FULL YEAR RESULTS
Strong performance in line with expectations
Good trade over the summer
Shepherd Neame,
Financial performance:
· Turnover increased by +0.2% to £156.6m (2017: £156.2m)
· Underlying EBITDA¹ increased by +5.5% to £24.6m (2017: £23.4m)
· Underlying operating profit² up +5.3% to £16.1m (2017: £15.3m)
· Underlying profit before tax³ up +5.4% to £11.8m (2017: £11.2m)
· Statutory profit before tax up +2.9% to £12.1m (2017: £11.8m)
· Underlying basic earnings per share4 up +6.6% to 63.0p (2017: 59.1p) and basic earnings per ordinary share down at 68.1p (2017: 69.1p) due to a higher tax charge
· The Board is proposing a final dividend of 23.45p (2017: 22.73p) making the total dividend for the year up +3.0% to 29.20p (2017: 28.35p). This represents underlying dividend cover of 2.2 times (2017: 2.1 times)
¹ Underlying profit before tax pre net finance costs, depreciation, amortisation, profit or loss on sale of fixed assets excluding property and free trade loan discounts
² Profit before net finance costs, any profit or loss on the disposal of properties, investment property fair value movements and operating charges which are either material or infrequent in nature and do not relate to the underlying performance
³ Profit before any profit or loss on the disposal of properties, investment property fair value movements and operating charges which are either material or infrequent in nature and do not relate to the underlying performance
4 Underlying profit less attributable taxation divided by the weighted average number of ordinary shares in issue during the period. The number of shares in issue excludes those held by the Company and not allocated to employees under the Share Incentive Plan, which are treated as cancelled
Operational highlights:
· Another year of building a strong, high quality pub estate through:
- Three transformational investments in the managed estate, with a total investment of £10.2m (2017: £8.3m) in capital expenditure to improve the look and feel of our tenanted and managed pubs and £2.8m (2017: £2.4m) in repairs and decorations
- Acquisition of two pubs in central
- Since the year end we have acquired the Wheatsheaf, Farnham, a third pub in central
- Over the last five years 22 pubs have been acquired and 51 sold, transforming our pub profile.
· Managed pubs (68 pubs) turnover grew by +7.7% to £65.3m (2017: £60.7m) with like-for-like ("LFL") sales growth of +1.3%, which is ahead of the market5 and set against a tough comparative of +8.1% in the previous year. Managed pubs underlying operating profit was impacted by cost pressures and was down slightly at £8.7m (2017: £9.0m).
5 The Coffer Peach Business Tracker recorded like-for-like sales growth for pubs and restaurants at +0.7% for the 12 months to June 2018
· Tenanted pubs (242 pubs) had another strong year with LFL EBITDAR1 up +2.1% (2016: +1.6%) and average EBITDAR per pub up +5.8% (2017: +5.6%).
· Higher profits in Brewing and Brands during period of transition to focus strategy on our own beer and cider brands. Whilst turnover reduced by -8.9% to £54.4m (2017: £59.8m) due to the end of the Asahi contract, divisional underlying operating profit grew by +46.9% to £2.3m (2017: £1.6m).
1 Like-for-like earnings before interest, tax, depreciation, amortisation and rent payable
Current trading:
· Strong start to the new financial year benefiting from the sustained period of warm weather in July and August
· For the 11 weeks to 15 September 2018, LFL managed sales were up +5.1% (2017: +1.4%). In the 9 weeks to 1 September 2018 LFL tenanted EBITDAR was up +6.2% (2017: +0.6%) and own brand beer and cider volume was up +6.4% (2017: -6.5%)
"Shepherd Neame is a strong business with an enviable track record of delivering consistent growth and this year is no exception. We have made further good progress against our strategic objectives and some great individual investments in our pubs. We have also successfully re-positioned our beer business away from contracts to focus on our own beer and cider brands.
A key strength of the company is the balance between the different financial and market characteristics of each division which gives resilience even in more challenging market conditions.
We have made some great acquisitions, during the year and since the year end, which further strengthens our managed estate and positions us well for the anticipated economic growth in our heartland over the next 15 years.
We have started the new year well as we have benefited from the warm summer weather, in particular in our coastal sites The coming year has more political and economic uncertainty than most of us can remember. But, whatever the short-term impact, we believe that we are well positioned to take advantage of opportunities that arise in our local region and in the wider industry. "
25 September 2018
Shepherd Neame |
Tel: 01795 532206 |
|
|
|
|
|
|
|
Tel: 020 7457 2020 |
|
|
|
|
NOTES FOR EDITORS
Shepherd Neame is
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
- Bishops Finger: Connoisseur premium ale (5.4% abv).
- 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).
- Five Grain Premium Lager: introduced 2017 (5% abv).
- Bear Island East Coast Pale Ale: introduced 2017 on draught (4.8% abv) and in can (5.5% abv).
-
The Company also brews lagers under licence, including:
-
Shepherd Neame sold 235,000 brewers' barrels of beer (67.7 million pints) including 196,000 brewers' barrels of own beer (56.4 million pints) in the last year. The majority of these sales were made in the
At the year end, the Company operated 321 pubs, of which 242 were tenanted or leased, 11 were held as investment properties under commercial free of tie leases, and 68 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 another successful period for the 53 weeks to June 30 2018 (2018 Financial Year).
Shepherd Neame is a strong business with an enviable track record of delivering consistent growth and this year has been no exception. We have made further good progress against our strategic objectives, and some great individual investments in our pubs. During the year we have restructured our brewing and brands business to focus on developing our own brand portfolio following the expiry of the Asahi contract. We have incurred one-off transitional costs of £1.8m.
A key strength of the company is the balance between the different financial and market characteristics of each division of the business which gives resilience in the face of more challenging market conditions.
The business has continued to absorb significant cost inflation from business rates and the National Living Wage and although revenue and margins have been under pressure in our managed pubs, our high quality tenanted pubs have performed well and the brewing and brands division has delivered a very satisfactory performance.
Our aim is to build an estate of well invested pubs and to create a portfolio of great beer brands. We operate wonderful pubs in unique locations and we invest to build their character and individuality, to develop their offer and enhance the overall customer experience. At our brewery we brew a wide portfolio of classic British ales and modern keg beers and lagers. We strive to develop our product quality, innovate with new tastes and flavours and invest to raise awareness of our brands. In all parts of the business a constant focus is to modernise our working practices and internal processes to drive productivity.
We have delivered sustained dividend and profit performance over a long period. Our strong cash flow and the recycling of non-core assets enable us to strengthen the balance sheet through selective pub acquisitions in our core trading areas of
We look to deliver future growth by continuing our successful strategy. A key factor in our thinking is the anticipated economic growth within our Kent heartland over the next 15 years. There is major house building planned in all major conurbations, with substantial development in and around Ashford and Ebbsfleet. Further transport and infrastructure projects are programmed including schemes such as the Lower Thames Crossing and further upgrades to the HS1 rail link. The population of
Financial Results
These results are for the 53 weeks ended 30 June 2018. All commentary is for the statutory periods unless indicated.
Total turnover for the 53 week period grew by +0.2% to £156.6m (2017: £156.2m). The 53rd week contributed broadly £3.0m of turnover. Turnover in our managed pubs was the key driver for growth, offset by an anticipated decline in brewing and brands as we sold less beer than in the prior year following the expiry of the Asahi contract in January 2018.
Underlying operating profit grew by +5.3% to £16.1m (2017: £15.3m). The 53rd week contributed broadly £0.5m of underlying operating profit. Statutory operating profit fell by -7.5% as a result of one-off charges in respect of restructuring costs and an impairment charge. Underlying profit before tax¹ grew by +5.4% to £11.8m (2017: £11.2m). Statutory profit before tax grew by +2.9% to £12.1m (2017: £11.8m).
Cash flow was strong and underlying EBITDA² grew by +5.5% to £24.6m (2017: £23.4m). Margins in the business as a whole increased, as the mix of business changed, with underlying operating profit margin at 10.3% (2017: 9.8%) and EBITDA margin at 15.7% (2017: 15.0%). Underlying basic earnings per share are up +6.6% to 63.0p (2017: 59.1p) and basic earnings per share are down slightly at 68.1p (2017: 69.1p) due to a higher tax charge in 2018.
¹ Profit before any profit or loss on the disposal of properties, investment property fair value movements and operating charges which are either material or infrequent in nature and do not relate to the underlying performance.
² Underlying profit before tax pre net finance costs, depreciation, amortisation, profit or loss on sale of fixed assets excluding property and free trade loan discounts.
Dividend
The Board is proposing a final dividend of 23.45p (2017: 22.73p) making the total dividend for the year 29.20p (2017: 28.35p), an increase of +3.0%. This represents underlying dividend cover of 2.2 times (2017: 2.1 times). In line with our policy we will continue to target underlying dividend cover at or above 2 times. The final dividend will be paid on 19 October 2018 to shareholders on the register at the close of business on 5 October 2018.
Capital and investment
Capital expenditure was £14.7m (2017: £38.0m). This is below the prior year when we acquired 14 new pubs, with two new pubs purchased in 2018.
We continue to actively manage our property assets and have realised £6.0m (2017: £5.9m) from property disposals in the period.
As a result of good cash management and lower capital expenditure, net debt has reduced to £74.8m at June 2018 from £78.1m in June 2017 and the leverage ratio of net debt to EBITDA has reduced to 3.0 times (2017: 3.3 times). We have no outstanding final salary pension liabilities.
Political and economic environment
The 2016 referendum decision to leave the EU has created uncertainty for business. It is still far from clear what future trading relationship we will have with the EU. However, it is clear that attracting and retaining the right talent will be a critical success factor for all businesses going forward. We are reviewing our current practices to ensure we are the employer of choice in our region. Thankfully, we are building on a good base as a long established and well respected business with a strong reputation as a good employer.
Summary
The Board is focussed on investing for the long term benefit of shareholders with the vision of being a Great British Brewer and running the best pubs in our region. Recent years have seen great strides in developing the business and the quality of our brand and pub portfolio has improved materially.
The three operating divisions - brewing and brands, managed pubs and tenanted pubs - have different characteristics. The tenanted pubs division is the largest division by contribution, with many excellent pubs in the estate driving relatively low variability of earnings. The managed pub division, which includes some superb coastal sites, is more exposed to seasonal factors and has incurred a significant level of cost inflation, but makes an excellent contribution to overall results. The performance this year in the brewing and brands business has been very satisfactory given the transition underway and demonstrates that the division was able to retain its highly desirable cash-generating characteristics despite lower turnover.
The combination of divisions results in a business as a whole which remains strongly cash generative and whose balance between activities helps to ensure sustainability for the long term.
The coming year has more political and economic uncertainty than most of us can remember. But, whatever the short term impact, we believe that we are well positioned to take advantage of opportunities that arise in our local region and in the wider industry.
Chairman
CHIEF EXECUTIVE'S REVIEW
I am pleased to announce a strong set of results for the period, with further good progress in all areas of the business, despite more challenging market conditions.
After a period of record investment in the prior year, the 2018 financial year was going to be a period of consolidation of the recent acquisitions. Further, we had to deal with the challenge of repositioning the brewing and brands business to focus on our own beers after the expiry of the Asahi contract.
A key trend in the hospitality sector in the 2018 financial year has been the slowdown in food sales offset by a stronger performance for drinks-led businesses. Shepherd Neame runs pubs, not restaurants. Eating out in pubs provides a different experience from that in a casual dining restaurant. The resilience of our pubs comes from the differentiation in our offer, the quality of our service, the provenance of our menus and the character, heritage and authenticity of our outlets, thereby giving a unique pub experience.
A further significant factor in the 2018 financial year has been the less favourable weather trends compared to the prior year, with a particularly cold spring in 2018, when trade was materially below normal trading levels. A number of our key coastal sites were affected by this. But as soon as the weather improved these same sites performed strongly.
The fact that the company has continued to deliver a good profit outturn for the period in these conditions is testimony to the premium quality of our business and the balance of the revenue streams.
We have achieved this performance by pursuing a consistent strategy over a long period based around four key objectives:
• to drive footfall to our pubs;
• to develop the offer to enhance the customer experience;
• to create demand and build awareness for our brands; and
• to attract, retain and develop the best people.
Throughout the last few years we have invested in our head office team to ensure we have the right skills to exploit the opportunities in the market. We have a talented team who are passionate about the business and committed to driving future success. During this period we have strengthened the senior team with the appointment of
Tenanted and Managed Pub Operations
Overview
At the year end we operated 321 pubs and hotels (2017: 327) of which 276, 86% of our outlets, are freehold (2017: 285). Of our total pubs, 68 (2017: 66) were managed at the year end and 242 (2017: 253) were tenanted or leased and 11 (2017: 8) were operated under commercial free of tie leases. Approximately two thirds of our total pubs are in
We seek sites with unique character in landmark or high footfall locations and then invest in them to create a premium and differentiated customer experience. We aim to own and operate the standout pubs in each community we serve. In general, we look to grow through selective single site acquisitions but small pub groups are attractive to us if the right opportunity arises.
During the last five years, we have acquired 22 pubs and disposed of 51. These acquisitions and disposals have transformed the profile of our pub estate, with average EBITDAR per managed pub increasing by +21.0% in five years and average EBITDAR per tenanted pub growing by +34.5%.
In the 2018 financial year, we have opened a new outlet in
We also acquired two new pubs in
Since the year end we have acquired the Wheatsheaf in Farnham. This is a premium pub with a strong reputation for food and drinks, centrally located in this affluent town. We are also planning to build a new pub hotel in Castle Hill in the centre of the vast Ebbsfleet Garden City development zone, where approximately 15,000 houses are planned to be built in the next ten years. The site is halfway between the Ebbsfleet International Station and Bluewater Shopping Centre, in a landmark location. We have other potential new build sites in the pipeline in and around the major new developments in our heartland.
All of the above will be operated as managed pubs.
As we strengthen the quality and profile of our pub estate, we continue to dispose of those outlets that no longer fit our strategy. We have realised £6.0m of proceeds (2017: £5.9m) from the sale of eight pubs (2017: 15 pubs) and one (2017: two) unlicensed property.
Driving Footfall to our Pubs
We aim to drive footfall to our pubs by designing and developing unique pubs and hotels with a 'wow' factor. We believe that continuous investment in our internal facilities and improvement to the kerb appeal of our pubs will make our outlets stand out from the local competition and so attract new customers and retain existing ones. Great pub design plays a hugely important part in creating a premium and differentiated experience. We have excellent skills in-house and use external consultants as appropriate.
This year we have invested £10.2m (2017: £8.3m) in capital expenditure to improve the look and feel of our tenanted and managed pubs and £2.8m (2017: £2.4m) in repairs and decorations.
In the managed estate, we carried out three transformational investments and are delighted by the results. We invested £0.9m at the Market House (formerly Earls),
In the tenanted estate, we carried out major developments at the Dover Castle, Teynham, the Early Bird,
Following the launch of the new brand identity in the prior year, we have completed new signage schemes in more than a quarter of the total pub estate.
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.
We operate a well invested, balanced portfolio of pubs. In our managed business drinks sales represents 56% of the sales mix (2017: 56%), with food sales 34% (2017: 33%) and accommodation 9% (2017: 10%). Within our tenanted estate our pubs are also well positioned across drinks, food and accommodation income streams. There are 294 letting rooms in the managed estate and 220 in the tenanted estate.
We have upgraded several of our bars and introduced new brands of our own and a wider range of premium and keg beers. In several outlets, we have introduced craft beers and ciders and premium international beers to sit alongside our core range. Our own beers have performed well in this context and this wider choice has been well received by our customers. Now that our commitments to licensed partners are reduced, we can be more flexible with new products and innovation going forward.
Our wine offer is responsive to market trends and we work with independent family producers around the world. We have continued to derive benefit from the interest in premium and local spirits and have increased our range significantly in recent times.
Like-for-like drinks sales in the managed estate grew by +2.3%, following a strong period in the prior year (2017: +8.0%). Trends in the eating out market are becoming more challenging and competition is increasing. Our managed like-for-like food sales declined marginally during the year by -1.3% against strong comparables in the prior year (2017: +7.7%).
The consumer wants well-presented and interesting food with great service in attractive surroundings. To ensure that our offer remains competitive and differentiated, we have launched a number of initiatives in the 2018 financial year in our managed pubs:
- improved presentation of top dishes such as burgers, steaks and Sunday lunch;
- expanded range of healthy, lighter, vegan and low calorie options;
- introduced more sharing dishes; and
- using technology to improve speed of service and pre-booking
Our food development team and head chefs work closely with local suppliers such as family butcher, Joseph and Henry, part of
Our managed like-for-like accommodation sales grew by +2.9% against significant growth in the prior year (2017: +10.1%). During the period we refurbished 16 bedrooms (2017: 37) as part of our ongoing programme to maintain high standards in our managed pubs. Despite a more challenging consumer environment, we maintained occupancy at the high level of the prior year of 79% (2017: 79%), whilst RevPAR grew marginally to £67 (2017: £66).
Managed Pub Performance
Our continuous investment within a consistent strategic framework has again enabled us to perform ahead of the market. The Coffer Peach Business Tracker¹ recorded growth in the market of +0.7% for the 12 months to June 2018.
Total divisional turnover in the managed estate grew by +7.7% to £65.3m (2017: £60.7m). Divisional underlying operating profit was £8.7m (2017: £9.0m). Underlying operating margins in this division were down by -1.5%, -0.5% of which related to the timing of major developments in the year, -0.9% incremental costs of the National Living Wage, apprenticeship levy and higher business rates, -0.3% food inflation and +0.2% mitigating savings.
Same outlet like-for-like sales grew by +1.3% (2017: +8.1%). Average EBITDAR per managed pub was down -1.8% (2017: +1.8%).
¹ Tracker for sales trends for pub, bar and restaurant groups
Tenanted Pub Performance
Total divisional turnover in tenanted pubs grew by +2.7% to £35.4m (2017: £34.4m) and divisional underlying operating profit grew by +1.9% to £13.2m (2017: £13.0m). Same outlet like-for-like EBITDAR in tenanted pubs grew by +2.1% (2017: +1.6%) and average EBITDAR per pub grew by +5.8% (2017: +5.6%). We have continued to increase investment in property repairs and capital expenditure meaning underlying operating margin was down -0.3%.
Brewing and Brands
Overview
The 2018 financial year has seen a significant change in our brewing and brands business as we focus our energies into developing our own portfolio. We intend to allocate more of our limited capacity to build own brands and focus on those areas of the market where we have a competitive advantage or a strong position. Simultaneously we have taken action to streamline our sales management structure, to reduce operating costs in the brewery in line with the reduced volume expectations, and to modernise our plant. Specifically we have invested £0.9m in installing a new high speed labeller and upgraded our filler to enhance productivity on the bottling line.
These changes have resulted in considerable upheaval in the business and we have incurred one-off transitional costs of £1.8m.
We completed the final six months period of the Asahi licence in January 2018. We enjoyed overall volume growth in the first half and then, as anticipated, volume reduced in the second half. Asahi represented 28,000 barrels, or 14% of the 2018 brewed volume (2017: 51,000 barrels or 23% of total brewed volume). Our volume will fall again in 2019 as we exit contracts to brew certain third party private label beer in line with our strategy. However we have renewed our partnership with leading US craft brewer Boston Beer Company to give us broader access to their wide and highly successful craft beer portfolio.
We have received good reactions from our customers for the changes made to our portfolio and have expanded distribution for our own brands.
We have enjoyed considerable success with Spitfire Lager, the Lager of
The Whitstable Bay Collection continues to deliver growth in volume and distribution. Spitfire and Bishops Finger continue to hold their place in the top 10 premium bottled ales.
Orchard View Cider has had an excellent year, particularly with the fine weather over the summer of 2018, and Bear Island East Coast Pale Ale, with its hop-forward character, has got off to a superb start, in exploiting the trends for fuller flavour beers.
As a result of the change in the Brewing and Brands strategy we will focus on our core own brands excluding contract, licence and third party private label. In this year of transition these volumes declined marginally by -0.9%. The
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 great engagement with our customers.
In the 2018 financial year we took some important steps to align and consolidate our customer databases to improve communication and enhance customer engagement. We also raised awareness for Whitstable Bay with advertising on the London Underground as part of a Visit Kent campaign and ran a successful promotion to win a beach hut. It was pleasing to note that Whitstable Bay won an award for Best Merchandise at the Beer and Cider Awards 2017.
We intend to increase investment in our brands and pubs marketing and develop our consumer engagement. We also intend to invest in our Visitor Centre to make it a great destination for beer lovers and an outstanding experience when they visit
Brewing and Brands Performance
Divisional turnover declined by -8.9% to £54.4m (2017: £59.8m) in line with total own beer sales volume down -10.6% to 196,000 barrels (2017: 219,000 barrels).
However, divisional underlying operating profit grew by a healthy +46.9% to £2.3m (2017: £1.6m) and divisional underlying EBITDA grew to £4.4m (2017: £3.9m) ahead of the previous guidance of £3.5m, at a margin of 8.2% as a result of production efficiency on a simpler portfolio.
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 loyalty and engagement of our licensees and employees through the professionalism of the support we provide.
We have continued to develop the training and development of our pub staff. We now employ 1,403 managed pub staff (2017: 1,372). Given the historically high level of staff turnover in the hospitality sector, it is important to retain great staff and enhance their skills.
We have personal development plans to support the training and qualifications of employees and we run frequent chef and supplier forums and menu training sessions in our pubs. Most sites have customer service and coffee champions to help develop the front of house team and our head chef mentor programme is working well. We are investing more on air conditioned kitchens to ensure a quality working environment. We have reviewed the pay, incentives and conditions of our managed pub staff and have introduced a new bonus and incentive structure, aligned to deliver a great service to our customers, for managers and chefs in the 2019 financial year.
We continue to provide excellent support for our tenanted licensees through menu and drinks list development as well as comprehensive training. We work closely with our licensees to identify the key areas where we can support their business to help them succeed. We are developing an enhanced regulatory compliance package for our licensees in the coming year.
Our approach to our licensees is one of flexibility, within the framework of a traditional tenancy agreement. We work with them to create a common business plan and then provide the investment and support to help both parties achieve their goals. We adapt the tenure and rent structure to reflect the plan and have modernised our tenancy agreement to reflect this approach.
During the last year, we have launched a programme for all employees called the 'Sheps Way', that sets out how we recruit, train and develop our people and articulates the Company's behaviours and values.
It was wonderful to see the Crown and Cushion, Minley crowned the Shepherd Neame Pub of the Year in 2018. Throughout the business, we take great pleasure in recognising and rewarding the outstanding achievements, at the annual Shepherd Neame Staff Oscars and Annual Licensees Awards.
Investment Property
The Company owns £7.9m of investment property, as revalued June 2018 (2017: £6.8m). We actively manage our non-core property portfolio and have achieved considerable success in the last year in selling several smaller sites for housing development. Our principal asset remains the former farmland at Queen Court, Ospringe. During the year, the company made a planning application for 50 houses on a seven acre site. The planning application was refused but we are in the process of appealing this decision.
Current Trading
The sustained warm weather in July and August has enabled the company to start the new year strongly. Our coastal sites have enjoyed a particularly good summer. The FIFA World Cup, as expected, was good for drinks sales. In the 11 weeks to 15 September 2018, same outlet like-for-like managed sales were up +5.1% (2017: +1.4%). In the 9 weeks to 1 September 2018 like-for-like EBITDAR in the tenanted estate was up +6.2% (2017: +0.6%). In the same period, total own beer volume fell by -27.4% (2017: +3.6%) in line with expectations, but Shepherd Neame own brand beer and cider volumes was up +6.4% (2017: -6.5%).
Summary
The principal objectives this year were to consolidate the prior year acquisitions, deliver three large and complex managed investments and undertake the change in direction in the brewing and brands business.
I am delighted with the way the team has responded to these challenges and the outcome in all three operating divisions has been very satisfactory. The profit performance of the brewing and brands division is particularly pleasing, although we are still in a transition phase.
Whilst we planned for these objectives, and anticipated the cost pressures arising in the sector, we did not expect the tougher trading conditions that prevailed for most of the financial year. As such, it is most encouraging that we were able to deliver a good overall performance.
We have a clear strategy to grow the business and are excited about how we are positioning ourselves to take advantage of the long term economic prospects in our heartland. We are confident that we have great sites in the right locations. As we continually improve our offer, we need to invest in brand and pub marketing and in consumer engagement, to make our pubs the centre of their community life, our beers the go-to brands and the company the employer of choice.
Despite the considerable political and economic uncertainty that will exist throughout 2019, our prospects for sustaining the steady long-term growth we have delivered over many years remain good.
Chief Executive
CONSOLIDATED PROFIT AND LOSS ACCOUNT 53 weeks ended 30 June 2018
|
|
53 weeks to 30 June 2018 |
52 weeks to 24 June 2017 |
||||
|
|
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 |
156,567 |
- |
156,567 |
156,198 |
- |
156,198 |
Operating charges |
3 |
(140,503) |
(2,381) |
(142,884) |
(140,939) |
(469) |
(141,408) |
Operating Profit |
1 |
16,064 |
(2,381) |
13,683 |
15,259 |
(469) |
14,790 |
Net finance costs |
|
(4,295) |
- |
(4,295) |
(4,094) |
- |
(4,094) |
Profit on disposal of property |
3 |
- |
1,908 |
1,908 |
- |
588 |
588 |
Investment property fair value movements |
3 |
- |
823 |
823 |
- |
496 |
496 |
Profit on ordinary activities before taxation |
|
11,769 |
350 |
12,119 |
11,165 |
615 |
11,780 |
Taxation |
4 |
(2,502) |
398 |
(2,104) |
(2,429) |
861 |
(1,568) |
Profit after taxation |
|
9,267 |
748 |
10,015 |
8,736 |
1,476 |
10,212 |
Earnings per 50p ordinary share |
6 |
|
|
|
|
|
|
Basic |
|
|
|
68.1p |
|
|
69.1p |
Diluted |
|
|
|
67.4p |
|
|
68.5p |
Underlying basic |
|
|
|
63.0p |
|
|
59.1p |
All results are derived from continuing activities.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 53 weeks ended 30 June 2018
|
|
|
|
53 weeks ended 30 June 2018 |
52 weeks ended 24 June 2017 |
|
|
|
note |
£'000 |
£'000 |
Profit after taxation |
|
|
|
10,015 |
10,212 |
Gains arising on cash flow hedges during the period |
|
|
|
4,271 |
2,460 |
Tax relating to components of other comprehensive income |
|
|
4 |
(792) |
(321) |
Other comprehensive gains |
|
|
|
3,479 |
2,139 |
Total comprehensive income |
|
|
|
13,494 |
12,351 |
CONSOLIDATED AND PARENT COMPANY BALANCE SHEET As at 30 June 2018
|
|
Group |
Group |
Company |
Company |
|
|
30 June 2018 |
24 June 2017 |
30 June 2018 |
24 June 2017 |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
Fixed assets |
|
|
|
|
|
|
|
620 |
735 |
620 |
735 |
Tangible fixed assets |
|
308,037 |
305,670 |
308,037 |
305,670 |
Investments and loans |
|
76 |
194 |
239 |
11,777 |
|
|
308,733 |
306,599 |
308,896 |
318,182 |
Current assets |
|
|
|
|
|
Stocks |
|
6,841 |
7,063 |
6,841 |
7,063 |
Debtors |
|
14,036 |
19,986 |
14,036 |
19,986 |
Deferred tax asset |
|
2,992 |
3,787 |
2,992 |
3,787 |
Cash at bank and in hand |
|
1,625 |
184 |
1,625 |
158 |
|
|
25,494 |
31,020 |
25,494 |
30,994 |
Creditors: amounts falling due within one year |
|
|
|
|
|
Creditors |
|
(24,614) |
(31,145) |
(24,806) |
(42,985) |
|
|
(24,614) |
(31,145) |
(24,806) |
(42,985) |
Net current assets/(liabilities) |
|
880 |
(125) |
688 |
(11,991) |
Total assets less current liabilities |
|
309,613 |
306,474 |
309,584 |
306,191 |
Creditors: amounts falling due after more than one year |
|
|
|
|
|
Bank loans |
|
(76,422) |
(78,267) |
(76,422) |
(78,267) |
Derivative financial instruments |
|
(16,955) |
(21,887) |
(16,955) |
(21,887) |
Deferred lease liability |
|
(2,314) |
(2,027) |
(2,314) |
(2,027) |
Provisions for liabilities |
|
(12,870) |
(13,182) |
(12,870) |
(13,182) |
Net assets |
|
201,052 |
191,111 |
201,023 |
190,828 |
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 |
|
73,532 |
73,579 |
73,532 |
73,579 |
Own shares |
|
(1,588) |
(2,277) |
(1,588) |
(2,277) |
Hedging reserve |
|
(13,967) |
(17,446) |
(13,967) |
(17,446) |
Profit and loss account |
|
134,547 |
128,727 |
134,518 |
128,444 |
Equity shareholders' funds |
|
201,052 |
191,111 |
201,023 |
190,828 |
The profit attributable to the shareholders of the Company for the 53 weeks ended 30 June 2018 was £10,270,000 (2017: £9,944,000 for the 52 weeks ended 24 June 2017).
These accounts for Shepherd Neame Limited (Registered in
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 53 weeks ended 30 June 2018
|
Called-up share capital |
Share premium account |
Revaluation reserve |
Own shares |
Hedging reserve |
Profit and loss account |
Total |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
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 |
Profit for the financial year |
- |
- |
- |
- |
- |
10,015 |
10,015 |
Gains arising on cash flow hedges during the year |
- |
- |
- |
- |
4,271 |
- |
4,271 |
Tax relating to components of other comprehensive income |
- |
- |
- |
- |
(792) |
- |
(792) |
Total comprehensive income |
- |
- |
- |
- |
3,479 |
10,015 |
13,494 |
Ordinary dividends paid |
- |
- |
- |
- |
- |
(4,197) |
(4,197) |
Transfer of realised revaluation |
- |
- |
(47) |
- |
- |
47 |
- |
Accrued share-based payments |
- |
- |
- |
- |
- |
649 |
649 |
Purchase of own shares |
- |
- |
- |
(25) |
- |
- |
(25) |
Distribution of own shares |
- |
- |
- |
556 |
- |
(536) |
20 |
Unconditionally vested share awards |
- |
- |
- |
158 |
- |
(158) |
- |
Balance at 30 June 2018 |
7,429 |
1,099 |
73,532 |
(1,588) |
(13,967) |
134,547 |
201,052 |
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 £10,270,000 (2017: Parent Company profit of £9,944,000 and goodwill amortisation of £15,000 charged to the profit and loss reserve).
CONSOLIDATED CASH FLOW STATEMENT 53 weeks ended 30 June 2018
|
53 weeks ended |
|
52 weeks ended |
|
30 June 2018 |
|
24 June 2017 |
||
|
£'000 |
£'000 |
£'000 |
£'000 |
Net cash flows from operating activities (note 7) |
|
22,599 |
|
22,080 |
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Proceeds of sale of tangible fixed assets |
6,008 |
|
5,876 |
|
Purchase of tangible fixed assets |
(14,748) |
|
(25,668) |
|
Loans to customers |
- |
|
(48) |
|
Customer loan redemptions |
75 |
|
130 |
|
Acquisition of subsidiaries |
- |
|
(12,378) |
|
Cash acquired on acquisition |
- |
|
827 |
|
Net cash flows from investing activities |
|
(8,665) |
|
(31,261) |
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Dividends paid |
(4,197) |
|
(4,102) |
|
Interest paid |
(4,970) |
|
(3,994) |
|
Repayment of borrowings |
(2,000) |
|
- |
|
New bank loans raised |
- |
|
19,000 |
|
Issue costs of new long-term loan facility |
- |
|
(292) |
|
Purchase of own shares |
(1,346) |
|
(622) |
|
Share option proceeds |
20 |
|
12 |
|
Net cash flows from financing activities |
|
(12,493) |
|
10,002 |
Net increase in cash and cash equivalents |
|
1,441 |
|
821 |
Cash and cash equivalents at beginning of the period |
|
184 |
|
(637) |
Cash and cash equivalents at end of the period |
|
1,625 |
|
184 |
NOTES TO THE ACCOUNTS 30 June 2018
1 Segmental reporting
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 and other products;
• Managed Pubs; and
• Tenanted Pubs which comprises pubs operated by third parties under tenancy or tied lease agreements.
Transfer prices between operating segments are set on an arm's length basis.
|
Brewing and Brands |
Managed Pubs |
Tenanted Pubs |
Unallocated |
Total |
|
||||
53 weeks ended 30 June 2018 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
||||
Turnover |
54,424 |
65,332 |
35,374 |
1,437 |
156,567 |
|
||||
Underlying operating profit |
2,301 |
8,694 |
13,215 |
(8,146) |
16,064 |
|
||||
Items excluded from underlying results |
(1,700) |
(535) |
(136) |
(10) |
(2,381) |
|
||||
Divisional operating profit |
601 |
8,159 |
13,079 |
(8,156) |
13,683 |
|
||||
|
|
|
|
|
|
|
||||
Net finance costs |
|
|
|
|
(4,295) |
|
||||
Profit on disposal of property |
|
|
|
|
1,908 |
|
||||
Investment property fair value movements |
|
|
|
|
823 |
|
||||
Profit on ordinary activities before taxation |
|
|
|
|
12,119 |
|
||||
|
|
|
|
|
|
|
||||
Other segment information |
|
|
|
|
|
|
||||
Capital expenditure - tangible fixed assets |
1,830 |
7,625 |
4,594 |
938 |
14,987 |
|
||||
Depreciation and amortisation |
1,995 |
2,955 |
2,351 |
993 |
8,294 |
|
||||
Underlying divisional EBITDA |
4,449 |
11,690 |
15,606 |
(7,106) |
24,639 |
|
||||
Number of pubs |
- |
68 |
242 |
11 |
321 |
|
||||
|
|
|
|
|
|
|
||||
|
Brewing and Brands |
Managed Pubs |
Tenanted 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 |
|||||
Items excluded from underlying results |
- |
(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 |
|||||
Geographical information An analysis of the Group's turnover by geographical market is set out below: |
53 weeks ended |
52 weeks ended |
|
30 June 2018 |
24 June 2017 |
|
£'000 |
£'000 |
Turnover |
|
|
|
154,031 |
153,529 |
Rest of the World |
2,536 |
2,669 |
|
156,567 |
156,198 |
2 Turnover An analysis of the Group's turnover is as follows: |
53 weeks ended |
52 weeks ended |
|
|
|
30 June 2018 |
24 June 2017 |
|
|
£'000 |
£'000 |
|
Sale of goods and services |
147,503 |
147,223 |
|
Rental income |
9,064 |
8,975 |
|
|
156,567 |
156,198 |
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
• Operating charges which are either material or infrequent in nature and do not relate to the underlying performance.
|
53 weeks ended |
52 weeks ended |
30 June 2018 |
24 June 2017 |
|
£'000 |
£'000 |
|
Underlying EBITDA |
24,639 |
23,352 |
Depreciation and amortisation |
(8,294) |
(7,846) |
Free trade loan discounts |
(62) |
(63) |
Loss on sale of assets (excluding property) |
(219) |
(184) |
Underlying operating profit |
16,064 |
15,259 |
Net finance costs |
(4,295) |
(4,094) |
Underlying profit before taxation |
11,769 |
11,165 |
|
|
|
Profit on disposal of properties |
1,908 |
588 |
Investment property fair value movements |
823 |
496 |
Operating charges - items excluded from underlying results |
(2,381) |
(469) |
Profit on ordinary activities before taxation |
12,119 |
11,780 |
Operating charges - items excluded from underlying results of £2,381,000 comprised £1,759,000 in respect of restructuring costs following a review of strategy for the brewing and brands business associated with the termination of the Asahi contract, and an impairment charge of £622,000.
The charge of £469,000 for the 52 weeks ended 24 June 2017 comprised an impairment charge of £199,000 and £270,000 in relation to a fine together with legal fees in respect of the
4 Taxation |
|
|
a Tax on profit on ordinary activities |
||
|
53 weeks ended |
52 weeks ended |
|
30 June 2018 |
24 June 2017 |
Tax charged to profit and loss |
£'000 |
£'000 |
Current tax |
|
|
|
2,394 |
2,731 |
Prior year under/(over) provision |
25 |
(17) |
Total current tax |
2,419 |
2,714 |
Deferred tax |
|
|
Origination and reversal of timing differences |
(305) |
(831) |
Effect of reduction in the rate of corporation tax |
- |
(315) |
Adjustments in respect of prior years |
(10) |
- |
Total deferred tax |
(315) |
(1,146) |
Total tax charged to profit and loss |
2,104 |
1,568 |
|
|
|
Tax charged to other comprehensive income |
|
|
Deferred tax |
|
|
Gains arising on cash flow hedges in the period |
792 |
467 |
Effect of reduction in the rate of corporation tax |
- |
(146) |
Total tax charged to other comprehensive income |
792 |
321 |
b Reconciliation of the total tax charge |
|
|
|
53 weeks ended |
52 weeks ended |
|
30 June 2018 |
24 June 2017 |
|
£'000 |
£'000 |
Group profit on ordinary activities before taxation |
12,119 |
11,780 |
|
|
|
Tax on Group profit at average |
2,303 |
2,327 |
Expenses not deductible for tax purposes |
96 |
140 |
Profit on sale of property less chargeable gains |
(310) |
(567) |
Effect of reduction in the rate of corporation tax |
- |
(315) |
Prior year under/(over) provision |
15 |
(17) |
Total tax charged to profit and loss |
2,104 |
1,568 |
c Factors that may affect future tax charges
The Finance Act 2015 included provisions to reduce the
During the 52 weeks ended 24 June 2017 the Finance Act 2016 received Royal Assent. The main impact was the reduction of the
During the 52 weeks beginning 1 July 2018, the net reduction of deferred tax liabilities expected to be credited to the profit and loss account is estimated at £200,000 due to the reversal of accelerated capital allowances and increase in the deferred tax liability on the revaluation of investment properties. 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 fair value movements in respect of investment properties, which are uncertain and could result in a significantly different actual movement.
There is no expiry date on timing differences.
5 Dividends |
|
|
|
|
53 weeks ended |
52 weeks ended |
|
|
|
30 June 2018 |
24 June 2017 |
|
|
£'000 |
£'000 |
|
Declared and paid during the year |
|
|
|
Final dividend for 2017: 22.73p (2016: 22.05p) per ordinary share |
3,348 |
3,268 |
|
Interim dividend for 2018: 5.75p (2017: 5.62p) per ordinary share |
849 |
834 |
|
Dividends paid |
4,197 |
4,102 |
The Directors propose a final dividend of 23.45p (2017: 22.73p) per 50p ordinary share totalling £3,466,000 (2017: £3,348,000) for the 53 weeks ended 30 June 2018. The dividend is subject to approval by the shareholders at the Annual General Meeting, to be held on 19 October 2018 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 |
|
|
|
53 weeks ended |
52 weeks ended |
|
30 June 2018 |
24 June 2017 |
|
£'000 |
£'000 |
Profit attributable to equity shareholders |
10,015 |
10,212 |
|
|
|
Items excluded from underlying results |
(748) |
(1,476) |
Underlying earnings attributable to equity shareholders |
9,267 |
8,736 |
|
|
|
|
|
|
|
Number |
Number |
Weighted average number of shares in issue |
14,707 |
14,780 |
Dilutive outstanding options |
142 |
121 |
Diluted weighted average share capital |
14,849 |
14,901 |
Basic |
68.1p |
69.1p |
Diluted |
67.4p |
68.5p |
Underlying basic |
63.0p |
59.1p |
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 |
||||||
|
53 weeks ended 30 June 2018 |
52 weeks ended 24 June 2017 |
||||
|
Underlying results |
Excluded from underlying results |
Total |
Underlying results |
Excluded from underlying results |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Operating profit |
16,064 |
(2,381) |
13,683 |
15,259 |
(469) |
14,790 |
Adjustment for: |
|
|
|
|
|
|
Depreciation and amortisation |
8,294 |
- |
8,294 |
7,846 |
- |
7,846 |
Impairment loss on tangible fixed assets |
- |
622 |
622 |
- |
199 |
199 |
Share-based payments expense |
569 |
80 |
649 |
619 |
- |
619 |
Decrease/(increase) in stocks |
222 |
- |
222 |
(349) |
- |
(349) |
Decrease/(increase) in debtors and prepayments |
5,948 |
- |
5,948 |
(1,826) |
- |
(1,826) |
(Decrease)/increase in creditors and accruals |
(4,488) |
(120) |
(4,608) |
2,977 |
239 |
3,216 |
Free trade loan discounts |
62 |
- |
62 |
63 |
- |
63 |
Loss on sale of assets (excluding property) |
219 |
324 |
543 |
184 |
- |
184 |
Interest received |
15 |
- |
15 |
6 |
- |
6 |
Income tax paid |
(2,831) |
- |
(2,831) |
(2,668) |
- |
(2,668) |
Net cash inflow/(outflow) from operating activities |
24,074 |
(1,475) |
22,599 |
22,111 |
(31) |
22,080 |
|
|
|
|
|
|
|
b Analysis of net debt |
|
|
|
|
|
|
|
|
2017 |
Cash flow |
Repayment of long-term loan |
Amortisation of issue costs |
2018 |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Cash and cash equivalents |
|
184 |
1,441 |
- |
- |
1,625 |
Debt due after more than one year |
|
(78,267) |
- |
2,000 |
(155) |
(76,422) |
Total |
|
(78,083) |
1,441 |
2,000 |
(155) |
(74,797) |
8 Accounts
The financial information set out above does not constitute the Company's statutory accounts for the 53 weeks ended 30 June 2018 or 52 weeks ended 24 June 2017 but is derived from those accounts. Statutory accounts for 2017 have been delivered to the Registrar of Companies and those for 2018 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 account
This information is provided by RNS, the news service of the . RNS is approved by the