Interim Results - 6 Months to 29 Feb 2000, Part 2
Smith WH PLC
18 April 2000
PART 2
WHSmith PLC
Notes to Interim Financial Statements
For the 6 months to 29 February 2000
Group Profit and Loss Account
For the 6 months to 29 February 2000
6 months to 12 months to
--------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
Note £m £m £m
-----------------------------------------------------------------------
Sales 1 1,355 1,276 2,391
-----------------------------------------------------------------------
Operating profit 1 98 95 120
Interest 3 10 14
-----------------------------------------------------------------------
Profit on ordinary 101 105 134
activities before taxation
Tax on profit on ordinary 3 (28) (30) (38)
activities
-----------------------------------------------------------------------
Profit on ordinary 73 75 96
activities after taxation
and attributable to
shareholders
Dividends 4 (15) (14) (45)
-----------------------------------------------------------------------
Retained earnings 58 61 51
-----------------------------------------------------------------------
Basic earnings per share 5 29.2p 30.1p 38.4p
Diluted earnings per share 5 29.2p 29.9p 38.1p
Fixed charges cover - times 6 2.1x 2.4x 1.8x
Dividend per share 4 6.00p 5.75p 18.20p
Dividend cover - times 4.9x 5.2x 2.1x
Tax charge 3 28.0% 28.0% 28.0%
Group Balance Sheet
At 29 February 2000
At At At
29 Feb 28 Feb 31 Aug
2000 1999 1999
Note £m £m £m
-------------------------------------------------------------------
Fixed assets
Goodwill 9 207 34 205
Tangible assets 10 276 312 275
-------------------------------------------------------------------
Total fixed assets 483 346 480
-------------------------------------------------------------------
Current assets
Stock 216 199 203
Debtors 163 108 143
Cash at bank and in hand 12 212 336 174
-------------------------------------------------------------------
591 643 520
Creditors due within one
year
Debt 12 (38) (36) (39)
Other (388) (337) (368)
-------------------------------------------------------------------
(426) (373) (407)
-------------------------------------------------------------------
Net current assets 165 270 113
Total assets less current 648 616 593
liabilities
-------------------------------------------------------------------
Creditors due after more
than one year
Debt 12 (29) (40) (30)
Other (2) (2) (2)
-------------------------------------------------------------------
(31) (42) (32)
Provisions for liabilities 11 (17) (24) (19)
and charges
-------------------------------------------------------------------
TOTAL NET ASSETS 600 550 542
-------------------------------------------------------------------
Equity
Share capital 13 142 141 142
Share premium 14 84 82 84
Capital redemption reserve 14 155 155 155
Revaluation reserve 14 8 14 8
Profit and loss account 14 209 157 151
-------------------------------------------------------------------
Shareholders' funds 598 549 540
Minority interests 2 1 2
-------------------------------------------------------------------
TOTAL EQUITY 13 600 550 542
-------------------------------------------------------------------
Memorandum - Analysis of £m £m £m
net cash
-------------------------------------------------------------------
Cash at bank 212 336 174
Debt less than one year (38) (36) (39)
Debt greater than one year (29) (40) (30)
-------------------------------------------------------------------
Net cash 145 260 105
-------------------------------------------------------------------
Group Cash Flow
For the 6 months to 29 February 2000
6 months 12 months
to to
----------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
-----------------------------------------------------------------------
Cash flow from operating activities 101 82 145
Returns on investment and servicing of 3 10 14
finance
Taxation (7) (9) (37)
Purchase of fixed assets (23) (23) (60)
Disposal of tangible fixed assets 2 1 54
-----------------------------------------------------------------------
Cash flow from capital expenditure and (21) (22) (6)
financial investment
-----------------------------------------------------------------------
Cash flow for acquisitions (5) (6) (171)
Equity dividends paid (31) (39) (55)
-----------------------------------------------------------------------
Cash flow before use of liquid resources 40 16 (110)
and financing
-----------------------------------------------------------------------
Issue of shares - 2 5
Repurchase of shares - (24) (24)
Decrease in debt (2) (24) (63)
-----------------------------------------------------------------------
Cash flow from financing (2) (46) (82)
-----------------------------------------------------------------------
Increase/(decrease) in cash 38 (30) (192)
-----------------------------------------------------------------------
6 months 12 months
to to
-----------------
Memorandum - Analysis of free cash flow 29 Feb 28 Feb 31 Aug
(£m) 2000 1999 1999
£m £m £m
-----------------------------------------------------------------------
Profit before tax and before 101 105 134
exceptional items
Depreciation / amortisation of 21 20 43
goodwill
Movement in working capital (16) (29) (9)
Capital expenditure on fixed (23) (23) (60)
assets
Proceeds on disposal of tangible - 1 8
fixed assets
Tax paid (7) (1) (29)
Cash spend against provisions (2) (4) (9)
------------------------------------------------------------------------
Free cash flow 74 69 78
Dividends (31) (39) (55)
Issue of shares - 2 5
Acquisitions - cash paid/issue (5) (6) (198)
of loan notes
Sale & leaseback of freehold 2 - 46
properties
Repurchase of shares and ACT on - (32) (32)
repurchases
------------------------------------------------------------------------
Cash movement in debt 40 (6) (156)
Opening net cash 105 266 266
Hodder Headline debt - - (5)
acquired
------------------------------------------------------------------------
Closing net cash 145 260 105
------------------------------------------------------------------------
Consolidated Statement of Total Recognised Gains and Losses
For the 6 months to 29 February 2000
6 months 12 months
to to
-----------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
----------------------------------------------------------------------
Profit attributable to shareholders 73 75 96
Currency translation differences - - (3)
----------------------------------------------------------------------
Total recognised gains and losses for 73 75 93
the period
----------------------------------------------------------------------
Historical Cost Profits
For the 6 months to 29 February 2000
6 months 12 months
to to
------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
----------------------------------------------------------------------
Profit on ordinary activities before 101 105 134
taxation
Realisation of property revaluation - 6 6
surplus
----------------------------------------------------------------------
Historical cost profit on ordinary 101 111 140
activities before taxation
----------------------------------------------------------------------
Historical cost profit retained 58 67 57
earnings
----------------------------------------------------------------------
Reconciliation of Movements in Shareholders' Funds
For the 6 months to 29 February 2000
6 months
to
29 Feb
2000
£m
----------------------------------------------------------------------
Shareholders' funds at beginning 540
of period
----------------------------------------------------------------------
Retained earnings 58
Shareholders' funds at end of 598
period
----------------------------------------------------------------------
1 (A) Segmental Analysis of Sales and Profits
- Summary
6 months to 12 months to
-------------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
Sales Profit Sales Profit Sales Profit
£m £m £m £m £m £m
--------------------------------------------------------------------
WHSmith High Street 630 69 626 67 1,033 60
UK Travel Retail 123 7 115 7 242 14
(note b)
--------------------------------------------------------------------
UK Retailing 753 76 741 74 1,275 74
International 89 3 88 6 186 13
Retailing (note c)
--------------------------------------------------------------------
Retailing 842 79 829 80 1,461 87
Businesses
Online 4 (3) 3 (1) 4 (3)
Publishing 62 8 - - 29 4
(note d)
WHSmith News 507 18 493 19 995 39
Distribution
Internal (60) - (49) - (98) -
Sales (note
e)
--------------------------------------------------------------------
Total 1,355 102 1,276 98 2,391 127
--------------------------------------------------------------------
Support costs (6) (6) (12)
Internal Rents 2 3 5
(note f)
--------------------------------------------------------------------
Operating Profit 98 95 120
--------------------------------------------------------------------
a) Comparable sales growth for Retailing Businesses (adjusted for
selling space) in the 6 months to 29 February 2000 was 2%. Comparable
sales growth in the period for UK Retailing was 2% (consisting of
WHSmith High Street; 1% and UK Travel Retail; 6%) and International
Retailing; flat.
b) UK Travel Retail includes sales of £3m (6 months to 28 February
1999; £3m) and profits of £1m (6 months to 28 February 1999; £1m)
generated in continental Europe.
c) International Retailing consists of business operations in the USA
and Asia. In the 6 months to 29 February 2000, USA Travel Retail
generated sales of £84m (6 months to 28 February 1999; £84m) and
profits of £3m (6months to 28 February 1999; £6m). In the 6 months to
29 February 2000, Asia Travel Retail generated sales of £5m (6 months
to 28 February 1999; £4m) and profits of £nil (6 months to 28 February
1999;£nil).
d) Sales and profits from Publishing Businesses incorporates sales
and profits from Hodder Headline plc (acquired in May 1999) and
Helicon Publishing PLC (acquired in February 1999).
e) Internal sales comprise sales to Group companies by WHSmith News
Distribution £52m (6 months to 28 February 2000; £49m) and Hodder
Headline £8m.
f) The results for Retailing Businesses are reported after an
internal arms length market rent on freehold and long leasehold
properties owned and occupied by the Group. The internal income
generated £2m (6 months to 28 February 1999; £3m) is shown as a
separate credit to the profit and loss account giving a nil net effect
to operating profit.
1(B) Analysis of Retailing Stores and Selling Space
1 Sept 29 Feb
Number of stores 1999 Opened Closed 2000
--------------------------------------------------------------
WHSmith High Street 545 1 (15) 531
UK Travel Retail 183 2 - 185
-----------------------------------
UK Retailing 728 3 (15) 716
International Retailing 422 35 (18) 439
(note a)
--------------------------------------------------------------
Total 1,150 38 (33) 1,155
--------------------------------------------------------------
a) International Retailing at 29 February 2000 consisted of 427 stores
in USA (6 months to 28 February 1999; 416) and 12 stores in Asia (6
months to 28 February 1999; 9).
Growth
in
1 Sept 29 Feb Average
Retail selling square 1999 Opened Closed 2000 Sq ft
feet (000's)
---------------------------------------------------------------
WHSmith High Street 2,965 11 (43) 2,933 -
UK Travel Retail 195 2 - 197 1%
----------------------------------------
UK Retailing 3,160 13 (43) 3,130 -
International 455 30 (20) 465 1%
Retailing (note a)
---------------------------------------------------------------
Total 3,615 43 (63) 3,595 -
---------------------------------------------------------------
a) International Retailing retail selling square feet at 29 February
2000 consisted of 455,000 square feet in USA (28 February 1999;
455,000) and 10,000 square feet in Asia (6 months to 28 February 1999;
8,000)
2 Operating Lease Commitments
29 Feb 31 Aug
2000 1999
-------------------------------------------------------------------
Future
cumula-
Annual tive Annual
net net Average net
rental rental lease rental
commit- commit- term commit-
ment ment (years) ment
£m £m £m
-------------------------------------------------------------------
WHSmith High Street 68 804 12 69
UK Travel Retail 34 154 7 33
-------------------------------------------------------------------
UK Retailing 102 958 10 102
International 36 129 4 35
Retailing
-------------------------------------------------------------------
Retailing Businesses 138 1,087 9 137
Publishing Businesses 4 24 7 4
WHSmith News 3 39 12 3
Distribution
Surplus property 10 89 10 9
sublet to third
parties
-------------------------------------------------------------------
Gross rental 155 1,239 9 153
commitment
Less - external rent (16) (82) 6 (16)
receivable
- internal rent (2) (38) 14 (3)
receivable
-------------------------------------------------------------------
Total 137 1,119 9 134
-------------------------------------------------------------------
(i) WHSmith High Street gross rental commitment includes internal rent
of £2m (1999; £3m) relating to those properties which are owned by the
Group. The internal income generated is shown separately as internal
rent receivable in the above analysis giving a nil net effect to Group
total annual rent commitment. The cumulative future cost of internal
rent is taken as the book value of those properties in the balance
sheet (£38m), including £36m relating to WHSmith High Street.
(ii) External rent receivable principally relates to properties which
are let to third parties. Of the total external rent receivable £7m
(1999; £10m) relates to USA Travel Retail. Of the future cumulative
external rent receivable £20m relates to USA Travel Retail.
(iii) Outstanding contingencies under previous assignments of leases
where the liability would revert to the Company if the lease defaulted
are estimated at £16m per year with a future cumulative rental
commitment of approximately £195m and an average lease term of around
11 years.
(iv) For those leases on which rent is turnover related the annual net
rental commitment is calculated using the minimum rental liability.
The minimum rental liability included in the annual net rental
commitment at 29 February 2000 is £67m (1999; £63m) and relates to UK
Travel Retail and USA Travel Retail stores.
(v) The net present value of operating leases at 29 February 2000 is
£690m (1999; £645m).
3. Taxation
6 months 12 months
to to
----------------------
29 Feb 28 Feb 1999 31 Aug
2000 1999
£m £m £m
------------------------------------------------------------------
Tax on profit on ordinary
activities
-Standard rate of UK 27 29 36
corporation tax 30% (1999;
30.6%)
International tax 1 1 2
------------------------------------------------------------------
28 30 38
------------------------------------------------------------------
Effective tax rate 28% 28% 28%
The effective tax rate of 28.0 % for the 6 months to 29 February 2000
is below the UK standard corporation tax rate of 31% due to increased
levels of capital expenditure qualifying for tax relief and lower
rates of taxation on international activities.
4. Dividends
6 months to 12 months
to
--------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
Pence
-----------------------------------------------------------------
Interim 6.00 5.75 5.75
-----------------------------------------------------------------
Final 12.45
-------
Total 18.20
-----------------------------------------------------------------
£m £m £m
---------------------------------------------------------------
Interim 15 14 14
---------------------------------------------------------------
Final 31
------
Total 45
---------------------------------------------------------------
The Interim dividend will be paid on 29 June 2000 to shareholders
registered at the close of business on 8 May 2000. At 29 February
2000 the Company had 250,235,524 shares in issue.
5. Earnings Per Share
5 (A) Basic Earnings Per Share
6 months to 12 months to
-------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
----------------------------------------------------------------
Total profit attributable to 73 75 96
shareholders (£m)
Weighted average number of 250 251 250
ordinary shares in issue (m)
----------------------------------------------------------------
Earnings per share (pence) 29.2p 30.1p 38.4p
----------------------------------------------------------------
5. (B) Calculation of Diluted
Earnings Per Share
Earnings per share 6 months 12 months
to to
-------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
----------------------------------------------------------------
Total profit attributable to 73 75 96
shareholders (£m)
Weighted average number of 250 251 250
ordinary shares in issue (m)
Add weighted average number - 1 2
of ordinary shares under
option (m)
----------------------------------------------------------------
Total weighted average number 250 252 252
of ordinary shares (m)
----------------------------------------------------------------
Diluted earnings per share 29.2p 29.9p 38.1p
(pence)
----------------------------------------------------------------
Earnings per share have been calculated in accordance with Financial
Reporting Standard 14.
6. Fixed Charges Cover
6 months 12 months
to to
--------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
--------------------------------------------------------------
-
Profit before tax and before 189 180 300
fixed charges
--------------------------------------------------------------
-
Interest income (3) (10) (14)
Operating lease rentals 70 65 141
Property taxes 16 15 30
Other property costs 5 5 9
--------------------------------------------------------------
-
Total fixed charges 88 75 166
--------------------------------------------------------------
-
Profit before tax 101 105 134
--------------------------------------------------------------
-
Fixed charges cover 2.1 2.4 1.8
--------------------------------------------------------------
-
Fixed charges cover is calculated by dividing profit before tax and
before fixed charges by total fixed charges.
7. Segmental Analysis of Operating Assets Employed
At At At
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
----------------------------------------------------------------
WHSmith High Street 183 200 207
UK Travel Retail 37 33 20
----------------------------------------------------------------
UK Retailing 220 233 227
International Retailing 53 53 44
----------------------------------------------------------------
Retailing Businesses 273 286 271
Online 8 9 8
WHSmith News Distribution 8 2 5
Helicon Publishing 5 6 6
----------------------------------------------------------------
294 303 290
Hodder Headline 210 - 203
----------------------------------------------------------------
Total 504 303 493
Freehold property 38 89 40
Support functions (55) (64) (46)
Dividends payable (15) (14) (31)
Provisions for liabilities and charges (17) (24) (19)
----------------------------------------------------------------
Operating assets employed 455 290 437
Net cash 145 260 105
----------------------------------------------------------------
Total net assets 600 550 542
----------------------------------------------------------------
8. Acquisitions
In September 1999, Hodder Headline PLC acquired Wayland Publishing
Limited for a total consideration of £4.5m. The capitalised goodwill
on the transaction is £3.3m. In the post acquisition period up to 29
February 2000, Wayland Publishing had sales of £3.5m and profits of
£0.4m.
9. Goodwill
(A) Changes in Goodwill
29 Feb
2000
£m
-----------------------------------------------------------------
Net book value at 1 September 1999 205
Acquisitions 3
Amortisation (1)
-----------------------------------------------------------------
Net book value at 29 February 2000 207
-----------------------------------------------------------------
(B) Analysis of Goodwill
At At At
29 Feb 28 Feb 1999 31 Aug
2000 £m 1999
£m £m
-----------------------------------------------------------------
John Menzies Retail 17 18 18
Internet Bookshop 9 10 9
Helicon Publishing 6 6 6
Hodder Headline 172 - 172
Wayland Publishing 3 - -
-----------------------------------------------------------------
Net book value 207 34 205
-----------------------------------------------------------------
Purchased goodwill is capitalised as an asset and amortised against
profits over its useful economic life. In accordance with FRS 10,
where goodwill is regarded as having an indefinite life, it is not
amortised but is subject to an annual rest for impairment. As
permitted under FRS 10, this represents a departure, for the purposes
of giving a true and fair view, from the requirements of the Companies
Act 1985 which requires goodwill to be amortised.
In estimating the useful economic life of purchased goodwill,
consideration is given to the durability of the goodwill.
Goodwill arising on the purchases of John Menzies Retail, Internet
Bookshop, and Helicon is regarded by the Directors as having a useful
life of 20 years and is therefore amortised in the profit and loss
account over that period.
Goodwill arising on the purchase of Hodder Headline and Wayland
Publishing is regarded as having an indefinite useful life and is
therefore not amortised in the profit and loss account. It is
considered that the purchased goodwill is durable because these
businesses are expected to maintain their market share and
profitability in UK publishing over a long period, and that the
majority of their titles published and imprint names have significant
lifespans due to copyright and licensing arrangement and range and
strength of backlist titles. It is also considered that the barriers
to entry which exist (and are anticipated to continue) and the nature
of competition in the publishing industry are such that scale,
relationship with third parties, intellectual property rights and
quality of branding will prove this goodwill to be durable.
Since it is not possible to identify a finite useful life for goodwill
on the purchase of these businesses, it is not possible to quantify
any amortisation which would be charged. The application of an
impairment test (which will be carried out annually) supports the
value of goodwill and, as a result, no charge for impairment is
required at the balance sheet date.
10. Tangible Fixed Assets
(A) Changes in Tangible Fixed 29 Feb
Assets 2000
£m
---------------------------------------------------------------------
Net book value at 1 September 275
1999
---------------------------------------------------------------------
Additions 23
Disposals (2)
Depreciation (20)
---------------------------------------------------------------------
Net book value as at 29 276
February 2000
---------------------------------------------------------------------
(B) Analysis of Tangible At At At
Fixed Assets 29 Feb 28 Feb 1999 31 Aug
2000 £m 1999
£m £m
----------------------------------------------------------------------
Freehold and long leasehold 38 89 40
property
Short leasehold 92 100 97
Fixtures, fittings and 143 123 136
equipment
Investment in own shares 3 - 2
----------------------------------------------------------------------
Net book value 276 312 275
----------------------------------------------------------------------
11. Provisions
John
Menzies
Acquisi-
tion
Non Reor-
trading Post ganisa-
property retirement tion
pro- medical Pro-
visions benefits visions Total
£m £m £m £m
----------------------------------------------------------------------
At 1 September 1999 13 4 2 19
----------------------------------------------------------------------
Utilised in period (1) - (1) (2)
----------------------------------------------------------------------
At 29 February 2000 12 4 1 17
In the 6 months to 29 February 2000 the amount charged to non trading
property provisions comprised £1m of net rent paid on surplus
properties which will continue to be charged for around 7 years. The
provision for post-retirement medical benefits will continue to be
utilised over the remaining lives of the relevant employees. The
amount charged to John Menzies Retail acquisition reorganisation
provisions principally related to store closures and the provision is
expected to be utilised in the period to 31 August 2001.
12. Financial Assets and Liabilities
At At At
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
--------------------------------------------------------------------
Cash at bank and in hand 212 336 174
Repayable within one year (38) (36) (39)
Repayable between one and two - (38) (1)
years
Repayable between two and five - - -
years
Repayable in more than five years (29) (2) (29)
--------------------------------------------------------------------
Net cash 145 260 105
--------------------------------------------------------------------
Additional committed facilities available not utilised at 29 February
2000 totalled £330m (31 August 1999; £330m) comprising £165m repayable
within one year and £165m repayable between two and five years.
At At At
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
--------------------------------------------------------------------
Cash at bank and in hand (note a) 212 336 174
Debt - Floating rate (note b) (27) - (28)
- Fixed rate (note c) (30) (56) (31)
- Interest free loan (note d) (10) (20) (10)
--------------------------------------------------------------------
Net cash 145 260 105
--------------------------------------------------------------------
(a) Cash at bank is held on short term deposit, bearing interest at an
average rate of 5.5%. The only material foreign exchange exposure at
29 February 2000 relates to the financial assets and liabilities in
International Retailing.
(b) Floating rate debt represents loan notes repayable in 2008 and
bearing interest at a rate of 1% per annum below LIBOR.
(c) Fixed rate debt includes sterling bank loans and overdrafts of
£25m (1999; £25m), repayable in May 2000 and bearing interest at a
rate of 7.985%, £3m (1999; £3m) repayable in December 2000 and bearing
interest at a rate of 8.375% and 5?% redeemable unsecured loan stock
of £2m (1999; £2m).
(d) In connection with the sale of Do It All.
13. Share Capital
At At At
29 Feb 29 Feb 1999 31 Aug
2000 £m 1999
£m £m
-------------------------------------------------------------------
Ordinary shares of 55.55p each 140 139 140
-------------------------------------------------------------------
'B' shares of 53.75p each 2 2 2
-------------------------------------------------------------------
142 141 142
-------------------------------------------------------------------
Number of Number of Number of
shares shares shares
(millions) (millions) (millions)
--------------------------------------------------------------------
Ordinary shares of 55.55p each 250 249 250
--------------------------------------------------------------------
'B' shares of 53.75p each 4 4 4
--------------------------------------------------------------------
At 29 February 2000 the number of options held under employee share
schemes was 6.5 million shares (1999; 4.8 million). The proceeds due
to the Company upon exercise of these options would be approximately
£27m (1999; £19m).
The remaining 'B' shares are redeemable by shareholders at their
nominal value at the shareholder's option during any other period
declared by the Company, at the Company's option or on maturity on 31
August 2008.
14. Reserves Capital
Share Redemp- Re- Profit &
Premium tion valuation Loss
Account Reserve Reserve Account
£m £m £m £m
-----------------------------------------------------------------
At 1 September 1999 84 155 8 151
-----------------------------------------------------------------
Profit retained for the 6 - - - 58
months to 29 February 2000
-----------------------------------------------------------------
Reserves at 29 February 84 155 8 209
2000
-----------------------------------------------------------------
15. Notes to the Cash Flow Statement
(A) Reconciliation of operating profit to net cash flow from
operating activities
6 months 12 months
to to
-------------------
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
-----------------------------------------------------------------
Operating profit 98 95 120
Depreciation / amortisation of 21 20 43
goodwill
(Increase)/decrease in stock (12) 1 6
Increase in debtors (20) (16) (9)
Increase/(decrease) in 16 (14) (6)
creditors
Cash spend against provisions (2) (4) (9)
-----------------------------------------------------------------
Net cash inflow from operating 101 82 145
activities
-----------------------------------------------------------------
(B) Reconciliation of net cash flow to movement in net cash
6 months to 12 months
----------------- to
29 Feb 28 Feb 31 Aug
2000 1999 1999
£m £m £m
-------------------------------------------------------------------
Increase / (decrease) in cash in the 38 (30) (192)
period
Cash flow from decrease in debt 2 24 63
-------------------------------------------------------------------
Change in net cash resulting from 40 (6) (129)
cash in/ (out) flow
Hodder Headline
- debt acquired - - (5)
- purchase consideration satisfied by - - (27)
issue of loan notes
-------------------------------------------------------------------
Movement in net 40 (6) (161)
cash/(debt) in the period
Net cash at 105 266 266
beginning of period
-------------------------------------------------------------------
Net cash at end 145 260 105
of period
-------------------------------------------------------------------
16. Post Balance Sheets Events
The acquisition of Hazelwood Enterprises Inc was completed on 1 March
2000 for £12m. Hazelwood operates stores in 70 hotels in the USA. In
the year to 31 December 1999 it achieved sales of £11.5m and profit
before administrative costs, interest and taxes of £2.6m.
On 17 April 2000 the acquisition of Benjamin Books for £12m was
announced. Benjamin operates 17 book stores and news and gift stores
in 9 US airports. In the year to 31 December 1999 it achieved sales
of £16.4m with profit before administrative costs, interest and taxes
of £2.1m. It is intended to convert a number of the book stores
acquired to the WHSmith.books.co.format.
Preparation of Interim Financial Statements
(a) The interim financial statements have been prepared on the basis
of the accounting policies set out in the Group's Annual Report and
Accounts for the 12 months ended 31 August 1999.
(b) International trading results are expressed in sterling at the
average rates of exchange ruling during the period. International net
assets and UK loans denominated in foreign currencies are expressed in
sterling at the closing rate of exchange on the balance sheet date.
The effect of currency movements on assets and liabilities is taken to
reserves. The effect of restating 1999/0 operating profits at 1998/9
average rates would not be material.
(c) The financial information contained in this report does not
constitute statutory accounts within the meaning of section 240 of the
Companies Act 1985. The year 31 August 1999 figures have been
extracted from the audited accounts for that year. The accounts for
the year ended 31 August 1999 on which the auditors issued an
unqualified audit report and which did not contain a statement under
either section 237(2) or (3) of the Companies Act 1985, have been
delivered to the Registrar of Companies.
Independent review report to WHSmith PLC
Introduction
We have been instructed by the company to review the financial
information set out on pages 6 to 21 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 London Stock Exchange 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 and based thereon, assessing whether the
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 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 29 February 2000.
Deloitte & Touche
Chartered Accountants
Hill House
1 Little New Street
London
EC4A 3TR
18 April 2000