Interim Results - 6 Months to 30 January 2000
Wetherspoon (JD) PLC
7 March 2000
J D Wetherspoon plc announces interim results for the six months to 30
January 2000.
Highlights
Turnover up 44% to £174.7m
Profit before tax up 34% to £15.6m
Earnings per share up 29% to 7.5p
Interim dividend per share up 10% to 0.91p
45 new pubs opened, total now 372
Commenting on the results, Tim Martin, the Chairman of J D Wetherspoon
plc, said:
'I am pleased to report further substantial progress for the Company
during the half year. We opened 45 pubs during the period bringing the
total number to 372. The current encouraging trading performance, the
further supply of good sites in the pipeline and our continuing efforts
to make the business more competitive give confidence in our future
prospects'.
Enquiries:
Tim Martin Chairman 01923 477777
John Hutson Managing Director 01923 477777
Jim Clarke Finance Director 01923 477777
Eddie Gershon Press Office 0956 392234
Chairman's statement
I am pleased to report further substantial progress for the Company
during the half year. Sales increased by 44% to £174.7 million.
Operating profit, before the impact of increased property rentals on last
year's sale and leaseback of freehold properties, increased by 40% to
£24.9 million and profit before tax by 34% to £15.6million. Earnings per
share rose by 29% to 7.5p.
Capital investment was £79.0 million and net gearing at the period end
was 77%. Interest was covered 3.8 times by operating profits. Operating
margins were 14.3% compared to 14.7% last year, with higher wages and
bonus payments offset by a reduction in other costs as a percentage of
turnover.
Free cashflow, after capital investment of £6.6 million in existing pubs
and payments of tax, interest and dividends, increased by 52% to £22.2
million resulting in cashflow per share of 11.2p before investment in new
pubs and loan repayments.
Economic profit, calculated by adding depreciation to profit before tax
and subtracting capital expenditure on existing pubs, increased by 32% to
£18.4 million.
Dividends
The Board has declared an interim dividend of 0.91p, a 10% increase on
last year. A scrip alternative will again be offered to shareholders.
Further Progress
We opened 45 pubs during the period bringing the total number to 372.
The new pubs, as in recent years, include major cities such as Cardiff
and Plymouth, as well as smaller towns like Rochester, Port Talbot,
Saltcoats and Kirkcaldy. Initial trading levels at these pubs have been
strong, in contrast to the relatively slow starts of the last few years.
I believe our new pubs in Cambridge and Cardiff are the largest in
England and Wales respectively, contributing to a 10% increase in the
average size of pubs opened compared to the last financial year.
Our existing pubs performed well with like-for-like sales increasing by
16.9% and like-for-like profit by 16.3%. Like-for-like sales include pubs
which have been open throughout the reporting and comparative periods,
apart from pubs closed for 4 consecutive days or more in either this
period or the 1998/99 financial year.
During the period we continued to make progress in many areas. Having
satisfactorily re-negotiated our major beer supply agreements in the
summer, we have now agreed improved terms for wines and spirits, crisps
and nuts, soft drinks, telephone charges and a range of smaller items
including serviettes, ketchup sachets and staff uniforms.
We have also started a major review of pub development costs and
processes in order to identify ways to improve value for money in this
area.
We continued our investment in staffing initiatives in order to underpin
our future sales growth, which depends on attracting and retaining the
best people. As well as issuing share options to 2,217 people in the
last year, we paid out bonuses totalling £4million to people working in
the pubs in the six month period.
Each of our pubs averages six quality control visits per month by head
office staff and mystery visitors. In addition, each pub receives a
quarterly visit from our own health inspectors and from Egon Ronay
Associates. All these visits are marked and everyone in the pubs is
eligible for a monthly bonus based on the standards achieved. This
concentration on standards, combined with financial benefits, is, I
believe, the most comprehensive in the pub world.
Food sales improved substantially in the period with like for like growth
of 8%. In addition, we put in place a system whereby most head office
managers worked in our kitchens for a week in November. This culminated
in a successful menu launch on the 31st January incorporating many small
operational improvements, including a Company-wide initiative to increase
coffee and other hot drink sales.
Share Placing
We announced on 28th January 2000 a placing with institutional investors
which raised £43.8m net of expenses. As the Company has grown, it has
been financed by cashflow, loan facilities, sales and leasebacks and
equity. The issue of new equity further strengthened the capital base of
the Company and complemented our revised banking facilities which were
put in place in September 1999.
People
Wetherspoon's continuing success is reliant on our ability to generate
and adopt large and small ideas for improvements from people working in
the Company and from our suppliers, advisors and customers. The last six
months have been particularly successful in this area and I would like to
thank everyone concerned for their great creativity and efforts.
Prospects
Like-for-like sales in February increased by 14% and total Company sales
increased by 37%. The encouraging trend in pubs opened in the last
couple of years continued with like-for-like sales for 1997/98 pubs
increasing by 18%, and pubs opened in 1998/99 increasing by 24%, combined
with an improvement in Company operating margins.
We have opened 4 new pubs since the period end and the Company now has
licensing permission for 67 new pubs, 38 of which are currently in the
course of construction. We also have agreed terms in principle for the
acquisition of a further 116 sites.
Since the period end, the Company has achieved recognition for the design
of its pubs by winning the CAMRA (Campaign for Real Ale) / English
Heritage Pub Design Awards 1999, in the 'conversion to pub use' category.
For the first time in the history of the awards two pubs owned by the
same company were successful. These were The Billiard Hall in West
Bromwich and The Half Moon, Mile End, London. Further information is
available on the Company's website www.jdwetherspoon.co.uk
The current encouraging trading performance, the further supply of good
sites in the pipeline and our continuing efforts to make the business
more competitive give confidence in our future prospects.
Tim Martin
Chairman
7 March 2000
Profit and loss account
for the six months ended 30 January 2000
Unaudited Unaudited Audited full year
Half year half year
2000 1999 1999
£000 £000
£000 £000
Before After
exceptional exceptional
items items
Turnover from continuing 174,666 121,265 269,699 269,699
operations --------- --------- --------- ---------
Operating profit (2) 21,090 16,731 36,226 35,389
Profit on disposal of - - - 22,625
tangible fixed assets
Net interest payable (5,505) (5,116) (10,012) (10,012)
--------- --------- ---------- ----------
Profit on ordinary 15,585 11,615 26,214 48,002
activities before
taxation
Tax on profit on (779) (201) (751) (751)
ordinary activities (3) -------- --------- ---------- ----------
Profit on ordinary 14,806 11,414 25,463 47,251
activities after
taxation
Dividends (1,904) (1,628) (4,809) (4,809)
-------- -------- ---------- ---------
Retained profit 12,902 9,786 20,654 42,442
-------- -------- --------- ---------
Earnings per Ordinary 2p 7.5p 5.8p 12.9p 24.0p
share (4)
Fully diluted earnings 7.3p 5.8p 12.8p 23.8p
per share (4)
Dividend per share 0.91p 0.83p 2.43p 2.43p
Statement of total recognised gains and losses
for the six months ended 30 January 2000
Unaudited Unaudited Audited
half year half year full year
2000 1999 1999
£000 £000 £000
Profit for the financial 14,806 11,414 47,251
period after taxation
Unrealised surplus on - - 1,938
revaluation of properties
------ ------ -------
Total recognised gains 14,806 11,414 49,189
relating to the period ====== ====== =======
Cash flow statement
for the six months ended 30 January 2000
Unaudite Unaudited Audited
d half year full year
half 1999 1999
year £000 £000 £000 £000 £000
2000
£000
Net cash
inflow from 37,701 37,701 27,696 27,696 60,863 60,863
operating ------- ------- -------
activities (5)
Returns on
investments
and servicing
of finance
Interest 763 763 19 19 782 782
received
Interest paid (7,038) (7,038) (5,618) (5,618) (12,117) (12,117)
- existing
business
- existing
businesses
Interest paid (1,668) (2,046) (2,548)
- new pubs -----
(1,668)
- new pubs ------- ------- --------
Net cash
outflow from (7,943) (7,645) (13,883)
returns on ------- ------- --------
investment and
servicing of
finance
Taxation
Advance - (636) (636)
corporation
tax paid
Corporation (399) - -
tax paid ------- ------- ------- -------
(399) (399) (636) (636) (636) (636)
------- ------- ------- -------
Capital
Expenditure
Purchase of (6,589) (6,589) (5,174) (5,174) (8,804) (8,804)
tangible fixed
assets for
existing pubs
Proceeds of 4,395 4,155 76,526
sale of
tangible fixed
assets
Investment in (70,890) (65,267) (106,390)
new pubs and -------- -------- ---------
pub extensions
Net cash (73,084) (66,286) (38,668)
(outflow) / -------- -------- ---------
inflow from
capital
expenditure
Equity (2,190) (2,190) (1,653) (1,653) (3,037) (3,037)
dividends paid
-------- -------- --------
Net cash (45,915) (48,524) 4,639
(outflow) / -------- -------- --------
inflow before
financing
Financing
Issue of 1,567 137 973
Ordinary
shares
shares
Advances under 212,218 40,000 50,000
secured bank
loans
secured bank
loans
Repayments of (187,882 (1,903) (5,784)
secured bank )
loans
Secured bank -------- ------- -------
loans -
Net cash 25,903 38,234 45,189
inflow from -------- ------- -------
financing -
(Decrease) / (20,012) (10,290) 49,828
increase in -------- ------- -------
cash (6) -
------- ------- -------
Free cash flow 22,248 14,634 37,051
(4) ------- ------- -------
Cash flow per 11.2p 7.4p 18.8p
Ordinary 2p
share (4)
Summarised balance sheet
as at 30 January 2000
Unaudited Unaudited Audited
Half year half year full year
2000 1999 1999
£000 £000 £000
Fixed assets
Tangible assets (8) 439,691 393,103 370,148
-------- -------- --------
Current assets
Investments 167 286 253
Stocks 4,003 4,086 3,845
Debtors due within one year 9,788 4,732 11,472
Debtors due after more than 5,588 - 5,588
one year
Cash 42,566 2,460 62,578
------- -------- --------
62,112 11,564 83,736
Creditors due within one year (65,157) (58,871) (67,296)
-------- -------- ---------
Net current assets / (3,045) (47,307) 16,440
(liabilities)
-------- -------- ---------
Total assets less current 436,646 345,796 386,588
liabilities
Creditors due after one year (215,199) (175,484) (180,592)
--------- ---------- ---------
221,447 170,312 205,996
--------- ---------- ---------
Capital and reserves
Called up share capital 3,990 3,947 3,962
Share premium account 67,984 64,388 65,463
Revaluation reserve 25,166 22,843 25,166
Profit and loss account 124,307 79,134 111,405
--------- --------- ---------
Equity shareholders' funds 221,447 170,312 205,996
(9) --------- --------- ---------
Notes
1 Basis of preparation
The interim report for the six months ended 30 January 2000 is unaudited
and does not constitute statutory accounts within the meaning of Section
240 of the Companies Act 1985. It has been prepared under the historical
cost convention modified by the revaluation of freehold and leasehold
properties, and on a basis consistent with the accounting policies for
the year ended 1 August 1999. The results for the year ended 1 August
1999 and the balance sheet at that date are an extract from the statutory
accounts for that year, which have been filed with the Registrar of
Companies and on which the Company's auditors gave an unqualified report
under Section 235 of the Companies Act 1985, which did not contain a
statement under Section 237(2) or (3) of that Act. The results for the
six months ended 31 January 1999 are an extract from the unaudited
interim report for that period.
2 Operating profit
Unaudited Unaudited Audited
half year half year Full year
2000 1999 1999
£000 £000 £000
Turnover 174,666 121,265 269,699
Cost of sales (144,429) (98,058) (219,035)
--------- -------- ---------
Gross profit 30,237 23,207 50,664
Administrative expenses (9,147) (6,476) (15,275)
--------- -------- ---------
Operating profit 21,090 16,731 35,389
--------- -------- ---------
Cost of sales includes distribution costs and all pub operating costs.
3 Taxation
The charge to corporation tax on the trading profit of the period, net of
ACT offset, was £0.779 million, and does not bear a normal relationship
to profit before tax because of the availability of tax allowances
relating to capital expenditure in the current and past periods.
4 Earnings and cash flow per share
The calculation of basic earnings per share is based on profit on
ordinary activities after taxation for the period of £14,806,000 (1999:
£11,414,000) and on 198,545,089 Ordinary shares (1999: 196,806,621),
being the weighted average number of Ordinary shares in issue and ranking
for dividend during the period.
Fully diluted earnings per share has been calculated in accordance with
FRS14 and is after allowing for the dilutive effect of the conversion
into ordinary shares of the weighted average number of options
outstanding during the period. The number of shares used for the fully
diluted calculation is 203,063,102 (1999: 198,059,658).
The calculation of cash flow per share is based on the net cash generated
by business activities and available for investment in new pub
developments, and extensions to the trading area of existing pubs, after
funding interest on existing pubs, tax and dividend payments and all
other reinvestment in pubs open at the start of the period ('free cash
flow'). It is calculated before taking into account inflows and outflows
of financing from outside sources, and is based on the same number of
shares in issue as for the calculation of basic earnings per share.
5 Net cash inflow from operating activities
Unaudited Unaudited Audited
Half year half year full year
2000 1999 1999
£000 £000 £000
Operating profit 21,090 16,731 36,226
Depreciation of tangible 9,420 7,486 15,771
fixed assets
Change in stocks (158) (891) (650)
Change in debtors (2,100) 4,164 1,102
Change in creditors 9,449 206 8,414
------- ------- -------
37,701 27,696 60,863
------- ------- -------
6 Reconciliation of net cash flow to movement in net debt
Unaudited Unaudited Audited
half year half year full year
2000 1999 1999
£000 £000 £000
(Decrease) / increase in (20,012) (10,290) 49,828
cash in the year
Cash inflow from increase in (24,336) (38,097) (44,216)
debt financing -------- -------- --------
Movement in net (debt) / (44,348) (48,387) 5,612
funds during the period
Net debt at 1 August 1999 (125,304) (130,916) (130,916)
-------- -------- --------
Net debt at 30 January 2000 (169,652) (179,303) (125,304)
======== ========= =========
7 Analysis of net debt
Audited Unaudited
Full year Cash half year
1999 Flow 2000
£000 £000 £000
Cash at bank and in hand 62,578 (20,012) 42,566
Debt due within one year (10,819) 10,819 -
Debt due after one year (177,063) (35,155) (212,218)
--------- --------- ----------
Net debt (125,304) (44,348) (169,652)
--------- --------- ----------
8 Tangible fixed assets
Unaudited Unaudited Audited
Half year half year full year
2000 1999 1999
£000 £000 £000
Opening book value 370,148 334,695 334,695
Additions 78,963 67,634 109,842
Disposals 0 (1,740) (60,556)
Revaluation 0 0 1,938
Depreciation (9,420) (7,486) (15,771)
-------- --------- ---------
Closing book value 439,691 393,103 370,148
-------- --------- ---------
9 Reconciliation of movements in shareholders' funds
Unaudited Audited
Called up Share Re- Profit half year Full
share premium valuation and loss 2000 year
capital account reserve account Share- 1999
holders' Share-
funds holders
£000 £000 £000 £000 £000 '
funds
£000
At start of 3,962 65,463 25,166 111,405 205,996 159,192
period
Allotments 28 2,521 2,549 2,424
Revaluation - 1,938
Profit for 14,806 14,806 47,251
the period
Dividends (1,904) (1,904) (4,809)
------- ------- ------- -------- -------- -------
At end of 3,990 67,984 25,166 124,307 221,447 205,996
period ------- ------- ------- -------- ------- -------
10
Dividend
The dividend of 0.91p will be paid on 15 May 2000 to those shareholders
who are on the register on 31 March 2000.
11 Post balance sheet event
On 28 January, the company announced the issue of 9,915,000 new ordinary
shares raising £43.8 million (net of expenses). Dealings in these shares
commenced on 3 February 2000.
Independent Review Report To J D Wetherspoon Plc
Introduction
We have been instructed by the company to review the financial
information set out on pages 4 to 9 and we have read the other
information contained in the interim report for 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 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 30 January 2000.
PricewaterhouseCoopers
Chartered Accountants
London
7 March 2000