FULL YEAR RESULTS
Consistent strategy and investment
driving outperformance
Shepherd Neame,
Financial performance:
- Turnover increased by +11.7% to £156.2m (2016: £139.9m)
- Underlying operating profit1 up +7.2% at £15.3m (2016: £14.2m)
- Underlying profit before tax2 up +8.0% to £11.2m (2016: £10.3m)
- Statutory profit before tax was £11.8m (2016: £14.4m) primarily due to high, one off profits on property disposals in 2016
- Underlying basic earnings per ordinary share up +8.0% to 59.1.p (2016: 54.7p) and basic earnings per share 69.1p (2016: 84.0p)
- Proposed final dividend per share of 22.73p (2016: 22.05p) making total dividends for the year up +3.1% to 28.35p (2016: 27.50p)
Operational highlights:
- Investment, modernisation and premiumisation have driven sales outperformance in underlying business with managed pubs like-for-like sales growth of +8.1%, and own beer volume growth of +3.9%, both substantially ahead of the market. Like-for-like tenanted EBITDAR3was up +1.6%.
- 14 pubs acquired at a cost of £24.8m in the year including five from
- Continued investment of £10.7m across estate to ensure every pub has high standards and a unique character with an attractive offer for customers. Accommodation remains a key theme and an incremental revenue stream - occupancy is growing and now stands at 79% (2016:78%) and RevPAR4 at £66 (2016: £63).
- New brand identity launched with new website and pub signage with 45 sites completed to date.
- First phase of the modernisation programme of the brewery completed. New, premium British brands launched and costs streamlined to mitigate the impact of the Asahi contract termination in February 2018. Strategy to move to smaller and higher quality Brewing and Brands business focused on own beers.
Current trading:
- We have made steady progress in the new financial year albeit with colder and unsettled weather compared to 2016.
- In the ten weeks to 2 September, like-for-like managed sales were up +1.5% (2016: +8.2%) and total beer volume excluding contract was up +4.4% (2016: +1.2%). In the 9 weeks to 26 August like-for-like tenanted EBITDAR up +0.6% (2016: +2.2%)
"This has been a good year for the company with strong underlying performance and some great acquisitions that add real value to the company.
We are pleased with the strategic and operational progress made in all areas of our business.
We are mindful of the political and economic backdrop, but our strategic focus on investing for the long term, innovating and consistently delivering great pub environments and outstanding service for our customers will stand us in good stead. We remain confident that the actions that have been taken and our relentless pursuit of excellence will continue to deliver good long-term returns for our shareholders."
20 September, 2017
Shepherd Neame Limited |
|
||
Jonathan Neame, Chief Executive Mark Rider, Finance and IT Director
Instinctif Partners Matthew Smallwood
|
Tel: 01795 532206
Tel: 02074572020 |
||
1 Profit before net finance costs, any profit or loss on the disposal of properties, investment property fair value movements and exceptional items |
|
||
2 Profit before any profit or loss on the disposal of properties, investment property fair value movements and exceptional items |
|
|
3 Earnings before interest, tax, depreciation, amortisation and rent payable
4 Revenue Per Available Room
NOTES FOR EDITORS
Shepherd Neame is Britain's oldest brewer. Established in 1698 and based in Faversham, Kent it employs around 1,500 people.
The Company retails its own beers, on draught and in bottles, under a range of highly successful brand names, including:
- Spitfire: One of the leading premium bottled ales in the UK with national distribution on draught (4.2% abv) and in bottle (4.5% abv). Spitfire Gold, a golden ale (4.1% abv), was launched to mark the 75th anniversary of the Battle of Britain and Spitfire Lager, the Lager of Britain (4.0% abv) in 2016.
- Whitstable Bay: This range, sold under the Faversham Steam Brewery brand, includes a Pale Ale on draught (3.9% abv) and in bottle (4% abv), an Organic Ale (4.5% abv), Blonde Lager (4.5% abv), Black Oyster Stout (4.2%) and Red IPA (4.5% abv).
- Cinque, Five Grain Premium Lager: introduced July 2017 (5% abv)
- Orchard View: the Company's first cider brand made in collaboration with Aspalls introduced in June 2017 (4.5% abv)
- Bishops Finger: Connoisseur premium ale (5.4% abv).
- Master Brew: The 'Original Kentish Ale' is a well-hopped cask ale (3.7% abv).
The Company also brews lagers under license, including:
- Asahi Super Dry: Japan's number one beer (5% abv), which is produced under an exclusive UK license for brewing, sales and marketing until February 2018.
- Samuel Adams Boston Lager: Leading US craft lager (4.8% abv) brewed under an exclusive license from the Boston Beer Company. The Company also imports Rebel IPA, a strong hopped US craft beer (6.5% abv) and Angry Orchard, America's No. 1 Hard Cider (5%).
Shepherd Neame sold 259,000 brewers' barrels of beer (74.5 million pints) including 219,000 brewers' barrels of own brewed beer (63.0 million pints) in the last year. The majority of these sales were made in the UK although the Company also exports to more than 35 countries.
At the year end, the Company operated 327 pubs, of which 253 were tenanted or leased, 8 were held as investment properties under commercial free of tie leases, and 66 managed. The pub estate ranges from inns and hotels to destination dining, great traditional and local community pubs.
Shepherd Neame's shares are traded on the NEX Exchange Growth Market. See http://www.nexexchange.com/ for further information and the current share price.
For further information on the Company, see www.shepherdneame.co.uk.
CHAIRMAN'S STATEMENT
I am delighted to report a strong set of results for the 52 weeks ended 24 June 2017, a year of significant investment in new pubs.
The performance has been good in all operating divisions in the Company and excellent progress has been made against our strategic objectives.
I have been particularly impressed by the pace of change in the business in recent years as the team modernise the pubs and brands portfolio and innovate to address the continuous challenge to enhance the customer experience.
Our growth primarily comes from reinvesting year after year in our core business and from driving ever greater efficiency and excellence in execution. This year has been notable for a strong underlying performance, some excellent work to enhance our own brand portfolio, important steps to modernise the brewing operation and a period of significant investment with the acquisition of 14 new pubs.
The core strengths of Shepherd Neame lie in a strong sense of family, a distinct individual character, and a passion for quality, for high standards and for making continuous improvements within a consistent strategic framework. These characteristics deliver a strong and sustainable business for the long-term benefit of shareholders. Equally important is our ability to take advantage of good opportunities when they arise and to be responsive to changes in the market.
Financial results
Turnover for the period increased by +11.7% to £156.2m (2016: £139.9m) driven by the acquisitions and strong managed house like-for-like growth of +8.1%. Underlying operating profit grew by +7.2% to £15.3m (2016: £14.2m). Underlying profit before tax1 grew by +8.0% to £11.2m (2016: £10.3m) and underlying basic earnings per share are up +8.0% to 59.1p (2016: 54.7p). Statutory profit before tax is down -18.0% to £11.8m (2016: £14.4m), predominantly because we achieved an unusually high profit on disposal of property in the prior year. Basic earnings per ordinary share are down to 69.1p (2016: 84.0p).
1 Profit before any profit or loss on the disposal of properties, investment property fair value movements and exceptional items.
Dividend
The Board is proposing a final dividend of 22.73p (2016: 22.05p) making the total dividend for the year 28.35p (2016: 27.50p), an increase of +3.1%. This represents underlying dividend cover of 2.1 times (2016: 2.0 times). We will continue to target our dividend cover at or above this level in the future. The final dividend will be paid on 13 October 2017 to shareholders on the register at the close of business on 29 September 2017.
This level of dividend cover is consistent with the policy stated at the time of our share capital reorganisation in 2014. Since then the total annual dividend paid to shareholders has increased from £3.2m to £4.2m.
Capital and investment
Capital expenditure was £38.0m. Within this sum, £24.8m was invested in the acquisition of Ultimate Entertainment Services Ltd ("UES"), eight pubs from Ei Group plc and five pubs in the acquisition of Village Green Restaurants Ltd ("VGR") in November 2016. We realised proceeds from property sales of £5.9m (2016: £11.9m).
Net debt has consequently increased from £60.1m at June 2016 to £78.1m at June 2017.
Board of Directors
Following the review of our strategy for brewing and brands as set out in the Chief Executive's Report, and as part of the transition from brewing Asahi Super Dry, the role of Brewing and Brands Director is no longer required. Graeme Craig is consequently stepping down from his role as a Director in September 2017 and will be leaving the business. Graeme has made a considerable contribution to the business since joining in 2006. He has greatly developed and enhanced the brand portfolio, and consolidated the sales, marketing and production activities into a single brewing and brands division. I would like to thank him for what he has done and wish him well for the future.
We are streamlining our management roles in this area. We have recently appointed Andy Pinnock as Head of Sales and Giles Hilton as Head of Customer Relations. We are currently recruiting a Head of Marketing, Brands and Communications and a Head of Production, as Richard Frost retires in 2018. These senior positions will report to the Chief Executive.
Government and regulation
The Company makes a substantial contribution to the local and national economy. In 2017 we have paid £28.7m in excise duty alone. It is disappointing, therefore, after three years of successive excise cuts, that the Chancellor chose to increase duty on beer by 3p per pint in the last budget.
This coincides with substantial increases in business rates and in the national living wage and with the introduction of the apprenticeship levy. These inflationary pressures come at a time of rising inflation in food and imported products, and provide cost challenges to all businesses in the sector at a time of great political uncertainty.
In July 2016 the Small Business Enterprise and Employment Bill which introduced the Statutory Code of Practice and Market Rent Option (MRO) became law. This affects only those large companies which have more than 500 pubs. We believe that effective operation of the voluntary code will make extension of the statutory code unlikely.
Advisors
Since the year end the Company appointed Peel Hunt LLP as its corporate broker in place of Panmure Gordon & Co with effect from 1 August 2017.
Summary
This has been an excellent year for the Company. The Board is focussed on investing for the long-term benefit of shareholders in line with our aims to be a Great British Brewer and to run the best pubs. The investment in our brands and pubs continues to transform the profile and quality of assets in the Company.
The managed estate has now become our largest business division by turnover and has been our principal engine for growth.
Our tenanted business is high quality and robust after many years of investing to drive up standards. It generates substantial and sustainable free cash flow and continues to attract exceptional operators.
In the brewing and brands business we have an extended period of transition ahead of us as the arrangements with Asahi come to an end. However, the underlying trends in this division are encouraging and our emerging, innovative and broad brand portfolio gives good reason for optimism.
These three business divisions generate strong cash flow and all contribute to the growing reputation the Company has for offering a great experience to our customers. The new brand identity has strengthened our profile further.
Whilst the performance has been good, the short-term horizon is clouded by the inflationary pressures on the business, and the medium-term horizon by the uncertainty over the UK's exit from the European Union. Shepherd Neame is, as has been demonstrated over the years, a resilient and flexible business capable of rapidly adjusting to and succeeding in an ever changing world.
We remain confident to continue to invest for the long-term benefit of shareholders.
Miles Templeman
Chairman
CHIEF EXECUTIVE'S REVIEW
This has been an exciting year of development for the Company, with good progress in all areas of the business, a strong underlying performance and some great acquisitions that add real value to the Company.
We have successfully pursued our strategy to drive long-term value for our shareholders based around four key objectives:
• To drive footfall to our pubs
• To develop our offer to enhance the customer experience
• To create demand and build awareness for our brands
• To attract, retain and develop the best people
It is this consistent strategy that has enabled the Company to outperform the national market year after year and to excel on a local basis. We have modernised and improved our business such that the profile and quality of our pubs and brands have been greatly enhanced and the offer and experience for our customer transformed. Furthermore, as our heartland of Kent enjoys the benefit of infrastructural development and the regeneration of the coastal areas, our strong local knowledge enables us to exploit the opportunities that arise.
Whilst the weather conditions have been favourable during this year with a long hot summer in 2016 and plenty of sunshine in the spring of 2017, market conditions have become progressively harder, as consumer spending is being squeezed by inflation.
Nonetheless, we have achieved impressive like-for-like sales growth in our managed estate of +8.1% against the Coffer Peach Tracker Index1 of +1.4% and own beer volume growth excluding contract of +3.9% against the market of -0.2% (Source: BBPA).
In pursuit of our objectives, this year has been characterised by some significant achievements:
• Acquisition of 14 pubs
• The launch of a new brand identity
• Some exciting new product developments
• Completion of the initial phase of our modernisation plan for the brewery and its buildings
We have successfully delivered these projects whilst maintaining strong underlying growth across the business. We have also developed our future brewing and brands strategy, namely to build our own brands, drive necessary cost reduction and streamline management roles where appropriate, as we exit the Asahi contract in the coming year.
We have an outstanding team of people, renowned for their passion and commitment, their expertise and in-depth knowledge of the business, their friendliness and approachability. These characteristics distinguish Shepherd Neame and give it its unique personality. It is this personality that is the differentiator to build customer loyalty, where quality and value for money are taken for granted.
All operators in the sector face significant cost inflation through increasing business rates, the national living wage and the apprenticeship levy. The fall in the value of sterling following the EU referendum has compounded these challenges and is driving up prices in food and other imported products such as wine. We will continue to focus on enhancing the customer experience, raising standards across our business, and driving efficiencies as appropriate to mitigate this cost and to take advantage of the opportunities that are presented.
1 Tracker for sales trends for pub, bar and restaurant groups.
Tenanted and Managed Pub Operations
Overview
At the year-end we operated 327 pubs and hotels (2016: 328) of which 285 are freehold (2016: 285). Of our total pubs, 66 (2016: 54) were managed and 253 (2016: 267) were tenanted or leased and eight (2016: seven) operated under commercial free of tie leases.
Our investment focus is to improve the quality of our core business and to seek high-quality, single-site acquisition opportunities within our heartland if they improve the overall business or reach new markets. We will pursue suitable opportunities outside our historic trading area, and are alive to opportunities to acquire small groups of pubs that meet our requirements, as evidenced by recent pub purchases. We are seeking to acquire sites with unique character in landmark or high-footfall locations, preferably with the potential for further development.
During the last five years, we have acquired 22 pubs and disposed of 49. As a consequence of this, and investments in the core estate, the profile and quality of our pub estate have been transformed and, since 2012, the average EBITDAR per managed pub has increased by +30.5% and per tenanted pub by +25.4%.
This has been a year of record investments with total cash invested in new pub acquisitions of £24.8m (2016: £3.3m), in three separate transactions during the year.
First, at the start of the financial year, we announced an acquisition of eight freehold pubs in Kent, Surrey and Sussex from Ei Group plc. All these pubs continue to be operated by their existing licensees, except the Crown and Anchor, Shoreham by Sea which has transferred to the managed estate, and Earls, Maidstone which will transfer in the coming year.
Simultaneously, we acquired UES and transferred the five pubs operated under tenancy by UES to the managed estate. We invested £12.9m in these two transactions in the year.
Third, at the end of November 2016, we acquired VGR for £11.9m. VGR operated five very successful freehold pub restaurants in and around Maidstone and Ashford in the Company's Kent heartland. All the pub restaurants are operated under the managed pub division.
Since the year end, we have opened a new outlet in Chatham Maritime called Pier Five.
We have realised £5.9m of proceeds (2016: £11.9m) from the disposal of 15 pubs (2016: 13) and two unlicensed properties (2016: seven). We continue to manage our property actively, aiming to dispose of those pubs which no longer fit our long-term strategy and to invest to maximise the potential of those that do.
Driving Footfall to our Pubs
We aim to drive footfall by designing and developing unique pubs and hotels with a 'wow' factor. We believe continuous investment in our facilities will attract and retain customers. In particular we continue to develop our accommodation business and exploit the growth in the local visitor economy.
In addition to the new pub acquisitions we have invested £8.3m (2016: £7.3m) of capital expenditure in improving the look and feel of our pubs and £2.4m (2016: £2.2m) in repairs and decorations.
In the managed estate, major developments during this year have included £1.0m investment at the Minnis Bay Bar and Brasserie, £0.9m at the Ostrich, Colnbrook where 11 bedrooms have been added and the Manor Farm Barn, Southfleet. All these investments have transformed the outlets and the results have been encouraging.
In the tenanted estate we carried out major developments at a number of sites including the East Kent, Whitstable, the Plough, Farnham, the Old House at Home, Dormansland and the Sportsman, Seasalter.
Following the launch of our new brand identity, we have invested an additional £0.4m in the development of a new pub signage scheme and website with enhanced functionality and improved user experience. In conjunction with this we have improved all the photography on our pub microsites to bring out the character and individuality of each outlet. We intend to roll out the new signage scheme over the coming years. By the end of the summer, 45 schemes were completed.
Developing our offer to enhance the customer experience
We aim to enhance the customer experience in our pubs by delivering great fresh food, providing accommodation of character and offering an interesting range of products.
Our food continues to provide good growth in the business, in spite of intense competition in casual dining. Food sales now represent 33% (2016: 30%) of our managed turnover, with drinks representing 56% (2016: 58%) and accommodation 10% (2016: 11%).
We continue to build the food skills in our business and drive the quality of our offer. The acquisitions of both UES and VGR have brought fresh ideas and we have also enjoyed great success with new food offers at the Minnis Bay Bar and Brasserie and the Ship and Trades, Chatham Maritime.
During the year we have refurbished 37 rooms (2016: 35) and added 11 rooms at the Ostrich (2016: 4 rooms at the Ship & Trades) and now offer a total of 294 (2016: 283), all presented to a high standard.
Occupancy grew again from its record high last year to 79% (2016: 78%) whilst RevPAR continued to grow to £66 (2016: £63).
As the consumer becomes more willing to experiment across the drinks range we are always looking to innovate or introduce new concepts. We are constantly looking to introduce more premium products to strengthen our range and enhance the experience for our customers.
Our beer offer has been greatly developed in the last two years. We are particularly excited about our emerging beer portfolio as we exploit the potential from our heritage brands and recent innovations. We have further expanded our range of premium local products, in particular gin, juices and English sparkling wine, and developed our range of mixers and fresh fruit cocktails. During the year our like-for-like drinks sales were +8.0% (2016: +3.1%).
Attracting, retaining and developing the best people
We aim to attract, retain and develop the best people by understanding the potential in everyone, inspiring them to achieve their goals and by building the loyalty and engagement of our licensees and employees through the professionalism of the support we provide.
I am particularly pleased with the progress we have made in recent years with our tenanted licensees. We again scored highly against a range of measures in an independent survey of pubs and companies, and, for the second year running, were finalists in the Publican Awards Best Tenanted and Leased Pub Company (201+ sites) and Best Managed Pub Company (51+ sites).
We have made great strides to develop our training and are rated by the BII as one of the top licensed trade training providers. All staff in the managed estate have personal development programmes; 500 offline courses and 1,700 online courses have been delivered against these in the year.
Our Love Beer programme to educate and inform all staff on beer and brewing has proved very successful and has driven an increased awareness and passion for beer across our business.
We continue to enhance the skills at head office in support of our licensees. In the last year we have expanded our food development and field training teams and reduced the number of pubs per district manager in the managed and tenanted estates to bring even more focus to their work.
The Shepherd Neame Pub Awards continue to recognise excellence and achievement. This year Tony and Shirley Pearson of The Belle Vue Tavern, Pegwell Bay won the Pub of the Year. It is particularly pleasing that we now have three pubs listed in the Top 50 Gastropubs in the country. It is also encouraging that we seem able to attract and support innovative licensees with diverse offers.
Tenanted and Managed Pub Performance
We have pursued a consistent strategy to invest in our pubs over a sustained period and this has resulted in a strong trading performance year after year.
Total divisional turnover in the managed estate grew by +26.2% (2016: +9.8%) including the impact of new acquisitions. Divisional underlying operating profit grew by +18.0% to £9.0m (2016 restated: £7.6m). Same outlet like-for-like sales grew by +8.1% (2016: +4.4%) with drinks +8.0% (2016: +3.1%), food +7.7% (2016: +4.2%) and accommodation +10.1% (2016: +11.7%). Average EBITDAR per managed pub grew by +1.8% (2016: +1.0%).
Margins were impacted in the managed estate by the cost pressures affecting all operators in the sector. The total inflation from business rates, national living wage and the apprenticeship levy was £0.2m in the year. Looking forward, these pressures will continue and this area of the business will require like-for-like growth of around +3-4% to cover these additional costs.
Total divisional turnover in the tenanted and leased estate grew by +2.8% to £34.4m (2016: £33.5m) on 14 fewer outlets. Divisional underlying operating profit was £13.0m (2016 restated: £12.7m). Like-for-like EBITDAR per tenanted pub grew by +1.6% (2016: +2.7%). Average EBITDAR per tenanted pub grew by +5.6% (2016: +6.4%).
Brewing and Brands
The brewing and brands division has enjoyed a successful year, some exciting brand launches and the redevelopment of our brewhouse.
The strength of the Shepherd Neame offer is a wide portfolio of high-quality products that suits many different customer needs in an increasingly fragmented market. We have continued to outperform and have achieved impressive volume growth of +3.9% against a market of modest decline of -0.2% (Source: BBPA). The Whitstable Bay Collection has again performed well with growth of +20.5% (2016: +19.5%) and now represents 10% of our own beer excluding contract. The Spitfire range has returned to growth of +2.2% (2016: -3.7%) and represents 22% of own beer excluding contract.
We have invested £0.7m in restoring the fabric and infrastructure of our historic site and completing the installation of the new mash tuns. In the coming year we are planning to install a new labeller on our bottling line together with associated line improvements.
As previously announced our licence to brew and sell Asahi Super Dry will terminate at the end of February 2018. The brand represented 23% of our total brewed volume at the year end. In anticipation of the end of this contract, we have carried out a strategic review of our beer business and operation on this site so as to mitigate much of its impact. Whilst we have investigated other licence partnerships, we no longer feel that this type of world lager fits our portfolio. Furthermore, we see considerable opportunity from our emerging portfolio as the consumer seeks premium British products.
We anticipate that brewing volumes will reduce in the short-term. We believe it is the best strategy in the long term to allocate more of our limited capacity to build our own brands and focus on those parts of the market where we have a competitive advantage or a strong position. We have determined to modernise our plant, to drive cost efficiency, higher productivity and quality enhancements. We expect turnover in this division to fall in line with volume in the near term. We are taking appropriate action to streamline our management structure, reduce our overheads and operating costs accordingly. As a result of these changes a one-off exceptional cost is expected in 2018. Going forward we are targeting ongoing divisional underlying EBITDA of around £3.5m.
The consequence of these actions, following a period of transition, will be a smaller, higher quality brewing and brands business, producing great beers on an upgraded infrastructure, and creating strong brands that positions the business well for future opportunities.
Creating demand and building awareness for our brands
We aim to create demand and build awareness for our brands by developing a range of distinctive beers, by instilling a passion for quality, and by having a great engagement with our customers.
The brewhouse investment and renovation works have driven greater efficiency and ever higher standards of quality in our beers.
The marketing team have had a busy year as they have developed a very compelling and exciting new portfolio including the introduction of Cinque, Five Grain Premium Lager, and Orchard View, a cider made in collaboration with Aspall.
The new brand identity has been well received by consumers and we received an award for it at the prestigious Mobius Awards. Our products receive many plaudits and we won three gold medals at the British Bottlers Institute Awards, and one gold at the International Brewing Awards.
The Whitstable Bay Collection continues to enjoy great success with increasing distribution and brand awareness. Whitstable Bay Red IPA was added to the range this year. Spitfire Gold and Spitfire Lager, The Lager of Britain, were new extensions to the Spitfire brand last year and have performed above expectations.
We have continued to support a variety of local and customer events such as the Battle of Medway 350th Anniversary commemoration through sponsorship and marketing activity.
To raise awareness of our new brands we opened a pop-up shop at Bluewater for the first time with considerable success. The store was named Store of the Week by Retail Week.
Brewing and Brands Performance
Divisional turnover for the year was +4.4% at £59.8m (2016: £57.3m). Own beer volume excluding contract was 216,000 barrels (2016: 208,000 barrels) and grew by +3.9% (2016: +0.3%). Divisional underlying operating profit was £1.6m (2016 restated: £1.6m), after having absorbed incremental costs of water recovery of £0.3m which we are working to mitigate now that the operation is maturing.
Investment Property
The Company owns £6.8m of investment property, revalued at June 2017. The principal land holding is the residual land at Queen Court, Ospringe. In 2016, 10 acres of this holding were disposed of with planning permission for residential development. During 2017, the Company promoted two further sites in the local plan that we consider suitable for housing. These are complex and expensive sites to develop and both have been rejected at this stage, but we will revisit in due course should circumstances change. The rest of the land holdings will be held as agricultural farm land for the long term. The Company reviews all of its property holdings on a regular basis.
Current Trading
Since the start of the new financial year we have made steady progress, albeit with colder and unsettled weather compared to 2016. In the 10 weeks to 2 September 2017, same outlet like-for-like managed sales were up +1.5% (2016: +8.2%) and total own beer volume excluding contract was up +4.4% (2016: +1.2%). In the 9 weeks to 26 August like-for-like EBITDAR in the tenanted estate was up +0.6% (2016: +2.2%).
Summary
This has been a good year for the Company. The underlying performance has been strong; there has been a high level of pub acquisition and brand activity; the quality of our operations continues to improve.
The profile of our pub assets and brands is stronger than ever. Our investments in recent years have helped to build a high-quality and sustainable platform for the future. But the focus in the coming year is to continue the rate of investment in our core business, to consolidate the recent acquisitions and effect a smooth transition in the brewing and brands business.
We have good reason to be pleased with the strategic and financial performance this year. Our investments in recent years have helped to build a high-quality and sustainable platform for the future. But the next twelve months present new challenges given the unprecedented cost headwinds that the sector is facing and signs that consumer income is being squeezed.
Jonathan Neame
Chief Executive
CONSOLIDATED PROFIT AND LOSS ACCOUNT 52 weeks ended 24 June 2017
|
|
52 weeks to 24 June 2017 |
52 weeks to 25 June 2016 |
||||
|
|
Underlying results |
Items excluded from underlying results |
Total statutory |
Underlying results |
Items excluded from underlying results |
Total statutory |
|
note |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Turnover |
1,2 |
156,198 |
- |
156,198 |
139,890 |
- |
139,890 |
Operating charges |
3 |
(140,939) |
(469) |
(141,408) |
(125,655) |
(495) |
(126,150) |
Operating Profit |
1 |
15,259 |
(469) |
14,790 |
14,235 |
(495) |
13,740 |
Net finance costs |
|
(4,094) |
- |
(4,094) |
(3,898) |
- |
(3,898) |
Profit on disposal of property |
3 |
- |
588 |
588 |
- |
4,235 |
4,235 |
Investment property fair value movements |
3 |
- |
496 |
496 |
- |
282 |
282 |
Profit on ordinary activities before taxation |
|
11,165 |
615 |
11,780 |
10,337 |
4,022 |
14,359 |
Taxation |
4 |
(2,429) |
861 |
(1,568) |
(2,254) |
314 |
(1,940) |
Profit after taxation |
|
8,736 |
1,476 |
10,212 |
8,083 |
4,336 |
12,419 |
Earnings per 50p ordinary share |
6 |
|
|
|
|
|
|
Basic |
|
|
|
69.1p |
|
|
84.0p |
Underlying basic |
|
|
|
59.1p |
|
|
54.7p |
Diluted |
|
|
|
68.5p |
|
|
83.4p |
All results are derived from continuing activities.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
52 weeks ended 24 June 2017
|
|
|
|
52 weeks ended 24 June 2017 |
52 weeks ended 25 June 2016 |
|
|
|
note |
£'000 |
£'000 |
Profit after taxation |
|
|
|
10,212 |
12,419 |
Gains/(losses) arising on cash flow hedges during the period |
|
|
|
2,460 |
(5,887) |
Tax relating to components of other comprehensive income |
|
|
4 |
(321) |
1,521 |
Other comprehensive gains/(losses) |
|
|
|
2,139 |
(4,366) |
Total comprehensive income |
|
|
|
12,351 |
8,053 |
CONSOLIDATED AND PARENT COMPANY BALANCE SHEET As at 24 June 2017
|
|
Group |
Group |
Company |
Company |
|
|
24 June 2017 |
25 June 2016 |
24 June 2017 |
25 June 2016 |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
Fixed assets |
|
|
|
|
|
Goodwill |
|
735 |
- |
735 |
- |
Tangible fixed assets |
|
305,670 |
279,872 |
305,670 |
279,872 |
Investments and loans |
|
194 |
333 |
11,777 |
333 |
|
|
306,599 |
280,205 |
318,182 |
280,205 |
Current assets |
|
|
|
|
|
Stocks |
|
7,063 |
6,580 |
7,063 |
6,580 |
Debtors |
|
19,986 |
18,114 |
19,986 |
18,114 |
Deferred tax asset due after one year |
|
3,787 |
4,409 |
3,787 |
4,409 |
Cash |
|
184 |
90 |
158 |
90 |
|
|
31,020 |
29,193 |
30,994 |
29,193 |
Creditors: amounts falling due within one year |
|
|
|
|
|
Bank loans and overdrafts |
|
- |
(727) |
- |
(727) |
Creditors |
|
(31,145) |
(26,703) |
(42,985) |
(26,703) |
|
|
(31,145) |
(27,430) |
(42,985) |
(27,430) |
Net current (liabilities)/assets |
|
(125) |
1,763 |
(11,991) |
1,763 |
Total assets less current liabilities |
|
306,474 |
281,968 |
306,191 |
281,968 |
Creditors: amounts falling due after more than one year |
|
|
|
|
|
Bank loans |
|
(78,267) |
(59,439) |
(78,267) |
(59,439) |
Derivative financial instruments |
|
(21,887) |
(23,670) |
(21,887) |
(23,670) |
Deferred lease liability |
|
(2,027) |
(1,831) |
(2,027) |
(1,831) |
Provisions for liabilities |
|
(13,182) |
(13,151) |
(13,182) |
(13,151) |
Net assets |
|
191,111 |
183,877 |
190,828 |
183,877 |
Capital and reserves |
|
|
|
|
|
Called-up share capital |
|
7,429 |
7,429 |
7,429 |
7,429 |
Share premium account |
|
1,099 |
1,099 |
1,099 |
1,099 |
Revaluation reserve |
|
73,579 |
73,253 |
73,579 |
73,253 |
Reserve for own shares held |
|
(2,277) |
(915) |
(2,277) |
(915) |
Hedging reserve |
|
(17,446) |
(19,288) |
(17,446) |
(19,288) |
Profit and loss account |
|
128,727 |
122,299 |
128,444 |
122,299 |
Equity shareholders' funds |
|
191,111 |
183,877 |
190,828 |
183,877 |
These accounts for Shepherd Neame Limited (Registered in England number 138256) were approved by the Board of Directors on 14 September 2017 and were signed on its behalf by:
Miles Templeman Jonathan Neame Directors
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 52 weeks ended 24 June 2017
|
Share capital |
Share premium |
Revaluation reserve |
Own shares held |
Hedging reserve |
Profit and loss account |
Total |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Balance at 27 June 2015 |
7,429 |
1,099 |
72,430 |
(827) |
(14,226) |
113,921 |
179,826 |
Profit for the financial year |
- |
- |
- |
- |
- |
12,419 |
12,419 |
Losses arising on cash flow hedges during the year |
- |
- |
- |
- |
(5,887) |
- |
(5,887) |
Tax relating to components of other comprehensive income |
- |
- |
696 |
- |
825 |
- |
1,521 |
Total comprehensive income |
- |
- |
696 |
- |
(5,062) |
12,419 |
8,053 |
Ordinary dividends paid |
- |
- |
- |
- |
- |
(3,977) |
(3,977) |
Transfer of realised revaluation |
- |
- |
127 |
- |
- |
(127) |
- |
Accrued share-based payments |
- |
- |
- |
- |
- |
528 |
528 |
Purchase of own shares |
- |
- |
- |
(584) |
- |
- |
(584) |
Distribution of own shares |
- |
- |
- |
359 |
- |
(328) |
31 |
Unconditionally vested share awards |
- |
- |
- |
137 |
- |
(137) |
- |
Balance at 25 June 2016 |
7,429 |
1,099 |
73,253 |
(915) |
(19,288) |
122,299 |
183,877 |
Profit for the financial year |
- |
- |
- |
- |
- |
10,212 |
10,212 |
Gains arising on cash flow hedges during the year |
- |
- |
- |
- |
2,460 |
- |
2,460 |
Tax relating to components of other comprehensive income |
- |
- |
297 |
- |
(618) |
- |
(321) |
Total comprehensive income |
- |
- |
297 |
- |
1,842 |
10,212 |
12,351 |
Ordinary dividends paid |
- |
- |
- |
- |
- |
(4,102) |
(4,102) |
Transfer of realised revaluation |
- |
- |
29 |
- |
- |
(29) |
- |
Accrued share-based payments |
- |
- |
- |
- |
- |
619 |
619 |
Purchase of own shares |
- |
- |
- |
(1,647) |
- |
- |
(1,647) |
Distribution of own shares |
- |
- |
- |
178 |
- |
(165) |
13 |
Unconditionally vested share awards |
- |
- |
- |
107 |
- |
(107) |
- |
Balance at 24 June 2017 |
7,429 |
1,099 |
73,579 |
(2,277) |
(17,446) |
128,727 |
191,111 |
There are no differences in the Parent Company Statement of Changes in Equity and the Consolidated Statement of Changes in Equity above other than the Parent Company Profit for the financial year of £9,944,000 and goodwill amortisation of £15,000 charged to the profit and loss reserve.
CONSOLIDATED CASH FLOW STATEMENT 52 weeks ended 24 June 2017
|
52 weeks ended |
|
52 weeks ended |
|
24 June 2017 |
|
25 June 2016 |
||
|
£'000 |
£'000 |
£'000 |
£'000 |
Net cash flows from operating activities (7a) |
|
22,080 |
|
20,293 |
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Proceeds of sale of tangible fixed assets |
5,876 |
|
11,893 |
|
Purchase of tangible fixed assets |
(25,668) |
|
(15,391) |
|
Additional loans to customers |
(48) |
|
(21) |
|
Customer loan redemptions |
130 |
|
245 |
|
Acquisition of subsidiaries |
(12,378) |
|
- |
|
Cash acquired on acquisition |
827 |
|
- |
|
Net cash flows from investing activities |
|
(31,261) |
|
(3,274) |
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Dividends paid |
(4,102) |
|
(3,977) |
|
Interest paid |
(3,994) |
|
(3,904) |
|
Repayment of long-term loan |
- |
|
(16,000) |
|
New long-term loan |
19,000 |
|
- |
|
Issue costs of new long-term loan facility |
(292) |
|
(313) |
|
Purchase of own shares |
(622) |
|
(287) |
|
Share option proceeds |
12 |
|
32 |
|
Net cash flows from financing activities |
|
10,002 |
|
(24,449) |
Net increase/(decrease) in cash and cash equivalents |
|
821 |
|
(7,430) |
Cash and cash equivalents at beginning of the period |
|
(637) |
|
6,793 |
Cash and cash equivalents at end of the period |
|
184 |
|
(637) |
NOTES TO THE ACCOUNTS 24 June 2017
1 Segmental reporting
In adopting FRS 102, the operating segment disclosure requirements of IFRS 8 are required as the Group has publicly traded equity instruments. The accounting policy for identifying segments is based on internal management reporting information that is regularly reviewed by the chief operating decision-maker.
The Group has three operating segments, which are largely organised and managed separately according to the nature of the products and services provided and the profile of the customers:
• Brewing and Brands which comprises the brewing, marketing and sales of beer, wine and spirits;
• Managed Pubs and Hotels and;
• Tenanted and Leased Pubs which comprises pubs operated by third parties under tenancy or lease agreements. Transfer prices between operating segments are set on an arm's length basis.
The measurement policies the Group uses for segment reporting under IFRS 8 are the same as those used in the financial statements.
|
Brewing and Brands |
Managed Pubs and Hotels |
Tenanted and Leased Pubs |
Unallocated |
Total |
|
52 weeks ended 24 June 2017 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Turnover |
59,760 |
60,671 |
34,434 |
1,333 |
156,198 |
|
Underlying operating profit |
1,566 |
9,005 |
12,973 |
(8,285) |
15,259 |
|
Exceptional items |
- |
(421) |
(48) |
- |
(469) |
|
Divisional operating profit |
1,566 |
8,584 |
12,925 |
(8,285) |
14,790 |
|
|
|
|
|
|
|
|
Net finance costs |
|
|
|
|
(4,094) |
|
Profit on disposal of property |
|
|
|
|
588 |
|
Investment property fair value movements |
|
|
|
|
496 |
|
Profit on ordinary activities before taxation |
|
|
|
|
11,780 |
|
|
|
|
|
|
|
|
Other segment information |
|
|
|
|
|
|
Capital expenditure - tangible fixed assets and goodwill |
1,399 |
21,529 |
15,506 |
1,120 |
39,554 |
|
Depreciation and amortisation |
2,113 |
2,569 |
2,174 |
990 |
7,846 |
|
Underlying divisional EBITDA |
3,857 |
11,604 |
15,166 |
(7,275) |
23,352 |
|
Number of pubs |
- |
66 |
253 |
8 |
327 |
|
|
|
|
|
|
|
|
|
Brewing and Brands |
Managed Pubs and Hotels |
Tenanted and Leased Pubs |
Unallocated |
Total |
|
52 weeks ended 25 June 2016 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Turnover |
57,267 |
48,062 |
33,509 |
1,052 |
139,890 |
|
Underlying operating profit |
1,588 |
7,631 |
12,675 |
(7,659) |
14,235 |
|
Exceptional items |
- |
- |
(307) |
(188) |
(495) |
|
Divisional operating profit |
1,588 |
7,631 |
12,368 |
(7,847) |
13,740 |
|
|
|
|
|
|
|
|
Net finance costs |
|
|
|
|
(3,898) |
|
Profit on disposal of property |
|
|
|
|
4,235 |
|
Investment property fair value movements |
|
|
|
|
282 |
|
Profit on ordinary activities before taxation |
|
|
|
|
14,359 |
|
|
|
|
|
|
|
|
Other segment information |
|
|
|
|
|
|
Capital expenditure - tangible fixed assets and goodwill |
2,374 |
6,055 |
6,774 |
436 |
15,639 |
|
Depreciation and amortisation |
2,172 |
2,016 |
2,028 |
899 |
7,115 |
|
Underlying divisional EBITDA |
3,989 |
9,727 |
14,719 |
(6,757) |
21,678 |
|
Number of pubs |
- |
54 |
267 |
7 |
328 |
The segmental disclosure reflects how management now monitor the performance of each division, which has resulted in a re-statement of the 2016 disclosure.
Geographical information An analysis of the Group's turnover by geographical market is set out below: |
52 weeks ended |
52 weeks ended |
|
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
Turnover |
|
|
UK |
153,529 |
137,424 |
Rest of the World |
2,669 |
2,466 |
|
156,198 |
139,890 |
2 Turnover An analysis of the Group's turnover is as follows: |
52 weeks ended |
52 weeks ended |
|
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
Sale of goods and services |
147,223 |
131,253 |
Rental income |
8,975 |
8,637 |
|
156,198 |
139,890 |
3 Non-GAAP reporting measures
Certain items recognised in reported profit or loss before tax can vary significantly from year to year and therefore create volatility in reported earnings which does not reflect the underlying performance of the Group. The Directors believe that the "underlying operating profit", "underlying profit before tax", "underlying basic earnings per share", "underlying earnings before interest, tax, depreciation, and amortisation" presented provide a clear and consistent presentation of the underlying performance of ongoing business for shareholders. Underlying profit is not defined by FRS 102 and therefore may not be directly comparable with the "adjusted" profit measures of other companies. The adjusted items are:
• Profit or loss on disposal of properties
• Investment property fair value movements
• Exceptional items - these are items which are either material or infrequent in nature and do not relate to the underlying performance.
|
52 weeks ended |
52 weeks ended |
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
|
Underlying EBITDA |
23,352 |
21,678 |
Depreciation and amortisation |
(7,846) |
(7,115) |
Free trade loan discounts |
(63) |
(113) |
Loss on sale of assets (excluding property) |
(184) |
(215) |
Underlying operating profit |
15,259 |
14,235 |
Net finance costs |
(4,094) |
(3,898) |
Underlying profit before taxation |
11,165 |
10,337 |
|
|
|
Profit on disposal of properties |
588 |
4,235 |
Investment property fair value movements |
496 |
282 |
Exceptional items |
(469) |
(495) |
Profit on ordinary activities before taxation |
11,780 |
14,359 |
Exceptional items of £469,000 comprised an impairment charge of £199,000 and £270,000 in relation to a fine together with legal fees in respect of the Royal Wells Hotel, Tunbridge Wells. Exceptional items of £495,000 for the 52 weeks ended 25 June 2016 comprised an impairment charge of £307,000, legal and professional fees of £71,000 for the Consumer Credit Authorisation application, required by the Financial Conduct Authority; and £117,000 for the professional fees related to the transition for reporting under FRS 102.
4 Taxation |
|
|
a Tax on profit on ordinary activities |
||
|
52 weeks ended |
52 weeks |
|
24 June 2017£'000 |
25 June 2016 |
Tax charged to profit and loss |
£'000 |
£'000 |
Current tax |
|
|
UK Corporation tax at 19.75% (2016: 20.0%) |
2,573 |
|
Prior year (over)/under provision |
25 |
|
Total current tax |
2,714 |
2,598 |
Deferred tax |
|
|
Origination and reversal of timing differences |
40 |
|
Effect of reduction in the rate of corporation tax |
(698) |
|
Adjustments in respect of prior years |
- |
|
Total deferred tax |
(1,146) |
(658) |
Total tax charged to profit and loss |
1,568 |
1,940 |
|
|
|
Tax charged to other comprehensive income |
|
|
Deferred tax |
|
|
Gains/(losses) arising on cash flow hedges in the period |
(1,177) |
|
Effect of reduction in the rate of corporation tax |
(344) |
|
Total tax charged/(credited) to other comprehensive income |
321 |
(1,521) |
b Reconciliation of the total tax charge |
|
|
|
52 weeks ended |
52 weeks ended |
|
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
Group profit on ordinary activities before taxation |
11,780 |
14,359 |
|
|
|
Tax on Group profit at average UK corporation tax rate of 19.75% (2016: 20.0%) |
2,872 |
|
Expenses not deductible for tax purposes |
7 |
|
Profit on sale of property less chargeable gains |
(266) |
|
Effect of reduction in the rate of corporation tax |
(698) |
|
Prior year (over)/under provision |
25 |
|
Total tax charged to profit and loss |
1,568 |
1,940 |
c Factors that may affect future tax charges
During the period the Finance Act 2016 received Royal Assent. The main impact was the reduction of the UK Corporation tax rate from 18% to 17% (effective from 1 April 2020). To the extent that this rate change will affect the amount of future tax cash tax payments to be made by the Group, this will reduce the size of both the Group's deferred tax liability and tax asset. The impact in the 52 weeks to 24 June 2017 was an exceptional credit to profit and loss of £315,000 and a credit to other comprehensive income of £146,000.
During the 53 weeks beginning 25 June 2017, the net reduction of deferred tax liabilities expected to be credited to the profit and loss account is estimated at £800,000 due to the reversal of accelerated capital allowances and reduction in the deferred tax liability on the revaluation of freehold pubs. This estimate is based upon a number of assumptions, including the level of capital expenditure qualifying for capital allowances, properties that are to be sold and increases in the Retail Price Index, which are uncertain and could result in a significantly different actual movement.
There is no expiry date on timing differences.
5 Dividends |
|
|
|
52 weeks ended |
52 weeks ended |
|
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
Declared and paid during the year |
|
|
Final dividend for 2016: 22.05p (2015: 21.40p) per ordinary share |
3,268 |
3,168 |
Interim dividend for 2017: 5.62p (2016: 5.45p) per ordinary share |
834 |
809 |
Dividends paid |
4,102 |
3,977 |
The Directors propose a final dividend of 22.73p (2016: 22.05p) per 50p ordinary share totalling £3,348,000 (2016: £3,268,000) for the year ended 24 June 2017. The dividend is subject to approval by the shareholders at the Annual General Meeting, to be held on 13 October 2017 and has not been included as a liability in these financial statements, as it has not yet been approved or paid.
Shares held by the Company (and not allocated to employees under the Share Incentive Plan) are treated as cancelled when calculating dividends and earnings per share.
6 Earnings per share |
|
|
|
52 weeks ended |
52 weeks ended |
|
24 June 2017 |
25 June 2016 |
|
£'000 |
£'000 |
Profit attributable to equity shareholders |
10,212 |
12,419 |
|
|
|
Items excluded from underlying results |
(1,476) |
(4,336) |
Underlying earnings attributable to equity shareholders |
8,736 |
8,083 |
|
|
|
|
|
|
|
Number |
Number |
Weighted average number of shares in issue |
14,780 |
14,779 |
Dilutive outstanding options |
121 |
113 |
Diluted weighted average share capital |
14,901 |
14,892 |
Basic |
69.1p |
84.0p |
Underlying basic |
59.1p |
54.7p |
Diluted |
68.5p |
83.4p |
The earnings per share calculation is based on earnings from continuing operations and on the weighted average ordinary share capital which excludes shares held by trusts in respect of employee incentive plans and options.
7 Notes to the cash flow statement |
|
|
||||
a Reconciliation of operating profit to cash generated by operations |
||||||
|
52 weeks to 24 June 2017 |
52 weeks to 25 June 2016 |
||||
|
Underlying results |
Excluded from underlying results |
Total |
Underlying results |
Excluded from underlying results |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Operating profit |
15,259 |
(469) |
14,790 |
14,235 |
(495) |
13,740 |
Adjustment for: |
|
|
|
|
|
|
Depreciation and amortisation |
7,846 |
- |
7,846 |
7,115 |
- |
7,115 |
Impairment provision |
- |
199 |
199 |
- |
307 |
307 |
Charge for share-based payments credited to reserves |
619 |
- |
619 |
528 |
- |
528 |
(Increase)/decrease in stocks |
(349) |
- |
(349) |
421 |
- |
421 |
Increase in debtors and prepayments |
(1,826) |
- |
(1,826) |
(1,978) |
- |
(1,978) |
Increase in creditors and accruals |
2,977 |
239 |
(3,216) |
2,131 |
- |
2,131) |
Free trade loan discounts |
63 |
- |
63 |
113 |
- |
113 |
Loss of sale assets (excluding property) |
184 |
- |
184 |
215 |
- |
215 |
Interest received |
6 |
- |
6 |
14 |
- |
14 |
Income paid |
(2,668) |
- |
(2,668) |
(2,313) |
- |
(2,313) |
Net cash inflow/(outflow) from operating activities |
22,111 |
(31) |
22,080 |
20,481 |
(188) |
20,293 |
|
|
|
|
|
|
|
b Analysis of net debt |
|
|
|
|
|
|
|
2016 |
Cash flow |
Repayment of long-term loan |
Issue costs of new loan |
Amortisation of issue costs |
2017 |
Group |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Cash |
90 |
94 |
- |
- |
- |
184 |
Bank overdraft |
(727) |
727 |
- |
- |
- |
- |
Cash and cash equivalents |
(637) |
821 |
- |
- |
- |
184 |
Debt due within one year |
- |
- |
- |
- |
- |
- |
|
(637) |
821 |
- |
- |
- |
184 |
Debt due after more than one year |
(59,439) |
- |
(19,000) |
292 |
(120) |
(78,267) |
Total |
(60,076) |
821 |
(19,000) |
292 |
(120) |
(78,083) |
8 Accounts
The financial information set out above does not constitute the Company's statutory accounts for the 52 weeks ended 24 June 2017 or 52 weeks ended 25 June 2016 but is derived from those accounts. Statutory accounts for 2016 have been delivered to the Registrar of Companies and those for 2017 will be delivered following the Company's annual general meeting. The auditors have reported on those accounts; their reports were unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under s498(2) or (3) of the Companies Act 2006.
The preliminary announcement is prepared on the same basis as set out in the previous year's annual accounts.
This information is provided by RNS