Interim Results
Holidaybreak PLC
23 May 2000
2000 INTERIM RESULTS
Highlights
- As normal recorded a seasonal loss before tax of £7.9m (1999: loss
before tax £8.3m)
- £29 million acquisition in February of the leading adventure holiday
operator Explore Worldwide
- Excellent overall performance from Hotel Breaks
- Developing a comprehensive Internet service for all parts of the
Group
- Bookings for the camping division below the previous year but higher
margins will ensure satisfactory profit progress
- Half-year dividend increased by 9% to 4.8p
- Continued search for the right acquisition opportunities
Commenting on the results Angus Crichton-Miller, Chairman, said: 'We are
now the UK's leading specialist holiday operator with five market leading
brands in three specialist areas. We are confident that our recent
acquisition Explore Worldwide will benefit from being a part of a larger
Group and we are continuing to seek out other similar opportunities.
Current trading is positive and we are well positioned to record solid
progress for the year.'
Enquiries: Richard Atkinson, Chief Executive
Bob Baddeley, Finance Director
Holidaybreak plc
Telephone: 0207 796 4133 on Tuesday 23rd May 2000 only
Thereafter 01606 787 100
Michael Sandler
Tim Robertson
Hudson Sandler Limited
Telephone: 0207 796 4133
INTERIM ANNOUNCEMENT
In the six month period to 31 March 2000, Holidaybreak plc recorded a pre-tax
loss of £7.9m. This compares with a loss of £8.3m for the equivalent period
in 1999. First half losses of this magnitude are entirely normal due to the
seasonal nature of our business. The current year figure includes a profit of
£0.3m attributable to our most recent acquisition, Explore Worldwide, for the
period from 22 February 2000.
Hotel Breaks, which achieved an operating profit of £1.6m (1999: £1.4m) on the
back of strong revenue growth, is also profitable in the first half.
Camping, the largest business in the Group is highly seasonal with all sales
falling into the second half. Significant first half losses are an annual
feature and these amounted to £8.1m, compared to the 1999 equivalent of £7.9m.
The interest charge is slightly lower year on year at £1.5m (1999: £1.7m).
Interest on the Explore acquisition debt will have no material impact until
the second half.
DIVIDEND
The Board has declared a half-year dividend of 4.8p per share, an increase of
9% on the 1999 figure. This will be payable on 21 August 2000 to shareholders
on the register on 14 July 2000.
ACQUISITION OF EXPLORE WORLDWIDE
We made a significant step forward in developing Holidaybreak into a broadly
based group of specialist holiday businesses with the acquisition, on 22
February 2000, of the market leading adventure holidays operator Explore
Worldwide. The consideration of £29m plus deferred consideration of £1m,
linked to Explore's profit performance in the year to 30 September 2000, was
partially offset by the £6m net cash balances which we inherited. Travers
Cox, managing director and former majority shareholder of Explore, joined the
Holidaybreak Board on that date.
The early stages of integrating Explore into the Holidaybreak Group have gone
well and the strong trading pattern apparent at the time of the acquisition
has continued. Worldwide adventure holidays are a rapidly expanding sector in
both the UK and overseas markets. Explore Worldwide is the largest European
operator of these holidays with a comprehensive and exciting range of 200
winter and summer tours to 100 countries on six continents. Holidaybreak's
experience of direct and internet marketing and our established sales and
marketing operations in Holland, Germany, Switzerland and Ireland are likely
to be beneficial in increasing future sales.
CURRENT TRADING AND PROSPECTS
We expect to achieve a satisfactory increase in profits in 2000. As
previously mentioned, our new acquisition Explore Worldwide is trading as we
had anticipated and should achieve profits in line with our expectations at
the time of acquisition, which would represent a good improvement on their
1999 performance.
Hotel Breaks also continue to perform extremely strongly, although the benefit
of a 21% increase in sales revenues has been slightly diluted by higher than
anticipated commissionable sales through retail agents. A highlight has been
the number of weekend packages which we have sold, in conjunction with visits
to the Millennium Dome (over 7,000 to date) or with tickets for popular London
shows such as the Lion King, Mamma Mia and, most recently, The King and I.
Camping, which is the largest profit earner in the Group, has faced some
difficulties but there have been positive features in our performance to
offset the negatives. Booking volumes for the two main brands, Eurocamp and
Keycamp, remain below equivalent 1999 levels at minus 7% although the gap is
narrowing and more profitable mobile-home bookings are level year on year. As
we had anticipated, demand for August has continued to come in steadily.
However, low value May and June bookings for tents have fallen back in recent
weeks after a promising start and we have also been affected by the extent of
media coverage of the oil spill off the coast of Western France. In fact,
customers can book their holidays with the confidence that the beaches will be
clear before the summer season commences.
One of the great strengths of Camping's performance has been the very strong
invoice values which have exceeded expectations. This, together with strong
growth in Germany, various cost efficiencies and further benefits derived from
the Keycamp acquisition means that, despite lower booking volumes, Camping
will still make satisfactory profit progress.
With the acquisition of Explore the Holidaybreak Group has evolved further
away from over-reliance on a single business. We are continuing to seek out
opportunities within the holiday sector, to further that process. With regard
to our current businesses, whilst the second half of our year has only just
started and the main summer season lies ahead, planning for 2001 is already
well advanced. All enjoy excellent prospects and we anticipate continuing
growth in profits, earnings and dividends.
Consolidated profit and loss account
For the six months ended 31 March 2000
Unaudited Unaudited Audited
6 months 6 months Year
to to ended
31 March 31 March 30 September
2000 1999 1999
Continuing Operations
Acquisitions Total
£'000 £'000 £'000 £'000 £'000
Turnover 18,571 2,150 20,721 15,614 142,436
====== ====== ====== ===== =====
Operating (loss) (6,551) 269 (6,282) (6,552) 20,050
profit before
goodwill amortisation
Goodwill amortisation (120) - -
------- ------- ---------
Operating (loss) (6,402) (6,552) 20,050
after goodwill
amortisation
Net interest payable (1,516) (1,728) (2,779)
------- ------- ---------
(Loss) profit on (7,918) (8,280) 17,271
ordinary activities
before tax
Taxation 2,375 2,500 (5,165)
------- ------- ---------
(Loss) profit on (5,543) (5,780) 12,106
ordinary activities
after taxation
Ordinary dividend (2,190) (1,819) (5,800)
------- ------- ---------
Retained (loss) (7,733) (7,599) 6,306
profit for the period
======= ====== =========
(Loss) earnings per (13.1p) (14.0p) 29.3p
ordinary share
======= ====== =========
The Group has no recognised gains or losses other than the (loss) profit for
the financial period.
Notes:
1. Segment information.
Group turnover by geographic region was as follows
Unaudited Unaudited Audited
6 months to 6 months to Year ended
31 March 31 March 30 September
2000 1999 1999
£'000 £'000 £'000
United Kingdom and Ireland 20,721 15,614 109,518
Netherlands and Belgium - - 16,527
Germany, Switzerland and - - 13,168
Austria
Others - - 3,223
------- ------- ---------
20,721 15,614 142,436
======= ======= =========
Group turnover and profit before tax and interest by class of business was as
follows:
Turnover PBIT
Unaudited Unaudited Audited Unaudited Unaudited Audited
6 months 6 months Year 6 months 6 months Year
to to ended to to ended
31 March 31 March 30 31 March 31 March 30
September September
2000 1999 1999 2000 1999 1999
£'000 £'000 £'000 £'000 £'000 £'000
Camping - - 103,739 (8,137) (7,942) 16,231
holidays
Hotel short- 18,571 15,614 38,697 1,586 1,390 3,819
breaks
Adventure 2,150 - - 269 - -
holidays
Goodwill - - - (120) - -
amortisation
------- ------- -------- ------- ------- --------
20,721 15,614 142,436 (6,402) (6,552) 20,050
======= ======= ======== ======= ======= ========
Consolidated balance sheet
As at 31 March 2000
Unaudited Unaudited Audited
6 months 6 months Year ended
to to
31 March 31 March 30 September
2000 1999 1999
£'000 £'000 £'000
Tangible fixed assets 55,262 54,594 48,666
====== ====== ======
Intangible assets 28,856 - -
====== ====== ======
Current assets
Investments held for disposal 1,016 1,452 5,019
Debtors 29,610 19,922 11,905
Cash at bank and in hand 6,843 1,586 26,194
------- ------- ---------
37,469 22,960 43,118
Creditors:
Amounts falling due within one (60,106) (37,736) (39,438)
year
------- ------- ---------
Net current liabilities (22,637) (14,776) 3,680
-------- ------- ---------
Total assets less current 61,481 39,818 52,346
liabilities
Creditors:
Amounts falling due after more (50,470) (46,793) (45,591)
than one year
Provision for liabilities and (74) (256) (74)
charges
------- ------- ---------
Net assets / (liabilities) 10,937 (7,231) 6,681
======= ======= =========
Capital and reserves
Called up share capital 2,281 2,067 2,069
Retained reserves 8,656 (9,298) 4,612
------- ------- ---------
Equity shareholders' funds 10,937 (7,231) 6,681
======== ======= =========
Consolidated cashflow statement
For the six months ended 31 March 2000
Unaudited Unaudited Audited
6 months 6 months Year
to to ended
31 March 31 March 30 September
2000 1999 1999
£'000 £'000 £'000
Net cash (outflow) inflow from (10,713) (13,398) 28,562
operating activities
Returns on investments and (1,516) (1,728) (2,779)
servicing of finance
Taxation (1,278) - (3,532)
Capital expenditure and (6,388) (6,655) (6,513)
financial investment
Acquisitions and disposals (24,205) 6,704 6,700
Equity dividends paid - - (5,330)
-------- -------- ---------
Cash (outflow) inflow before
management of liquid resources (44,100) (15,077) 17,108
and financing
Financing 24,763 (2,659) (7,665)
-------- -------- ---------
(Decrease) increase in cash in (19,337) (17,736) 9,443
the period
======== ======== =========
Notes:
1. The principal Group accounting policies have been applied
consistently throughout the current and the preceding half year
and are consistent with those set out in the Annual Report and
Accounts 1999 with the exception that, following the adoption
of FRS 10 'Goodwill and Intangible Assets', goodwill arising on
acquisitions is capitalised and amortised over its estimated
useful economic life. Goodwill arising on the acquisition of
Explore Worldwide Limited has been estimated and amounts to
£28,976,000 and the amortisation charged to the profit & loss
account in the period was £120,000.
2. Earnings per ordinary share are based on the weighted average
number of ordinary shares in issue of 42,305,405 (six months to
31 March 1999 - 41,279,164, year ended 30 September 1999 -
41,315,783).
3. An interim dividend of 4.8p per ordinary share will be paid on
21 August 2000 to shareholders on the Register on 14 July
2000.
4. The profit and loss account, balance sheet and cashflow
statement in this interim report do not amount to statutory
accounts within the meaning of section 240 of the Companies Act
1985. Statutory accounts for the year ended 30 September 1999
incorporating an unqualified audit report have been filed with
the Registrar of Companies.
5. The Board have noted the publication of the Turnbull Report on
internal control and are taking appropriate action to ensure
compliance.
6. Reconciliation of operating profit to net cash (outflow) inflow from
operating activities:
Unaudited Unaudited Audited
6 months 6 months Year
ended
to to 30
31 March 31 March September
2000 1999 1999
£'000 £'000 £'000
Operating (loss) profit (6,402) (6,552) 20,050
Depreciation charges 204 250 10,649
Goodwill amortisation 120 - -
Profit on sale of tangible - - 74
fixed assets
(Increase) in debtors (11,184) (6,239) (540)
Increase (decrease) in 6,549 (857) (1,671)
creditors
-------- ------- ---------
Net cash (outflow) inflow
from operating activities (10,713) (13,398) 28,562
======== ======= ========
7. Reconciliation of net debt
Unaudited Unaudit Audited
6 months 6 months Year
ended
to to
31 March 31 March 30 September
2000 1999 1999
£'000 £'000 £'000
(Decrease) increase in (19,337) (17,736) 9,443
cash in the period
Cash (inflow) outflow from (12,774) 2,871 7,989
(increase) decrease in
debt and lease financing
--------- --------- ---------
Movement in net debt in (32,111) (14,865) 17,432
the period
New HP contracts (4,425) (3,822) (7,062)
Net debt at beginning of (24,896) (35,266) (35,266)
period
--------- --------- ---------
Net debt at end of period (61,432) (53,953) (24,896)
========= ========= =========
8. Copies of this Interim Report are available from the registered
office of Holidaybreak plc, Hartford Manor, Greenbank Lane,
Northwich, Cheshire CW8 1HW.