1,626
Profit for the period
-
-
-
-
-
-
-
55
55
Other comprehensive income
-
-
-
-
-
23
-
7
30
Total comprehensive income
23 
62 
85 
Credit in respect of share-based payments
Dividends paid (note 7)
(7)
(7)
Revaluation reserve realised on disposal of properties
(1)
Scrip dividend related share issue (note 7)
(1) 
At 14 April 2018 (Unaudited)
37 
25 
1,201
(1)
(221)
14 
647 
1,705 
Profit for the period
49 
49 
Other comprehensive income
(4) 
19
(3) 
12 
Total comprehensive income
(4) 
19
46 
61 
Share capital issued
1
1
Credit in respect of share-based payments
At 29 September 2018  (Audited)
37
26
3
1,197
(1)
(202)
14
695
1,769
Profit for the period
61 
61
Other comprehensive income
(8)
(1)
14 
Total comprehensive income
(8)
(1)
75 
66
Credit in respect of share-based payments
37 
26 
1,197
(1)
(210)
13
772
1,837

GROUP CONDENSED CASH FLOW STATEMENT

for the 28 weeks ended 13 April 2019

2019
2018
2018
28 weeks
28 weeks
52 weeks
Notes
£m
£m
£m
(Unaudited)
(Unaudited)
(Audited)
Cash flow from operations
Operating profit
140 
137 
255 
Add back: adjusted items
3
11 
48 
Operating profit before adjusted items
151 
141 
303 
Add back:
Depreciation of property, plant and equipment
64 
64 
116 
Amortisation of intangibles
Cost charged in respect of share-based payments
Administrative pension costs
11
Operating cash flow before adjusted items, movements in working capital and additional pension contributions
220 
208 
427 
(Increase) in inventories
(2)
(3)
(1)
Decrease/(increase) in trade and other receivables
(1)
Increase in trade and other payables
36 
25 
(Decrease)/increase in provisions
(1)
 1 
Additional pension contributions
11
(24)
(23)
(48)
Cash flow from operations before adjusted items
229 
217 
381 
Cash flow from adjusted items
(1)
(2)
Interest paid
(57)
(61)
(120)
Interest received
Tax paid
(17)
(13)
(20)
Net cash from operating activities
155 
144 
240 
Investing activities
Purchases of property, plant and equipment
(88)
(103)
(167)
Purchases of intangible assets
(2)
(1) 
(4)
Proceeds from sale of property, plant and equipment
Acquisition of investment in associates
-
(5)
Net cash used in investing activities
(89)
(100)
(171)
Financing activities
Issue of ordinary share capital
-
-
1
Dividends paid (net of scrip dividend)
7
-
(7)
(7)
Repayment of principal in respect of securitised debt
10
(43)
(40)
(82)
Net movement on unsecured revolving credit facilities
10
-
(6) 
(6)
Net cash used in financing activities
(43)
(53)
(94)
Net increase/(decrease) in cash and cash equivalents
23 
(9)
(25)
Cash and cash equivalents at the beginning of the period
122 
147 
147 
Cash and cash equivalents at the end of the financial period
145 
138 
122 

 

Cash and cash equivalents are defined in note 9.

 NOTES TO THE INTERIM FINANCIAL INFORMATION

 

1.       GENERAL INFORMATION
Basis of preparation
This interim financial information has been prepared in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting as adopted by the European Union.
The information for the 52 weeks ended 29 September 2018 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006.  A copy of the statutory accounts for that period has been delivered to the Registrar of Companies and has been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRS).  The auditor's report on those accounts was not qualified, did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying the report and did not contain statements under section 498(2) or (3) of the Companies Act 2006.  This interim financial information should be read in conjunction with the Annual Report and Accounts 2018.
The interim financial information has been prepared on a consistent basis using the accounting policies set out in the Annual Report and Accounts 2018, other than the adoption of the new accounting standards set out below.

 

 

1.         GENERAL INFORMATION (CONTINUED)

 

The Group trades in one business segment (that of operating pubs and restaurants). The Group's brands meet the aggregation criteria set out in paragraph 12 of IFRS 8 Operating Segments and as such the Group reports the business as one reportable segment.
 

 

2019
2018
2018
28 weeks
28 weeks
52 weeks
Notes
£m
£m
£m
Adjusted items
Legal costs associated with the defined benefit pension scheme
a
-
(6)
Increase in defined benefit pension obligation
b
(19) 
-
-
Total adjusted items recognised within operating costs
(19) 
-
(6)
Net profit arising on property disposals
c
Movement in the valuation of the property portfolio:
- Impairment arising from the revaluation
d
(28)
- Revaluation of assets held for sale
e
- Impairment of short leasehold and unlicensed                                                     properties
f
(5) 
(15)
Net movement in the valuation of the property portfolio
(5)
(43)
Total adjusted items before tax
(11)
(4)
(48)
Tax credit relating to the above items
-  
Total adjusted items after tax
(8)
            (4)
(41)

 

 

a
b
On 26 October 2018 the High Court provided a ruling regarding guaranteed minimum pensions (GMPs) equalisation. The court ruled that pensions provided to members who had contracted-out of their scheme must be recalculated to ensure payments reflect the equalisation of state pension ages in the 1990s. The ruling provided pension trustees with a range of acceptable methods for calculating the GMP equalisation. The court also ruled that trustees are obliged to make arrears payments to members and simple interest on the arrears should be paid at 1% above the base rate. The estimated increase in pension liabilities required to equalise for GMPs is £19m. This has been disclosed separately as it is not considered part of the adjusted trade performance of the Group.
c
Profit arising on property disposals is disclosed separately as it is not considered to be part of adjusted trading performance and there is volatility in the size of the profit/(loss) in each accounting period.
d
Impairment arising from the Group's revaluation of its pub estate where the carrying values of the properties exceed their recoverable amount.
e
A revaluation uplift, which reverses a previous impairment, has been recognised on reclassification of property, plant and equipment to assets held for sale.
f
Impairment of short leasehold and unlicensed properties where their carrying values exceed their recoverable amount.
4.      FINANCE COSTS AND FINANCE REVENUE
 
2019
2018
2018
 
28 weeks
28 weeks
52 weeks
 
£m
£m
£m
 
Finance costs
 
Interest on securitised debt
(59)
(62)
(114)
 
Interest on other borrowings
(3)
(3)
(4)
 
Unwinding of discount on provisions
(1)
 
Total finance costs
(62)
(65)
(119)
 
 
Finance revenue
 
Interest receivable - cash
 
 
Net pensions finance charge (note 11)
(4)
(4)
(7)
 
 

5.       TAXATION

 

The taxation charge for the 28 weeks ended 13 April 2019 has been calculated by applying an estimate of the annual effective tax rate before adjusted items of 19.9% (2018 28 weeks, 19.6%).

 

2019
2018
2018
28 weeks
28 weeks
52 weeks
Tax charged in the income statement
£m
£m
£m
Current tax:
- UK corporation tax
(15)
(12)
(28)
- Amounts (under)/over provided in prior periods
(1)
Total current tax charge
(15)
(13)
(26)
Deferred tax:
- Origination and reversal of temporary differences
(2)
- Adjustments in respect of prior periods
Total deferred tax credit/(charge)
(1)
Total tax charged in the income statement
(14)
(14)
(26)
Further analysed as tax relating to:
Profit before adjusted items
(17)
(14)
(33)
Adjusted items
(14)
(14)
(26)

 

 

5.       TAXATION (CONTINUED)

 

2019
2018
2018
Tax relating to items recognised in other comprehensive
28 weeks
28 weeks
52 weeks
income
£m
£m
£m
Deferred tax:
Items that will not be reclassified subsequently to profit or loss:
- Unrealised losses due to revaluations - revaluation reserve
- Unrealised gains due to revaluations - retained earnings
- Remeasurement of pension liability
(3)
(1)
(1)
(3)
-
Items that may be reclassified subsequently to profit or loss:
- Cash flow hedges:
- Losses/(gains) arising during the period
(3)
- Reclassification adjustments for items included in profit or loss
(3)
(6)
(5)
(5)
(8)
Total tax charge recognised in other comprehensive income
(1)
(1)
(8)

 

The Finance Act 2016 was substantively enacted on 15 September 2016 and reduced the main rate of corporation tax to 17% from 1 April 2020. The effect of these changes has been reflected in the closing deferred tax balances at 14 April 2018, 29 September 2018 and 13 April 2019.
 
Basic earnings per share (EPS) has been calculated by dividing the profit for the financial period by the weighted average number of ordinary shares in issue during the period, excluding own shares held by employee share trusts.
For diluted earnings per share, the weighted average number of ordinary shares is adjusted to assume conversion of all potentially dilutive ordinary shares.
Adjusted earnings per ordinary share amounts are presented before adjusted items (see note 3) in order to allow a better understanding of the adjusted trading performance of the Group.

 

Basic
Diluted
 
EPS
EPS
 
pence per
pence per
 
Profit
ordinary
ordinary
 
£m
Share
share
 
28 weeks ended 13 April 2019
 
Profit/EPS
61 
14.3 p
14.2 p
 
Adjusted items, net of tax
1.8 p
1.8 p
 
 
Adjusted profit/EPS
69 
16.1 p
16.0 p
 
 
28 weeks ended 14 April 2018
 
Profit/EPS
55 
13.0 p
12.9 p
 
Adjusted items, net of tax
 4 
0.9 p
0.9 p
 
 
Adjusted profit/EPS
59 
13.9 p
13.8 p
 
 
52 weeks ended 29 September 2018
 
Profit/EPS
104 
24.5 p
24.4 p
 
Adjusted items, net of tax
41 
9.6 p
9.6 p
 
 
Adjusted profit/EPS
145 
34.1 p
34.0 p
 

 

6.     EARNINGS PER SHARE (CONTINUED)

 

The weighted average number of ordinary shares used in the calculations above are as follows:

 

2019
2018
2018
 
28 weeks
28 weeks
52 weeks
 
millions
millions
millions
 
 
For basic EPS calculations
428 
424 
425 
 
 
Effect of dilutive potential ordinary shares:
 
-     Contingently issuable shares
 
-     Other share options
-
 
 
For diluted EPS calculations
430 
426 
427 
 
 

 

No dividends have been declared or paid in the 28 weeks ended 13 April 2019.  Dividends declared or paid in prior periods are as follows.

 

28 weeks ended 14 April 2018
Final dividend of 5.0p per share - 53 weeks ended 30 September 2017
7
14
21
7
14
21
Final dividend of 5.0p per share - 53 weeks ended 30 September 2017
7
14
21
7
14
21

 

 

8.     PROPERTY, PLANT AND EQUIPMENT
 
2019
2018
2018
13 April
14 April
29 September
£m
£m
£m
At beginning of period
4,426  
4,429  
4,429 
Additions
93  
106  
164  
Revaluation/(impairment)
7  
(5) 
(48) 
Disposals
(1)  
(2) 
(3)
Depreciation provided during the period
(64) 
(64) 
(116)
Transfers to assets held for sale
(13) 
At end of period
4,448  
4,464  
4,426 

 

 

 

9.     ANALYSIS OF NET DEBT
2019
2018
2018
13 April
14 April
29 September
£m
£m
£m
Cash and bank balances
               145 
138 
122 
Cash and cash equivalents
145 
138 
122 
Other cash deposits
120 
120 
120 
(1,789)
(1,859)
(1,830)
Liquidity facility
(147)
(147)
(147) 
44 
30 
47 
(1,627)
(1,718)
(1,688)

 

a
Represents the proportion of the fair value of the currency swap that is hedging the balance sheet value of the Group's US dollar denominated A3N loan notes.  This amount is disclosed separately to remove the impact of exchange rate movements which are included in the securitised debt amount.

 

Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand and other short-term highly liquid deposits with an original maturity at acquisition of three months or less.  Cash held on deposit with an original maturity at acquisition of more than three months is disclosed as other cash deposits. In the cash flow statement, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand.
Securitised debt

9.   ANALYSIS OF NET DEBT (CONTINUED)

 

2019
2018
2018
 
13 April
14 April
29 September
 
£m
£m
£m
 
 
Principal outstanding at beginning of period
1,832 
1,911 
1,911 
 
Principal repaid during the period
(43)
(40)
(82)
 
Exchange on translation of dollar loan notes
(3)
(15)
 
 
Principal outstanding at end of period
1,786 
1,856 
1,832 
 
 
Deferred issue costs
(5)
(6)
(5)
 
Accrued interest
 
 
Carrying value at end of period
1,789 
1,859 
1,830 
 

 

 

Liquidity facility

Under the terms of the securitisation, the Group holds a liquidity facility of £295m provided by two counterparties.  As a result of the decrease in credit rating of one of the counterparties, the Group was obliged to draw that counterparty's portion of the facility during the 52 weeks ended 27 September 2014.  The amount drawn at 13 April 2019 is £147m (14 April 2018 £147m, 29 September 2018 £147m). These funds are charged under the terms of the securitisation and are not available for use in the wider Group.

 

Unsecured revolving credit facilities

The Group holds three unsecured committed revolving credit facilities of £50m each and uncommitted revolving credit facilities of £15m, available for general corporate purposes. The amount drawn at 13 April 2019 is £nil (14 April 2018 £nil, 29 September 2018 £nil).  All committed facilities expire on 31 December 2020.

 

 

10.      MOVEMENT IN NET DEBT

 

2019
2018
2018
28 weeks
28 weeks
52 weeks
£m
£m
£m
Net increase/(decrease) in cash and cash equivalents
23 
(9)
(25) 
Add back cash flows in respect of other components of net debt:
-     Repayment of principal in respect of securitised debt
43 
40 
82 
-     Net movement on unsecured revolving facilities
-  
Decrease in net debt arising from cash flows
66 
37 
63 
Movement in capitalised debt issue costs net of accrued interest
(5) 
(5)
(1)
Decrease in net debt
61 
32 
62 
Opening net debt
(1,688)
(1,750)
(1,750)
Closing net debt
(1,627)
(1,718)
(1,688)

 

 

 

 

11.        PENSIONS

 

Retirement and death benefits are provided for eligible employees in the United Kingdom, principally by the Mitchells & Butlers Pension Plan (MABPP) and the Mitchells & Butlers Executive Pension Plan (MABEPP).  These plans are funded, HMRC approved, occupational pension schemes with defined contribution and defined benefit sections.  The defined benefit section of the plans is now closed to future service accrual.

 

In addition, Mitchells & Butlers plc also provides a workplace pension plan in line with the Workplace Pensions Reform Regulations.  This automatically enrols all eligible workers into a Qualifying Workplace Pension Plan.

 

Measurement of scheme assets and liabilities

 

Actuarial valuation

The actuarial valuations used for IAS 19 (revised) purposes are based on the results of the actuarial valuation carried out at 31 March 2016 and updated by the schemes' independent qualified actuaries to 13 April 2019.  Scheme assets are stated at market value at 13 April 2019 and the liabilities of the schemes have been assessed as at the same date using the projected unit method.  IAS 19 (revised) requires that the scheme liabilities are discounted using market yields at the end of the period on high quality corporate bonds.

 

The principal financial assumptions used at the balance sheet date have been updated to reflect changes in market conditions in the period and are as follows:

 

2019
2018
2018
13 April
14 April
29 September
Discount rate
2.6%
2.8%
2.9%
Pensions increases - RPI max 5%
3.1%
3.0%
3.0%
Inflation - RPI
3.3%
3.1%
3.2%

 

 

The mortality assumptions were reviewed following the 2016 actuarial valuation and remain unchanged from the prior period. A summary of the average life expectancies assumed are as follows:

 

2019
2018
2018
13 April
14 April
29 September
Implied life expectancies from age 65:
-    MABPP male currently 45
23.0 years
22.9 years
23.0 years
-    MABEPP male currently 45
25.6 years
25.5 years
25.6 years
-    MABPP female currently 45
25.5 years
25.4 years
25.5 years
-    MABEPP female currently 45
27.9 years
27.8 years
27.9 years

 

Minimum funding requirements

The results of the 2016 actuarial valuation showed a funding deficit of £451m, using a more prudent basis to discount the scheme liabilities than is required by IAS 19 (revised). As a result of the 2016 actuarial valuation, the Company has subsequently agreed recovery plans for both the Executive and Main schemes in order to close the funding deficit in respect of its pension liabilities.  The recovery plans show an unchanged level of cash contributions with no extension to the agreed payment term (£45m per annum indexed with RPI from 1 April 2016 subject to a minimum increase of 0% and maximum of 5%, until 31 March 2023). This agreement is subject to review following completion of the current ongoing actuarial valuation which commenced in March 2019.  Under IFRIC 14, an additional liability is recognised, such that the overall pension liability at the period end reflects the schedule of contributions in relation to a minimum funding requirement, should this be higher than the actuarial deficit.

 

 

11.     PENSIONS (CONTINUED)

 

Amounts recognised in respect of pension schemes

 

The following amounts relating to the Group's defined benefit and defined contribution arrangements have been recognised in the Group income statement and Group statement of comprehensive income:

 

Group income statement
2019
2018
2018
28 weeks
£m
£m
£m
Operating profit
Employer contributions (defined contribution plans)
(5)
(4)
(8)
Administrative costs (defined benefit plans)
(1)
(1)
(2)
Charge to operating profit before adjusted items
(6)
(5)
(10)
Past service cost (see note 3)
(19)
Charge to operating profit
(25)
(5)
(10)
Finance costs
Net pensions finance income on actuarial surplus
Additional pensions finance charge due to minimum funding
(9)
(7)
(12)
Net pensions finance charge
(4)
(4)
(7)
Total charge
(29)
(9)
(17)

 

 

 

Group statement of comprehensive income
2019
2018
2018
28 weeks
£m
£m
£m
Return on scheme assets and effects of changes in assumptions
(92)
85 
114 
Movement in pension liability due to minimum funding
109 
(82)
(109)
Remeasurement of pension liability
17 

 

 

Group balance sheet
2019
2018
2018
13 April
14 April
29 September
£m
£m
£m
Fair value of scheme assets
2,477 
2,407 
2,404 
Present value of scheme liabilities
(2,224)
(2,127)
(2,068)
Actuarial surplus in the schemes
253 
280 
336 
Additional liability recognised due to minimum funding
(485)
(551)
(585)
(232)
(271)
(249)
Associated deferred tax asset
40 
46 
43 

 

 

a.   The total pension liability of £232m (14 April 2018 £271m, 29 September 2018 £249m) is presented as a £49m current liability (14 April 2018 £48m, 29 September 2018 £49m) and a £183m non-current liability (14 April 2018 £223m, 29 September 2018 £200m).

 

 

 

11.     PENSIONS (CONTINUED)

 
2019
2018
2018
13 April
14 April
29 September
£m
£m
£m
At beginning of period
(249)
(292)
(292)
Past service cost
(19)
Administration costs
(1)
(1)
(2)
Net pensions finance charge
(4)
(4)
(7)
Employer contributions
24 
23 
48 
Remeasurement of pension liability
17 
At end of period
(232)
(271)
(249)

 

12.   FINANCIAL INSTRUMENTS

 

13.   RELATED PARTY TRANSACTIONS

 

 

 

INDEPENDENT REVIEW REPORT TO MITCHELLS & BUTLERS PLC
Directors' responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the Directors.  The Directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union.  The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting," as adopted by the European Union.
Our Responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the 28 weeks ended 13 April 2019 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.
London, United Kingdom
22 May 2019

 

 

 

 

Alternative Performance Measures

 

 

The performance of the Group is assessed using a number of Alternative Performance Measures (APMs).

 

The Group's results are presented both before and after separately disclosed items. Adjusted profitability measures are presented excluding separately disclosed items as we believe this provides both management and investors with useful additional information about the Group's performance and supports a more effective comparison of the Group's trading performance from one period to the next. Adjusted profitability measures are reconciled to unadjusted IFRS results on the face of the income statement with details of separately disclosed items provided in note 3.

 

The Group's results are also described using other measures that are not defined under IFRS and are therefore considered to be APMs. These APMs are used by management to monitor business performance against both shorter term budgets and forecasts but also against the Group's longer term strategic plans.

 

APMs used to explain and monitor Group performance include:

 

APM
Definition
Source
EBITDA
Earnings before interest, tax, depreciation and amortisation.
Group condensed income statement
Adjusted EBITDA
Annualised EBITDA on a 52 week basis before separately disclosed items is used to calculate net debt to EBITDA.
Group condensed income statement
EBITDA before adjusted items
EBITDA before separately disclosed items.
Group condensed income statement
Operating profit
Earnings before interest and tax.
Group condensed income statement
Adjusted operating profit
Operating profit before separately disclosed items.
Group condensed income statement
Like-for-like sales growth
Like-for-like sales growth reflects the sales performance against the comparable period in the prior year of UK managed pubs, bars and restaurants that were trading in the two periods being compared, unless marketed for disposal.
Group condensed Income statement
Adjusted earnings per share (EPS)
Earnings per share using profit before separately disclosed items.
Note 6
The multiple of net debt as per the balance sheet compared against 52 week EBITDA before separately disclosed items which is a widely used leverage measure in the industry.
Free cash flow
Calculated as net movement in cash and cash equivalents before the movement on unsecured revolving credit facilities.
Group condensed cash flow statement
Return on capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A. Like-for-like sales

The sales this year compared to the sales in the previous year of all UK managed sites that were trading in the two periods being compared, expressed as a percentage.  This widely used industry measure provides better insight into the trading performance than total revenue which is impacted by acquisitions and disposals.

2019
2018
Year-on
28 weeks
28 weeks
-year
Source
£m
£m
%
Reported revenue
Group condensed income statement
1,186
1,130 
Less non like-for-like sales
(113)
(99)
Like-for-like sales
1,073
 1,031
4.1%
Weeks 29-33 revenue
222.4
216.0
Weeks 29-33 less non like-for-like
(16.1)
(14.6)
Weeks 29-33 like-for-like sales
206.3
201.4
2.4%
Like-for-like sales week 1-33
1,279
      1,232 
3.8%

 

 

Drink and food sales growth HY 2019

2019
2018
Year-on
 
28 weeks
28 weeks
-year
 
Source
£m
£m
%
 
 
Drink like-for-like sales
491
470
4.5%
 
Food like-for-like sales
555
536
3.5%
 
Other like-for-like sales
27
25
8.0%
Total like-for-like sales
1,073
1,031
4.1%
 
 

 

B. Adjusted Operating Profit

 

Operating profit before separately disclosed items as set out in the Group Income Statement.  Separately disclosed items are those which are separately identified by virtue of their size or incidence (see note 3). Excluding these items allows a better understanding of the trading of the Group.

 

2019
2018
Year-on
28 weeks
28 weeks
-year
Source
£m
£m
%
Operating profit
Group condensed income statement
140
137
2.2%
Add back separately disclosed items
Note 3
11
4
Adjusted operating profit
151
141
7.1%
Reported revenue
Group condensed income statement
1,186
1,130
Adjusted operating margin
12.7%
12.5%
0.2ppts

 

 

 

 

C. Adjusted Earnings per Share

 

Earnings per share using profit before separately disclosed items.   Separately disclosed items are those which are separately identified by virtue of their size or incidence (see note 3).  Excluding these items allows a better understanding of the trading of the Group.

 

2019  
2018
Year-on
28 weeks
28 weeks
-year
Source
£m
£m
%
Profit for the period
Group condensed income statement
61
55  
Add back separately disclosed items
Note 3
8
4  
Adjusted profit
69
59  
Weighted average number of shares
Note 6
428
424  
Adjusted earnings per share
16.1p
   13.9p

 

 

 

D. Net Debt: Adjusted EBITDA

 

The multiple of net debt as per the period end compared against 52 week EBITDA before separately disclosed items which is a widely used leverage measure in the industry.  Adjusted EBITDA is used for this measure to prevent distortions in performance resulting from separately disclosed items.

 

2019
2018
28 weeks
28 weeks
Source
£m
£m
Net debt 
Note 9
1,627
1,718
Adjusted EBITDA H1
Group condensed income statement
217
206
Adjusted EBITDA prior year H2
Group condensed income statement *
216
211
Adjustment for 53rd week H2 FY17
-
(8)
Adjusted 52 week EBITDA
433
417
3.8
4.1

 

 

*  H2 measures are calculated from the income statement as the measure for the 52 weeks ended 29 September 2018 less the measure for the 28 weeks ended 14 April 2018.

 

E. Free Cash Flow

 

Free cash flow excludes the cash movement on unsecured revolving credit facilities and is presented to allow understanding of the cash movements excluding short term debt.

 

2019
2018
28 weeks
28 weeks
Source
£m
£m
Net decrease in cash and cash equivalents
Group condensed cash flow statement
23
(9)
Net movement on unsecured revolving credit facilities
Group condensed cash flow statement
-
23
(3)

 

 

 

F. Return on capital

 

Return generating capital includes investments made in new sites and investment in existing assets that materially changes the guest offer.  Return on investment is measured by incremental site EBITDA following investment expressed as a percentage of return generating capital.  Return on investment is measured for four years following investment.  Measurement of return commences three periods following the opening of the site.

 

2019
2018
FY16-H119
FY15-FY18
Source
£m
£m
Maintenance and infrastructure
200
286
Remodel - refurbishment
213
170
Non-expansionary capital
413
456
Remodel expansionary
34
34
Conversions and acquisitions*
129
166
Expansionary capital for return calculation
163
200
Expansionary capital open
8
13
Total capital
Group condensed cash flow
669
 
Adjusted EBITDA
Group condensed income statement
1,492
1,714
Non-incremental EBITDA
(1,461)
(1,650)
Incremental EBITDA expansionary
31
32
Return on expansionary capital
19%
16%

 

 

*Remodel expansionary, conversion and acquisition capital is net of capex incurred for projects which have been open for less than 12 weeks