Interim Results
Travis Perkins PLC
7 September 2000
TRAVIS PERKINS PRE-TAX PROFITS UP 29 PER CENT
Six months Six months Increase
30 June 30 June
2000 1999
£m £m %
Turnover 590.5 358.8 64.6
Operating Profit before
reorganisation costs and
amortisation of goodwill 57.6 36.9 56.1
Profit before taxation 44.3 34.4 28.8
Profit after taxation 29.6 23.5 26.0
Basic Earnings per share 26.7p 22.4p 19.2
Earnings per share before
reorganisation costs,
amortisation of goodwill and
profit on sale of properties 32.5p 24.1p 34.9
Interim dividend per share 4.8p 4.3p 11.6
Frank McKay, chief executive, said: 'This has been an
active and exciting period for the Group as we
consolidated Keyline and Sharpe & Fisher, the two major
companies acquired last year and continued to build on
our existing strengths in the UK market.'
On the outlook, Tony Travis, chairman, commented 'The
economy as a whole remains buoyant and the construction
industry has benefited with higher volumes in most
areas. While there are some signs that the UK market for
new and existing homes is less active, especially in the
south east, demand from the repair, maintenance and
improvement sector, the company's most important market,
continues to be strong. I believe the outlook for our
business remains good.'
Enquiries: Frank McKay
Chief Executive
Tel: 020 7820 0366 (today)
Tel: 07712 878 700 (tomorrow)
Issued on behalf of Travis Perkins plc by Tavistock
Communications Limited (contact : Keith Payne, tel: 020
7600 2288)
CHAIRMAN'S INTERIM STATEMENT
I am pleased to report an operating profit for the 6
months to 30 June 2000, before reorganisation costs and
amortisation of goodwill, of £57.6million against
£36.9million the previous year, an increase of 56.1%.
Group sales at £590.5million were 64.6% ahead, mainly as
a result of acquisitions. The operating profit is
equivalent to 9.8% of sales compared with 10.3% in 1999,
reflecting a full 6 month's contribution from Keyline.
After reorganisation costs of £2.3million, amortisation
of goodwill amounting to £5.0 million and interest costs
of £6.2million, profit before taxation rose to
£44.3million from £34.4million, an increase of 28.8%.
The increase in interest costs and goodwill amortisation
reflects the company's acquisition programme over the
last year. Basic earnings per share were 26.7p against
22.4p, an increase of 19.2%. After adjusting for
reorganisation costs, amortisation of goodwill and
profit from the sale of surplus properties, the
underlying earnings per share rose to 32.5p from 24.1p,
an increase of 34.9%.
The board has declared an interim dividend of 4.8p per
share compared with 4.3p in 1999, an increase of 11.6%.
Retained profit of £24.3million increased shareholders'
funds to £337.7million from £313.4million at 31 December
1999. Net debt of £180.7million at 30 June 2000 was at
a similar level to that of 31 December 1999.
Cash inflow from operating activities was £60.8million
compared with £39.0million in 1999. Capital expenditure
at £17.6million was higher than the previous year,
reflecting the development of acquired businesses and an
increase in the rate of improvements carried out on our
branch network.
Total expenditure on acquisitions was £22.8m,
significantly lower than the £197.7million in the same
period last year when the Keyline business was acquired.
However, 13 branches were added in the first half of the
year.
At the end of June, Humfrey Smeeton retired as a non
executive director after ten years with the company. He
has been a constant source of wise counsel and shrewd
judgement.
I would like to thank him for his outstanding
contribution.
The economy as a whole remains buoyant and the
construction industry has benefited with higher volumes
in most areas. While there are some signs that the UK
market for new and existing homes is less active,
especially in the south east, demand from the repair,
maintenance and improvement sector, the company's most
important market, continues to be strong. The recent
announcement by the Government of increased public
expenditure should help sustain construction activity in
the medium term. I believe the outlook for our business
remains good.
A.TRAVIS
CHIEF EXECUTIVE'S REPORT
The six months under review have been an active and
exciting period for the Group as we consolidated Keyline
and Sharpe & Fisher, the two major companies acquired
last year and continued to build on our existing
strengths in the UK market.
Against a background of increased construction activity
we have been able to improve further the operating
margin of our established branches, while continuing to
undertake the rebranding, integration, and development
of the additional 165 branches we have acquired since
the beginning of June last year.
Keyline, the largest of the acquisitions, was
transferred on to the Group's point of sale and
administrative systems by the end of last year and
during the period under review further training has been
given to staff to help familiarise them with these new
procedures. We have also continued to reconfigure the
supplier profile of Keyline in order to maximise the
purchasing efficiencies available to the Group.
The 70 branches continuing to trade under the Keyline
brand remain focused on the civil engineering, drainage,
roofing and insulation markets as well as carrying a
wide range of heavyside building materials. We intend
to continue to develop the brand in the future.
The 33 branches of Keyline that have been rebranded as
Travis Perkins have been subject to a more significant
degree of change in their stock profile and market
stance in order to reflect the wider stock range of the
Travis Perkins brand.
In both groups of branches, work has begun on improving
the merchandising of the stock and the facilities
available for the collecting customer.
The extent of the system and stock changes across all
the Keyline branches has inevitably had an effect on the
sales generated over this period although they are above
the level anticipated at the time of the acquisition.
There is still some more work to be done on developing
the facilities and maximising the performance levels of
these branches. However with the benefits achieved
through the concentration of suppliers and other
economies of scale I am pleased to be able to report
that the acquisition is performing in line with our
expectations.
Sharpe & Fisher, which was acquired in December last
year, has been integrated into the Group in the first
half of this year. All of the 38 branches acquired have
been rebranded and their systems and stock profile
brought into line with our other Travis Perkins
branches. Throughout these changes the branches have
performed well and we look forward to their making a
positive contribution to the Group in the years ahead.
Despite the high level of management resource demanded
by this significant recent expansion, we have not
neglected to grow the business when opportunities have
occurred. We have made three acquisitions in the half
year resulting in the addition of 13 new branches. The
most significant purchase was the business of Broombys
which has a strong market position in Cumbria, a county
where the Group was previously unrepresented. Broombys
current strength will be reinforced in this regional
market.
Additionally we have developed and opened two branches
under the Travis Perkins brand, one at Nuneaton and one
at Kensal Green in North London. Both branches have
made a promising start.
As a result of acquisitions and other developments the
UK network has grown to a total of 466 branches.
We have continued to invest in our existing branch
network to improve the facilities offered to our
customers, most notably redeveloping our branches at
Woolwich, Bletchley and Pollockshaws Road, Glasgow. In a
number of other branches investment has been made to
improve the racking and displays of lightside materials.
Various initiatives have been taken in the area of
product development. Nine further tool hire outlets
have been opened, including our first stand alone outlet
in Kilburn, in North London, increasing the total to
129. In addition we have recently established a new
organization structure to operate our specialist
plumbing and heating branches of which there are now 21
in total, currently being rebranded TP Plumbing and
Heating. New locations are planned and the number of
these specialist branches will grow alongside our other
branches.
Further investment has been made in computing hardware
and network facilities in order to widen the range of
applications available across the business. In addition
to the existing on-line pricing enquiry and electronic
ordering services, our ability to service customers via
the internet has been further enhanced with the
continued development of our electronic catalogue. The
level of orders received over the internet remains low
although the use of our various websites continues to
expand at a rapid pace. In June the company agreed to
join the construction industry portal site, Construction
Plus, further increasing our potential customer base.
We have increased the resources applied to the training
and development of our employees and additional
programmes have been introduced aimed at further
enhancing the quality of service we give to our
customers.
The operating performance of our main sawmilling centres
has been reviewed and programmes have been instigated
to maximise output with the objective of delivering an
improved service level to our branches and external
markets.
The scale of growth in our branch network in a
comparatively short period presents a formidable
challenge to employees at every level in the Group and
I would like to thank all our staff for the way they
have risen to this challenge.
F.J.McKAY
Consolidated Profit and Loss Account
£m Six months Six months Year
30 June 30 June 31 Dec
2000 1999 1999
(Reviewed) (Reviewed) (Audited)
Turnover
590.5 358.8 874.3
====== ====== ======
Operating profit before reorganisation
costs and amortisation of goodwill 57.6 36.9 90.4
Reorganisation costs
(2.3) (1.6) (6.6)
Amortisation of goodwill
(5.0) (0.8) (4.2)
----- ------ ------
Operating profit after reorganisation
costs and amortisation of goodwill 50.3 34.5 79.6
Profit on sale of properties
0.2 0.1 0.6
------ ------ ------
Profit on ordinary activities
before interest 50.5 34.6 80.2
Net interest payable
(6.2) (0.2) (5.0)
------ ------ ------
Profit on ordinary activities
before taxation 44.3 34.4 75.2
Tax on profit on ordinary activities
(14.7) (10.9) (22.5)
------ ------ ------
Profit on ordinary activities
after taxation 29.6 23.5 52.7
Dividends paid and proposed
(5.3) (4.5) (14.9)
------ ------ ------
Retained profit transferred to reserves
24.3 19.0 37.8
====== ====== ======
Earnings per share
Basic
26.7p 22.4p 50.0p
Diluted
26.6p 22.3p 49.6p
Before reorganisation costs,
amortisation of goodwill and profit 32.5p 24.1p 57.8p
on sale of properties
====== ====== ======
Dividend per share
4.8 p 4.3 p 13.7 p
====== ====== ======
Consolidated Balance Sheet
30 June 30 June 31 Dec
£m 2000 1999 1999
(Reviewed) (Reviewed) (Audited)
Fixed assets
Tangible assets 205.4 149.4 194.2
Intangible assets - goodwill 195.1 119.6 181.1
Investments 3.3 4.0
4.1
------ ------ ------
404.6 272.3 379.3
------ ------ ------
Current assets
Stocks 141.3 120.2 127.8
Debtors 236.0 193.3 205.5
Properties held for resale 1.4 0.3
0.8
Cash at bank and in hand 37.7 17.0
15.0
------ ------ ------
393.1 352.6 350.6
------ ------ ------
Creditors: amounts falling due (207.2) (227.3)
within one year (276.9)
------ ------ ------
Net current assets 116.2 145.4 123.3
------ ------ ------
Total assets less current 520.8 417.7 502.6
liabilities
Creditors: amounts falling due (180.1) (185.1)
after more than one year (175.0)
Provisions for liabilities (2.2) (3.0)
and charges (7.0)
------ ------ ------
338.8 235.4 314.5
====== ====== ======
Capital and reserves
Called up share capital 10.5 11.1
11.1
Share premium account 16.8 52.0
52.6
Revaluation reserves 7.8 32.0
31.9
242.1 200.3 218.3
Profit and loss account
====== ====== ======
Total equity shareholders' funds 337.7 235.4 313.4
Minority interests - non equity - 1.1
1.1
------ ------ ------
338.8 235.4 314.5
====== ====== ======
The interim financial statements were approved by the
Board of Directors on 6 September 2000.
Signed on behalf of the Board of Directors.
FJ McKay ) Directors
PN Hampden Smith )
Reconciliation of Movements
in Shareholders' Funds
Six months Six months Year
30 June 30 June 31 Dec
£m 2000 1999 1999
(Reviewed) (Reviewed) (Audited)
Shareholders' funds at 1 January 313.4 215.5 215.5
------ ------ ------
Profit attributable to 29.6 23.5 52.7
shareholders of the Company
Dividends (4.5) (14.9)
(5.3)
------ ------ ------
24.3 19.0 37.8
New share capital subscribed 0.9 36.3
0.6
Revaluation reserve release - -
on transfer of fixed asset (0.6)
properties to current assets
Revaluation of properties - 23.8
-
------ ------ ------
Net addition to shareholders' 24.3 97.9
funds 19.9
------ ------ ------
Shareholders' funds at 30 June / 337.7 235.4 313.4
31 December
====== ====== ======
Statement of Total Recognised
Gains and Losses
Six months Six months Year
30 June 30 June 31 Dec
£m 2000 1999 1999
(Reviewed) (Reviewed)
(Audited)
Profit attributable to 29.6 23.5 52.7
shareholders of the Company
Other recognised losses - -
(0.6)
Unrealised surplus on revaluation - 23.8
of properties -
------ ------ ------
Total recognised gains and losses 29.0 23.5 76.5
relating to the period
====== ====== ======
Consolidated Cash Flow Statement
Six months Six
months Year
30 June 30 June 31 Dec
£m 1999 1999
2000
(Reviewed) (Reviewed) (Audited)
Net cash inflow from operating 106.6
activities 60.8 39.0
------ ------ ------
Returns on investments and
servicing of finance
Interest received
- 0.8 1.2
Interest paid
(5.8) (0.2) (5.1)
------ ------ ------
Net cash (outflow) /
inflow for returns on (5.8) 0.6 (3.9)
investments and servicing of
finance
------ ------ ------
Taxation
UK corporation tax paid (5.3) (0.7) (24.6)
------- ------ ------
Capital expenditure and financial investment
Purchase of tangible fixed assets
(17.6) (7.9) (17.5)
Receipts from sales of tangible
fixed assets 1.7 0.7 1.9
------ ------ ------
Net cash outflow for capital
expenditure and financial (15.9) (7.2) (15.6)
investment
------ ------ ------
Acquisitions and disposals
Purchase of business
undertakings (10.3) (195.2) (237.6)
Net overdrafts acquired with
business undertakings (6.0) (2.5) (14.2)
------ ------ ------
Net cash outflow for
acquisitions and disposals (16.3) (197.7) (251.8)
------ ------ ------
Equity dividends paid
(10.4) (8.7) (13.1)
------ ------ ------
Cash inflow / (outflow) before
use of liquid resources and 7.1 (174.7) (202.4)
financing
Management of liquid resources
Cash inflow from short term
deposits 15.9 8.2 11.8
------ ------ ------
Financing
Issue of ordinary share capital
0.6 0.9 1.5
New bank loans 180.0 205.0
-
Repayment of bank loans
(10.0) - (20.0)
Capital element of finance
lease rentals (0.1) (0.1) (0.2)
------ ------ ------
Net cash (outflow) / inflow 180.8 186.3
from financing (9.5)
------ ------ ------
Increase / (decrease) in cash
in the period 13.5 14.3 (4.3)
====== ====== ======
Notes to the Interim Financial Statements
1 Basis of preparation
The interim financial statements have been prepared on
the basis of the accounting policies set out in the
Group's statutory accounts for the year ended 31
December 1999. However, following the introduction
of Financial Reporting Standard ('FRS') 15 'Tangible
Fixed Assets', the Group has adopted the transitional
rules within the FRS to freeze the carrying values of
all revalued assets at their modified historical cost.
There are no other effects on either the current or
prior period.
The financial information for the six months ended 30
June 2000 and 30 June 1999 is unaudited and does not
constitute statutory accounts as defined in section
240 of the Companies Act 1985. This information has
been reviewed by Deloitte & Touche, the Group's
auditors, and a copy of their review report appears on
page 12 of this Press Release.
The financial information for the year ended 31
December 1999 is extracted from the audited accounts
for that period. The auditors' report on those
accounts was unqualified and did not contain a
statement under s237(2) or (3) of the Companies Act
1985.
2 Taxation
The tax charge on ordinary activities for the six
months ended 30 June 2000 has been calculated at the
rate which it is expected will apply for the year
ended 31 December 2000.
3 Earnings per share Six Six Year
months months
30 June 30 June 31 Dec
2000 1999 1999
Basic earnings per share is calculated from the following ratio:
Profit on ordinary activities £29.6 £23.5 £52.7
after taxation million million million
Average number of shares in 110,657,080 104,997,037 105,325,007
issue
Diluted earnings per share is calculated from the following ratio:
Profit on ordinary £29.6 £23.5 £52.7
activities million million million
after taxation
Average number of shares
including outstanding options 111,188,136 105,435,475 106,230,674
Notes to the Interim Financial Statements
3 Earnings per share (continued)
Earnings before reorganisation costs, amortisation of
goodwill and profit on the sale of properties is
presented in addition to the basic earnings per share
calculated in accordance with FRS 3 and FRS14 since,
in the opinion of the Directors, this presents a
better like-for-like comparison of the earnings of the
Group between the relevant periods.
Basic earnings per share may be reconciled to earnings
per share before reorganisation costs, amortisation of
goodwill and profit on the sale of properties as
follows:
Six Six Year
months months
Pence 30 30 31
June June Dec
1999
2000 1999
Earnings per share before 57.8 p
reorganisation costs, 32.5 p 24.1 p
amortisation of goodwill
and profit on the sale
of properties
Reorganisation costs (6.3)p
(2.1)p (1.5)p
Tax thereon 1.9 p
0.6 p 0.4 p
Amortisation of goodwill (4.0)p
(4.5)p (0.7)p
Profit on sale of properties 0.6 p
0.2 p 0.1 p
------ ------ ------
Basic earnings per share - 26.7 p 50.0 p
FRS 3 basis 22.4 p
====== ====== ======
4 Dividend per share
The interim dividend of 4.8 pence per ordinary share
will be paid on 1 November 2000 to shareholders on the
register on
6 October 2000. The shares will be quoted ex
dividend on 2 October 2000.
5 Net cash flow from operating Six Six months Year
activities months
30 June 30 June 31 Dec
£m 1999
2000 1999
Operating profit after
reorganisation costs and 50.3 34.5 79.6
amortisation of goodwill
Amortisation of goodwill
5.0 0.8 4.2
Depreciation
8.0 5.3 14.8
Profit on sale of fixed assets
and investments (0.4) (0.1) (0.3)
(Increase) / decrease in stocks
(10.8) (5.6) 1.2
Increase in debtors
(24.6) (22.4) (15.2)
Increase in creditors
33.3 26.5 22.3
------ ------ ------
Net cash inflow from operating
activities 60.8 39.0 106.6
====== ====== ======
6 Reconciliation of cash
flow to movement in net
(debt) / cash
Six Six Year
months months
£m 30 June 30 June 31 Dec
2000 1999 1999
Net (debt) / cash at (181.6) 31.1 31.1
1 January
------ ------ ------
Increase / (decrease) in 13.5 14.3 (4.3)
cash in the period
Cash outflow to repay / 10.0 (180.0) (185.0)
(inflow from) debt
Non-cash changes - (11.8)
(6.5)
Cash inflow from short (15.9) (8.2) (11.8)
term deposits
(Increase) / decrease in (0.2) 0.1 0.2
finance leases
------ ------ ------
Movement in net debt / cash 0.9 (173.8) (212.7)
------ ------ ------
Net debt at 30 June / 31 (180.7) (142.7) (181.6)
December
====== ====== ======
7 Analysis of net debt Six months Six months Year
30 June 30 June 31 Dec
2000 1999 1999
Cash on call 15.0 18.2 1.1
Short term deposits - 19.5 15.9
------ ------ ------
Cash at bank and in hand 15.0 37.7 17.0
Overdrafts - (1.5)
(1.9)
Loans (175.0) (180.0) (185.0)
Finance leases less (0.4) (0.2) (0.2)
than 1 year
Finance leases greater - (0.1) -
than 1 year
Unsecured loan notes (0.1) (11.9)
(18.4)
------ ------ ------
Net debt at 30 June /
31 December (180.7) (142.7) (181.6)
====== ====== = ======
Independent Review Report to
Travis Perkins plc
Introduction
We have been instructed by the Company to review the
financial information set out on pages 5 to 11 and we
have read the other information contained in the interim
report and considered whether it contains any apparent
misstatements or material inconsistencies with the
financial information.
Directors' responsibilities
The interim report, including the financial information
contained therein, is the responsibility of, and has
been approved by, the directors. The Listing Rules of
the UK Listing Authority require that the accounting
policies and presentation applied to the interim figures
should be consistent with those applied in preparing the
preceding annual accounts except where any changes, and
the reasons for them, are disclosed.
Review work performed
We conducted our review in accordance with guidance
contained in Bulletin 1999/4 issued by the Auditing
Practices Board. A review consists principally of
making enquiries of group management and applying
analytical procedures to the financial information and
underlying financial data, assessing whether accounting
policies and presentation have been consistently applied
unless otherwise disclosed. A review excludes audit
procedures such as tests of controls and verification of
assets, liabilities and transactions. It is
substantially less in scope than an audit performed in
accordance with Auditing Standards and therefore
provides a lower level of assurance than an audit.
Accordingly, we do not express an audit opinion on the
interim financial information.
Review conclusion
On the basis of our review, we are not aware of any
material modifications that should be made to the
financial information as presented for the six months
ended 30 June 2000.
Deloitte & Touche
Chartered Accountants
6 September 2000
Colmore Gate
2 Colmore Row
Birmingham, B3 2BN