We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Connect Group Plc | LSE:CNCT | London | Ordinary Share | GB00B17WCR61 | ORD 5P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 25.60 | 25.70 | 25.80 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2019 to Apr 2024
TIDMSNWS
RNS Number : 0573F
Smiths News PLC
12 November 2020
This announcement contains inside information
Smiths News plc
('The Company')
Audited Preliminary Results Announcement for the 52 weeks ended 29 August 2020
Strong performance delivering on all strategic objectives, returning focus to our core strengths
Headlines
-- Performance ahead of revised full year expectations issued on 14 July 2020 -- Uninterrupted service to customers and communities across the UK -- Trading resilience throughout lockdown and good recovery in fourth quarter -- All major publisher contracts now secured to at least 2024 -- Robust cost control delivering sustainable operating efficiencies of GBP6.7m -- Disposal of Tuffnells removing drag on profits and distraction of loss-making operation -- New GBP120.0m three year bank facility agreed in November 2020 -- Bank net debt of GBP79.5m equivalent to leverage of 2 X EBITDA at the year end
Financial performance
Hot Features
Premium
Adjusted continuing results(7) FY2020 FY2019 % Change
restated
Revenue GBP1,164.5m GBP1,303.5m -10.7%
EBITDA (excluding IFRS16)
(4) GBP39.1m GBP48.8m -19.9%
Profit before tax GBP27.9m GBP37.6m -25.8%
Earnings per share 9.7p 11.5p -15.7%
Free cash flow GBP10.9m GBP33.2m -67.2%
Bank Net debt (5) GBP79.5m GBP73.9m 7.6%
Continuing statutory results(7)
Revenue GBP1,164.5m GBP1,303.5m -10.7%
Profit before tax GBP14.8m GBP30.3m -51.2%
Earnings per share 4.9p 9.0p -45.6%
Net debt (5) GBP112.9m GBP73.9m 52.8%
Dividend per share nil p 1.0p
--------------------------------- ------------ ------------ ---------
Priorities for shareholder value
We are focused on the delivery of four clear priorities.
-- COVID-19 - continuing to proactively manage through the period of uncertainty, meeting our responsibilities to all stakeholders while protecting our long-term capability
-- Sustainable efficiencies - reducing our operational cost base through a combination of network and process optimisation, accompanied with a material reduction in central costs
-- Supply Chain leadership - maintaining our track record of service excellence and process re-engineering that delivers value for all
-- Capital management - leveraging our cash generative and capital light model to substantially reduce net debt and deliver shareholder returns
Capital management
The Company's new three year banking facility of GBP120m underpins our plans to strengthen the capital profile of the business, with an amortisation schedule of GBP15m per annum that is aligned to reducing net debt to a level of 1x EBITDA by 2023 and margin that reduces as the Company deleverages. More broadly, the agreement also provides the necessary scope to meet the investment needs of the business, while delivering shareholder value through a stronger balance sheet and the restoration of a future dividend.
Outlook and current trading
Despite continued wider economic uncertainty our core markets remain relatively stable. The actions we have taken to reduce costs and the application of operational best practice, together with the lessons we have learned in managing successfully through the last eight months provides a resilient foundation for the year ahead. Trading in the year to date is in line with the Board's expectations having maintained the momentum from the last quarter of FY2020.
Jonathan Bunting, CEO , commenting on today's results said,
' Despite uniquely challenging circumstances we have returned a strong performance by meeting all our strategic objectives, resetting our business to focus on its core strengths and deliver value for our stakeholders. Inevitably, our financial results were impacted by COVID-19 but we have seen a gradual recovery with good momentum in the last quarter, demonstrating the resilience of our markets, our business model and our people.'
Enquiries: Smiths News plc Via Buchanan below Jonathan Bunting, Chief Executive Officer Tony Grace, Chief Financial Officer Investor.relations@smithsnews.co.uk www.corporate.smithsnews.co.uk Buchanan Richard Oldworth/ Jamie Hooper/Toto Berger smithsnews@buchanan.com www.buchanan.uk.com 020 7466 5000
Smiths News plc's Preliminary Results 2020 are available at www.corporate.smithsnews.co.uk
A video of a presentation for analysts is available to view at https://vimeo.com/478090543/6cb8825e09
A pdf copy of the presentation will be available from the Company's website from 7am today at
https://corporate.smithsnews.co.uk/investors
Definitions
Notes
The Company uses certain performance measures for internal reporting purposes and employee incentive arrangements. The terms 'bank net debt', 'free cash flow', 'Adjusted revenue', 'Adjusted operating profit', 'Adjusted profit before tax', 'Adjusted earnings per share' 'Adjusted EBITDA' and 'Adjusted items' are not defined terms under IFRS and may not be comparable with similar measures disclosed by other companies.
(1) The following are key non-IFRS measures identified by the Group in the consolidated financial statements as Adjusted results:
Continuing Adjusted operating profit - is defined as operating profit including the operating profit of businesses from the date of acquisition and excludes adjusted items and operating profit of businesses disposed of in the year or treated as held for sale.
Continuing Adjusted profit before tax - is defined as Continuing Adjusted operating profit less finance costs attributable to Continuing Adjusted operating profit and before adjusted items; including amortisation of intangibles and network and reorganisation costs.
Continuing Adjusted earnings per share - is defined as continuing adjusted PBT, less taxation attributable to adjusted PBT and including any adjustment for minority interest to result in adjusted PAT attributable to shareholders; divided by the basic weighted average number of shares in issue.
Adjusted items; are items of income or expense that are considered significant, in nature or value, and are excluded in arriving at Adjusted operating profit. The purpose of excluding these items from adjusted measures is to provide additional performance metrics to users of the financial statements that exclude the impact of the items the directors consider to have a significant impact on reported results and do not relate to the underlying trading activity of the Group. The specific items vary between financial years, and may include certain disposal related costs, legal provisions, amortisation of intangibles, integration costs, business restructuring costs and network re-organisation costs including those relating to strategy changes which are not normal operating costs of the underlying business. They are disclosed and described separately in Note 4 of the financial statements to provide further understanding of the financial performance of the Group. A reconciliation of adjusted profit to statutory profit is presented on the income statement
(2) Free cash flow - is defined as cash flow excluding the following: payment of the dividend, acquisitions and disposals, the repayment of bank loans, EBT share purchases and cash flows relating to pension deficit repair. Free cash flow (excluding Adjusted items) is Free cash flow to equity adding back Adjusted cash costs.
(3) Operating cash flow is defined as operating profit adding back non-cash items amortisation, depreciation, share based payments, share of profits of jointly controlled entities, and non-cash pension costs, adjusting the increase/ decrease in working capital then deducting pension contributions and tax payments in accordance with presentation in Note 27.
(4) Adjusted EBITDA - is calculated as Adjusted operating profit before depreciation and amortisation. In line with loan agreements Adjusted Bank EBITDA used for covenant calculations is calculated as Adjusted operating profit before depreciation, amortisation, Adjusted items and share based payments charge but after adjusting for the last 12 months of profits/(losses) for any acquisitions or disposals made in the year. Adjusted EBITDA (excluding IFRS16) excludes the impact of IFRS16 lease accounting in FY2020 to aid comparability to FY2019
(5) Bank net debt - is calculated as total debt less cash and cash equivalents. Total debt includes loans and borrowings, overdrafts and obligations under finance leases (excluding the adoption of IFRS16 lease accounting standards), as bank covenants are tested under frozen GAAP. Net debt is calculated as total debt less cash and cash equivalents. Total debt includes loans and borrowings, overdrafts and obligations under leases.
(6) FY2020 - refers to the 52 weeks ended 29 August 2020. FY2019 refers to the full year ended 31 August 2019.
(7) The Preliminary results have been prepared and presented on a continuing operations basis after adjusting for the discontinued operations of the Tuffnells business. The prior year period has been restated accordingly.
(8) External revenue excludes intercompany sales, see Note 3: Segmental Analysis of Results for reconciliation.
Cautionary Statement
This document contains certain forward-looking statements with respect to Smiths News plc's financial condition, its results of operations and businesses, strategy, plans, objectives and performance. Words such as 'anticipates', 'expects', 'intends', 'plans', 'believes', 'seeks', 'estimates', 'targets', 'may', 'will', 'continue', 'project' and similar expressions, as well as statements in the future tense, identify forward-looking statements. These forward-looking statements are not guarantees of Smiths News plc's future performance and relate to events and depend on circumstances that may occur in the future and are therefore subject to risks, uncertainties and assumptions. There are a number of factors which could cause actual results and developments to differ materially from those expressed or implied by such forward looking statements, including, among others the enactment of legislation or regulation that may impose costs or restrict activities; the re-negotiation of contracts or licences; fluctuations in demand and pricing in the industry; fluctuations in exchange controls; changes in government policy and taxations; industrial disputes; war and terrorism. These forward-looking statements speak only as at the date of this document. Unless otherwise required by applicable law, regulation or accounting standard, Smiths News plc undertakes no responsibility to publicly update any of its forward-looking statements whether as a result of new information, future developments or otherwise. Nothing in this document should be construed as a profit forecast or profit estimate. This document may contain earnings enhancement statements which are not intended to be profit forecasts and so should not be interpreted to mean that earnings per share will necessarily be greater than those for the relevant preceding financial period. The financial information referenced in this document does not contain sufficient detail to allow a full understanding of the results of Smiths News plc. For more detailed information, please see the Preliminary Financial Results and/or the Annual Report and Accounts, each for the 52 week period ended 29 August 2020 which can be found on the Investor Relations section of the Smiths News plc website - www.corporate.smithsnews.co.uk. However, the contents of Smiths News plc's website are not incorporated into and do not form part of this document.
A robust performance in a uniquely challenging year
In the context of unprecedented external challenge, we have delivered a strong underlying performance, successfully addressing all our strategic priorities, with our continuing operations trading profitably through the most disruptive economic period in decades.
The health and wellbeing of our colleagues and customers has been our overriding priority in managing through recent months. We are proud to have maintained a full service to communities across the UK in the most difficult of circumstances - and by doing so, to have protected the long term capability and interest of the business.
The resilience of our markets and flexibility of our business model, together with our continued control of costs, has resulted in a financial performance ahead of revised expectations. Strategically, the sale of Tuffnells in May 2020, the securing of all our major publisher contracts and the renewal of our banking facilities, provides the foundations for a strategy that is focused on strengthening the financial base of the business to deliver value to all our stakeholders.
Building on a solid first half performance, Smiths News has remained profitable and cash generative throughout the COVID-19 crisis. Sales of newspapers and magazines, like many consumer products, were initially severely impacted by the measures taken to control the virus, but returned more strongly than anticipated in the last quarter of the year. Our actions to control cost will flow into the current year, underpinning our flexibility to manage through continued uncertainty in FY2021.
In this regard, the securing of our last remaining major publisher contracts provides surety of our territories and high visibility of revenue and cash flows through to at least 2024. More immediately, the sale of Tuffnells in May 2020 opens the way to simplify the former Group central services and actions in hand will deliver benefits in the current year.
In November 2020 the Company reached agreement for new banking facilities through to 2023. It is our intention to prioritise a significant reduction of net debt over the period of the agreement, delivering value through the combination of reduced leverage and the prudent allocation of surplus free cash to serve the long term interests of our stakeholders.
The strategy to focus on our leadership in newspaper and magazine wholesaling was underlined in November 2020 by the change of the Company's name to Smiths News plc. With the drag and distraction of former loss making operations behind us now we have clarity of purpose that aligns to our core competencies and we are well placed to successfully manage through the continued uncertainty while improving the underlying strength of the Company.
Financial performance impacted by COVID-19
Trading in our continuing operations was materially impacted by the COVID-19 crisis, the subsequent reduction in sales and changes to operating procedures that followed the imposition of the UK wide lockdown on 23 March 2020. Year on year comparisons do not therefore reflect like for like trading conditions nor are they necessarily representative of current trends as market conditions continue to vary in response to ongoing measures and uncertainty.
Adjusted EBITDA (excluding IFRS16) of GBP39.1m was down by GBP9.7m over the full year (2019: GBP48.8m) of which GBP2.6m related to H1 and GBP7.1m to H2. Key factors include:
-- In H1 the reduction was primarily driven by the adverse trading items which included: lower waste paper revenues from recycling unsold copies; a national discount retailer removing the newspaper and magazine category from its stores; the impact of the loss of DMD's contract with British Airways in June 2019.
-- In H2, the impact of these trading items continued but was largely offset by central overhead savings.
-- Over the full year, the impact on margin from the established structural decline in newspaper and magazine sales is estimated to have been approximately GBP6m (based on the continuation of H1 trends over the 12 months) - however, this was fully offset by GBP6.7m of network and operational cost savings.
-- In H2 trading in Smiths News, DMD and other propositions was adversely impacted by circa GBP7.5m as a consequence of the measures taken to limit the spread of COVID-19. This impact on trading reflects margin loss partially offset by incremental cost savings from lower volumes and government furlough receipts of GBP1.3m.
Adjusted profit before tax from continuing operations of GBP27.9m is down by 25.8% (FY2019: GBP37.6m) and Adjusted Earnings per Share of 9.7p is down 15.7% (FY2019:11.5p).
Continuing Free cash flow of GBP10.9m (FY2019: GBP33.2m) reflects cash movements from the trading impact of COVID-19 including the temporary closure and return of unsold supplies from a significant number of retail outlets during the lockdown. Working capital has subsequently reverted to a more standard monthly working capital cycle during the first few months of FY2021.
Bank Net Debt of GBP79.5m (FY2019: GBP73.9m) is impacted by the working capital loan of GBP6.5m provided to the purchaser of Tuffnells, but which has subsequently been repaid in October 2020 and the proceeds used to reduce debt under our banking facilities.
Continuing Statutory profit before tax of GBP14.8m (FY2019: GBP30.3m) is impacted by two key items: an impairment charge relating to goodwill and assets in DMD of GBP5.7m (FY2019:GBPnil) and the impact of COVID-19 on trading of circa GBP7.5m.
Resilient sales and markets
Newspaper sales were down 6.3% and magazine sales were down 9.6% in the year. Both categories were materially impacted in the second half of the year by the COVID-19 pandemic and subsequent restrictions on social movement, retail closures and suppressed economic activity.
Immediately following the introduction of the lockdown in March 2020, circa 10% of retail news outlets closed, including most high street and travel stores which represent some of our highest sales volume customers. In addition, the restrictions on personal movement had a severe impact on shopping, travel and commuting patterns, further impacting demand for newspapers and magazines.
In April 2020, sales of newspapers had fallen by 18% and magazines by 49% vs year-on-year comparisons. However, from May 2020 onward, sales and retail openings swiftly returned towards previous patterns and overall performance in the last quarter was stronger than anticipated. There was considerable fluctuation over this period as returning retailers restocked, however, by October 2020 sales had settled in more stable patterns, with newspapers down 7.5% and magazines down 16.4% in the month compared to the prior year.
Driving the recovery in sales has been the reopening of retail outlets as restrictions have eased, together with a shift in consumer purchasing towards smaller local stores. At 29 August 2020 only 2.5% of our retail outlets were still closed, equating to approximately 600 stores, and by October 2020 this had reduced further to approximately 360 outlets, predominately in high street and travel point locations. Following the implementation of a second lockdown in England starting on 5 November 2020 and scheduled to end on 2 December 2020, only a further 115 stores that we serve have temporarily closed.
The measures to combat the COVID-19 pandemic are ongoing, and the market continues to be affected by restrictions on social movement, changes to consumer behaviour, travel and commuting patterns. For long term strategic purposes we continue to plan on the basis of a core revenue decline in the range of 3% and 5% per annum, however, we expect year-on-year sales declines to be greater over the next 12 months, as a consequence of the ongoing impacts of COVID-19.
Proactively managing through COVID-19
As the sole supplier of newspapers and magazines to over half of the UK our frontline colleagues and service delivery partners were designated as key workers recognising our wider social responsibility to supply communities in our distribution territories across the UK.
Operationally, the imperatives of ensuring the safety of colleagues, service partners and customers, while maintaining a full service, were both complex and costly. By working collaboratively with our supply chain partners and through the commitment and courage of our frontline workforce and contractors we ensured communities across the UK continued to receive uninterrupted supplies. The robust control of costs and swift action to consolidate routes in the light of lower volumes provided some mitigation for the reduced sales and there are lessons and efficiency opportunities which will be carried forward.
Financially, the Smiths News business model proved exceptionally resilient in what was a significant stress test for any company. In particular, our multiple revenue streams of sales margin, distribution service charges and other incomes from recycling of unsold returned magazines has underpinned continued profitably and cash generation despite the materially reduced volumes. Working capital was impacted by the need to credit unsold copies of magazine returns from those retailers which had closed without a subsequent restock of titles. As the restrictions have eased and more retailers return to trading, this is unwinding, and working capital returned to normal levels in October 2020.
Since March 2020 colleagues in support roles have been asked to work from home and most have continued to do so. Where appropriate, colleagues were placed on furlough, primarily from central functions and our ancillary businesses DMD and Instore, the operations of which were temporarily suspended. All furloughed colleagues returned to work between July 2020 and 31 August 2020, at which time the Company ended any use of the furlough scheme.
Throughout the period of disruption and in planning for the future our actions have been guided by four principles:
Safety - the safety and wellbeing of our colleagues and customers is paramount
Service - we have a responsibility to maintain as full a service as possible
Capability - mitigating actions must not damage our long-term capability
Sustainability - working with our partners to support the interests of the supply chain
These guiding principles remain central to our plans to pro-actively manage operations through the continuing restrictions and the uncertain arrangements for the winter months. While we are hopeful of a gradual return to normality in 2021, we are also fully prepared should restrictions remain or be strengthened, and confident that we can trade profitably through all reasonably foreseeable outcomes.
Good progress on cost and efficiency
Operational cost savings from network and distribution efficiencies amounted to GBP6.7m, more than offsetting the margin impact of the long term decline in core sales, prior to this year's further impact of the COVID-19 pandemic.
Sustainable efficiencies included: a detailed review and retendering of our routing and trunking arrangements; new totes that allow for additional fill capacity in vehicles, central cost reductions and network restructure; the automation of call handling and the increased take-up of online order management by customers.
The Company's outsourced support services in India have bedded in. Our UK customer service facilities have now reduced from three locations to one. Annualised savings of GBP4.0m from the restructure of central functions (following the sale of Tuffnells in May 2020) will flow through into the current year.
The opportunity to simplify layers of management in line with the more focused strategy and simpler corporate model has been taken. Several former senior executive roles and associated 'Group' functions have been removed. The new Executive team is directly responsible for the day to day management of Smiths News, blending deep experience with some fresh and diverse perspectives. Headcount at our head office and support functions has materially reduced since the sale of Tuffnells, enabling a resizing of our office facilities.
Looking ahead, now that our all our major publisher contracts are in place, we can return our full attention to network and process opportunities. In parallel, we plan on the basis of continuing incremental efficiency improvements while delivering great service that minimises rectification costs.
All contracts now secured
The completion of a new 5-year agreement in October 2020 with Associated Newspapers means we now have over 95% of our current publisher volumes and all our territories secured to at least 2024, with the remainder of smaller publishers operating on a rolling contractual basis. Our publisher contracts provide us with the necessary certainty to make investments in our network that will support further efficiency gains. They are also endorsement of Smiths News' leading service and positive relationships with our key trading partners.
Ancillary operations
The restrictions to international travel continue to have a material impact on the sales and distribution income of DMD, our ancillary business supplying airlines and travel points. Operations were suspended during the national lockdown and although these recommenced in July 2020 the outlook for the immediate future remains uncertain. Similarly, the demand for field marketing services through our Instore business was compromised by the measures to limit the spread of COVID-19, with retailers cancelling any non-critical visits by external parties to their stores. We are confident that the underlying business models can deliver value in future, however, our expectations for overall Company performance are not dependent on the recovery of these ancillary operations.
Successful disposal of Tuffnells
On 2 May 2020 in line with conclusions of a strategic review the Company sold the Tuffnells parcel freight business for an aggregate deferred consideration of GBP15 million, payable in three instalments between 18 months and three years from Completion. The disposal followed the earlier Sale and Leaseback of eight Tuffnells properties in Quarter 1 FY2020, with net proceeds of GBP14.6m.
As part of the sale agreement the Company made available a temporary working capital loan to the purchaser of which GBP6.5m was drawn down. In October 2020 the loan was repaid in full and the proceeds used to reduce net debt.
The sale of Tuffnells was achieved in the most challenging of circumstances due to the onset of the COVID-19 pandemic, impacting both market interest in the acquisition as well as challenges around potential purchasers accessing financing in the credit markets. In removing the ongoing operating losses its disposal has played a major part in our ability to manage through the current uncertainty, materially reducing net cash outflows - this, in turn, has aided the successful renegotiation of the Company's banking arrangements in November 2020.
By removing the distraction of an underperforming business, management is now able to focus on our core strengths and expertise in newspaper and magazine distribution. Furthermore, the sale has an immediate positive impact on the Company's adjusted earnings per share on a restated basis, and facilitates the Board's priority to reduce net debt.
The net cash impact of Tuffnells in the year was an outflow of GBP15.9m (FY2019:GBP25.2m) comprising of losses from operations, the secured loan to the new owners, disposal costs and partially offset by the proceeds from the sale and leaseback of properties.
Focused strategy and priorities
Looking ahead, our strategy is clear. We will concentrate on our strength in newspaper and magazine wholesaling, delivering excellent service while continuing to drive efficiencies through network restructuring and the further reduction of central support costs. Our publisher contracts underpin a predictable and highly resilient business model from which we aim to deliver fair shareholder value in tandem with meeting the needs of other stakeholders.
Smiths News has an excellent track record of delivering on its core objectives. For the foreseeable future, improving profitability through a return to the basics of great service and robust cost control will be our focus. We recognise the challenge of long term revenue growth and will remain alert to discreet opportunities in our core market - however, we do not plan on diversification through acquisition.
Our operational priorities for the coming year are:
1. Proactively managing through current uncertainty:
- maintaining service and safety standards
- robustly controlling costs without damage to long term capability
- positively applying the lessons from the first lockdown into our business model
- capitalising on sales opportunities as markets return towards normal trends
2. Operational and central cost reduction in the year sufficient to offset the margin impact of the decline in core sales
3. Progressing the next generation of network restructuring and efficiencies in the supply chain that will deliver ongoing savings over the lifetime of our contracts
Refinancing
The Company's new banking arrangements provide facilities of GBP120.0m, comprised of three parts.
-- Term loan A of GBP45.0m- amortising at GBP15.0m p.a. over the lifetime of the facility -- Term loan B of GBP35.0m - non amortising but subject to agreed repayments from the deferred consideration due from the sale of Tuffnells and any cash surplus arising from the proposed move to buy-out of the Company's defined benefit pension scheme. -- A revolving credit facility of GBP40.0m
These facilities and their terms align to the Board's strategy of prudent capital management with a focus on significantly reducing net debt. The agreement precludes the payment of a dividend in relation to FY2020 but includes provisions for attractive shareholder returns through the payment of future dividends, subject to covenant tests and a cap of GBP4.0m relating to FY2021 and GBP6.0m in the following year.
Bank Net Debt
Bank Net Debt at year end was GBP79.5m (FY2019:GBP73.9m), up GBP5.6m as a consequence of a working capital loan of GBP6.5m to Tuffnells new owners, which was subsequently repaid in October 2020 and the proceeds used to reduce bank debt. Given the exceptional circumstances of the year and the initial impact of COVID-19 on working capital this is ahead of our revised expectations.
Dividend
There will be no dividend for FY2020 (FY2019:1.0p), however, the Board expects to return to the payment of a dividend for FY2021.
Outlook
While the immediate outlook for our markets and the UK economy remains uncertain, we are confident that in applying the lessons of the last eight months we can continue to trade profitably with positive cash generation in all reasonably foreseeable scenarios. The trading momentum from the last quarter of FY2020 has flowed through to the current financial year and we are pressing ahead with our plans to further improve operational efficiency and reduce net debt. Trading in the year to date has been in line with the Board's expectations.
FINANCIAL REVIEW
OVERVIEW
Overall performance has been resilient in an unprecedented year, including the disposal of Tuffnells in May 2020 and the need for the business to quickly adapt to the impact of COVID-19 on margins and costs. Smiths News demonstrated the strength of its business model as it rapidly flexed its cost base to adapt to the reduction in newspaper and magazine volumes during the COVID-19 national lockdown in the spring and summer of 2020, while remaining focused on continuing to deliver its annual network costs saving target to maintain margins.
The financial position of the Group benefited from positive continuing free cash flow in the year of GBP10.9m. Although Bank Net Debt at year end increased to GBP79.5m (FY2019: GBP73.9m) as the positive continuing free cash flow from Smiths News was offset by discontinued cash outflows in the year including a working capital loan of GBP6.5m provided to the new owners of Tuffnells. The loan was fully repaid in October 2020, with the proceeds used to reduce net debt.
CONTINUING ADJUSTED RESULTS
GROUP
Continuing Adjusted results GBPm 2020 2019 Change
restated
---------------------------------- -------- ---------- --------
Revenue 1,164.5 1,303.5 (10.7%)
EBITDA 45.7 48.8 (6.4%)
Operating profit 35.1 43.6 (19.5%)
Net finance costs (7.2) (6.0) (20.0%)
---------------------------------- -------- ---------- --------
Profit before tax 27.9 37.6 (25.8%)
Taxation (4.2) (9.3) 54.8%
---------------------------------- -------- ---------- --------
Effective tax rate 15.1% 24.7%
---------------------------------- -------- ---------- --------
Profit after tax 23.7 28.3 (16.3%)
---------------------------------- -------- ---------- --------
Continuing Adjusted operating profit of GBP35.1m was down GBP8.5m (19.5%) on the prior year. The variance can be separated into two components: core underlying trading in the full year and the impact of COVID -19 on trading in H2 2020.
Core underlying trading was cGBP1m adverse in the year.
This was driven by a combination of:
-- The full year impact of three trading items highlighted in the H1 2020 interim results. Lower waste paper rates; a national discount retailer removing the newspaper and magazine category from stores; and the full year impact of DMD's loss of the British Airways contract in June 2019.
-- The full year impact of these three items and the normal year-on-year structural decline in newspaper and magazine sales, was largely offset by GBP6.7m of network cost savings and central overhead savings.
In H2 2020 adjusted operating profit performance at Smiths News was adversely impacted by a COVID-19 impact on trading of cGBP7.5m compared to prior year. The reduction in newspaper and magazine margins from lower sales volumes due to COVID-19 lockdowns was partly mitigated by incremental cost saving initiatives implemented in H2 2020.
Net finance charges of GBP7.2m (FY2019: GBP6.0m) were up on prior year by GBP1.2m. Finance lease interest of GBP1.7m (FY2019: GBP0.1m) includes the GBP1.7m impact of adopting IFRS16 lease accounting in the year. Other net finance charges includes: interest costs on borrowing of GBP4.7m (FY2019: GBP5.1m) a decrease year-on-year as average gross borrowings fell in the year; amortisation of bank arrangement fees GBP0.6m (FY2019: GBP0.5m); and pension interest costs GBPnil (FY2019: GBP0.1m).
Adjusted profit before tax was GBP27.9m, down 25.8% on last year.
Taxation of GBP4.2m was a lower effective tax rate of 15.1% than prior year (2019: 24.7%), due to the loss in Tuffnells being absorbed as group relief.
STATUTORY CONTINUING RESULTS
GROUP
Statutory continuing results GBPm 2020 2019 Change
restated
----------------------------------- -------- ---------- --------
Revenue 1,164.5 1,303.5 (10.7%)
Operating profit 21.1 36.3 (41.9%)
Net finance costs (6.3) (6.0) (5.0%)
----------------------------------- -------- ---------- --------
Profit before tax 14.8 30.3 (51.2%)
Taxation (2.8) (8.4) (66.7%)
----------------------------------- -------- ---------- --------
Effective tax rate 18.9% 27.8%
----------------------------------- -------- ---------- --------
Profit after tax 12.0 21.9 (45.2%)
----------------------------------- -------- ---------- --------
Statutory continuing profit before tax of GBP14.8m, GBP15.5m down on the prior year (FY2019: GBP30.3m). The decline was primarily driven by: the impact of COVID-19 on trading in H2 2020 at Smiths News which was circa GBP7.5m, an impairment charge relating to goodwill and assets at DMD GBP5.7m (FY2019: GBPnil); and an increase in network and reorganisation costs of GBP0.9m to GBP6.8m (FY2019: GBP5.9m).
The effective statutory income tax rate for continuing operations was 18.9% (FY2019: 27.8%), as the tax deduction available for Adjusted items was higher at GBP1.4m (FY2019: GBP0.9m) and Group relief relating to the losses in Tuffnells.
Statutory continuing profit after tax of GBP12.0m is down by GBP9.9m (FY2019: GBP21.9m), and statutory continuing profit per share of 4.9p is down 4.1p (FY2019: 9.0p).
The continuing profit after tax of GBP12.0m was offset by losses from discontinued operations relating to Tuffnells of GBP18.7m (FY2019: GBP53.4m - loss). This has led to an overall loss attributable to equity shareholders in the year of GBP6.7m (FY19: GBP31.5m loss). This resulted in the net liabilities on the balance sheet increasing GBP6.7m to a reported net liability at 29 August 2020 of GBP81.6m (FY2019: GBP74.3m).
The Smiths News plc company entity balance sheet continues to have distributable reserves of GBP129.1m to allow future dividend payments.
EARNINGS PER SHARE
Continuing Adjusted Continuing Statutory
----------------------------------------- ---------------------- -----------------------
2020 2019 restated 2020 2019 restated
restated
----------------------------------------- ------ -------------- ------- --------------
Earnings attributable to ordinary
shareholders (GBPm) 23.7 28.3 12.0 21.9
Basic weighted average number of shares
(millions) 244.5 246.4 244.5 246.4
Basic Earnings per share 9.7p 11.5p 4.9p 9.0p
Diluted weighted number of shares
(millions) 247.2 247.1 247.2 247.1
Diluted Earnings per share 9.6p 11.5p 4.9p 9.0p
----------------------------------------- ------ -------------- ------- --------------
Earnings attributable to shareholders on a continuing Adjusted basis of GBP23.7m resulted in an Adjusted EPS of 9.7p, a decrease of 1.8p on last year, driven by COVID-19 trading impacts despite a resilient underlying core performance at Smiths News.
The fully diluted weighted number of shares was 247.2m (FY2019: 247.1m). Fully diluted shares include a 2.6m diluted share adjustment for employee incentive schemes (FY2019: 0.7m).
Including Adjusted items, statutory continuing earnings per share is down 4.1p to 4.9p (FY2019: 9.0p per share).
DIVID
2020 2019
-------------------------------------- ------ -----
Dividend per share (paid & proposed) nil 1.0p
Dividend per share (recognised) 1.0p nil
-------------------------------------- ------ -----
The Board remain confident in future positive cash flows and the immediate trading priorities of the business. However, after careful consideration of: the Group's overall performance in the year; the ongoing uncertainty in relation to COVID-19 on the trading environment; and the newly signed three year refinancing facility, the Board has resolved not to propose a final dividend (FY2019: 1.0p).
SMITHS NEWS (including DMD)
Adjusted figures - GBPm 2020 2019 Change ------------------------- -------- -------- -------- Revenue 1,164.5 1,303.5 (10.7%) Operating profit 35.1 43.6 (19.5%) ------------------------- -------- -------- -------- Operating margin 3.0% 3.3% (30bps) ------------------------- -------- -------- --------
Revenue was GBP1,164.5m (FY2019: GBP1,303.5m) down 10.7%.
In H1 2020 revenue was down 4.5% compared to prior year, but in H2 2020 revenue decline increased following COVID-19 lockdowns and was down 16.9%.
Newspaper and magazine sales in H1 2020 continued to perform in line with long term trends, with a relatively stronger performance than expected from newspapers helping to offset weaker magazine sales. In H2 2020 newspaper and magazine sales were significantly disrupted by COVID-19. In the twelve weeks following national lockdown newspaper and magazine sales were down 25% as a result of restriction on customers' movements and the temporary closure of high street and travel location shops. Approximately 10% of news and magazine retail outlets closed as part of the national lockdown. Revenues recovered in the fourth financial quarter as lockdown restrictions eased but remain below pre-lockdown levels.
Overall, newspaper sales for FY20 were down 6.3% and magazine sales were down 9.6%. However, the split between H1:H2 2020 newspaper and magazine sales better illustrates the impact of COVID-19 on revenue. Newspaper sales in H2 2020 were 11.4% down on prior year (H1 2020: 2.1% down). Magazine sales in H2 were 24.7% down (H1 2020: 8.5% down).
The DMD business unit revenue of GBP10.5m (FY19: GBP24.1m) was down GBP13.6m (56%), primarily as a consequence of COVID-19 impacting its travel customers at airlines and airports, compounded by the annualised impact of the loss of the British Airways contract in FY2019.
Good progress has been made with the renewal of publisher contracts in the year. In September 2019, a new contract with the Telegraph was confirmed and on 13 October 2020, the renewal of the Associated Newspapers publisher agreement was announced. Over 95% of Smiths News' newspaper and magazine current contractual revenues are now secured until 2024. All our existing territories have been retained, providing the necessary certainty to unlock supply chain efficiencies over the contract periods.
Adjusted operating profit of GBP35.1m (FY2019: GBP43.6m) was down GBP8.5m (19.5%) which can be separated into two distinct categories: underlying trading impacts for the full year (excluding COVID-19) and H2 2020 impact of COVID-19.
The underlying impacts (excluding COVID-19) in the year resulted in adjusted operating profit being down by cGBP1m.
-- The Smiths News network saving programme generated GBP6.7m of savings in year from the labour and the distribution cost base which fully mitigated the core structural margin decline in sales of newspapers and magazines. Network savings were generated from final mile route reductions and the annualised benefits of depot consolidation.
-- Reduction in waste paper rates by 50% compared to the prior year period resulted in GBP1.8m less margin.
-- A national discount retailer removed the newspaper and magazine category earlier in the year from its stores impacting GBP2.2m of margin.
-- DMD Adjusted operating profits fell by GBP0.9m in the period following the loss of the British Airways contract in June 2019.
-- Central cost overheads were reduced by GBP3.5m from continuation of cost saving initiatives, implementation of shared service model and rationalisation of back office costs following the disposal of Tuffnells in May 2020.
The impact of COVID-19 on profits in H2 2020 was to reduce adjusted operating profits by cGBP7.5m. The impact of COVID-19 and the sharp fall in H2 2020 revenue and margin was the single largest event in the year with a combined impact of cGBP7.5m on profits: Smiths News margins were impacted cGBP5m, DMD cGBP2m and other business propositions cGBP0.5m. The reduced profits were after:
-- the Smiths News COVID-19 cost response programme which generated incremental savings in H2 2020 as result of rapidly flexing the contractor cost base for lower volumes and changes to final mile delivery routes.
-- The Group furloughed approx. 550 colleagues between March 2020 and July 2020 during the height of the national lockdown at Smiths News, DMD and Instore and received a GBP1.3m furlough subsidy from the government towards their employment costs.
After the standard network savings actions plus the incremental COVID-19 cost mitigating actions were delivered, the operating margin in the year declined only 30bps to 3.0% (FY19: 3.3%).
ADJUSTED ITEMS
The Group incurred a total of GBP15.1m (2019: GBP60.8m) of Adjusted items, after tax GBP17.3m (2019: GBP50.9m). Adjusting items before tax were split between continuing operations: GBP13.1m (2019: GBP7.3m) and discontinued operations: GBP2.0m (2019: GBP53.5m).
Adjusting items are defined in the accounting policies in note 1 and in the glossary on page 45, in the directors' opinion the impact of removing these items from the adjusted profit give the true underlying performance of the Group.
Adjusting items before tax for discontinued operations all related to the Tuffnells business. The charges in the current year of GBP2m related to: asset impairments GBP0.6m; the net impact of the sale and leaseback of properties of GBP1.0m; the net profit of GBP0.6m following the strategic review and sale of Tuffnells; and depot closures and executive redundancies of GBP1m prior to disposal. In the prior year costs of GBP53.5m related primarily to the impairment of Tuffnells goodwill of GBP45.5m and amortisation of acquired intangibles of GBP6.6m. Tax charges on discontinued adjusting items totalled GBP3.6m (2019 credit of GBP9.0m).
The tables below and commentary provide a summary of the adjusting items impacting continuing operations. Full details of these and those impacting discontinued items can be found in note 4.
Continuing Operations GBPm 2020 2019 ------------------------------------- ------- ------ Network and re-organisation costs (6.8) (5.9) Asset impairments (6.4) - Pensions (0.9) (2.0) Other 0.1 0.6 Total before tax and interest (14.0) (7.3) Finance income - unwind of deferred 0.9 - consideration ------------------------------------- ------- ------ Total before tax (13.1) (7.3) Taxation 1.4 0.9 ------------------------------------- ------- ------ Total after taxation (11.7) (6.4)
Adjusted items from continuing operations before tax were a charge of GBP13.1m (2019: GBP7.3m).
The largest component of this was network and reorganisation costs of GBP6.8m. This can be broken down into three major components. Firstly, the outsourcing of central functions to our outsourcing partner in India; which began in 2019. In 2020, total costs were GBP1m (2019:GBP3.2m). Secondly, the restructuring of our magazine hubs in our network incurring GBP1.9m of mainly redundancy costs. Thirdly, as a consequence of both the disposal of Tuffnells and due to the impact of Covid-19 lockdowns on our trading, we have significantly reduced heads in both our DMD and Instore business and in our central functions incurring GBP2.7m of costs. The balance of costs was related to changes in the group's executive team.
The impact on trading of the lockdowns associated with the COVID-19 pandemic also triggered impairment reviews of a number of the group's trading assets. These reviews led the group to write down assets by GBP6.4m in total for the year. The largest component of this related to the full write down of the goodwill in the DMD business of GBP5.7m reflecting the significant reduction in trading of that business which trades primarily in the global travel market; which has been significantly adversely impacted.
The tax credit on continuing adjusted items was GBP1.4m (2019:GBP0.9m)
FREE CASH FLOW
Free cash flow generation remains one of the Group's key strengths. Free cash flow includes lease payments, Adjusted items, interest and tax; but it excludes pension deficit recovery payments.
GBPm 2020 2019 restated ------------------------------------------------- ------ -------------- Operating profit continuing (including Adjusted items) 21.1 36.3 Adjusted items 14.0 7.3 Depreciation & amortisation 10.6 5.2 ------------------------------------------------- ------ -------------- Adjusted EBITDA 45.7 48.8 Working capital movements (5.7) (0.7) Capital expenditure (7.0) (2.8) Lease payments (6.8) (1.5) Net interest and fees (6.5) (5.1)
Taxation (2.2) (2.2) Other 0.7 1.2 ------------------------------------------------- ------ -------------- Free cash flow (excluding adjusted items) 18.2 37.7 ------------------------------------------------- ------ -------------- Adjusted items - cash effect (7.3) (4.5) Continuing Free cash flow 10.9 33.2 ------------------------------------------------- ------ --------------
There has been a clear focus on cash performance and liquidity in the year with the Group still generating free cash flow of GBP10.9m (FY19: GBP33.2m) down 67.2%, in what has been an unprecedented period with both the disposal of Tuffnells and the tumultuous impact of COVID-19 on the second half of the financial year.
Adjusted EBITDA of GBP45.7m is down by GBP3.1m 6.6%, compared to FY2019 of GBP48.8m. The primary drivers are H2 2020 COVID-19 impact of circa GBP7.5m and the underlying trading, offset by the transition to IFRS16 'Lease' accounting with the rental charges of GBP6.6m being removed from EBITDA.
The decrease in working capital in the period was GBP5.7m (FY2019: decrease GBP0.7m) primarily reflecting the timing of working capital movements across year end.
Cash capital expenditure in the year was GBP7.0m (FY2019: GBP2.8m) an increase of GBP4.2m. This was as a result of the capital commitments and the capital creditor unpaid from the end of the last financial year of GBP2.3m and GBP2.0m respectively. Depot and network investments were GBP3.9m (FY2019: GBP2.6m) and technology investment was GBP3.1m (FY2019: GBP1.7m).
Lease payments of GBP6.8m (FY2019: GBP1.5m) have increased by GBP5.3m. This comprises GBP5.9m of IFRS 16 lease payments (formerly treated as operating leases) offset by GBP0.6m decrease in other former IT finance lease payments that expired in the year.
Net interest and fees of GBP6.5m (FY2019: GBP5.1m) has increased by GBP1.4m. Bank interest fell by GBP0.3m as average gross bank borrowings fell during the year. However, this was offset by the adoption of IFRS 16 leases which accounted for the GBP1.7m increase in interest payments (formerly treated as operating lease rentals).
Cash tax outflow of GBP2.2m (FY2019: GBP2.2m outflow).
The total net cash impact of Adjusted items was GBP7.3m (FY2019: GBP4.5m). This comprised: GBP6.4m (FY2019: GBP4.0m) of network reorganisation and restructuring costs; and pension buy-in costs GBP0.9m (FY2019: GBP2.0m).
NET DEBT
GBPm 2020 2019
restated
----------------------------------------------------- -------- ----------
Opening net debt (73.9) (83.4)
Continuing operations Free cash flow 10.9 33.2
Discontinued operations Free cash flow (4.9) (24.9)
----------------------------------------------------- -------- ----------
Free cash flow 6.0 8.3
Lease creditor & other movement 2.5 2.4
Dividend paid (2.4) -
Purchase of own shares for employee share schemes (0.7) -
Disposal costs (3.7) -
Continuing operations - pension deficit recovery - (0.9)
Discontinued operations - pension deficit recovery (0.8) (0.3)
Discontinued operations - Tuffnells working capital (6.5) -
loan
Bank net debt (79.5) (73.9)
----------------------------------------------------- -------- ----------
IFRS16 leases (33.4) -
----------------------------------------------------- -------- ----------
Closing net debt (112.9) (73.9)
----------------------------------------------------- -------- ----------
Bank net debt (excluding IFRS16 'Leases') closed the period at GBP79.5m compared to GBP73.9m at August 2019 an increase of GBP5.6m. Smiths News continued to generate positive free cash flow in the year of GBP10.9m, despite the impact of COVID-19 in H2 2020. However, bank net debt rose by GBP5.6m primarily as a result of discontinued cash out flows and disposal costs of GBP15.9m following the disposal of Tuffnells in May 2020. The secured working capital loan of GBP6.5m provided to the new owners of Tuffnells in May 2020 was fully repaid in October 2020.
The Group's Bank net debt/EBITDA ratio rose to 2.0x, (FY2019: 1.9x) due to the decline in EBITDA following the impact of COVID-19 in H2 2020 and the advance of a secured working capital loan to the new owners of Tuffnells in May 2020 which was fully repaid in October 2020. The bank net debt to EBITDA covenant of 2.0x remains within our main leverage covenant ratio of 2.75x (covenant testing is based on frozen GAAP in the bank facility agreement).We remained comfortably within all our other bank covenant tests at year end.
The intra-month working capital cash flow cycle at Smiths News generates a routine and predictable cash swing of up to GBP40m within the overall bank facility of GBP120m. This results in a predictable fluctuation of net debt during the course of the month compared to the closing net debt position. Our average gross borrowing (excluding net cash balances) during FY2020 were GBP105m (FY2019: GBP112m).
Free cash flow generation (after Adjusted items) of GBP10.9m in the year went towards the repayment of debt and the funding of a final FY19 announced dividend of GBP2.4m (FY2019: GBPnil).
Tuffnells had a net cash outflow of GBP16.0m in the period (FY2019: GBP18.7m outflow) after net proceeds from the sale and leaseback of eight Tuffnells properties generated GBP14.6m which offset other cash outflows of GBP22.6m in the period.
Discontinued pension funding costs increased to GBP0.8m (FY2019: GBP0.3m) for the Tuffnells defined pension scheme. Pension deficit repair payments are considered as a non-free cash flow item.
The adoption of the new IFRS16 'Leases' accounting standard has the impact of recognising a right-of-use asset of GBP32.8m and lease liability of GBP33.4m at the 29 August 2020. At the transition date of 1 September 2019 (including discontinued operations) a right-of-use asset of GBP73.4m and lease liability of GBP73.6m was recognised. Closing net debt (including IFRS16 'Leases') is GBP112.9m at 29 August 2020 an increase of GBP39.0m on prior year.
REFINANCING
On 6 November 2020, the Group signed a new three-year GBP120 million facility, comprises a GBP45m amortising term loan (Facility A), a GBP35m bullet repayment term loan (Facility B) and a GBP40 million multicurrency revolving credit facility (RCF). The agreement is with a syndicate of banks comprising existing lenders HSBC, Barclays, Santander, AIB and Clydesdale and one new lender, Shawbrook Bank.
The facility is available at an initial margin of 5.5% per annum over LIBOR (in respect of Facility A and the RCF) and 6% per annum over LIBOR (in respect of Facility B). This pricing is higher than current levels but remains competitive and reflective of the more difficult market conditions and tightened credit markets. The margin is subject to reduction as the Group reduces its net leverage in line with its stated strategic priorities.
Consistent with the Group's stated strategic priorities to reduce net debt, the terms of the new facility agreement include: an amortisation schedule of GBP15m per annum for the repayment of Facility A; agreed repayments against Facility B arising from funds received in relation to both deferred consideration received following the sale of Tuffnells and any cash surplus arising from the proposed move to buy-out of the Group's defined benefit pension scheme; and an absolute preclusion of payments of dividends in respect of FY2020 and capped dividend payments thereafter for FY2021 (up to GBP4m) and FY2022 onwards (up to GBP6m per year). As part of the terms of the refinancing, the Group and its principal trading subsidiaries have also agreed to provide security over their assets to the lenders.
As part of the terms of the refinancing, the Group and its principal trading subsidiaries have agreed to provide security over their assets to the lenders.
The refinancing replaces the Group's existing facility agreement (which comprises a term loan facility of GBP50 million and a multicurrency revolving loan facility of GBP125 million) which was due to mature on 31 January 2021. The final maturity date of the new facility is 6 November 2023.
PENSION SCHEMES
The Group operates a defined benefit scheme, which is both closed to new entrants and closed to future accrual.
The Smiths News defined benefit pension scheme (the WH Smith Pension Trust) which as at 29 August 2020 had an IAS 19 surplus of GBP15.2m (31 August 2019: GBP15.8m - restated for a prior period increase of GBP8.2m in the defined benefit obligation of the WH Smith Pension Trust in 2019 for equalisation of retirement age). The Group does not recognise the surplus in the accounts as the Group does not have an unconditional right to a refund of the surplus on closure of the scheme.
In October 2018, the Trust entered into an insurance backed annuity to the 'buy-in' of the Scheme assets within the section of the Trust sponsored by Smiths News. This 'buy-in' annuity is recognised as a plan asset and the difference in value is considered an actuarial re-measurement. The Smiths News section of the WH Smith Pension Trust completed the actuarial triennial valuation as at 31 March 2018 and concluded it no longer required funding.
The total cash contribution for both defined benefit schemes, which include pension administration fees and disclosed within the cash flow statement, amounted to GBP0.8m for FY2020 (FY2019: GBP1.6m).
DISCONTINUED OPERATIONS
On the 2 May 2020, the Group completed the sale of the Tuffnells business for GBP15.0m of cash, which is deferred and payable in three tranches between eighteen months and thirty-six months from date of disposal. The Group made a working capital loan available to the new owners of GBP10.5m (which was secured against the Tuffnells' properties) of which GBP6.5m was drawn at year end. On the 1(st) October 2020 the full loan was repaid and the security over the Tuffnells' properties released.
Tuffnells reported an Adjusted operating loss for the period to 2 May 2020 of GBP11.7m (FY19: GBP14.1m loss) and adjusted loss before tax of GBP13.3m (FY19: GBP14.4m loss).
The disposal of Tuffnells resulted in a profit on disposal of GBP1.8m and disposal costs of GBP3.7m were incurred.
Discontinued statutory loss before tax was GBP15.3m (FY2019: GBP67.9m)
There were no discontinued operations in the prior year. Further details of the strategic review and impact of the sale of Tuffnells are provided in note 11 of the financial statements.
PRINCIPAL AND EMERGING RISKS
The Group has a clear framework in place to continuously identify and review both the principal and emerging risks it faces. This includes, amongst others, a detailed assessment of business and functional teams' principal risks and regular reporting to and robust challenge from both the Executive Team and Audit Committee. The directors' assessment of the these principal risks is aligned to the strategic business planning process.
Specifically, key risks are plotted on risk maps with descriptions, owners, and mitigating actions, reporting against a level of materiality (principally relating to impact and likelihood) consistent with its size. These risk maps are reviewed and challenged by the Executive Team and Audit Committee and reconciled against the Group's risk appetite. As part of the regular principal risk process, a review of emerging risks (internal and external) is also conducted and a list of emerging risks is maintained and rolled-forward to future discussions by the Executive Team and Audit Committee. Where appropriate, these emerging risks may be brought into the principal risk registers. Additional risk management support is provided by external experts in areas of technical complexity to complete our bottom-up and top-down exercises.
As part of the Board's ongoing assessment of the principal and emerging risks, the Board has considered the performance of the business, its markets, the changing regulatory landscape and the Group's future strategic direction and ambition.
Risks are still subject to ongoing monitoring and appropriate mitigation.
The table below details each principal business risk, those aspects that would be impacted were the risk to materialise, our assessment of the current status of the risk and how each is mitigated.
Principal risks Change Potential impact Mitigating actions and assurance
during the
year
1 . Deterioration Increasing Reductions in
of the macro discretionary * Annual budgets and forecasts take into account the
economic spending may impact current macro-economic environment to set
environment - sales of newspapers expectations internally and externally, allowing for
The risk of or magazines. or changing objectives to meet short and medium term
volatility Uncertainty financial targets.
and/or from either the
prolonged COVID-19 pandemic or
economic the EU Exit may * A thorough EU Exit planning exercise has been
downturn causes affect the business undertaken and accountability for the associated
a decline in in both the short actions and risks has been assigned to the relevant
demand for our and medium term on Executive Team members.
services trade arrangements,
including the future capital
uncertainty investment * Business scenario planning for the different evolving
associated strategies, debt social movement restrictions and 'lockdown' exit is
with either the refinancing underway to address the business risks posed by the
COVID-19 and resourcing COVID-19 pandemic.
pandemic or EU costs.
Exit. Cash liquidity and
This impacts available headroom * The Group forecasts cash flows weekly and continually
current and/or within the new bank monitors treasury liquidity and headroom within the
projected facility could bank facility.
business diminish in the
performance, event
cash liquidity of a protracted * The Group continues to be significantly cash
and bank deterioration of the generating which supports opportunities for
facility macro economic refinancing and investment.
headroom above environment or a
that included sharp deterioration
in the business in
planning and sales or working
review process. capital as a result
of COVID-19
lockdowns.
---------------- ----------- --------------------- -----------------------------------------------------------------
2. Failure to Reducing Sales and/or profit
refine, execute expectations may not * Disposal of the Tuffnells business in May 2020 and
and/or monitor be met and/or the the completion of the refinancing in November 2020
the Group's Company's reputation reduces the execution risk of Group strategy
strategy and and stakeholders'
direction - The support for a
risk of recovery plan may be * Performance to the business plan and budget is
not challenged. reviewed regularly using a balanced framework. This
establishing The change ensures effective and timely monitoring of
business plans management culture performance with action to be taken in the event of
and a clear required in the shortfalls to expectations.
vision for the short term for
Group impacts restructuring may
employee result in reduced * Financial and operational metrics are considered
engagement, performance and along with risk assessments and management impact
financial financial returns. before remedial action is taken.
returns,
external
confidence and
stakeholders'
perception.
---------------- ----------- --------------------- -----------------------------------------------------------------
3. Failing to No change Impact on the
attract, engage ability to address * We seek to offer market competitive terms to ensure
and retain the strategic talent remains engaged.
talent within a priorities and to
high deliver the forecast
performance and performance * We undertake workforce planning; performance, talent
values-based for the Group. and succession initiatives; learning and development
culture programmes; and promote the Group's culture and core
- The risk that values.
we do not
attract or
retain the * Retention plans are being reviewed to address key
people and the risk areas, and attrition across each business is
skills we need regularly monitored.
to take the
Group forward
and that * Regular surveys are undertaken to monitor the
employees are engagement of employees.
not motivated
towards, or are
disengaged
from, the task
in hand.
Risk that the
level of change
affects staff
and retention
levels.
---------------- ----------- --------------------- -----------------------------------------------------------------
4. Increased No Change In the event of any
labour market legal claim as to * The Group regularly reviews its legal terms of
constraints and worker status by engagement with contractors and consultants and has
costs - The consultants, appropriate contractual and operational arrangements
risk of subcontractors or in place. Self-employed service delivery partners
legislative agency have clearly articulated agreements which define
changes or workers, the tasks they are contracted to provide, whether
interpretation, business could be personally or by a substitute.
coupled with liable for increased
the EU Exit and costs (PAYE and
political undeclared National * Known increases to employment cost associated with
uncertainty, Insurance National Living Wage/Apprenticeship Levy/ Auto
impacts the contributions) and Enrolment have been factored into latest budgets.
ability to liabilities (such as Future changes in this area as a result of political
recruit and employee rights). changes / decisions and the full impact of EU Exit on
retain The inability to employment risks are unknown at the current time but
warehouse and pass on such are being tracked.
delivery statutory
contractors increases to our
resulting in customers could * Commercial contracts permit the renegotiation of long
higher impact term supply agreements in the event of changes in law
attrition risk profitability, and which impact the status of the Group's self-employed
in warehousing affect the cost of service delivery partners.
and future efficiency
distribution programmes.
and/or The implications of * Legal developments are monitored to ensure that the
increasing EU Exit include a business maintains compliance with legislation and
liabilities and decreasing pool of best practice.
costs. available, suitably
qualified employees
and subcontractors. * Workforce planning initiatives including
apprenticeship and training programmes, such as
Warehouse to Wheels, are supporting the longer term
mitigation of driver shortage.
* Contractor processes, including monitoring compliance,
are well established.
---------------- ----------- --------------------- -----------------------------------------------------------------
5. Failing to meet Reducing In addition to the
high health & danger to staff or * Safety is a key priority of the Group. Health and
safety the public, the Safety performance is reviewed by the Board, Audit
standards - The impact of a health Committee and Executive Team.
risk of an and safety failure
inadequate negatively impacts
health & safety operations, * A dedicated Health & Safety team executes improvement
framework and profitability and/or programmes, undertakes audits and promotes a safety
insufficiently corporate culture.
enforcing a reputation, together
health & safety with the
culture results risk of possible * The Group continues to invest in H&S improvements,
in serious enforcement action. including the role of H&S Director and better
injury The risk of management reporting.
to employees transport compliance
and/or the failures may impact
public, and/or consistent service * The risk is considered to be well managed and the
a breach of standards and/or the ambition continues to promote consistency in
relevant health ability to deliver standards and culture.
& safety the forecast
legislation. performance for the
This includes Group. * Established a COVID- 19 working group to promote and
the risk of monitor a safe working environment for colleagues.
failing to
establish
COVID-19 social
distancing
within depots
and
the resultant
risk of a COVID
19 outbreak on
service
delivery and
KPI
performance.
The risk of
failing to
adhere to
external laws
and regulations
by employees,
---------------- ----------- --------------------- -----------------------------------------------------------------
Smiths News plc
Group Income Statement for the 52 week period ended 29 August 2020
GBPm 2020 2019(*1)
---------------------------- ---- ------------------------------ -------------------------------------
Note Adjusted* Adjusted Total Adjusted* Adjusted Total
items items
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Revenue 2 1,164.5 - 1,164.5 1,303.5 - 1,303.5
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Cost of Sales 3 (1,091.4) (0.2) (1,091.6) (1,217.5) (0.1) (1,217.6)
Gross profit 3 73.1 (0.2) 72.9 86.0 (0.1) 85.9
Administrative
expenses 3 (38.1) (13.8) (51.9) (42.9) (7.2) (50.1)
Income from joint
ventures 0.1 - 0.1 0.5 - 0.5
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Operating profit 2,3 35.1 (14.0) 21.1 43.6 (7.3) 36.3
Finance costs 7 (7.4) - (7.4) (6.0) - (6.0)
Finance income 7 0.2 0.9 1.1 - - -
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Profit before tax 27.9 (13.1) 14.8 37.6 (7.3) 30.3
Income tax credit/(expense) 8 (4.2) 1.4 (2.8) (9.3) 0.9 (8.4)
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Profit for the
year from continuing
operations 23.7 (11.7) 12.0 28.3 (6.4) 21.9
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
Discontinued operations
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
(Loss) for the
year from discontinued
operations 11 (13.1) (5.6) (18.7) (8.9) (44.5) (53.4)
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
(Loss)/Profit attributable
to equity shareholders
continuing and
discontinued operations 10.6 (17.3) (6.7) 19.4 (50.9) (31.5)
---------------------------- ---- --------- -------- --------- ---------------- -------- ---------
(Loss)/earnings per
share from continuing
operations
Basic 10 9.7 4.9 11.5 9.0
Diluted 10 9.6 4.9 11.5 9.0
Earnings per share
total
Basic 10 4.3 (2.7) 8.0 (12.9)
Diluted 10 4.3 (2.7) 7.9 (12.9)
Equity dividends
per share (paid
and proposed) 9 nil 1.0p
--------------------- --- ----- ---- ------
* This measure is described in note 1(4) of the accounting policies and the Glossary to the Accounts on page 45. Adjusted items are set out in note 4 to the Group Accounts.
(*1) the income statement has been restated to show the results of Tuffnells as a discontinued operation
Group Statement of Comprehensive Income for the 52 week period ended 29 August 2020
GBPm Note 2020 2019
Continuing
-------------------------------------------------- ---- ------ -------
Items that will not be reclassified to
the Group Income Statement
Actuarial Gain/(loss) on defined benefit
pension scheme 6 (0.7) (132.9)
Impact of IFRIC 14 on defined benefit
pension scheme 6 0.9 135.6
Tax relating to components of other comprehensive
income that will not be reclassified 8 - 0.6
-------------------------------------------------- ---- ------ -------
0.2 3.3
Items that may be subsequently reclassified
to the Group Income Statement
Currency translation differences 0.1 0.1
Other comprehensive result for the year
- continuing 0.3 3.4
Profit for the year - continuing 12.0 21.9
-------------------------------------------------- ---- ------ -------
Total comprehensive income for the year
- continuing 12.3 25.3
Other comprehensive income/(loss) for
the period discontinued 0.3 (0.6)
Loss for the year - discontinued (18.7) (53.4)
-------------------------------------------------- ---- ------ -------
Total comprehensive (expense) for the
year - discontinued (18.4) (54.0)
-------------------------------------------------- ---- ------ -------
Total comprehensive (expense) for the
year (6.1) (28.7)
-------------------------------------------------- ---- ------ -------
Group Balance Sheet at 29 August 2020
GBPm Note 2020 2019
----------------------------------- ---- ------- -------
Non-current assets
Intangible assets 13 4.0 10.1
Property, plant and equipment 14 9.4 10.9
Right of use assets 21 32.8 -
Interest in joint ventures 15 4.9 5.3
Other receivables 17 14.6 -
Deferred tax assets 23 0.8 5.2
66.5 31.5
----------------------------------- ---- ------- -------
Current assets
Inventories 16 14.1 16.2
Trade and other receivables 17 101.2 124.2
Cash and bank deposits 19 50.6 24.0
Current tax asset - -
Assets classified as held for sale 11 - 16.8
----------------------------------- ---- ------- -------
165.9 181.2
----------------------------------- ---- ------- -------
Total assets 232.4 212.7
----------------------------------- ---- ------- -------
Current liabilities
Trade and other payables 18 (139.5) (173.7)
Current tax liabilities (1.7) -
Bank loans and other borrowings 19 (130.1) (46.1)
Lease liabilities(1) 21 (5.8) (2.2)
Retirement benefit obligations 6 - (0.4)
Provisions 24 (6.8) (7.3)
(283.9) (229.7)
----------------------------------- ---- ------- -------
Non-current liabilities
Retirement benefit obligations 6 - (2.5)
Bank loans and other borrowings 19 - (49.3)
Lease liabilities(1) 21 (27.6) (0.3)
Other non-current liabilities 22 - (1.2)
Non-current provisions 24 (2.5) (4.0)
----------------------------------- ---- ------- -------
(30.1) (57.3)
----------------------------------- ---- ------- -------
Total liabilities (314.0) (287.0)
----------------------------------- ---- ------- -------
Total net liabilities (81.6) (74.3)
----------------------------------- ---- ------- -------
1. The Group has applied IFRS 16 using the modified retrospective approach as a result the Obligation under finance leases has been replaced with Lease liabilities which is wider in scope see Note 36 for details.
Group Balance Sheet at 29 August 2020 (continued)
GBPm Note 2020 2019 ---------------------------- ----- ------- ------- Equity Called up share capital 28(a) 12.4 12.4 Share premium account 28(c) 60.5 60.5 Demerger reserve 29(a) (280.1) (280.1) Own shares reserve 29(b) (1.8) (1.7) Translation reserve 29(c) 0.4 0.3 Retained earnings 30 127.0 134.3 ---------------------------- ----- ------- ------- Total shareholders' deficit (81.6) (74.3) ---------------------------- ----- ------- -------
The accounts were approved by the Board of Directors and authorised for issue on 11 November 2020 and were signed on its behalf by:
Jonathan Bunting Anthony Liam Grace
Chief Executive Officer Chief Financial Officer
Registered number - 05195191
Group Statement of Changes in Equity for the 52 week period ended 29 August 2020
GBPm Note Share Share Demerger Own shares Hedging Retained Total
capital premium reserve reserve & translation earnings
account reserve
------------------------- ----- --------- --------- --------- ----------- --------------- ---------- --------
Balance at 31
August 2018 12.4 60.5 (280.1) (2.1) 0.2 163.2 (45.9)
Loss for the
year - - - - - (31.5) (31.5)
Actuarial loss
on defined benefit
pension scheme - - - - - (136.1) (136.1)
Impact of IFRIC
14 on defined
benefit pension
scheme - - - - - 139.7 139.7
Currency translation
differences - - - - 0.1 - 0.1
Tax relating
to components
of other comprehensive
income - - - - - (0.7) (0.7)
Total comprehensive
income for the
year - - - - 0.1 (28.6) (28.5)
Issue of share 28 - - - - - - -
capital
Purchase of - - - - - - -
own shares
Dividends paid 9 - - - - - - -
Employee share
schemes - - - 0.4 - (0.4) -
Recognition
of share based
payments net
of tax - - - - - 0.1 0.1
Balance at 31
August 2019 12.4 60.5 (280.1) (1.7) 0.3 134.3 (74.3)
------------------------- ----- --------- --------- --------- ----------- --------------- ---------- --------
IFRS 16 transition
adjustment - - - - - 1.4 1.4
Restated Balance
at 31 August
2019(1) 12.4 60.5 (280.1) (1.7) 0.3 135.7 (72.9)
Loss for the
year - - - - - (6.7) (6.7)
Actuarial Gain/(loss)
on defined benefit
pension scheme 6 - - - - - 0.1 0.1
Impact of IFRIC
14 on defined
benefit pension
scheme 6 - - - - - 0.9 0.9
Currency translation
differences - - - - 0.1 - 0.1
Tax relating
to components
of other comprehensive
income - - - - - (0.5) (0.5)
------------------------- ----- --------- --------- --------- ----------- --------------- ---------- --------
Total comprehensive
expense for
the year - - - - 0.1 (6.2) (6.1)
Dividends paid 9 - - - - - (2.4) (2.4)
Employee share
schemes purchases - - - (0.7) - - (0.7)
Employee share
scheme awards - - - 0.6 - (0.6) -
Recognition
of share based payments net of tax - - - - - 0.4 0.4 ------------------------- ----- --------- --------- --------- ----------- --------------- ---------- -------- Balance at 29 August 2020 12.4 60.5 (280.1) (1.8) 0.4 127.0 (81.6) ------------------------- ----- --------- --------- --------- ----------- --------------- ---------- --------
1. The Group has applied IFRS 16 using the cumulative catch up approach as a result the Obligation under finance leases has been replaced with Lease liabilities which is wider in scope see Note 36 for details.
Group Cash Flow Statement for the 52 week period ended 29 August 2020
GBPm Note 2020 2019
------------------------------------------ ---- ------ ------
Net cash inflow from operating activities 27 23.4 23.0
------------------------------------------ ---- ------ ------
Investing activities
Dividends received from joint ventures 0.2 0.1
Purchase of property, plant and equipment (6.9) (7.4)
Purchase of intangible assets (2.4) (1.2)
Net proceeds on sale of property, plant
and equipment 14.6 0.5
Loans advances 11 (6.5) -
Net cost of disposal of subsidiary 12 (3.7) -
------------------------------------------ ---- ------ ------
Net cash (used in) investing activities (4.7) (8.0)
------------------------------------------ ---- ------ ------
Financing activities
Interest paid (8.0) (5.1)
Dividend paid 9 (2.4) -
Repayments of lease principal (15.6) (2.8)
Net increase/(decrease) in revolving
credit facility and overdrafts 50.8 (8.0)
Purchase of shares for employee benefit
trust (0.7) -
Net cash generated /(used in) financing
activities 24.1 (15.9)
------------------------------------------ ---- ------ ------
Net increase/(decrease) in cash and cash
equivalents 42.8 (0.9)
Effect of foreign exchange rate changes (0.1) 0.1
------------------------------------------ ---- ------ ------
42.7 (0.8)
Opening net cash and cash equivalents 7.9 8.7
Closing net cash and cash equivalents 19 50.6 7.9
------------------------------------------ ---- ------ ------
During the year, cash outflow from operating activities attributed to discontinued operations amounted to GBP10.3m (2019: GBP10.9m outflow) and paid GBP9.1m inflow (2019: GBP5.8m outflow) in respect of investing activities. There were GBP7.3m (2019: GBP6.9m) cash outflows associated with financing activities attributable to discontinued operations.
Notes to the accounts
1. Accounting policies (1) Basis of consolidation
Smiths News plc (formerly Connect Group PLC) ('the Company') is a company incorporated in England UK under Companies Act 2006. The Group accounts for the 52 week period ended 29 August 2020 comprise the Company and its subsidiaries (together referred to as the 'Group') and the Group's interests in joint ventures and associates. Subsidiary undertakings are included in the Group Accounts from the date on which control is obtained. They are deconsolidated from the date on which control ceases. All significant subsidiary accounts are made up to 29 August and are included in the Group Accounts.
Unless otherwise noted references to 2019 and 2020 relate to a 52 week period ended 31 August 2019 and 29 August 2020 as opposed to calendar year.
The accounts were authorised for issue by the directors on 11 November 2020.
(2) Accounting basis of preparation
The financial information contained within this preliminary announcement for the 52 weeks to 29 August 2020 and year to 31 August 2019 does not comprise statutory financial statements for the purpose of the Companies Act 2006, but is derived from those statements. The statutory accounts for Smiths News PLC (formerly Connect Group Plc) for the year to 31 August 2019 have been filed with the Registrar of Companies and those for the 52 weeks to 29 August 2020 will be filed following the Company's annual general meeting. The auditor's reports on the accounts for both the 52 weeks to 29 August 2020 and year to 31 August 2019 were unqualified, did not draw attention to any matters by way of emphasis, and did not include a statement under Section 498 (2) or (3) of the Companies Act 2006. The Annual Report and Accounts will be available for shareholders in December 2020.
3) Going concern
The Group currently has a net liability position of GBP81.6m as at 29 August 2020. All bank covenant tests were met at year end with the key bank net debt: EBITDA ratio of 2x, below the facility agreement covenant test threshold of 2.75x.
The intra-month working capital cash flow cycle at Smiths News generates a routine and predictable cash swing of up to GBP40m which utilised the existing Revolving Credit Facility (RCF) of GBP125m available at year end. This results in a predictable fluctuation of bank net debt during the course of the month compared to the closing net debt position. Our average drawn gross borrowings (excluding cash balances) during FY20 were GBP105m (FY19: GBP112m).
Given this position and the lockdowns brought on by Covid-19, including the most recent lockdown announced by the Government on 1 November 2020 the directors have carefully considered the ability of the Group to meet its debts as they fall due.
3i) New bank facility
The Group's old banking facility was considered to have surplus headroom, with a total facility of GBP175m and a balance undrawn of GBP86.0m at the 29 August 2020.The Group signed a new facility agreement on the 6 November 2020 to replace the Group's existing facility agreement (which comprised a term loan facility of GBP50 million and a multicurrency revolving loan facility of GBP125 million) and was due to mature on 31 January 2021.
The new three-year GBP120 million facility, comprises a GBP45 million amortising term loan (Facility A), a GBP35m million bullet repayment term loan (Facility B) and a GBP40 million revolving credit facility (RCF). Term Loan (facility B) is also repayable from any proceeds received from the deferred consideration as part of the sale of Tuffnells and receipt of any pension surplus. The agreement is with a syndicate of banks comprising existing lenders HSBC, Barclays, Santander, AIB and Clydesdale and one new lender, Shawbrook Bank.
The facility is available at an initial margin of 5.5% per annum over LIBOR (in respect of Facility A and the RCF) and 6% per annum over LIBOR (in respect of Facility B). The margin is subject to reduction should the Company reduce its net leverage in line with its stated strategic priorities.
Consistent with the Company's stated strategic priorities to reduce net debt, the terms of the new facility agreement include: an amortisation schedule of GBP15m per annum for the repayment of Facility A; agreed repayments against Facility B arising from funds received in relation to both deferred consideration received following the sale of Tuffnells and any cash surplus arising from the proposed move to buy-out of the Company's defined benefit pension scheme; and an absolute preclusion of payments of dividends in respect of FY2020 and capped dividend payments thereafter for FY2021 (up to GBP4m) and FY2022 onwards (up to GBP6m per year). As part of the terms of the refinancing, the Company and its principal trading subsidiaries have also agreed to provide security over their assets to the lenders.
The final maturity date of the new facility is 5 November 2023.
3ii) COVID 19 effect
COVID 19 had a material impact on the business during H2 2020, while the Company continued to trade profitably and generate cash throughout the period. There was a temporary impact on working capital during the national lockdown in March 2020 to June 2020 when retailers who had closed their stores returned unsold newspapers and magazines to receive a refund from the Group; this refund was paid prior to the group obtaining the corresponding refund from the publisher.
At its peak in May 2020 the COVID-19 there remanded significant headroom within the existing bank facility. There were further mitigating actions available to management that the Company could have taken but there was sufficient headroom liquidity for these actions not to be required at that time. Post year end there has been a series of local lockdowns and the announcement of a full national lockdown in England. The impact of these has been considered in the Groups forecasts and projections.
3iii) Reverse stress testing
The directors have prepared their base case forecast which represents their best estimate of cash flows over the going concern period and in accordance with FRC guidance have prepared a reverse stress test that would create a covenant break scenario which could lead to the facilities being repayable on demand.
The break scenario would occur in August 2021 if EBITDA were to be 31% below base case. The directors consider the likelihood of this level of downturn to be remote based on:
-- Current trading which is ahead of base case; -- The year-on-year declines in revenues being significantly over historical trends; -- The contracts secured with publishers until 2024; and -- The impact is more severe than the first national lockdown in March 2020.
3iv) Mitigating actions
In the event the break environment scenario went from being remote to possible. Then management would seek to take mitigating actions to maintain liquidity and compliance with the bank facility covenants. The options within the control of management would be to:
-- Optimise liquidity by working capital management of the peak-to-trough intra-month movement of c. GBP40m. Utilising existing vendor management finance arrangements with retailers and optimising contractual payment cycles to suppliers which would improve liquidity headroom:
-- Delay non-essential capex projects; -- Cancel discretionary annual bonus payments; and -- Identify other overhead and depot savings.
More extreme mitigating actions would also be available if the scenario arose.
3 v) Assessment
Having considered the above the Directors are therefore confident that headroom under the new bank facility remains adequate and future covenant tests can be met and there is a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. For this reason, the Directors continue to adopt the going concern basis in preparing the financial statements.
(4) Alternate performance measures
The Company uses a number of Alternative Performance Measures (APMs) in addition to those reported in accordance with IFRS. The directors believe that the APMs, listed in the glossary on page 45, are important when assessing the underlying financial and operating performance of the Group and its segments. The APMs do not have standardised meaning prescribed by IFRS and therefore may not be directly comparable to similar measures presented by other companies.
(5) Estimates and judgements
The preparation of these accounts requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
Key sources of estimation uncertainty
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
The key assumption concerning the future, and other key sources of estimation uncertainty at the end of the reporting period that may have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
Estimated impairment of intangibles, right of use assets and property plant and equipment (PPE)
The Group tests intangibles (note 13), right of use assets (note 21) and PPE (note 14) when impairment indicators exist in accordance with the accounting policy.
The carrying amounts of cash-generating units (CGU's) have been determined based on value in use calculations. The value determined on the cash generating units has been compared against the assets of the division to calculate impairments. These calculations require the use of estimates (note 13).
Provisions
The Group holds a number of provisions which are subject to estimates. The key provisions established in the year relate to restructuring provisions as a result of the Tuffnells disposal and operational restructuring projects; for further details see note 24.
Tuffnells
This estimate relates to the financial year to 31 August 2019. In the prior financial year Tuffnells made an adjusted operating loss of GBP14.1m (Tuffnells has been disposed of in the current year). The losses in the prior year resulted in the Group performing an impairment assessment of goodwill, intangibles and PPE. As a result of the review: the goodwill; acquired intangibles; and PPE were impaired. The value of the remaining assets in the division were written down to their fair value less costs to sell, as the value in use does not support them.
In the prior financial year an impairment charge of GBP6.0m, GBP26.4m and GBP13.2m arose to goodwill, intangibles and PPE respectively. The assets were valued based on the fair value less cost to sell and is based on the best estimates. Note 13 and 14 include details of directors' assumptions and impact of changing these.
Key accounting judgements
The significant judgements made in the accounts are:
Revenue
The Group recognises the wholesale sales price for its sales of newspapers and magazines. The Group is considered to be the principal based on the following indicators of control over its inventory: discretion to establish prices; it holds some of the risk of obsolescence once in control of the inventory; and has the responsibility of fulfilling the performance obligation on delivery of inventory to its customers. If the Group were considered to be the agent, revenue and cost of sales would reduce by GBP995.5m (2019: GBP1,111.0m).
Tuffnells Deferred consideration
The Tuffnells business unit was disposed on 2 May 2020; the Group is due GBP15.0m as deferred consideration payable over 3 years. The Group has calculated the fair value of the deferred consideration on disposal at GBP7.1m and has subsequently recognised the receivable at amortised cost. The fair value was calculated by discounting the deferred consideration at 30% which is considered the key judgement. A +/-5% change in the discount rate would result in a decrease/increase of the fair value of the deferred consideration by +/-GBP1.0m which would change the profit and loss on disposal. For more information see note 11.
The recoverability of the Tuffnells deferred consideration is also a key estimate management have assessed its recoverability and have concluded no impairment is necessary based on:
-- The loan receivable due from the purchaser was repaid early proving the new management's ability to refinance,
-- Management do not believe there has been a significant increase in the risk of recoverability of the deferred consideration since inception.
This was assessed using a number of scenarios such as delays in payments and non-recovery of the balance, changes in these assumptions may lead to an impairment to the balance.
Onerous contracts
-- Present obligations arising under onerous contracts are recognised and measured as provisions. An onerous contract is considered to exist where the Group has a contract under which the unavoidable costs of meeting the obligations under the contract exceed the economic benefits expected to be received from the contract. The calculation of onerous contract provisions includes estimates of all future costs. Significant judgement is applied in the determination of when contracts become onerous. Management concluded that as result of the disposal of Tuffnells a number of contracts were onerous. See note 24 for further details.
Dawson Media Direct (DMD) - Impairment of goodwill
The impact of Covid-19 on DMD has been significant as the business primary source of revenue is from the airline industry and its operations were suspended. This has resulted in significant uncertainty around the future trading performance of the business. The value in use of the business unit is extremely sensitive to changes in estimations of future performance. As a result of the trading suspension and the uncertain outlook, the Directors considered that the goodwill relating to the business unit was no longer supportable. This has resulted in a GBP5.7m impairment charge. In the opinion of the directors the Goodwill was impaired to GBPnil in February 2020. For details of the sensitivities and the assumptions used to calculate the value in use, see note 13.
Determining lease terms
In determining lease terms, management considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).
For leases of warehouses, retail stores and equipment, the following factors are normally the most relevant:
-- If there are significant penalties to terminate (or not extend), the Group is typically reasonably certain to extend (or not terminate);
-- If any leasehold improvements are expected to have a significant remaining value, the Group is typically reasonably certain to extend (or not terminate); and
-- Otherwise, the Group considers other factors including historical lease durations and the costs and business disruption required to replace the leased asset. Most extension options in vehicles leases have not been included in the lease liability, because the Group could replace the assets without significant cost or business disruption.
The lease term is reassessed if an option is actually exercised (or not exercised) or the Group becomes obliged to exercise (or not exercise) it. The assessment of reasonable certainty is only revised if a significant event or a significant change in circumstances occurs, which affects this assessment, and that is within the control of the lessee.
Adjusting items
Adjusting items of income or expense that are excluded in arriving at Adjusted operating profit. This enhances the users understanding of the Group's performance as it aids the comparability of information between reporting periods and business units by adjusting for non-recurring or uncontrollable factors which affect IFRS measures, adjusted measures are defined with other APM's in the glossary on page 45.
Based on the nature of the transactions that it had Adjusting items after tax totalling GBP17.3m (2019: GBP50.9m) and a breakdown is included within note 4.
Sale and leaseback Tuffnells properties
The Group entered into several sale and leaseback transactions in relation to the Tuffnells Property Portfolio, for further information see note 11. On all transactions a sale was considered to have occurred as control of all properties had transferred to the purchaser based on the following:
-- The Group has no option to repurchase the properties; -- The title of the land and property passed to purchaser; -- The Group received payment for all of the properties sold and leased backed; and
-- The majority of the risks and rewards relating to the properties had transferred to the purchaser.
Discontinued operations - Tuffnells
On 28 February 2020, the Board concluded the Tuffnells division had met the criteria as being held for sale and should be classified as a discontinued operation in accordance with International Financial Reporting Standards (IFRS) 5 'Non-current Assets Held for Sale and Discontinued Operations'. The Tuffnells division was sold on 2 May 2020 and the net results of discontinued operations are presented separately in the Group income statement.
The facts that supported this judgement were as follows:
-- the Tuffnells business was actively being marketed; -- Tuffnells was considered held for immediate sale; -- a sale was considered to be highly probable;
-- as a result of receiving several competitive offers for Tuffnells, the Board concluded that a disposal of Tuffnells was the option that would offer the best opportunity to maximise Shareholder value; and
-- a proposed timeline for the sale was within the current financial year.
The date that Tuffnells became a discontinued operation is considered a key judgement and the conclusion reached by the Directors was based on the weight of facts surrounding each criterion, for further details see note 11.
Held for sale assets
This estimate relates to the financial year to 31 August 2019. In January 2019, the Group took the decision to actively market the Tuffnells freehold, long leasehold property and related assets. Post-sale, the Group would then leaseback these properties. Given the above, the Group considered that the following criteria for recognition of assets held for sale had been met:
-- The properties were available for immediate sale; -- The properties were being actively marketed; -- The sale was considered highly probable; and -- The sale was expected to conclude within 1 year of January 2020.
Therefore these properties were reclassified as assets held for sale. For further details see note 11.
Retirement benefits
Following the completion of the 'buy-in' in October 2018 where the WH Smith Pension Trust entered into an insurance backed annuity of the Scheme assets within the section of the Trust sponsored by Smiths News, the pension schemes actuary notified the Group that future cash contributions by the Group to address the deficit would no longer be required and the Group has released the IFRIC 14 liability. The 'buy-in' annuity is recognised as a plan asset and the difference in value between the value of the insurance asset received of GBP425m at the date of transaction and the asset transferred in exchange for the policy GBP555m was considered an actuarial remeasurement recognised within other comprehensive income and is offset by the release of the IFRIC 14 liability.
If this was not considered to be an actuarial re-measurement the resulting difference of GBP130m would need to be recognised as a charge in the FY2019 income statement. The offsetting GBP130m, being the release of the restriction, would continue to be included within other comprehensive income.
(6) Non-current assets held for sale and disposal groups
Non-current assets held for sale and disposal groups are classified as assets held for sale when their carrying amount is to be recovered principally through a sale transaction and a sale is considered highly probable. They are stated at the lower of their carrying amount or fair value less costs to sell.
Held for sale as assets are assets that have met all the criteria required by IFRS 5 to be classified as held for sale, at which point they are derecognised as non-current assets.
(7) Discontinued operations
In accordance with IFRS 5 'Non-current assets held for sale and Discontinued operations', the net results of discontinued operations are presented separately in the Group Income statement (and the comparatives restated) and the assets and liabilities of operations are presented separately in the Group balance sheet if they meet the held for sale criteria at the balance sheet date.
A cash generating unit would meet the classification of a discontinued operation when considered a material to the Group's overall results.
(8) Revenue
Smiths News - Sales of Newspapers and Magazines
Sales of Newspapers and Magazines are recognised when control of the products has transferred, that is, when the products are delivered to the retailer and there is no unfulfilled obligation that could affect the retailer's acceptance of the products, the risks of obsolescence and loss have been transferred to the retailer. Goods are sold to retailers on a sale or return basis.
Revenue for goods supplied with a right of return is stated net of the value of any returns. Newspapers and magazines are often sold with retrospective volume discounts based on aggregate sales. Revenue from these sales is recognised based on the price specified in the contract, net of the estimated volume discounts. Accumulated experience is used to estimate and provide for the discount and returns', using the expected value method and revenue is only recognised to the extent that it is highly probable that a significant reversal will not occur. A returns reserve accrual and discount accrual (included in trade and other payables) is recognised for expected volume discounts and refunds payable to customers in relation to sales made until the end of the reporting period. A right to the returned goods (included in other debtors) are recognised for the products expected to be returned. No element of financing is deemed present, because the sales are made with short credit terms, which is consistent with market practice.
A receivable is recognised when the goods are delivered, since this is the point in time that the consideration is unconditional because only the passage of time is required before the payment is due.
Tuffnells - Delivery revenue
Delivery revenue is recognised on delivery when there are no unfulfilled obligations. Retrospective volume discounts based on aggregate sales are often given based on the aggregate sales over a short period. Revenue is only recognised to the extent that it is highly probable and a significant reversal will not occur.
A receivable is recognised when the goods are delivered, since this is the point in time that the consideration is unconditional because only the passage of time is required before the payment is due.
Accrued income on all revenue is recognised when a service has been performed but an invoice has not been raised, the Group accrued income is short term and invoiced close to the service being provided.
(9) Cost of Sales and Gross profit
The Group considers cost of sales to equate to cost of inventories recognised as an expense, net impairment losses on financial assets and distribution costs as these are considered to represent for the Group direct costs of making a sale.
The Group considers gross profit to equal revenue less cost of sales.
(10) Taxation
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the income statement, except to the extent it relates to items recognised in other comprehensive income or directly in equity. Current tax is the expected tax payable based on the taxable profit for the year, using tax rates enacted, or substantively enacted at the balance sheet date and any adjustment to tax payable in respect of previous years.
Deferred tax is provided on the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The amount of deferred tax provided is calculated using tax rates enacted or substantively enacted at the balance sheet date and are expected to apply when the related deferred tax asset is realised or the deferred tax liability is settled. Deferred tax assets are recognised to the extent that it is probable that future taxable profits will be available against which these temporary differences can be utilised.
(11) Dividends
Interim and final dividends are recorded in the financial statements in the period in which they are paid.
(12) Capitalisation of internally generated development costs
Expenditure on developed software is capitalised when the Group is able to demonstrate all of the following: the technical feasibility of the resulting asset; the ability (and intention) to complete the development and use it; how the asset will generate probable future economic benefits; and the ability to measure reliably the expenditure attributable to the asset during its development. Subsequent to initial recognition, internally generated intangible assets are reported at cost less accumulated amortisation and accumulated impairment losses, on the same basis as intangible assets that are acquired separately.
(13) Joint ventures
The Group Accounts include the Group's share of the total recognised gains and losses in its joint ventures on an equity accounted basis.
Investments in joint ventures are carried in the balance sheet at cost adjusted by post-acquisition changes in the Group's share of the net assets of the joint ventures, less any impairment losses. The carrying values of investments in joint ventures include acquired goodwill. Losses in joint ventures that are in excess of the Group's interest in the joint venture are recognised only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the joint venture.
(14) Business combinations goodwill and intangibles
The Group uses the acquisition method of accounting to account for business combinations. The cost of an acquisition is measured at the fair value of the assets given, equity instruments issued, liabilities incurred or assumed at the date of exchange. Acquisition related costs are recognised in profit or loss as incurred. Any deferred or contingent purchase consideration is recognised at fair value over the period of entitlement. If the contingent purchase consideration is classified as equity, it is not remeasured and settlement is accounted for in equity. Any deferred or contingent payment deemed to be remuneration as opposed to purchase consideration in nature is recognised in profit or loss as incurred, and excluded from the acquisition method of accounting for business combinations. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured, initially, at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest. The non-controlling interest is measured, initially, at the non-controlling interest's proportion of the net fair value of the assets, liabilities and contingent liabilities recognised. Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any non-controlling interests in the acquire, and the fair value of the acquirer's previously held equity interest in the acquiree (if any) over the net of the acquisition-date amounts of the identifiable assets acquired and the liabilities assumed.
Goodwill arising on all acquisitions is initially recognised as an asset at cost and is subsequently measured at cost less any accumulated impairment losses.
The carrying value is reviewed annually for impairment or whenever events or changes in circumstances indicate that the carrying amount may not be recoverable . Intangible assets arising under a business combination (acquired intangibles) are capitalised at fair value as determined at the date of exchange and are stated at fair value less accumulated amortisation and impairment losses. Amortisation of acquired intangibles is charged to the income statement on a straight-line basis over the estimated useful lives as follows:
Customer relationships - 2.5 to 7.5 years Trade name - 5 to 10 years Software and development costs - 3 to 7 years
Computer software and internally generated development costs which are not integral to the related hardware are capitalised separately as an intangible asset and stated at cost less accumulated amortisation and impairment losses.
Assets held under leases are depreciated over their expected useful lives on the same basis as owned assets or, where shorter, over the term of the relevant lease. All intangible assets are reviewed for impairment in accordance with IAS 36 'Impairment of Assets' when there are indications that the carrying value may not be recoverable.
(15) Property, plant and equipment
Property, plant and equipment assets are stated at cost less accumulated depreciation and any recognised impairment losses. No depreciation has been charged on freehold land. Other assets are depreciated, to a residual value, on a straight-line over their estimated useful lives, as follows:
Freehold and long term leasehold properties - over 20 years
Short term leasehold properties - shorter of the lease period and the estimated remaining economic life
Fixtures and fittings - 3 to 15 years Equipment - 5 to 12 years Computer equipment - up to 5 years Vehicles - up to 5 years
Assets held under leases are depreciated over their expected useful lives on the same basis as owned assets or, where shorter, over the term of the relevant lease. All property, plant and equipment is reviewed for impairment in accordance with IAS 36 'Impairment of Assets' when there are indications that the carrying value may not be recoverable.
(16) Leasing
The Group has changed its accounting policy for leases where the Group is the lessee. The new policy is described below and the impact of the change in note 36. Leases of property, plant and equipment where the Group, as lessee, had substantially all the risks and rewards of ownership were classified as finance leases.
Finance leases were capitalised at the lease's inception at the fair value of the leased property or, if lower, the present value of the minimum lease payments. The corresponding rental obligations, net of finance charges, were included in other short-term and long-term payables.
Each lease payment was allocated between the liability and finance cost. The finance cost was charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. The property, plant and equipment acquired under finance leases was depreciated over the asset's useful life, or over the shorter of the asset's useful life and the lease term if there is no reasonable certainty that the Group will obtain ownership at the end of the lease term.
Leases in which a significant portion of the risks and rewards of ownership were not transferred to the Group as lessee were classified as operating leases. Payments made under operating leases (net of any incentives received from the lessor) were charged to profit or loss on a straight-line basis over the period of the lease.
Lease income from operating leases where the Group is a lessor is recognised in income on a straight-line basis over the lease term. Initial direct costs incurred in obtaining an operating lease are added to the carrying amount of the underlying asset and recognised as expense over the lease term on the same basis as lease income. The respective leased assets are included in the balance sheet based on their nature. The Group did not need to make any adjustments to the accounting for assets held as lessor as a result of adopting the new leasing standard.
The Group leases various offices, distribution depots, equipment and vehicles. Rental contracts are typically made for fixed periods of 12 months to 20 years, but may have extension options as described below.
Contracts may contain both lease and non-lease components. The Group allocates the consideration in the contract to the lease and non-lease components based on their relative stand-alone prices.
Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions.
The lease agreements do not impose any covenants other than the security interests in the leased assets that are held by the lessor.
Leased assets may not be used as security for borrowing purposes.
From 1 September 2019, leases are recognised as a right-of-use asset and a corresponding liability at the date at which the leased asset is available for use by the Group.
Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of the following lease payments:
-- fixed payments (including in-substance fixed payments), less any lease incentives receivable;
-- variable lease payment that are based on an index or a rate, initially measured using the index or rate as at the commencement date ;
-- amounts expected to be payable by the Group under residual value guarantees;
-- the exercise price of a purchase option if the Group is reasonably certain to exercise that option; and
-- Payments of penalties for terminating the lease, if the lease term reflects the Group exercising that option.
Lease payments to be made under reasonably certain extension options are also included in the measurement of the liability.
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be readily determined, which is generally the case for leases in the Group, the lessee's incremental borrowing rate is used, being the rate that the individual lessee would have to pay to borrow the funds necessary to obtain an asset of similar value to the right-of-use asset in a similar economic environment with similar terms, security and conditions.
To determine the incremental borrowing rate, the Group:
-- where possible, uses recent third-party financing received by the individual lessee as a starting point, adjusted to reflect changes in financing conditions since third party financing was received;
-- uses a build-up approach that starts with a risk-free interest rate adjusted for credit risk for leases held by the Group, which does not have recent third party financing; and
-- Makes adjustments specific to the lease, e.g. term, country, currency and security.
The Group is exposed to potential future increases in variable lease payments based on an index or rate, which are not included in the lease liability until they take effect. When adjustments to lease payments based on an index or rate take effect, the lease liability is reassessed and adjusted against the right-of-use asset.
Lease payments are allocated between principal and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.
Right-of-use assets are measured at cost comprising the following:
-- the amount of the initial measurement of lease liability;
-- any lease payments made at or before the commencement date less any lease incentives received;
-- any initial direct costs; and -- Restoration costs.
Right-of-use assets are generally depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. If the Group is reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset's useful life.
Payments associated with short-term leases of equipment and vehicles and all leases of low-value assets are recognised on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less. Low-value assets comprise IT equipment and small items of office furniture.
Extension and termination options
Extension and termination options are included in a number of property and equipment leases across the Group. These are used to maximise operational flexibility in terms of managing the assets used in the Group's operations. The majority of extension and termination options held are exercisable only by the Group and not by the respective lessor.
Modifications
When the group revises its estimate of the term of any lease (because, for example, it re-assesses the probability of a lessee extension or termination option being exercised), it adjusts the carrying amount of the lease liability to reflect the payments to make over the revised term, which are discounted using a revised discount rate. The carrying value of lease liabilities is similarly revised when the variable element of future lease payments dependent on a rate or index is revised, except the discount rate remains unchanged. In both cases an equivalent adjustment is made to the carrying value of the right-of-use asset, with the revised carrying amount being amortised over the remaining (revised) lease term. If the carrying amount of the right-of-use asset is adjusted to zero, any further reduction is recognised in profit or loss.
(17) Inventories
Inventories comprise goods held for resale and are stated at the lower of cost or net realisable value. Inventories are valued using a weighted average cost method. Costs comprise direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.
(18) Financial instruments
Financial assets and financial liabilities are recognised on the Group's balance sheet when the Group becomes a party to the contractual provisions of the instrument. The Group derecognises financial assets and liabilities only when the contractual rights and obligations are transferred, discharged or expire.
Financial assets comprise trade and other receivables and cash and cash equivalents. Financial liabilities comprise trade payables, financing liabilities, bank borrowings.
(19) Financial assets
The group classifies its financial assets in the following measurement categories:
-- those to be measured subsequently at fair value (either through OCI or through profit or loss); and
-- those to be measured at amortised cost.
The classification depends on the entity's business model for managing the financial assets and the contractual terms of the cash flows.
Trade receivables
Trade receivables are initially measured at fair value, which for trade receivables is equal to the consideration expected to be received from the satisfaction of performance obligations, plus any directly attributable transaction costs. Subsequent to initial recognition these assets are measured at amortised cost less any provision for impairment losses including expected credit losses. In accordance with IFRS 9 the Group applies the simplified approach to measuring expected credit losses which uses a lifetime expected loss allowance for all trade receivables. To measure the expected credit losses, trade receivables have been grouped based on shared credit risk characteristics such as the ageing of the debt and the credit risk of the customers. An historical credit loss rate is then calculated for each group and then adjusted to reflect expectations about future credit losses. The Group does not have any significant contract assets.
Classification as trade receivables
Trade receivables are amounts due from customers for goods sold or services performed in the ordinary course of business. They are generally due for settlement within 30 days and are therefore all classified as current. Trade receivables are recognised initially at the amount of consideration that is unconditional, unless they contain significant financing components, in which case they are recognised at fair value. The Group holds the trade receivables with the objective of collecting the contractual cash flows, and so it measures them subsequently at amortised cost using the effective interest method. Details about the Group's impairment policies and the calculation of the loss allowance are provided in note 17.
Due to the short-term nature of the current receivables, their carrying amount is considered to be the same as their fair value.
Other receivables
Other receivables are recognised on trade date, being the date on which the Group has the right to the asset. Other receivables are derecognised when the rights to receive cash flows from the other receivables have expired or have been transferred and the group has transferred substantially all the risks and rewards of ownership.
At initial recognition, the Group measures other receivable at their fair value plus, in the case of a financial asset not at fair value through profit or loss (FVPL), transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVPL are expensed in profit or loss.
Subsequent measurement of other receivables depends on the Group's business model for managing the asset and the cash flow characteristics of the asset. The group classifies its other receivables at amortised cost.
Assets that are held for collection of contractual cash flows, where those cash flows represent solely payments of principal and interest, are measured at amortised cost. Interest income from these financial assets is included in finance income using the effective interest rate method. Any gain or loss arising on derecognition is recognised directly in profit or loss and presented in other gains/ (losses) together with foreign exchange gains and losses. Impairment losses are presented as separate line item in the note 3.
The group classifies its financial assets as at amortised cost only if both of the following criteria are met:
-- the asset is held within a business model whose objective is to collect the contractual cash flows; and
-- the contractual terms give rise to cash flows that are solely payments of principal and interest.
The Group applies the general approach to impairment under IFRS 9 based on significant increases in credit risk rather than the simplified approach for trade receivables using lifetime ECL.
(20) Trade and other payables
These amounts represent liabilities for goods and services provided to the Group prior to the end of the financial year which are unpaid. The amounts are unsecured and are usually paid within 30 days of recognition. Trade and other payables are presented as current liabilities unless payment is not due within 12 months after the reporting period. They are recognised initially at their fair value and subsequently measured at amortised cost using the effective interest method.
(21) Treasury
Cash and bank deposits
Cash and cash equivalents in the balance sheet comprise cash at bank and in hand and short term deposits with an original maturity of three months or less. In the consolidated balance sheet, bank overdrafts are shown within borrowings in current liabilities. Cash and cash equivalents in the cash flow statement comprise cash at bank and in hand and bank overdrafts which form part of the groups cash management.
Financial liabilities and equity
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Group after deducting all of its liabilities. Equity instruments issued are recorded at the proceeds received, net of direct issue costs.
Bank borrowings
Interest bearing bank loans and overdrafts are initially measured at fair value (being proceeds received, net of direct issue costs), and are subsequently measured at amortised cost, using the effective interest rate method. Finance charges, including premiums payable on settlement or redemptions and direct issue costs are accounted for on an accruals basis and taken to the income statement using the effective interest rate method and are added to the carrying value of the instrument to the extent that they are not settled in the period in which they arise.
Foreign currencies
Financial statements of foreign operations
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and are translated at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of foreign operations are translated at an average rate for the period where this rate approximates to the foreign exchange rates ruling at the dates of the transactions.
Foreign currency transactions
Transactions in foreign currencies are recorded using the rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that are stated at fair value are translated at foreign exchange rates ruling at the dates the fair value was determined.
(22) Provisions
Provisions are recognised when the Group has a present legal or constructive obligation as a result of a past event and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are measured at the directors' best estimate of the expenditure required to settle the obligation at the balance sheet date and if this amount is capable of being reliably estimated. If such an obligation is not capable of being reliably estimated, no provision is recognised and the item is disclosed as a contingent liability where material. Where the effect is material, the provision is determined by discounting the expected future cash flows.
(23) Retirement benefit costs
The Group operates a number of defined contribution schemes for the benefit of its employees. Payments to the Group's schemes are recognised as an expense in the income statement as incurred. Following the disposal of Tuffnells, the Group operates one defined benefit pension scheme, The WH Smith Pension Trust which is closed to further accrual. The charge to the Group of providing benefits for this scheme is determined by the Projected Unit Credit Method, with actuarial calculations being carried out at the balance sheet date. Actuarial gains and losses are recognised in full in the period in which they occur in the group statement of comprehensive income. The retirement benefit obligation recognised in the balance sheet represents the present value of the defined benefit, reduced by the fair value of scheme assets. An asset ceiling cap is applied in accordance with IFRIC 14 with an additional liability recognised where there is a contractual obligation to make further payments into the scheme. The Group do not recognise any surplus unless there is an unconditional right to do so.
(24) Employee Benefit Trust
Smiths News Employee Benefit Trust
The shares held by the Smiths News Employee Benefit Trust are valued at the historical cost of the shares acquired. This value is deducted in arriving at shareholders' funds and presented as the own share reserve in line with IAS 32 'Financial Instruments: Disclosure and Presentation'.
(25) Share schemes
Share based payments
The Group operates several share-based payment schemes, being the Sharesave Scheme, the Executive Share Option Scheme, the LTIP and the Deferred Bonus Plan. Details of these are provided in the Directors' Remuneration report and in note 31.
Equity-settled share-based schemes are measured at fair value at the date of grant. The fair value is expensed with a corresponding increase in equity on a straight-line basis over the period during which employees become unconditionally entitled to the options. The fair values are calculated using an appropriate option pricing model. The income statement charge is then adjusted to reflect expected and actual levels of vesting based on non-market performance related criteria.
Administrative expenses and distribution and marketing expenses include the cost of the share-based payment schemes.
(26) Government grants
Grants from the government are recognised at their fair value where there is a reasonable assurance that the grant will be received and the group will comply with all attached conditions.
Government grants relating to costs including furlough are deferred and recognised in profit or loss over the period necessary to match with the costs that they are intended to compensate. They are also presented with the costs they are matched with.
Government grants relating to the purchase of property, plant and equipment are included in non-current liabilities as deferred income and they are credited to profit or loss on a straight-line basis over the expected lives of the related assets.
(27) Changes in accounting policies
The Group has applied the following standards and amendments for the first time for their annual reporting period commencing 1 September 2019:
-- IFRS 16 Leases; -- IFRIC 23 Uncertainty over Tax Treatments; -- Amendments to IFRS 9 - Prepayment Features with Negative Compensation; -- Amendments to IAS 19: Plan Amendment, Curtailment or Settlement; -- Amendments to IAS 28: Long-term Interests in Associates and Joint Ventures; and -- Annual Improvements to IFRS Standards 2015-2017 Cycle.
The Group had to change its accounting policies and make certain opening balance adjustments following the adoption of IFRS 16. This is disclosed in note 36. Most of the other amendments listed above did not have any impact on the amounts recognised in prior periods and are not expected to significantly affect the current or future periods.
New Standards and Interpretations not yet applied
At the date of authorisation of these financial statements, the following Standards and Interpretations that are potentially relevant to the Group and which have not been applied in these financial statements were in issue but not yet effective (and in some cases had not yet been adopted by the EU):
-- IFRS 17 Insurance Contracts; -- Amendments to IFRS 3 Business Combinations; -- Amendments to IFRS 9, IAS 39 and IFRS 7 Interest Rate -- Benchmark Reform; -- Amendments to IAS 1 and IAS 8: Definition of Material; and -- Amendments to references to the Conceptual Framework in IFRS Standards.
There are no other standards that are not yet effective and that would be expected to have a material impact on the entity in the current or future reporting periods and on foreseeable future transactions.
(28) Restatement of Income Statement
The prior year income statement has been restated, to present the results of Tuffnells within discontinued operations, this has no impact on overall result for the period.
(29) Restatement of Pension liability
As a result of the buy-in of the W.H.Smith Pension Trust in October 2018, a thorough review of the effectiveness of the steps taken to equalise the retirement age of pensioners was undertaken in the current financial year. Previously equalisation of retirement age was considered to have been effective from 1 April 1992 when communicated to employees. However, the Trust Deed approving this equalisation was not signed until 29 July 1993, this is now considered the equalisation date.
The information reviewed which caused this change was available in past periods and given the same information was available; it is considered a similar review would have led to the same conclusion in earlier periods. It is considered a prior year error which has been corrected by restating Note 6 Retirement benefit obligation only. there was no/no material effect on the income statement, earning per share, statement of other comprehensive income or the balance sheet for 2019 and therefore a third balance sheet has not been presented. There is no overall impact on net assets and the income statement in any period presented from reflecting this prior year adjustment.
As a result this has increased the pension scheme liabilities by GBP8.2m as at 1 September 2018, the opening position in these accounts. The increased liability is offset by a decrease in the restriction of the surplus which now stands at GBP15.2m (2019 restated: GBP15.8m) (1 September 2018 restated: GBP151.4m).The pension scheme surplus is not recognised as there is not an unconditional right for the Group to receive the surplus.
2. Segmental analysis
In accordance with IFRS 8 'Operating Segments', management has identified its operating segments. The performance of these operating segments is reviewed, on a monthly basis, by the Board. The Board primarily uses a measure of Adjusted operating profit before tax to assess the performance of the operating segments. However, the Board also receives information about the segments' revenue.
The continuing operating segments are:
Smiths News
Smiths News segment consists of the following:
Smiths News Core
The UK market leading distributor of newspapers and magazines to approximately 24,000 retailers across England and Wales.
Dawson Media Direct (DMD)
Supplies newspapers, magazines and inflight entertainment to airlines and travel points in the UK.
Instore
Supplies field marketing services to retailers and suppliers across the UK.
Other businesses
A number ancillary business which are adjacent to Smiths News.
Smiths News Core is considered the only reportable segment of the above given the size of the others and they are consolidated into one reportable segment based on size.
Tuffnells
A leading provider of next day B2B delivery of mixed and irregular freight consignments.
As explained in Note 11, Tuffnells was disposed of in the current year and therefore considered to be a discontinued operation in the current financial year. The division is presented as a discontinued operation and is included below, where necessary, for the purpose of reconciliation.
The following is an analysis of the Group's revenue and results by reportable segment:
Revenue
----------------------------------- --------------------
GBPm 2020 Restated*
2019
----------------------------------- -------- ----------
Smiths News 1,164.5 1,303.3
Continuing operations 1,164.5 1,303.3
Discontinued operations 98.2 164.6
Total continuing and discontinued
operations 1,262.7 1,467.9
------------------------------------ -------- ----------
The accounting policies of the reportable segments are the same as the Group's accounting policies described in note 1.
2020 Restated*
2019
------------------- ------------------------------------------- -------------------------------------------
GBPm Adjusted Adjusted Statutory Adjusted Adjusted Statutory
operating items operating operating items operating
profit/(loss) profit/(loss) profit/(loss) profit/(loss)
------------------- --------------- --------- --------------- --------------- --------- ---------------
Smiths News 35.1 (14.0) 21.1 43.6 (7.3) 36.3
--------------- --------- ---------------
Continuing
operations 35.1 (14.0) 21.1 43.6 (7.3) 36.3
--------------- --------- ---------------
Net finance
expense (7.2) 0.9 (6.3) (6.0) - (6.0)
-------------------- --------------- --------- ---------------
Continuing
profit before
tax 27.9 (13.1) 14.8 37.6 (7.3) 30.3
--------------------
Discontinued
operations
profit before
tax* (13.3) (2.0) (15.3) (14.4) (53.5) (67.8)
--------------------
Total continuing
and discontinued
operations
Profit before
taxation 14.6 (15.1) 0.5 23.2 (60.8) (37.6)
-------------------- --------------- --------- --------------- --------------- --------- ---------------
Discontinued operations in the table above are pre-tax measures. Presentations in the Group income statement for discontinued operations are post tax measures.
*The above tables have been restated to present the results of Tuffnells within discontinued operations; this has no impact on overall result for the period.
Information about major customers
Included in revenues arising from Smiths News are revenues of approximately GBP125.2m (2019: GBP136.5m) which arose from sales to the Group's largest customer. No other single customer contributed 6.0% or more of the Group's revenue in 2020 (2019: 6.0%).
Segment depreciation, amortisation and non-current asset additions
Depreciation Amortisation Impairment Additions to non-current assets
------------------------ ----------------- ----------------- ----------------- ----------------------------------
GBPm 2020 Restated* 2020 Restated* 2020 Restated* 2020 Restated*
2019 2019 2019 2019
------------------------ ----- ---------- ----- ---------- ----- ---------- ----------- ---------------------
Smiths News (2.6) (2.8) (2.0) (2.4) (6.0) - 5.0 5.4
------------------------ ----- ---------- ----- ---------- ----- ---------- ----------- ---------------------
Continuing operations (2.6) (2.8) (2.0) (2.4) (6.0) - 5.0 5.4
Discontinued operations (0.4) (4.1) - (6.8) (2.5) (45.5) 2.4 4.8
Consolidated total (3.0) (6.9) (2.0) (9.2) (8.5) (45.5) 7.4 10.2
------------------------ ----- ---------- ----- ---------- ----- ---------- ----------- ---------------------
Additions to non-current assets include intangible assets and property, plant and equipment.
* The above tables have been restated to present the results of Tuffnells within discontinued operations.
Geographical analysis
GBPm Revenue by destination Non-current assets
by location of operation
2020 2019 2020 2019
-------------------------- ------------ ----------- ------------- -------------
United Kingdom 1,158.3 1,290.5 66.5 31.5
Spain 0.2 0.5 - -
France 0.4 1.2 - -
Germany 1.4 2.9 - -
Netherlands 2.1 4.1 - -
Rest of World 2.1 4.3 - -
--------------------------- ------------ ----------- ------------- -------------
Continuing operations 1,164.5 1,303.5 66.5 31.5
--------------------------- ------------ ----------- ------------- -------------
Discontinued operations 98.2 164.6 - -
--------------------------- ------------ ----------- ------------- -------------
Total Continuing and
discontinued operations 1,262.7 1,467.9 66.5 31.5
--------------------------- ------------ ----------- ------------- -------------
IFRS 8 requires that a measure of segment assets should be disclosed only if that amount is regularly provided to the chief operating decision maker and consequently no segment assets are disclosed.
3. Operating profit/(loss)
The Group's results are analysed as follows:
GBPm 2020 Restated*
2019
Continuing operations Note Adjusted Adjusted Total Adjusted Adjusted Total
items items
---------------------- ---- --------- -------- --------- --------- -------- ---------
Revenue 1,164.5 - 1,164.5 1,303.5 - 1,303.5
---------------------- ---- --------- -------- --------- --------- -------- ---------
Cost of inventories
recognised as an
expense (995.5) - (995.5) (1,111.0) - (1,111.0)
Net impairment
losses on financial
assets (0.3) (0.2) (0.5) (0.1) - (0.1)
Distribution costs (95.6) - (95.6) (106.4) (0.1) (106.5)
---------------------- ---- --------- -------- --------- --------- -------- ---------
Cost of sales (1,091.4) (0.2) (1,091.6) (1,217.5) (0.1) (1,217.6)
---------------------- ----
Gross profit 73.1 (0.2) 72.9 86.0 (0.1) 85.9
---------------------- ---- --------- -------- --------- --------- -------- ---------
Other administrative
expenses (35.8) (7.8) (43.6) (40.1) (7.2) (47.3)
Share-based payment
expense 31 (0.3) - (0.3) (0.4) - (0.4)
Amortisation of
intangibles 13 (2.0) - (2.0) (2.4) - (2.4)
Impairment - (6.0) (6.0) - - -
Administrative
expenses (38.1) (13.8) (51.9) (42.9) (7.2) (50.1)
---------------------- ---- --------- -------- --------- --------- -------- ---------
Share of profits
from joint ventures 15 0.1 - 0.1 0.5 - 0.5
---------------------- ---- --------- -------- --------- --------- -------- ---------
Operating profit 35.1 (14.0) 21.1 43.6 (7.3) 36.3
---------------------- ---- --------- -------- --------- --------- -------- ---------
* The above tables have been restated to present the results of Tuffnells within discontinued operations.
The operating profit/ (loss) are stated after charging/ (crediting):
GBPm Note 2020 2019
---------------------------------------- ----- ---------------------------------- ----------------------------------
Continuing Discontinued Total Continuing Discontinued Total
Depreciation on
property, plant
& equipment 14 2.6 0.4 3.0 2.8 4.1 6.9
Amortisation of
intangible assets 13 2.0 - 2.0 2.4 6.8 9.2
Depreciation on
right use assets 6.0 5.0 11.0 - - -
Operating lease
charges
* occupied land and buildings 0.9 0.4 1.3 7.1 3.0 10.1
* equipment and vehicles 0.3 1.8 2.1 1.3 14.2 15.5
Operating lease
rental income -
land and buildings 0.2 - 0.2 (0.3) - (0.3)
Write down of inventories - - - - - -
recognised as an
expense
(Loss)/gain on
disposal of non-current
assets - 1.7 1.7 (0.3) - (0.3)
Staff costs (excluding
share based payments) 5 49.0 44.7 93.7 65.2 69.7 124.5
---------------------------------------- ----- ----------- ------------- ------ ----------- ------------- ------
Included in administrative expenses are amounts payable by the Company and its subsidiary undertakings in respect of audit and non-audit services which are as follows:
GBPm 2020 2019 --------------------------------------------- ----- ----- Fees payable to the Company's auditor for the audit of the Company's subsidiaries - Deloitte LLP - 0.1 Fees payable to the Company's auditor for the audit of the Company's annual accounts - BDO LLP 0.3 0.2 Fees payable to the Company's auditor for the audit of the Company's subsidiaries - BDO LLP 0.2 0.2 --------------------------------------------- ----- ----- Total non-audit fees 0.2 0.1 --------------------------------------------- ----- ----- Total fees 0.7 0.6 --------------------------------------------- ----- -----
Details of the Company's policy on the use of auditors for non-audit services and how the auditor's independence and objectivity was safeguarded are set out in the Audit Committee report.
4. Adjusted items
GBPm 2020 2019
------------------------- ----- ----------------------------------- -----------------------------------
Continuing Discontinued Total Continuing Discontinued Total
------------------------- ----- ----------- ------------- ------- ----------- ------------- -------
Network and
re-organisation
costs (a) (6.8) (1.0) (7.8) (5.9) (0.5) (6.4)
Asset impairments (b) (6.4) (0.6) (7.0) - (45.5) (45.5)
Pension (c) (0.9) - (0.9) (2.0) (0.2) (2.2)
Other (d) 0.1 - 0.1 0.6 (6.6) (6.0)
Review and
sale of Tuffnells (e) - 0.6 0.6 - - -
Sale and Leaseback (f) - (1.0) (1.0) - (0.7) (0.7)
Total before
tax and interest (14.0) (2.0) (16.0) (7.3) (53.5) (60.8)
Finance income
- unwind of
deferred consideration (g) 0.9 - 0.9 - - -
------------------------- ----- ----------- ------------- ------- ----------- ------------- -------
Total before
tax (13.1) (2.0) (15.1) (7.3) (53.5) (60.8)
Taxation 1.4 (3.6) (2.2) 0.9 9.0 9.9
-------------------------------- ----------- ------------- ------- ----------- ------------- -------
Total after
taxation (11.7) (5.6) (17.3) (6.4) (44.5) (50.9)
The Group incurred a total of GBP15.1m (2019: GBP60.8m) of Adjusted items, after tax GBP17.3m (2019: GBP50.9m). The above adjusted tax charge is the tax effect of the adjusted items.
Adjusted items are defined in the accounting policies in note 1, in the directors' opinion the impact of removing these items from the adjusted profit give the true underlying performance of the Group and comprises:
Continuing operations
(a) Network and re-organisation costs GBP6.8m (2019: GBP5.9m)
These are analysed as follows:
GBPm 2020 2019 ================================== ===== ===== Executive team redundancies 1.2 0.9 Outsourcing of central functions 1.0 3.0 Business restructuring 2.7 1.2 Network reorganisation 1.9 0.8 ---------------------------------- ----- ----- Total 6.8 5.9 ================================== ===== =====
Executive Team redundancies
Costs of GBP0.5m have been incurred as a result of the departure of the CEO in November 2019. Separately, following the disposal of Tuffnells, the Group incurred GBP0.7m streamlining the Group's Executive Team. In the prior year the Group incurred GBP0.9m of costs when the Groups Executive team was restructured.
These costs are considered to be adjusting given the size and they enable comparability between years with equivalent costs of the Executive Team.
Outsourcing central functions
GBP1.0m of costs (2019: GBP3.0m) in the current year cost relates to the off-shoring of selected technology, customer services and finance functions. This comprises a provision of GBP0.5m (2019: GBP2.5m) related to redundancy costs as part of this transition and GBP1.4m (2019: GBP0.5m) related to set up costs which include the cost of parallel running when the shared service centre whilst transitioning. The costs were offset by a GBP0.9m release of the prior year redundancy provision (2019: GBPnil).
These costs are considered adjusting as the impact of the transition to an off shored central function is considered a one off. The running costs of the parts of the centre which are fully operational are being treated as non-adjusting.
Business Restructuring
The disposal of the Tuffnells business and lockdowns associated with the Covid-19 Pandemic have led to the group restructuring its support functions and two of its business units (DMD and Instore) and incurring incremental costs. In total these costs were GBP2.7m (2019:GBP1.2m).
GBP0.4m was incurred from the restructure DMD. The Covid-19 pandemic has had a significant impact on the DMD business and as a result the business was streamlined to have a lower and more variable cost base. In the previous year costs of GBP1.2m were incurred on redundancies and transferring operations into the Smiths News Slough depot, this was triggered when DMD's biggest contract with British Airways was ended.
The social distancing restrictions imposed by large retailers as a result of the Covid-19 pandemic has meant that the Instore business is unable to continue with the same business model and as a result a number of colleagues were notified prior to the year end that their the roles would be made redundant, a provision of GBP0.4m has been incurred as a result (2019: nil).
GBP1.5m of redundancy costs have been recognised as a result of the Groups restructure of its support functions following the disposal of Tuffnells (2019: nil).
The impact of the COVID-19 pandemic also triggered a one off increase of costs of GBP0.4m (2019: GBPnil) relating to incremental onshore shared service centre (SSC) cover staff and related items. The Groups SSC in India was put under an overnight lockdown and to ensure business as usual, extra onshore resource was brought in until a working from home strategy could be implemented.
These costs are considered to be adjusting given the size and they enable comparability between years with equivalent costs of the day to day operations of the business. Ongoing incremental costs incurred as a result of COVID-19 have been recognised with non-adjusted amounts.
Network reorganisation
GBP1.9m costs relating to the restructuring of the Smiths News network have been incurred. The costs incurred primarily relate to redundancies as a result of the decision to further consolidate its magazine hubs.
GBP0.8m was incurred in the prior year in redundancy and other re-organisation in streamlining the Smiths News network in the prior year.
Costs associated with the reorganisation programmes are considered Adjusting items given they are part of a strategic programme to drive future cost savings and therefore the impact of the costs in the current year distorts the true underlying performance of the Group.
(b) Asset impairments GBP6.4m (2019: GBPnil)
The impact of the lockdowns associated with the COVID-19 pandemic triggered impairment reviews of a number of the group's assets:
The Covid-19 pandemic has and continues to have a significant impact on the global travel industry and consequently the trading of the DMD business. As a result, the Goodwill relating to DMD has been written off to GBPnil incurring a GBP5.7m impairment charge (2019:GBPnil). For further details of this review see Note 14.
The pandemic has also increased risk of recovery of DMD's receivables. This has been further evidenced as a number of key customers requested extensions and delayed payment terms which are consistent. As a consequence, to reflect the Group's underlying risk of collection, the Group recognised an increased provision resulting in a charge of GBP0.2m (2019:GBPnil)
A further GBP0.2m (2019: nil) charge has been incurred as a result of the write down of a balance with one of the Groups joint ventures.
The impact of the COVID-19 pandemic also triggered a review of the viability of Bluebox Avionics Limited (Bluebox); a joint venture of the Group. As a result, the outlook of Bluebox remains uncertain and the investment has been written off completely incurring a GBP0.3m (2019: GBPnil) impairment charge.
The Group consider the impact of the above to be adjusting given the unprecedented situation.
(c) Pensions: GBP0.9m (2019: GBP1.5m)
GBP0.9m of professional costs were incurred rationalising the Groups pension portfolio which was triggered by the buy-in of an insurance backed annuity relating to WH Smith Pension Trust. The impact should streamline the cost of administrating the Group's defined contribution schemes.
In 2019, the Group incurred GBP1.5m, as a result of the WH Smith Pension Trust (one of the Group's defined benefit pension schemes) entering into an insurance backed annuity 'buy-in' of the Scheme assets, within the section of the Trust sponsored by Smiths News, which minimises the Group's exposure to future pension obligations.
These pension charges are not considered to be part of normal operations due to their size and nature and are therefore considered to be adjusting.
(d) Other; GBP0.1m income (2019: GBP0.6m income)
At 31 August 2019 a provision of GBP0.5m remained of a provision for onerous contracts related to the closed Pass My Parcel business. A ll residual contracts had been terminated and GBP0.3m of that provision was released, leaving a small provision to cover any remaining costs. As no further costs were incurred by 29 August 2020, the remaining provision of GBP0.2m was released. This is considered adjusting as it matches the treatment of the cost.
Amortisation of acquired intangibles: GBP0.1m (2019: GBP0.2m). The Group incurred amortisation of continuing intangibles for acquisitions, for which there is no associated cash cost, of GBP0.1m (2019: GBP0.2m), there is no cost in the current year. This is considered an adjusting item as it allows comparison between segments and therefore consistency of results at a consolidated level.
IPR settlement income: GBPnil (2019: GBP0.5m income). In 2019, the Group received GBP0.5m of one-off income in relation to the settlement of an IPR dispute concerning the proposed use of a similar brand to one of the Group's brands. This is considered adjusting given its size and one-off nature.
(g) Finance Income - Deferred consideration GBP0.9m income (2019: GBPnil)
GBP0.9m has been recognised as unwind of discount on deferred consideration. The deferred consideration relates to the disposal of Tuffnells and for that reason has been classified as adjusting because it does not relate to the underlying trade of the business.
Discontinued operations
(a) Network and re-organisation costs: GBP1.0m (2019: GBP0.5m)
These are analysed as follows:
-- Executive Team redundancies of GBP0.4m (2019: GBPnil) -- Network reorganisation costs of GBP0.6m (2019: GBP0.3m) -- Outsourcing of central functions of GBPnil (2019:GBP0.2m)
Executive Team redundancies GBP0.4m (2019: GBPnil)
These costs have been incurred as a result of the restructure of the Tuffnells executive team as part of the strategic review. These costs are considered to be adjusting given the size. As the business is expected to be disposed of these costs are not expected to reoccur.
Network Reorganisation GBP0.6m (2019: GBPnil)
These costs have been incurred as a result of depot closures. The depot closures were identified as a cost saving measure from the strategic review; the depot closure enables greater flexibility with minimal impacts on the businesses.
Outsourcing of central functions GBPnil (2019: GBP0.2m)
These costs have been incurred as a result of the outsourcing of central functions in the prior year.
These costs are considered to be adjusting given the size and allow comparability between years.
(b) Impairment of Tuffnells assets: GBP0.6m (2019: GBP45.5m)
Impairments of Tuffnells assets of GBP0.6m (H1 2019: GBPnil) were recognised by the Group in the current financial year against property plant and equipment.
The bids received for Tuffnells indicated that the net book value of the Tuffnells was above its fair value less costs to sell, indicating an impairment was required. Accordingly, impairments totalling GBP0.6m were recognised to reflect the updated value of the business.
Due to the sale process, it was considered that the deferred tax asset recognised on impairments was no longer recoverable and an amount of GBP3.5m was released creating an additional tax charge.
During the prior financial year, management reviewed the carrying value of the Tuffnells business unit and concluded that an impairment charge of GBP45.5m was required. This comprised GBP6.0m Goodwill, GBP26.4m acquired intangibles, GBP0.4m other intangibles and GBP12.7m property, plant and equipment.
The impairment of Goodwill in the prior year had no tax impact, the impairment of acquired intangibles resulted in the release of GBP4.5m deferred tax liability as a credit to adjusted items income tax. A deferred tax asset of GBP2.5m was recognised in the prior year which credited adjusted items income tax as a result of the impairment of the other assets.
It is considered adjusting due to its significant value and aids comparability between years to show the underlying performance of the Group.
(c) Pensions: GBP0.0m (2019: GBP0.2m)
In 2019 GBP0.2m in relation to equalisation of Guaranteed Minimum Payments (GMP) of the Tuffnells Parcel Express pension scheme. This is considered to be an Adjusting item as it was due to a one off change in the interpretation of the law relating to previously recognised cost, this is considered out of control of management and therefore is considered an Adjusting item.
(d) Other: GBP0.0m (2019: GBP6.6m)
The following costs were all incurred in Tuffnells in 2019; no costs were incurred in 2020 related to these matters:
The Group incurred GBP0.1m of insurance settlement costs in relation to a fatality at its Brierley Hill depot that occurred in January 2016. The Group had previously recognised the cost of the fine and legal costs in relation to this - see note 16. Given the magnitude, one-off nature and to ensure consistent treatment with previously reported costs it is considered to be an adjusting item.
The Group released GBP0.1m of the provision held in respect of potential National Minimum Wage regulatory compliance fines. This was recognised as an adjusting item to be consistent with prior periods and due to its one-off nature and magnitude.
A charge of GBP6.6m was recognised in 2019 relating to amortisation of acquired intangibles in Tuffnells. This is considered an Adjusting item as it allows comparison between segments and, therefore, consistency in the performance of the Group at a consolidated level.
(e) Review and sale of Tuffnells: GBP0.6m income (2019:GBPnil)
These comprise:
GBPm 2020 2019 ---------------------------- ------ ----- Costs of the strategic (0.3) - review Profit on sale of Tuffnells 1.8 - Onerous Contract provision (0.9) - Total Income 0.6 - ---------------------------- ------ -----
On 6 November 2019, the Board announced a strategic review of Tuffnells in order to determine its longer term role and prospects within the Group.
During the review period, alongside actions to improve the efficiency of operations, the Board undertook a careful review of the prospects for Tuffnells' turnaround within the Group's ownership as well as its potential impact on the Group. The review involved evaluating a number of options in order to maximise value for Shareholders, including:
-- continuing to support the continuing Tuffnells turnaround under the Group's ownership; -- the potential for and consequences of closing the business; and -- a possible disposal to a third party.
The costs incurred as a result of this review were GBP0.3m.
The Board subsequently concluded that a sale to a third party would generate the most value for shareholders. For further information on the sale, see Note 11.
Following the strategic review, Tuffnells was sold on the 2 May 2020 and a profit of GBP1.8m was generated see note 11 for details.
As part of the disposal agreement with Tuffnells, Tuffnells were provided services under a transitional service agreement. Tuffnells notified the Group that it intends to terminate a number of services early within the transitional service agreement. A number of these services are provided under contract by third party suppliers. Where the Group is unable to coterminate these contracts with its suppliers, it considers these onerous contracts. As a result, an onerous contract provision of GBP0.9m has been recognised at the lower of the cost of exiting contracts or the expected contractual outflows.
This is considered adjusting as it no longer represents the underlying cost of running the business.
(f) Sale and leaseback: GBP1.0m (H1 2019: GBP0.5m)
In January 2019, the Group took the decision to enter into a sale and leaseback arrangement for the "Tuffnells property portfolio" and recognised the assets as held for sale. See note 9 for further details. The Group disposed of 8 of the properties in the portfolio during the period. However, as a result of the Tuffnells strategic review, the Board took the decision to pause the process on the sale and leaseback until the outcome of the strategic review was certain.
As a result of the above the following were incurred:
GBPm 2020 2019 ---------------------------- ------- ------ ------ Sale & leaseback Profit on disposal of (i) 1.5 - Tuffnells properties Rectification costs (ii) (0.6) - Abortive transaction costs (iii) - (0.5) Impairment (iv) (1.9) - Total (1.0) (0.5) ------------------------------------- ------ ------ (i) Profit on loss on disposal of Tuffnells properties GBP1.5m (2019: GBPnil)
In line with IFRS 16, a profit of GBP1.5m (2019 GBPnil) has been recognised.
(ii) Rectification costs GBP0.6m (2019: GBPnil)
As part of the terms of the disposal the Group agreed to undertake rectification works to the disposed of properties within 2 years. A provision totalling GBP0.6m was recognised in relation to this obligation.
(iii) Abortive transaction costs GBPnil (2019: GBP0.5m)
In 2019, the Group incurred GBP0.5m of costs relating to the sale and leaseback the Tuffnells property portfolio. However, due to the market conditions and outlook at the time, the proposals received did not meet the Board's expectations in respect of value, economic return and timings. As a consequence the process was stopped and the abortive costs written off. The process was then restarted and completed this financial year.
(iv) Impairment GBP1.9m (2019: GBPnil)
In November 2019, the remaining unsold properties were valued at the lower of fair value less costs to sell or historic cost. On one property the bids received did not support the cost and as a result an impairment charge of GBP1.9m has been recognised when the assets were classified back into property plant and equipment.
Given the magnitude of the sale and leaseback and one-off nature is considered to be an adjusting item.
5. Staff costs and employees (a) Staff costs
The aggregate remuneration of employees (including executive directors) was:
GBPm Note 2020 2019 Continuing ------------------------------- ----- ------ ------ Wages and salaries 44.9 48.3 Furlough (0.9) - ------------------------------- ----- ------ ------ Net wages and salaries 44.0 48.3 Social security 3.7 4.1 Pension costs 6 1.3 1.4 ------------------------------- ----- ------ ------ Continuing operations total 49.0 53.8 ------------------------------- ----- ------ ------ Discontinued operations Wages and salaries 41.4 65.3 Furlough (0.5) - ------------------------------- ----- ------ ------ Wages and salaries 40.9 65.3 Social security 3.5 5.3 Pension costs 6 0.3 0.5 ------------------------------- ----- ------ ------ Discontinued operations total 44.7 71.1 ------------------------------- ----- ------ ------ Total 93.7 124.9 ------------------------------- ----- ------ ------
Pension costs shown above exclude charges and credits for pension scheme financing and actuarial gains and losses arising on the pension schemes. Wages and salaries shown above exclude amounts related to share based payment charges. On a continuing basis there was a charge of GBP0.3m in 2020 (2019: GBP0.4m) relating to share based payments (refer to note 3).
(b) Employee numbers
The average total monthly number of employees relating to operations (including directors) was:
Number 2020 2019 ------------------------------- ------ ------ Continuing operations Operations 1,787 1,038 Support functions 268 1,242 Continuing operations total 2,055 2,280 ------------------------------- ------ ------ Discontinued operations Operations 2,380 2,225 Support functions 74 521 ------------------------------- ------ ------ Discontinued operations total 2,454 2,746 ------------------------------- ------ ------ Total 4,509 5,026 ------------------------------- ------ ------ 6. Retirement benefit obligation (Restated)
Defined benefit pension schemes
The Group operated two defined benefit schemes, the WH Smith Pension Trust (the 'Pension Trust') and the Tuffnells Parcels Express Pension Scheme.
Following the completion of the 'buy-in' in October 2018 where the WH Smith Pension Trust entered into an insurance backed annuity of the Scheme assets within the section of the Trust sponsored by Smiths News, the annuity matches the liabilities that it guarantees resulting in no further payments due for that portion of the scheme. During the year a thorough review of the effectiveness of the steps taken to equalise the retirement age of pensioners was undertaken in the current financial year. Previously equalisation of retirement age was considered to have been effective from 1 April 1992 when communicated to employees. However, the Trust Deed approving this equalisation was not signed until 29 July 1993, this is now considered the equalisation date, as a result the opening liability on the pension scheme has increased by GBP8.2m and this note has been restated. This has reduced the surplus not recognised by GBP8.2m to GBP15.2m (2019: 15.8m)
The Group has no liability relating to the Tuffnells Parcels Express Pension Scheme following the disposal of Tuffnells in May 2020.
The Group's defined benefit pension plans are final salary pension plans, which provide benefits to members in the form of a guaranteed level of pension payable for life. The level of benefits provided depends on members' length of service and their salary in the final years leading up to retirement. Benefits are paid to members from trustee-administered funds. The trustees are responsible for ensuring that the plan is sufficiently funded to meet current and future benefit payments. If investment experience is worse than expected, the Group's obligations are increased.
The trustees must agree a funding plan with the sponsoring company such that any funding shortfall is expected to be met by additional contributions and investment performance. In order to assess the level of contributions required, triennial valuations are carried out with plan's obligations measured using prudent assumptions (relative to those used to measure accounting liabilities). The trustees' other duties include managing the investment of plan assets, administration of plan benefits and exercising of discretionary powers.
The amounts recognised in the balance sheet are as follows:
GBPm WH Smith Tuffnells 2020 *Restated Tuffnells *Restated
Pension Parcels WH Smith Parcels 2019
Trust Express Pension Express
Trust
-------------------- -------- --------- ------- --------- --------- ---------
Present value
of defined
benefit obligation (481.2) - (481.2) (478.4) (13.4) (491.8)
Fair value
of assets 496.4 - 496.4 494.2 10.5 504.7
-------------------- -------- --------- ------- --------- --------- ---------
Net surplus/
(loss) 15.2 - 15.2 15.8 (2.9) 12.9
Amounts not
recognised
due to asset
limit (15.2) - (15.2) (15.8) - (15.8)
-------------------- -------- --------- ------- --------- --------- ---------
Pension liability - - - - (2.9) (2.9)
-------------------- -------- --------- ------- --------- --------- ---------
*The above table has been restated to reflect the increased position of the defined benefit obligation of the WH Smith pension Trust in 2019 by GBP8.2m this increase has decreased unrecognised surplus due to asset limit by the same amount, no other changes have been made. For more information see Note 1 (29).
The primary defined benefit pension scheme (the Smiths News Section of the WH Smith Pension Trust) has an IAS 19 surplus of GBP15.2m at 29 August 2020 (2019 restated: GBP15.8m in surplus) which the Group does not recognise in the accounts as the Group do not have an unconditional right to either a reduction of future contributions or right to a refund on closure of the scheme. The valuation of the defined benefit schemes for the IAS 19 disclosures have been carried out by independent qualified actuaries based on updating the most recent funding valuations of the respective schemes, adjusted as appropriate for membership experience, equalisation and changes in the actuarial assumptions.
WH Smith Pension Trust
The actuarial valuation of the Smiths News section of the WH Smith Pension Trust at 31 March 2018 was completed and resulted in no further funding being required from the Group at this time. Following the completion of the 'buy-in' in October 2018 where the WH Smith Pension Trust entered into an insurance backed annuity of the Scheme assets within the section of the Trust sponsored by Smiths News. The 'buy-in' annuity is recognised as a plan asset and the difference in value between the value of the insurance asset received of GBP425m at the date of transaction and the asset transferred in exchange for the policy GBP555m is considered an actuarial remeasurement recognised within other comprehensive income and is offset by the release of the IFRIC 14 liability.
Tuffnells Parcels Express scheme
The triennial actuarial valuation of the Tuffnells Parcels Express scheme as at 1 April 2019 was a scheme deficit of GBP5.3m. Deficit recovery contributions to the scheme have been agreed at GBP0.5m per annum. GBP1.4m of pension liabilities were disposed of on completion of the sale of the Tuffnells division on 2 May 2020.
The weighted average duration of the schemes is 16 years for the W H Smith Pension Trust.
The principal long-term assumptions used to calculate scheme liabilities on all Group schemes are:
% p.a. 2020 2019 --------------------------------------- -------------- -------------- Discount rate 1.5 1.8 Inflation assumptions - CPI 2.1 2.2 Inflation assumptions - RPI 3.1 3.2 Demographic assumptions for WH 2020 2019 Smith Pension Trust: Life expectancy at age 65 Male Female Male Female Member currently aged 65 21.7 23.6 21.5 23.3 Member currently aged 45 22.7 24.8 22.5 24.5 --------------------------------------- ----- ------- ----- ------- Demographic assumptions for Tuffnells 2020 2019 Parcels Express scheme: --------------------------------------- -------------- -------------- Life expectancy at age 65 Male Female Male Female Member currently aged 65 N/A N/A 22.1 24.1 Member currently aged 45 N/A N/A 23.3 25.4 --------------------------------------- ----- ------- ----- -------
Inflation assumptions
Pension increases in deferment in both Schemes are granted in line with CPI for all deferred members. RPI inflation is used to determine the increases for pensions currently in payment, subject to any annual caps and floors.
A summary of the movements in the net balance sheet asset/ (liability) and amounts recognised in the Group Income Statement and Other Comprehensive Income are as follows:
GBPm Fair value *Restated *Restated Total
of scheme Defined Impact of
assets benefit IFRIC 14 on
obligation defined benefit
pension schemes
------------------------------------------ ----------- ------------ ----------------- -------
At 31 August 2018 592.7 (448.6) (151.4) (7.3)
------------------------------------------ ----------- ------------ ----------------- -------
Current service cost - - - -
Net interest cost 14.9 (11.0) (4.1) (0.2)
Past service cost - (0.1) (0.1)
Administration expenses (0.4) - - (0.4)
Total amount recognised in income
statement 14.5 (11.1) (4.1) (0.7)
------------------------------------------ ----------- ------------ ----------------- -------
Actual return on scheme assets
(excluding amounts included in
net interest expense) (83.0) - 5.2 (77.8)
Actuarial gains arising from experience - 7.3 - 7.3
Actuarial gains arising from changes
in financial assumptions - (60.1) - (60.1)
Actuarial gains arising from changes
in demographic assumptions - (0.4) - (0.4)
Change in surplus not recognised - - 134.5 134.5
Amount recognised in other comprehensive
income (83.0) (53.2) 139.7 3.5
Employer contributions 1.6 - - 1.6
Employee contributions - - - -
Benefit payments (21.1) 21.1 - -
------------------------------------------ ----------- ------------ ----------------- -------
Amounts included in cash flow
statement (19.5) 21.1 - 1.6
------------------------------------------ ----------- ------------ ----------------- -------
At 31 August 2019 504.7 (491.8) (15.8) (2.9)
------------------------------------------ ----------- ------------ ----------------- -------
Net interest cost 8.5 (8.2) (0.3) -
Administration expenses (0.3) - - (0.3)
Total amount recognised in income
statement 8.2 (8.2) (0.3) (0.3)
------------------------------------------ ----------- ------------ ----------------- -------
Actual return on scheme assets
(excluding amounts included in
net interest expense) 14.8 - - 14.8
Actuarial gains/(loss) arising - - - -
from experience
Actuarial gains/(loss) arising
from changes in financial assumptions - (12.6) - (12.6)
Actuarial gains/(loss) arising
from changes in demographic assumptions - (2.1) (2.1)
Change in surplus not recognised - - 0.9 0.9
Amount recognised in other comprehensive
income 14.8 (14.7) 0.9 1.0
Employer contributions 0.8 - - 0.8
Employee contributions - - - -
Benefit payments (21.8) 21.8 - -
------------------------------------------ ----------- ------------ ----------------- -------
Amounts included in cash flow
statement (21.0) 21.8 - 0.8
------------------------------------------ ----------- ------------ ----------------- -------
Disposal of business (10.3) 11.7 - 1.4
------------------------------------------ ----------- ------------ ----------------- -------
At 29 August 2020 496.4 (481.2) (15.2) -
------------------------------------------ ----------- ------------ ----------------- -------
Included within Current liabilities -
Included within Non-current liabilities -
------------------------------------------ ----------- ------------ ----------------- -------
*The above table has been restated to reflect the increased opening position of the defined benefit obligation by GBP8.2m this has decreased the IFRIC 14 restriction at 1 September 2018 and 31 August 2019 no other changes have been made. For more information see Note 1 (29).
The charge for the current service cost is included within administrative expenses. 'Net interest costs' are calculated by applying a discount rate to the net defined benefit asset or liability scheme assets and are included within finance income and expense.
An analysis of the assets at the balance sheet date is detailed below:
GBPm 2020 2019
--------------------------- --------------------- ------ ------
Gilts and swaps portfolio Quoted and Unquoted 10.9 10.8
Corporate bonds Quoted and Unquoted - -
Equity funds Unquoted - 10.5
Insurance policy Unquoted 473.0 470.2
Cash and other Unquoted 12.5 13.2
496.4 504.7
------------------------------------------------- ------ ------
The return on scheme assets during 2020 was a gain of GBP14.8m (2019: a loss of GBP83.0m).
The value of the assets held by the Trust in Smiths News Plc (formerly Connect Group PLC) issued financial instruments is GBPnil (2019: GBPnil).
Sensitivity of results to changes in the main assumptions:
Assumption Change in assumption Impact on IAS 19 Effect on balance
liabilities sheet at 29
August 2020
------------------ --------------------- ----------------- ------------------
Discount rate - 0.5% +GBP42.1m GBPnil
Rate of inflation + 0.5% +GBP37.3m GBPnil
Life expectancy + 1 year +GBP22.2m GBPnil
------------------ --------------------- ----------------- ------------------
The sensitivity analysis for each significant actuarial assumption has been determined based on reasonably possible changes to the assumptions at the end of the reporting period. It is based on a change in the key assumption while holding all other assumptions constant. The effect of a change in more than one assumption will be different to the sum of the individual changes. When calculating the sensitivities, the same methodology used to calculate the liability recognised in the balance sheet has been applied. The methodology and types of assumptions used in preparing the sensitivity analysis is consistent with the previous period.
The Group's defined benefit pension plans have a number of areas of risk, the most significant of which are set out below:
-- Life expectancy
The majority of the plans' obligations are to provide a pension for the life of the member, so increases in life expectancy will result in an increase in the plans' liabilities.
-- Inflation risk
The plans' benefit obligations are linked to inflation and higher inflation will lead to higher liabilities.
-- Changes in bond yields
Falling bond yields tend to increase the funding and accounting liabilities. The schemes both hold investments in corporate and government bonds which offer a degree of matching, i.e. the movement in assets arising from changes in bond yields partially matches the movement in the funding or accounting liabilities. In this way, the exposure to movements in bond yields is reduced.
However, as the WH Smith Pension Trust entered into an insurance backed annuity 'buy-in' of the Scheme assets, within the section of the Trust sponsored by Smiths News, which minimises the Group's exposure to future pension obligations (note 32).
Defined contribution schemes
The Group operates a number of defined contribution schemes. For the 52 weeks ended 29 August 2020, contributions from the respective employing company for continuing operations totalled GBP1.6m (2019: GBP1.9m) which is included in the Income Statement.
A defined contribution plan is a pension plan under which the group pays contributions to an independently administered fund - such contributions are based upon a fixed percentage of employees' pay. The group has no legal or constructive obligations to pay further contributions to the fund once the contributions have been paid. Members' benefits are determined by the amount of contributions paid by the Company and the member, together with investment returns earned on the contributions arising from the performance of each individual's chosen investments and the type of pension the member chooses to buy at retirement. As a result, actuarial risk (that benefits will be lower than expected) and investment risk (that assets invested in will not perform in line with expectations) fall on the employee.
7. Finance costs
GBPm Note 2020 2019
--------------------------------------------- ----- ----- -----
Continuing operations
Interest on bank overdrafts and loans (4.7) (5.1)
Amortisation of loan arrangement fees (0.6) (0.5)
Interest payable on leases (1.7) -
--------------------------------------------- ----- ----- -----
Total interest cost on financial liabilities
at amortised cost (6.9) (5.6)
Net interest expense on defined benefit
obligation 6 - -.
Unwinding of discount on provisions
- trading 24 (0.5) (0.4)
Finance costs - continuing operations (7.4) (6.0)
Interest income on loans and deferred
consideration 1.1 -
--------------------------------------------- ----- ----- -----
Net Finance costs - continuing operations (6.3) (6.0)
Interest payable on leases (1.5) (0.1)
Net interest expense on defined benefit
obligation 6 - (0.1)
Unwinding of discount on provisions
- trading 24 (0.1) (0.1)
--------------------------------------------- ----- ----- -----
Net Finance costs - discontinued operations (1.6) (0.3)
--------------------------------------------- ----- ----- -----
Net Finance costs - continuing and
discontinued operations (7.9) (6.3)
--------------------------------------------- ----- ----- -----
8. Income tax expense
GBPm 2020 Restated*
2019
Continuing operations Adjusted Adjusted Total Adjusted Adjusted Total
items items
------------------------------ --------- --------- ------ --------- --------- ----------
Current tax 3.4 (1.4) 2.0 6.6 (0.9) 5.7
Adjustment in respect
of prior year 0.4 - 0.4 2.1 - 2.1
Total current tax charge 3.8 (1.4) 2.4 8.7 (0.9) 7.8
Deferred tax - current
year 0.1 - 0.1 0.3 - 0.3
Deferred tax - prior
year 0.4 - 0.4 0.1 - 0.1
Deferred tax - impact
of rate change (0.1) - (0.1) 0.2 - 0.2
------------------------------ --------- --------- ------ --------- --------- ----------
Total tax (credit)/charge
- continuing operations 4.2 (1.4) 2.8 9.3 (0.9) 8.4
------------------------------ --------- --------- ------ --------- --------- ----------
Effective tax rate 15.1% 18.9% 24.7% 27.7%
------------------------------ --------- --------- ------ --------- --------- ----------
Tax charge/(Credit)
- discontinued operations (0.2) 3.6 3.4 (5.5) (9.0) (14.5)
------------------------------ --------- --------- ------ --------- --------- ----------
Tax charge - continuing
and discontinued operations 4.0 2.2 6.2 3.8 (9.9) (6.1)
------------------------------ --------- --------- ------ --------- --------- ----------
The effective adjusted income tax rate for continuing operations in the year was 15.1% (2019: 24.7%). After the impact of Adjusted items of GBP13.1m (2019: GBP7.3m), the effective statutory income tax rate for continuing operations was 18.9% (2019: 27.7%).
Corporation tax is calculated at the main rates of UK corporation tax, those being 19.0% (2019: 19.0%). Taxation for other jurisdictions is calculated at the rates prevailing in the respective jurisdictions.
The impairment of DMD Goodwill in the current year creates a disallowable expense to continuing operations tax.
In the prior year discontinued operations the impairment of Tuffnells goodwill creates a disallowable expense; the prior impairment of acquired intangibles has resulted in the release of GBP4.5m deferred tax liability as a credit to adjusted items income tax. A deferred tax asset of GBP2.5m has been recognised which has credited adjusted items income tax as a result of the impairment of the other assets. See note 4 and 13 for details relating to the impairments.
The tax charge for the year can be reconciled to the loss in the income statement as follows:
GBPm 2020 Restated*
2019
------------------------------------------ ------ ----------
Continuing Profit before tax 14.8 30.3
------------------------------------------ ------ ----------
Tax on profit at the standard rate of UK
corporation tax 19.0% (2019: 19.0%) 2.8 5.8
Expenses not deductible for tax purposes (1.1) 0.1
Group relief (discontinued operations) (1.8) -
Adjustment in respect of prior years 0.8 2.2
Impact of change in UK tax rate 0.1 0.2
Impact of higher overseas tax rates - 0.1
Tax (credit)/charge 2.8 8.4
------------------------------------------ ------ ----------
Expenses not deductible for tax purposes are comprised mainly of the tax effect of the impairment of Goodwill in DMD. See note 4.
Tax charges to other comprehensive income and directly in equity
GBPm 2020 2019 Continuing operations --------------------------------------------------- ----- ------ Current tax relating to the defined benefit pension scheme - (0.2) Deferred tax relating to retirement benefit obligations - 0.2 Deferred tax relating to share based payments - - Tax charge/(credit) to other comprehensive - - income and directly in equity - continuing operations --------------------------------------------------- ----- ------ Tax charge to other comprehensive income and directly in equity - discontinued operations 0.5 0.7 --------------------------------------------------- ----- ------ Tax charge/(credit) to other comprehensive income and directly in equity - continuing and discontinued operations 0.5 0.7 --------------------------------------------------- ----- ------ 9. Dividends
Amounts paid and proposed as distributions to equity shareholders in the years:
2020 2019 2020 2019
Paid & proposed dividends Per share Per share GBPm GBPm
for the year
------------------------------ ---------- ---------- ----- -----
Interim dividend - paid - - - 2.4
Final dividend - proposed - 1.0 - -
- - - 2.4
------------------------------ ---------- ---------- ----- -----
Recognised dividends for the
year
Final dividend - prior year 1.0 - 2.4 -
Interim dividend - current - - - -
year
------------------------------ ---------- ---------- ----- -----
1.0 - 2.4 -
------------------------------ ---------- ---------- ----- -----
There is no proposed final dividend per share for the 52 weeks ended 29 August 2020 (2019: 1.0p).
10. Earnings per share
2020 2019
GBPm Pence GBPm Pence
Earnings Weighted per share Earnings Weighted per share
average average
number number
of shares of shares
million million
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Weighted average number of
shares in issue 246.7 247.7
Shares held by the ESOP (weighted) (2.2) (1.3)
Basic earnings per share (EPS)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Continuing operations
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Adjusted earnings attributable
to ordinary shareholders 23.7 244.5 9.7 28.3 246.4 11.5
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Adjusted items (11.7) (6.4)
Earnings attributable to ordinary
shareholders 12.0 244.5 4.9 21.9 246.4 9.0
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Discontinued operations
Adjusted Losses attributable
to ordinary shareholders (13.1) 244.5 (5.3) (8.9) 246.4 (3.5)
Adjusted items (5.6) (44.5)
Losses attributable to ordinary
shareholders (18.7) 244.5 (7.7) (53.4) 246.4 (21.7)
Total - Continuing and discontinued
operations
Adjusted earnings attributable
to ordinary shareholders 10.6 244.5 4.3 19.4 246.4 7.9
Adjusted items (17.3) (50.9)
Earnings attributable to ordinary
shareholders (6.7) 244.5 (2.7) (31.5) 246.4 (12.9)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted earnings per share
(EPS)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Effect of dilutive share options
- continuing operations 2.6 0.7
Effect of dilutive share options
- adjusting continuing 2.6 0.7
Effect of dilutive share options - -
- discontinued operations
Effect of dilutive share options - -
- total
Continuing operations
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted adjusted EPS 23.7 247.2 9.6 28.3 247.1 11.5
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted EPS 12.0 247.2 4.9 (6.4) 247.1 9.0
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Discontinued operations -
Diluted EPS
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted adjusted EPS (13.1) 244.5 (5.3) (8.9) 247.1 (3.5)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted EPS (18.7) 244.5 (7.7) (53.4) 247.1 (21.7)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Total - Continuing and discontinued
operations
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted adjusted EPS 10.6 247.2 4.3 19.4 247.1 7.9
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Diluted EPS (6.7) 244.5 (2.7) (31.5) 246.4 (12.9)
------------------------------------- --------- ----------- ---------- --------- ----------- ----------
Dilutive shares increase the basic number of shares at 29 August 2020 by 2.6m to 244.5m (31 August 2019: 246.4m).
The calculation of diluted EPS reflects the potential dilutive effect of employee incentive schemes of 2.6m dilutive shares (31 August 2019: 0.7m).
Dilutive shares are only dilutive for the purposes of the Group's adjusted measure, where a profit is recognised. The application of the dilutive shares to the adjusted profits measure reduces the profit per share. Where the Group's statutory measures are loss making, the potential dilutive effect of employee incentive schemes is antidilutive, in that they would reduce the loss per share. Accordingly, they are not applied to the statutory calculation with basic and dilutive EPS being the same.
11. Discontinued Operations and assets held for sale
Discontinued operations - Tuffnells
On 6 November 2019, the Board announced a strategic review of Tuffnells in order to determine its longer term role and future within the Group.
The review involved evaluating a number of options in order to assess which would be most likely to maximise value for Shareholders including:
-- support the turnaround of the Tuffnells Group under the Group's ownership; -- the potential for and consequences of closing the business; and -- a possible disposal to a third party.
A competitive sales process was entered concurrently with continuing to support the turnaround. On 12 February 2020 the Group received several bids, the Board considered a number of these represented a good economic return for the business continued to pursue a sale.
On 28 of February 2020, the Board concluded that a sale of the business was the most appropriate strategy to maximise shareholder return committing to this strategy and concluded that the sale process was progressed enough to conclude that the business would be sold within the next year. The Board therefore concluded that the requirements of IFRS 5 to classify Tuffnells as held for sale and a discontinued operation had been met.
Subsequently on 14 April 2020, a share purchase agreement was signed with Palm Bidco Limited to sell Tuffnells subject to shareholder approval. At the Company's General Meeting held on 1 May 2020 shareholders approved the sale and completion concluded on 2 May 2020.
The key terms of the share purchase agreement are as follows:
Unsecured consideration payable by Palm Bidco Limited to the Group of GBP15.0m in cash, payable in three tranches as follows:
-- GBP6.5m on the date 18 months following Completion; -- GBP4.25m on or prior to the date 27 months following Completion; and -- GBP4.25m on or prior to the date 36 months following Completion.
The Group have discounted the consideration at 30% and recognised GBP7.1m on Completion.
Tuffnells being cash free debt free on Completion which represented the Group repaying the Tuffnells overdraft and writing off the intercompany loan at completion.
The Group agreed to make available a loan facility secured against selected properties. The total facility available was GBP10.5m and included a 10% coupon. The facility drawn on Completion was GBP6.5m; a further GBP1.0m a month was available to be drawn from 1 September 2020 up to the limit of GBP10.5m. After Completion no further funds were drawn from the facility. On 1 October 2020, the full balance of the loan was repaid, included accrued interest. On the same day, the facility was cancelled and security the Group held over Tuffnells properties released.
The Group repaid GBP1.0m of lease creditors prior to Completion. Tuffnells were covered under a Group insurance policy as part of the disposal the decision was made that the Group would pay for any pre-existing motor and employment liability claims that Tuffnells incurred prior to disposal. These claims will be settled as they arise, on Completion the total liability was estimated at GBP1.8m. A balance of GBP1.6m remains at 29 August 2020.
The Group have recognised costs of disposal as incurred; the total costs of disposal were GBP3.6m.
Accounting impact
On 28 February Tuffnells was considered to be held for sale, at that date the fair value less cost to sell of Tuffnells was negative GBP14.1m based on the bids received. Included within this calculation were the discounted deferred consideration and the forecast future cash trading losses of Tuffnells.
The net liabilities of Tuffnells were GBP13.5m at 29 February 2020; when compared to the fair value less costs to sell, this indicated impairment and a charge of GBP0.6m was recognised against property plant and equipment.
On disposal a profit of GBP1.8m was recorded as a result of the non-cash losses generated between the half year and the 52 week period end.
As part of the disposal agreement with Tuffnells, Tuffnells were provided services under a transitional service agreement. Tuffnells notified the Group that it intended to terminate a number of services early within the transitional service agreement. A number of these services are provided under contract by third party suppliers. Where the Group is unable to co-terminate these contracts with its suppliers, it considers these onerous contracts. As a result, an onerous contract provision of GBP0.9m has been recognised at the lower of the cost of exiting contracts or the expected contractual outflows.
Tuffnells strategic review
The results of discontinued operations, have been included within the consolidated income statement, are as follows:
GBPm 2020 2019
----------------------------------- ------------------------------------
Adjusted Adjusted items Total Adjusted Adjusted items Total
----------------------------------- --------- --------------- -------- --------- --------------- --------
Revenue 98.2 - 98.2 164.4 - 164.4
Cost of sales (102.5) - (102.5) (168.6) (1.0) (169.6)
------------------------------------ --------- --------------- -------- --------- --------------- --------
Gross profit (4.3) - (4.3) (4.2) (1.0) (5.2)
------------------------------------ --------- --------------- -------- --------- --------------- --------
Administrative expenses (7.4) (2.0) (9.4) (9.9) (52.5) (62.4)
------------------------------------ --------- --------------- -------- --------- --------------- --------
Operating loss (11.7) (2.0) (13.7) (14.1) (53.5) (67.6)
------------------------------------ --------- --------------- -------- --------- --------------- --------
Finance costs (1.6) - (1.6) (0.3) 0.0 (0.3)
------------------------------------ --------- --------------- -------- --------- --------------- --------
Loss before tax (13.3) (2.0) (15.3) (14.4) (53.5) (67.9)
Income tax expense 0.2 (3.6) (3.4) 5.5 9.0 14.5
------------------------------------ --------- --------------- -------- --------- --------------- --------
Loss from discontinued operations (13.1) (5.6) (18.7) (8.9) (44.5) (53.4)
------------------------------------ --------- --------------- -------- --------- --------------- --------
During the year, cash outflow from operating activities attributed to discontinued operations amounted to GBP10.3m (2019: GBP10.9m outflow) and paid GBP9.1m inflow (2019: GBP5.8m outflow) in respect of investing activities. There were GBP7.3m (2019: GBP6.9m) cash outflows associated with financing activities attributable to discontinued operations.
Assets held for sale
Tuffnells Properties held for sale
In January 2019 the Group took the decision to enter into a sale and leaseback arrangement for the Tuffnells freehold and long leasehold property portfolio and related assets with a net book value of GBP16.8m. These were reclassified as assets held for sale in January 2019 as they were considered to meet the definition.
During the year 8 of the properties were sold and leased back for a combined consideration GBP15.2m, with lease commitments of GBP1.0m per annum.
The total impact of this disposal was to recognise GBP1.5m gain on disposal.
An impairment review was performed on the remaining properties as the bids received indicated that the one property was held at cost in excess of its fair value less cost to sell. As a result of this review, an impairment of GBP1.9m was recognised on this property.
Following the strategic review and conclusion of Tuffnells being held for sale on 29 February 2020, the remaining properties were considered to form part of the Tuffnells disposal group and subsequently transferred from assets held for sale.
GBPm 2020 2019 ---------------------------------- ------ ----- Non-current assets held for sale - 16.8 ---------------------------------- ------ -----
Jack's Beans
In January 2019, the Group sold the assets relating to the Jack's Beans division for consideration of GBP0.5m. The division was not considered to meet the definition of a discontinued operation given the size of the operation making up less than 1% of the Groups total revenue. The decision made to sell the division was made in August 2018, to enable the Group to focus on its core businesses, the bids received indicated an excess of net book value of GBP1.0m, therefore, the Group impaired the assets down to GBP0.5m in the financial year 2018 and moved them into non-current assets held for sale.
12 Disposal of subsidiaries
The Group disposed of the Tuffnells business on 2 May 2020.
The net assets of the business at the date of disposal were:
2020
GBPm
Intangible assets 0.2
Property, plant and equipment 12.0
Right of use assets 36.5
Inventories 0.6
Trade and other receivables 15.2
Cash and bank balances -
Trade and other payables (17.3)
Lease creditor (41.6)
Retirement benefit creditor (1.4)
Provisions (2.6)
------------------------------------------------------ -------
Net assets disposed 1.6
Deferred consideration 7.1
Net cash outflow arising from disposal of Tuffnells
business (3.7)
Net assets disposed (1.6)
------------------------------------------------------ -------
Profit on disposal 1.8
Net cash outflow arising on disposal
Cash disposal costs (3.7)
------------------------------------------------------ -------
Net cash outflow arising from disposal of Tuffnells
business (3.7)
------------------------------------------------------ -------
*As part of the sale and purchase agreement a Group overdraft balance and a lease was settled which was intrinsically linked to the Tuffnells business.
13. Intangible assets
Acquired Intangibles Internally Computer
generated software
development costs
costs
----------------------------------- ------------- ----------
GBPm Goodwill Customer Trade Software Total
relationships name
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Cost:
At 1 September
2019 57.8 29.3 30.7 0.8 7.4 11.4 137.4
Additions - - - - 0.3 1.9 2.2
Disposal - - - - (4.4) (4.6) (9.0)
Disposal of
business (52.1) (26.9) (30.5) (0.8) (0.4) (1.2) (111.9)
At 29 August
2020 5.7 2.4 0.2 - 2.9 7.5 18.7
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Accumulated
amortisation:
At 1 September
2019 (52.1) (29.3) (30.7) (0.8) (6.0) (8.4) (127.3)
Amortisation
charge - - - - (0.4) (1.6) (2.0)
Disposals - - - - 4.2 4.6 8.8
Disposal of
business 52.1 26.9 30.5 0.8 0.3 0.9 111.5
Impairment (5.7) - - - - - (5.7)
At 29 August
2020 (5.7) (2.4) (0.2) - (1.9) (4.5) (14.7)
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Net book value
at 29 August
2020 - - - - 1.0 3.0 4.0
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Cost:
At 1 September
2018 57.8 29.3 30.7 0.8 7.1 12.5 138.2
Additions - - - - 0.4 1.0 1.4
Disposals - - - - (0.1) (2.1) (2.2)
At 31 August
2019 57.8 29.3 30.7 0.8 7.4 11.4 137.4
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Accumulated
amortisation:
At 1 September
2018 (46.1) (15.3) (11.4) (0.8) (5.4) (8.5) (87.5)
Amortisation
charge - (3.7) (3.1) - (0.6) (1.8) (9.2)
Disposals - - - - - 2.3 2.3
Impairment (6.0) (10.3) (16.2) - - (0.4) (32.9)
At 31 August
2019 (52.1) (29.3) (30.7) (0.8) (6.0) (8.4) (127.3)
---------------- --------- --------------- ------- --------- ------------- ---------- --------
Net book value
at 31 August
2019 5.7 - - - 1.4 3.0 10.1
---------------- --------- --------------- ------- --------- ------------- ---------- --------
The net book value of the Group's Goodwill and acquired intangibles split by CGU is included in the table below.
Goodwill Acquired Intangibles Total
GBPm 2020 2019 On acquisition 2020 2019 On acquisition 2020 2019 On acquisition
------------- ------ ----- --------------- ----- ----- --------------- ----- ----- ---------------
DMD - 5.7 5.7 - - 2.6 - 5.7 8.3
Smiths News - - - - - 0.3 - - 0.3
Tuffnells - - 52.1 - - 58.1 - - 110.2
- 5.7 57.8 - - 61.0 - 5.7 118.8
----- ----- ----- ----- -----
Impairment tests goodwill
Goodwill is not amortised, but tested annually for impairment or more frequently if there are indications that goodwill might be impaired with the recoverable amount being determined from value in use calculations. The recoverable amounts of the combined cash generating units are determined from the value in use calculations. The Group prepares cash flow forecasts derived from the most recent plan for the following as approved by the Board and extrapolates these cash flows on an estimated growth rate into perpetuity.
The rate used to discount the forecast cash flows is included in the table below, being the Group's weighted average cost of capital adjusted for industry and market risk.
DMD
The Covid-19 pandemic and the effects that had started to be seen on the airline industry were considered an impairment indicator and a full impairment review was performed in February 2020 on the Goodwill and other assets relating to this business unit.
The table below includes the key assumptions used to calculate the Group's cash generating unit value in use:
DMD
2020 2019
------ ---------
Average plan revenue growth 2.0%* 2.5%*(1)
------ ---------
Post tax discount rate 20.0% 10.5%
------ ---------
Pre-tax discount rate 37.8% 19.9%
------ ---------
Long term growth rate 0.0% 0.0%
------ ---------
(*Return of 80% of the market followed by 2% growth)
(*1Average growth of revenue relates to years FY2021-FY2023)
In generating these budgets the Board has considered the overall strategy of the Group, the principal and emerging risks and uncertainties inherent within the business, as well as making a number of key strategic planning assumptions which are noted below:
-- No significant impact on trading as a result of the EU Exit or other political change;
-- Continued decline in sales of printed media during the assessment period offset by overhead efficiencies in the assessment period.
-- Return of the airline industry within 14 months of April 2020 (the start of the lockdown in the UK) and a return of contracts to 80% in the industries activity
Given the risks inherent within the plan and the recovery of the market a risk premium of 11.9% was applied to the Groups WACC of 8.1%.
Consistent with IAS 36, revenues in relation to enhancement of assets have not been included.
Sensitivity to changes in key assumptions
Impairment testing is dependent on management's estimates and judgements, particularly as they relate to the forecasting of future cash flows, the discount rates selected and expected long-term growth rates.
As goodwill is written down to GBPnil, any sensitivity is considered to not have a material impact on the financial statements.
DMD
The DMD CGU had a recoverable value of GBP0.2m, based on this Goodwill has been impaired to GBPnil resulting in an impairment charge of GBP5.7m.
Tuffnells
In the prior year the Group impaired the Goodwill and other intangibles down to GBPnil. This was based on the following assumptions:
Tuffnells
2019
----------
Average plan revenue growth 2.2%
----------
Post tax discount rate 11.5%
----------
Pre-tax discount rate 20.0%
----------
Long term growth rate 2.0%
----------
The prior year losses of GBP14.1m in the Tuffnells business unit was a key indicator of impairment and impacted the future outlook, which negatively impacted the value in use of the Tuffnells CGU and resulted in the Group recording an impairment of GBP6.0m against the value of the goodwill as it is considered to have no recoverable basis.
14. Property, plant and equipment
GBPm Land & Buildings
----------------------------------------------
Freehold Long term Short Fixtures Equipment Total
properties leasehold term leasehold & fittings & vehicles
improvements improvements
--------------------------- ------------ -------------- ---------------- ------------ ------------ -------
Cost:
At 1 September 2019 0.2 0.3 13.4 4.5 35.7 54.1
Additions 0.4 - 0.2 0.9 3.3 4.8
Disposals - (0.4) (0.4) (2.1) (2.9) Transferred from held for sale 13.0 - 0.2 1.1 - 14.3 Disposal of business (13.6) (0.1) (3.3) (3.4) (14.5) (34.9) At 29 August 2020 - 0.2 10.1 2.7 22.4 35.4 --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- Accumulated depreciation: At 1 September 2019 - (0.3) (11.1) (4.1) (27.7) (43.2) Depreciation charge - - (0.5) (0.2) (2.3) (3.0) Transferred from held for sale (1.7) - (0.1) (0.8) (0.9) (3.5) Disposals 0.3 - 0.3 0.4 2.3 3.3 Impairments (2.5) - - - - (2.5) Disposal of business 3.9 0.1 3.2 3.0 12.7 22.9 At 29 August 2020 - (0.2) (8.2) (1.7) (15.9) (26.0) --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- Net book value at 29 August 2020 - - 1.9 1.0 6.5 9.4 --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- Cost: At 1 September 2018 14.0 1.3 13.6 5.4 42.2 76.5 Additions 0.2 0.3 0.2 0.7 7.4 8.8 Disposals - - (0.2) (0.4) (11.3) (11.9) Classified as held for sale (14.0) (1.3) (0.2) (1.2) (2.6) (19.3) --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- At 31 August 2019 0.2 0.3 13.4 4.5 35.7 54.1 --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- Accumulated depreciation: At 1 September 2018 (0.2) (0.3) (8.7) (3.6) (24.9) (37.7) Depreciation charge - (0.4) (0.6) (1.3) (4.6) (6.9) Transfers between asset classes - 0.3 (0.4) 0.6 (0.6) (0.1) Disposals 0.1 - 0.2 0.4 10.9 11.6 Impairments (0.5) - (1.7) (0.9) (9.5) (12.6) Classified as held for sale 0.6 0.1 0.1 0.7 1.0 2.5 At 31 August 2019 - (0.3) (11.1) (4.1) (27.7) (43.2) --------------------------- ------------ -------------- ---------------- ------------ ------------ ------- Net book value at 31 August 2019 0.2 - 2.3 0.4 8.0 10.9 --------------------------- ------------ -------------- ---------------- ------------ ------------ -------
Tuffnells
In the current year an impairment charge of GBP1.9m was booked against the value of one of the Tuffnells properties see Note 4 for details. A further impairment charge of GBP0.6m was booked when the Tuffnells business unit was classified as held for sale as the value in use of the business was in excess of its value in use see note 11 for further details.
In the prior year, the value in use calculation performed for the Tuffnells business unit resulted in a value in use of negative GBP0.6m, therefore the assets relating to the this business unit were considered to be no longer supported, see note 13 for details of the assumptions used and reason for this decline in value.
Therefore as fair value less costs to sell was higher than value in use this was used. The property plant and equipment relating to the Tuffnells business unit was valued at GBP1.6m in the prior year therefore resulting in an impairment charge of GBP12.6m in the prior year.
15. Interests in joint ventures GBPm 2020 2019 ------------------- ----- ----- At 1 September 5.3 5.1 Share of profit 0.1 0.3 Impairments (0.3) - Dividends received (0.2) (0.1) ------------------- ----- ----- At 29/31 August 4.9 5.3 ------------------- ----- -----
The Joint venture listed below has share capital consisting solely of ordinary shares, which is held directly by the Group.
Nature of investments in Joint Ventures
Company name/ Share Class Group Company name/ Share Class Group
(number) % (number) %
Two Snowhill, Snow Hill, Birmingham, B4 6GA
Worldwide Magazine
Distribution Limited Ordinary FMD Limited Ordinary
01206287 Shares 50% 03729720 A shares 50%
------------- ------ ----------------- ------------ ------
27 Kings Road, Berkhamsted, Hertfordshire, HP4 3BH
Fresh On The Go
Limited Ordinary
08775703 Shares 30%
------------- ------ ----------------- ------------ ------
Estantia House, Pitreavie Drive, Pitreavie Business Park, Dunfermline,
Fife KY11 8US
Bluebox Aviation Bluebox Systems
Systems Ltd Ordinary Group Limited Ordinary
SC267388 Shares 36.1% SC544863 A Shares 36.1%
------------- ------ ----------------- ------------ ------
Inflight House, Hurricane Way, Langley, SL3 8AG
Bluebox Avionics
Limited Ordinary
05684001 Shares 36.1%
------------- ------ ----------------- ------------ ------
Silbury Court, 420 Silbury Boulevard, Milton Keynes MK9 2AF
Rascal Solutions
Open-Projects Limited Ordinary Limited Ordinary
02422753 Shares 50% 05191277 A Shares 50%
------------- ------ ----------------- ------------ ------
The Group interest in the ordinary shares of Rascal Solutions Limited, a company incorporated in England, which in turn owns 100% of the ordinary shares of Open-Projects Limited. The latest statutory accounts of Rascal Solutions Limited were drawn up to 29 August 2020. Rascal Solutions Limited provides retail support services and is a strategic partnership for the Group to provide additional services to its existing customers.
Bluebox Systems Group Limited, is the holding company of Bluebox Aviation Systems Ltd, which the principal activity is the sale of innovative in-flight entertainment systems, this business is a strategic partnership with DMD which also provides inflight media to the aviation industry.
Fresh On The Go Limited , this business provides retail with coffee other related products.
The Group investment in FMD Limited, is the holding company of Worldwide Magazine Distribution Limited, a company incorporated in England. The latest statutory accounts of FMD Limited were drawn up to 31 July 2019. Both FMD Limited and Worldwide Magazine Distribution Limited are currently in the process of liquidation.
All Joint ventures are private companies and there is no quoted market price available for their shares.
The Group has no commitments relating to its joint ventures
The Group's share of the results, assets and liabilities of joint ventures is as follows:
GBPm 2020 2019
------------------------- ----------------------------------------- -----------------------------------------
Rascal solutions Limited Other Total Rascal solutions Limited Other Total
Revenue 6.9 4.3 11.2 9.1 2.4 11.5
Depreciation 1.4 0.1 1.5 0.8 - 0.8
Tax 0.1 - 0.1 0.3 0.9 1.2
Profit after tax 0.2 0.1 0.3 1.0 - 1.0
------------------------- ------------------------- ------ ------ ------------------------- ------ ------
Non-current assets 3.1 - 3.1 2.8 0.9 3.7
Current assets 1.6 1.5 3.1 2.7 2.4 5.1
Cash 1.3 1.1 2.4 1.3 0.6 1.9
------------------------- ------------------------- ------ ------ ------------------------- ------ ------
Total assets 6.0 2.6 8.6 6.8 3.9 10.7
Current liabilities (2.2) (0.9) (3.1) (2.8) (1.1) (3.9)
Non-current liabilities - (0.8) (0.8) - (1.1) (1.1) ------------------------- ------------------------- ------ ------ ------------------------- ------ ------ Total liabilities (2.2) (1.7) (3.9) (2.8) (2.2) (5.0) Net assets 3.8 0.9 4.7 4.0 1.7 5.7 Goodwill 2.9 - 2.9 2.9 - 2.9 Impairment - (0.3) (0.3) - - - ------------------------- ------------------------- ------ ------ ------------------------- ------ ------ Share of net assets 4.9 - 4.9 5.0 0.3 5.3
Dividends of GBP0.2m (2019: GBP0.1m) were received in the 52 weeks to 29 August 2020 from joint ventures.
Bluebox Systems Group Limited
An impairment of GBP0.3m (2019: GBPnil) was charge against the value of the investment of Bluebox Aviation Limited see note 4 for further details.
Rascal Solutions Limited investment
During the year the results of Rascal Solutions Limited declined from a profit of GBP1.0m in 2019 to GBP0.2m in the current financial year, this was partly linked to the onset of Covid-19. As a result an impairment review has been performed.
A value in use of GBP5.9m has been calculated based on the future cashflows of the business and have been discounted at a rate of 15.0%. This leaves the business with GBP1.0m of headroom and no impairment has been booked.
The value in use assumes the profits will return to levels seen in 2019 based on new customer wins.
Sensitivities to assumptions
If profits continue at their current level the value in use has been calculated at GBP1.4m requiring an impairment of GBP3.3m. A delay in winning of new customers by one year would result in the value in use dropping to GBP5.5m with GBP0.6m of headroom.
16. Inventories
GBPm 2020 2019
------------------------------
Goods held for resale 13.9 15.5
Raw materials and consumables 0.2 0.7
------------------------------
Inventories 14.1 16.2
------------------------------
17. Trade and other receivables
GBPm 2020 2019
Trade receivables 65.1 87.2
Provision for expected credit losses (0.4) (0.3)
-------------------------------------
64.7 86.9
Other debtors 30.9 32.1
Prepayments 4.1 2.8
Accrued income 1.5 2.4
Trade and other receivables 101.2 124.2
-------------------------------------
Trade receivables
The average credit period taken on sale is 23 days (2019: 22 days). Trade receivables are generally non-interest bearing.
The following table provides information about the Group's exposure to credit risk and ECLs against customer balances as at 29 August 2020 under IFRS 9:
GBPm 2020 2019(1)
Gross Loss Net Gross Loss allowance Net
carrying allowance carrying carrying carrying
amount amount amount amount
Current (not overdue) 64.3 (0.1) 64.2 84.5 (0.1) 84.4
30-60 days overdue 0.4 - 0.4 2.0 (0.1) 1.9
61-90 days overdue 0.1 - 0.1 0.4 - 0.4
91-120 days overdue - - - - - -
Over 120 days overdue 0.3 (0.3) - 0.3 (0.1) 0.2
65.1 (0.4) 64.7 87.2 (0.3) 86.9
The following table provides information about the Group's loss rates applied against customer balances as at 29 August 2020 under IFRS 9:
% 2020 2019 Current (not overdue) 0.1 0.1 30-60 days overdue 0.1 2.9 61-90 days overdue 4.0 6.1 91-120 days overdue 16.8 - Over 120 days overdue 55.6 18.4
Of the trade receivables balance at the end of the year:
-- One customer (2019: one) had an individual balance that represented more than 10% of the total trade receivables balance. The total of this was GBP11.7m (2019: GBP13.0m); and
-- A further five customers (2019: three) had individual balances that represented more than 5% of the total trade receivables balance. The total of these was GBP22.7m (2019: GBP17.0m).
Movement in the allowance for doubtful debts:
GBPm 2020 2019 At 1 September 0.3 0.5 Impairment losses recognised 0.4 0.2 Amounts written off as uncollectible (0.1) (0.2) Amounts recovered during the year - (0.2) Amounts released during the year - - Disposal of business (0.2) - At 29/31 August 0.4 0.3
The directors consider that the carrying amount of trade and other receivables approximates their fair value which is considered to be a level 2 methodology of valuing them.
Default occurs when the debt becomes overdue by 90 days.
Other debtors and prepayments
The largest items included within this balance are GBP18.5m (2019: GBP20.2m) returns reserve asset and GBP10.7m (2019: GBP7.9m) of publisher debtors.
Non-Current - other receivables
GBPm 2020 2019
Deferred consideration 8.1 -
Loans receivable 6.5 -
14.6 -
The deferred consideration is related to the sale of Tuffnells and is unsecured for more details see note 11.
The loan receivable was given as part of the deal to sell Tuffnells see note 11 for further information. Was secured and repaid in full on the 1 October 2020 after the year end.
18. Trade and other payables
GBPm 2020 2019
Trade payables (97.3) (114.4)
Other creditors (34.1) (47.0)
Accruals (8.0) (12.1)
Deferred income (0.1) (0.2)
(139.5) (173.7)
Included within other creditors is a balance of GBP21.4m (2019: GBP23.4m) relating to the returns reserve accrual.
Trade and other payables principally comprise amounts outstanding for trade purchases and on-going costs. The average credit period taken for trade purchases is 26 days (2019: 31 days). No interest is charged on trade payables. The directors consider that the carrying amount of trade and other payables approximates to their fair value using a level 2 valuation.
19. Cash and borrowings
Cash and borrowings by currency (Sterling equivalent) are as follows:
GBPm Sterling Euro US Dollar Other Total 2019
2020
Cash and bank deposits 48.4 1.4 0.4 0.4 50.6 24.0
Overdrafts - included
in cash and cash equivalents - - - - - (16.1)
Net Cash and cash equivalents 48.4 1.4 0.4 0.4 50.6 7.9
Overdrafts - included
in borrowings (41.3) - - - (41.3) -
Revolving credit facility
- disclosed within current
liabilities (39.0) - - - (39.0) (30.0)
Term loan - disclosed
within current liabilities (49.8) - - - (49.8) -
Term loan - disclosed
within non-current liabilities - - - - - (49.3)
Total borrowings (130.1) - - - (130.1) (95.4)
Net borrowings (81.7) 1.4 0.4 0.4 (79.5) (71.4)
Total borrowings
Amount due for settlement
within 12 months (130.1) - - - (130.1) (46.1)
Amount due for settlement
after 12 months - - - - - (49.3)
(130.1) - - - (130.1) (95.4)
Cash and bank deposits comprise cash held by the Group and short-term bank deposits with an original maturity of three months or less. The carrying amount of these assets approximates their fair value.
In October 2017, the Group entered into banking facilities of GBP175.0m with six relationship banks with a term which runs until January 2021. The Group has refinanced post year end, for more details see note 32. The facility comprises of a term loan of GBP50.0m with no amortisation and a revolving credit facility (RCF) for GBP125.0m (see note 20). The GBP130.1m due for settlement within 12 months relates to the term loan RCF and overdraft.
Available Group bank facilities are outlined in note 20. Interest payable under the facility in place at 29 August 2020 is calculated as the cost of one month LIBOR plus an interest margin of between 1.35% and 2.35% dependent on the net debt/ adjusted EBITDA covenant ratio. The weighted average interest rate for the year was 5.8% (2019: 5.5%).
Post year end the Group refinanced see further details in note 32 post balance sheet events.
Reconciliation of liabilities arising from financing activities
The table below details changes in the Group's liabilities arising from financing activities, including both cash and non-cash changes. Liabilities arising from financing activities are those for which cash flows were, or future cash flows will be, classified in the Group's consolidated statement of cash flows as cash flows from financing activities.
GBPm Note 01/09/2019 Financing New leases Disposals Other changes 29/08/2020
cash flows
Term Loan 19 49.3 - - - 0.5 49.8
Revolving
credit facility 19 30.0 9.0 - - - 39.0
Overdrafts 19 - 41.3 - - - 41.3
Leases 2.5 (15.6) 82.6 (41.6) 5.5 33.4
Total 81.8 34.7 82.6 (41.6) 6.0 163.5
GBPm Note 01/09/2018 Financing New finance Other 31/08/2019
cash flows leases changes
Term Loan 19 48.8 - - 0.5 49.3
Revolving credit facility 19 38.0 (8.0) - - 30.0
Finance leases 5.3 (2.8) - - 2.5
Total 92.1 (10.8) - 0.5 81.8
Other changes include interest accruals, payments.
Analysis of net debt
GBPm Note 2020 2019
------
Cash and cash equivalents 19 50.6 7.9
Current borrowings 19 (130.1) (30.0)
Non-current borrowings 19 - (49.3)
------
Net borrowings (79.5) (71.4)
Lease liabilities 21 (33.4) (2.5)
Net debt (112.9) (73.9)
------
The movement in net debt in the period includes GBP0.5m loan fee amortisation.
Cash and cash equivalents includes cash of GBP50.6m (2019: GBP24.0m) offset by GBPnil (2019: GBP16.1m) of overdrafts, this is due to the way the Group utilises its cash pooling, the cash and cash equivalents after deducting overdrafts was GBP9.3m (2019: GBP7.9m).
20. Financial instruments
Treasury policy
The Group operates a centralised treasury function to manage the Group's funding requirements and financial risks in line with the Board approved treasury policies and procedures and their delegated authorities. Treasury's role is to ensure that appropriate financing is available for running the businesses of the Group on a day to day basis, whilst minimising interest cost. No transactions of a speculative nature are undertaken. Dealings are restricted to those banks with suitable credit ratings and counterparty risk and credit exposure is monitored frequently.
Capital risk management
The Group manages its capital to ensure that entities in the Group will be able to continue as a going concern while maximising the return to stakeholders through the optimisation of the debt and equity balance. The capital structure of the Group consists of debt, which includes the borrowings, cash and cash equivalents as disclosed in note 19 and equity attributable to equity holders of the parent, comprising issued capital, reserves and retained earnings as disclosed in the Group Statement of Changes in Equity.
The only externally imposed capital requirements for the Group are debt to EBITDA, fixed charge cover and interest cover under the terms of the bank facilities, which remain under the new banking facilities which were entered into post year end. The Group has fully complied during both the current year and the prior year. To maintain or adjust its capital structure, the Group may adjust the dividend payment to shareholders and/or issue new shares. There is a future cap on dividends of GBP4.0m in 2021 and GBP6.0m in 2022 under the new banking facility, this is also subject to all the covenants.
The Board regularly reviews the capital structure. As part of this review, the Board considers the cost of capital and the risks associated with each class of capital. The Group intends to take a more prudent and disciplined approach to capital management. We expect free cash from operations to be sufficient to reduce net debt while also maintaining an attractive total shareholder return. The Group is targeting a reduced net debt/EBITDA ratio of 1 x by 2023, with repayment achieved through surplus free cash from operations. The Group's facilities include a frozen GAAP clause and the net/EBITDA is stated on this basis.
Liquidity risk
The Group manages liquidity risk by maintaining adequate reserves and banking facilities and by monitoring forecast and actual cash flows. The facilities that the Group has at its disposal to further reduced liquidity risk are described below.
As at 29 August 2020, the Group had GBP175.0m committed bank facilities in place (2019: GBP175.0m). Bank facilities comprised:
-- a GBP50.0m syndicated term loan; and -- a GBP125.0m syndicated revolving credit facility,
Which together expire in January 2021.
The facility described above is subject to the following covenants which are subject to a frozen GAAP clause:
-- Leverage cover - the net debt: adjusted EBITDA ratio which must remain below 2.75x. At 29 August 2020 the ratio was 2.0x (2019: 1.9x);
-- Interest cover - the consolidated net interest: adjusted EBITDA ratio which must remain above 4.0x. As at 29 August 2020 the ratio was 10.1x (2019: 7.2x);
-- Fixed charge cover - the ratio of adjusted EBITDA to consolidated fixed charges is not less than 1.75x to 1. As at 29 August 2020 the ratio was 4.0x (2019: 2.1x); and
-- Guarantor cover - The annual turnover, gross assets and pre-tax profits of the Guarantors contribute at any time 80 per cent or more of the annual consolidated turnover, gross assets and pre-tax profits of the Group for each of its financial years. The guarantors, which are all 100% owned or wholly owned subsidiaries of the Smiths News Plc (formerly Connect Group PLC), are each of Smiths News Plc, Smiths News Holdings Limited, and Smiths News Trading Limited.
At 29 August 2020, the Group had available GBP86.0m (2019: GBP95.0m) of undrawn committed borrowing facilities. There were no breaches of loan agreements during either the current or prior years.
The bank facility was refinanced on 6 November 2020 which replaces the existing facility of GBP175.0m with a new facility of GBP120.0m to November 2023 for more information see Note 32.
As the Group is cash generative its liquidity risk is considered low. The Group's cash generation allows it to meet all loan commitments as they fall due as well as sustain a negative working capital position.
The Group invests significant resources in the forecasting and management of its cash flows. This is critical given a routine cash cycle at Smiths News that results in significant predictable swings within each month of around GBP40.0m, the Groups average gross borrowings for the past year was GBP105.0m (2019: GBP112.0m). The Group has utilised the Revolving Credit Facility of GBP125.0m for this.
The following is an analysis of the undiscounted contractual cash flows payable under financial liabilities and derivatives. The undiscounted cash flows will differ from both the carrying value and fair value. Floating rate interest is estimated using the prevailing rate at the balance sheet date.
GBPm Due within Due between Due between Greater than
1 Year 1 and 2 years 2 and 3 years 3 years
At 29 August 2020
Non derivative financial
liabilities
Bank and other borrowings (130.8) - - -
Trade and other payables (109.5) - - -
Leases (7.3) (7.1) (6.5) (18.3)
Total (247.6) (7.1) (6.5) (18.3)
At 31 August 2019
Non derivative financial
liabilities
Bank and other borrowings (38.0) (50.0) - -
Trade and other payables (135.9) - - -
Leases(1) (2.2) (0.3) - -
Total (176.1) (50.3) - -
1. The Group has applied IFRS 16 using the cumulative catch up approach as a result the Obligation under finance leases has been replaced with Lease liabilities which is wider in scope see Note 36 for details.
Counterparty risk
Dealings are restricted to those banks with suitable credit ratings and counterparty risk and credit exposure is monitored.
Foreign currency risk
-- The majority of the Group's transactions are carried out in the functional currencies of its operations, and so transactional exposure is limited.
-- The majority of the Group's net liabilities are held in Sterling, with only GBP0.7m (2019: GBP3.2m) of net assets held in overseas currencies. Translation exposure arises on the re-translation of overseas subsidiaries profits and net assets into sterling for financial reporting purposes and is not seen as significant.
-- Note 19 denote borrowings by currency. -- There are no material currency exposures to disclose.
Interest rate risk
The Group monitors its exposure to interest rate in light of the Group's debt exposure, consideration of the macroeconomic environment and sensitivity to potential interest rate rises. The Group avoids the use of derivatives or other financial instruments in circumstances when the outcome would effectively be largely dependent upon speculation on future rate movements.
Interest rate sensitivity analysis
Based on the assumption that the liabilities outstanding at the balance sheet date were outstanding for the whole year, if interest rates had been 0.5% higher/lower and all other variables were held constant, the Group's profit and equity for the 52 weeks ending 29 August 2020 would decrease/increase by GBP0.5m (2019: GBP0.5m).
Credit risk
The Group considers its exposure to credit risk at 29 August 2020 to be as follows:
GBPm 2020 2019
Bank deposits 50.6 24.0
Deferred consideration 8.1 -
Loans receivable 6.5 -
Trade and other receivables 100.7 124.2
165.9 148.2
Further detail on the Group's policy relating to trade receivables and other receivables can be found in note 17.
21. Leases
Amounts recognised in the Right-of-use assets
The balance sheet shows the following amounts relating to leases:
GBPm Equipment & vehicles Land & buildings Total Cost: At 31 August 2019 - - - Transition adjustment 21.9 51.9 73.8 Additions 0.6 8.2 8.8 Disposals - (2.5) (2.5) Disposal of business (20.7) (20.7) (41.4) At 29 August 2020 1.8 36.9 38.7 Accumulated depreciation: At 31 August 2019 - - - Depreciation charge (4.1) (6.9) (11.0) Disposals - 0.1 0.1 Disposal of business 3.7 1.3 5.0 At 29 August 2020 (0.4) (5.5) (5.9) Net book value at 29 February 2020 1.4 31.4 32.8
Amounts recognised in the income statement
GBPm 2020 2019 Continuing operations Interest expense (included in finance cost) 1.7 - Expense relating to short-term and low value leases (included in cost of sales and administrative expenses) 1.2 - Property rental income 0.2 0.2 Total cash outflow from leases 9.7 10.0 Discontinued operations Interest expense (included in finance cost) 1.5 - Expense relating to short-term and low value leases (included in cost of sales and administrative expenses) 2.3 - Total cash outflow from leases 12.6 18.5 Gain on sale and leaseback 1.5 -
The Group has applied IFRS 16 using the cumulative catch up approach as a result the expense relating to short term and low value did not exist in the prior year, IFRS 16 which is wider in scope see Note 36 for details.
GBPm 2020 2019 Lease Liabilities Current (5.8) (2.2) Non-current (27.6) (0.3) Total (33.4) (2.5)
In the previous year, the Group only recognised lease assets and lease liabilities in relation to leases that were classified as 'finance leases' under IAS 17 Leases. The assets were presented in property, plant and equipment and the liabilities as part of the Group's borrowings. For adjustments recognised on adoption of IFRS 16 on 1 September 2019, please refer to note 36.
22. Other non-current liabilities GBPm 2020 2019 ----------------- ------ ------ Other creditors - (1.2) ----------------- ------ ------
The balance disclosed as other creditors within non-current liabilities relates to operating lease incentives which are being recognised over the lease term these were only applicable under IAS 17.
23. Deferred tax
Deferred tax assets and liabilities are attributable to the following:
GBPm Accelerated Other Share Intangible Retirement Total
tax depreciation based assets benefits
payments
At 1 September 2019 4.6 - 0.1 - 0.5 5.2
Charge to income (3.9) - - - - (3.9)
Charge to other comprehensive
income and directly
in equity - - - - (0.5) (0.5)
At 29 August 2020 0.7 - 0.1 - - 0.8
Deferred tax assets 0.8
Deferred tax liabilities -
At 1 September 2018 1.9 0.2 - (5.9) 1.3 (2.5)
Charge to income 2.7 (0.2) - 5.9 - 8.4
Charge to other comprehensive
income and directly
in equity - - 0.1 - (0.8) (0.7)
At 31 August 2019 4.6 - 0.1 - 0.5 5.2
Deferred tax assets 4.6 - 0.1 - 0.5 5.2
Deferred tax liabilities - - - - - -
The deferred tax assets have been deemed recoverable as the Group forecasts that it will continue to make profits against which the assets can be utilised.
The Group has capital losses carried forward of GBP23.9m (2019: GBP28.2m). The Group has utilised GBP4.3m of taxable losses against the taxable gain created from the sale and leaseback of the Tuffnells properties. Deferred tax assets have not been recognised in respect of the capital losses carried forward due to the uncertainty of their utilisation.
The tax rate was due to reduce from 19% to 17% from 1 April 2020, following changes substantively enacted on 6 September 2016. However the proposed reduction in corporation tax rate was removed in the Budget in March 2020 and the 19% tax rate was substantively enacted on 17 March 2020.
The deferred tax asset at the year-end has been calculated based on the rate of 19% substantively enacted at the balance sheet date.
24. Provisions
GBPm Provision for Re-organisation Insurance and legal Property provisions Total
onerous contracts provisions provision
At 1 September 2019 - (3.6) (2.3) (5.4) (11.3)
Charged to income
statement (0.9) (2.2) (1.3) (0.9) (5.3)
Credited to income
statement - 1.3 1.0 - 2.3
Utilised in period - 1.5 0.8 0.6 2.9
Unwinding of discount
utilisation - - - (0.5) (0.5)
Disposal of business - 0.3 - 2.3 2.6
At 29 August 2020 (0.9) (2.7) (1.8) (3.9) (9.3)
GBPm 2020 2019
Included within
current liabilities (6.8) (7.3)
Included within
non-current
liabilities (2.5) (4.0)
Total (9.3) (11.3)
Included within non-current liabilities is GBP2.5m (2019: GBP4.0m) relating to Property provisions.
Re-organisation provisions of GBP2.5m relates to the restructuring of Instore, DMD, the Smiths News network and the Groups support functions, this was all announced prior to the year end. In the prior year redundancy costs had been accrued as part of the Group's strategy to offshore its shared service centres, the transition had been announced prior to the year end and the GBP1.5m has been utilised during the financial year (see note 4 for further information).
Insurance & legal provisions represent the expected future costs of employer's liability, public liability, motor accident claims and legal claims, included within the total balance is GBP1.6m relating to claims from the Tuffnells business prior to disposal.
The property provision represents the estimated future cost of the Group's onerous leases on non-trading properties and for potential dilapidation costs across the Group. These provisions have been discounted at a risk adjusted rate and this discount will be unwound over the life of the leases. The provisions cover the period to 2036, however, a significant portion of the potential liability falls within five years.
25. Contingent liabilities and capital commitments GBPm 2020 2019 Bank and other loans guaranteed 7.1 7.8
Other potential liabilities that could crystallise are in respect of previous assignments of leases where the liability could revert to the Group if the lessee defaulted. Pursuant to the terms of the Demerger Agreement from WH Smith PLC, any such contingent liability in respect of assignment prior to demerger, which becomes an actual liability, will be apportioned between Smiths News Plc and WH Smith PLC in the ratio 35:65 (provided that the actual liability of Smiths News PLC in any 12 month period does not exceed GBP5m). The Company's share of these leases has an estimated future cumulative gross rental commitment at 29 August 2020 of GBP0.6m (2019: GBP0.8m).
Contracts placed for future capital expenditure approved by the directors but not provided for amount to: GBPnil (2019: GBP2.3m).
As at 29 August 2020, the Group have an approved letter of credit of GBP7.1m to the insurers of the Group for the motor insurance and employer liability insurance policy. The letter of credit covers the employer deductible element of the insurance policy for insurance claims. On 25 September 2020, the Group were notified that the letters of credit reduced by GBP2.1m to GBP5.0m.
26. Operating lease
The Group as lessor:
At the balance sheet date, the Group had contracted with tenants for the following future minimum lease payments:
GBPm 2020 2019
Within one year 0.2 0.2
In the second to fifth years inclusive 0.4 0.7
More than five years 0.1 0.2
0.7 1.1
27. Net cash inflow from operating activities
GBPm Note 2020 2019
Operating (loss)/profit - continuing 3 21.1 36.3
Operating (loss)/profit - discontinued 3 (13.7) (67.6)
Operating (loss)/profit - total 7.4 (31.3)
(Profit)/Losses on disposal of
assets (1.4) 0.2
Impairment of Goodwill 4 5.7 -
Impairment of investments 0.3 -
Share of profits of joint ventures 15 0.1 (0.4)
Profit on disposal of subsidiary 12 (1.8) -
Adjustment for pension funding 6 (0.8) (1.2)
Depreciation of property, plant
and equipment 14 3.0 6.9
Depreciation of right of use assets 21 11.0
Amortisation of intangible assets 4 2.0 9.2
Impairment of Tuffnells assets 4 2.5 45.5
Share based payments 0.4 0.2
(Increase)/decrease in inventories 2.2 (2.8)
Decrease in receivables 23.0 5.3
Decrease in payables (31.3) (2.9)
Increase/(decrease) in provisions 0.8 (3.5)
Non cash pension costs 0.3 0.4
Income tax paid - (2.6)
Net cash inflow from operating
activities 23.4 23.0
----- -------
Net cash flow from operating activities
is stated after the following adjusted
items:
Continuing operations
Re-organisation & restructuring
costs (6.4) (2.2)
PMP exit costs - (0.8)
Pension (0.9) (2.0)
Other - -
IPR settlement - 0.5
----- -------
(7.3) (4.5)
Discontinued operations
Re-organisation & restructuring
costs (1.3) (1.8)
Strategic review (0.5) -
Sale and leaseback 14.3 -
Brierley Hill settlement - (1.7)
NMW settlement - (0.3)
----- -------
12.5 (3.8)
----- -------
Total adjusting items cash flow 5.2 (8.3)
----- -------
28. Share Capital
(a) Share capital
GBPm 2020 2019
-----
Issued, authorised and fully paid:
At 1 September 12.4 12.4
Shares issued during the year - -
-----
247.7m ordinary shares of 5p each (2019: 247.7m) 12.4 12.4
-----
(b) Movement in share capital
Number (m) Ordinary shares
of 5p each
31 August 2019 247.7
Shares issued during the year -
At 29 August 2020 247.7
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at the general meetings of the Company. The Company has one class of ordinary shares, which carry no right to fixed income.
No shares were issued during the 52 weeks to 29 August 2020 or the year to 31 August 2019.
(c) Share premium GBPm 2020 2019 Balance at 1 September 60.5 60.5 Premium arising on issue of equity shares - - Balance at 29/31 August 60.5 60.5 29. Reserves (a) Demerger reserve GBPm 2020 2019 At 1 September (280.1) (280.1) At 29/31 August (280.1) (280.1)
This relates to reserves created following the capital re-organisation undertaken as part of the demerger of WH Smith PLC in 2006. The balance represented the difference between the share capital and reserves of the Group restated on a pro-forma basis as at 31 August 2004 and the previously reported share capital.
(b) Own shares reserve GBPm 2020 2019 Balance at 1 September (1.7) (2.1) Acquired in the period (0.7) - Disposed of on exercise of options 0.6 0.4 Balance at 29/31 August (1.8) (1.7)
The reserve represents the cost of shares in Smiths News PLC purchased in the market and held by the Smiths News Employee Benefit Trust to satisfy awards and options granted under the Group's Executive Share Schemes (see note 31). The number of ordinary shares held by the Trust as at 29 August 2020 was 2,630,591 (2019: 1,188,537). In accordance with IAS 32, these shares are deducted from shareholders' funds. Under the terms of the Trust, the Trustee has waived all dividends on the shares it holds.
(c) Translation reserve
GBPm 2020 2019
-----------------------------------------
Balance at 1 September 0.3 0.2
Exchange differences on translating net
assets of foreign operations 0.1 0.1
-----------------------------------------
Balance at 29/31 August 0.4 0.3
30. Retained Earnings
GBPm
Balance at 31 August 2018 163.2
Amounts recognised in Total comprehensive
income (28.6)
Dividends paid -
Employee share schemes (0.4)
Equity-settled share based payments, net
of tax 0.1
Balance at 31 August 2019 134.3
IFRS 16 Adjustment(1) 1.4
Restated balance at 31 August 2019 135.7
Amounts recognised in Total comprehensive
expense (6.1)
Dividends paid (2.4)
Disposed of on exercise of options (0.6)
Equity-settled share based payments, net
of tax 0.4
Balance at 29 August 2020 127.0
1. The Group has applied IFRS 16 using the cumulative catch up approach as a result the Obligation under finance leases has been replaced with Lease liabilities which is wider in scope see Note 36 for details.
31. Share-based payments
In 2020, the Group recognised a total charge of GBP0.4m related to equity-settled share-based payment transactions. In 2019 there was a total charge of GBP0.4m. The average share price throughout the year was 26.2p (2019: 37.4p).
The Group operates the following share incentive schemes:
Sharesave Scheme Under the terms of the Smiths News Group
Sharesave Scheme, the Board may grant options
to purchase ordinary shares in the Company
to eligible employees who enter into an
HM Revenue & Customs approved Save-As-You-Earn
('SAYE') savings contract for a term of
three years. Options are granted at a 20%
discount to the market price of the shares
on the day preceding the date of offer
and are normally exercisable for a period
of six months after completion of the SAYE
contract.
Executive Share Option Under the terms of the Smiths News Group
Scheme (ESOS) Executive Share Option Scheme, the Board
may grant options to purchase ordinary
shares in the Company to executives up
to an annual limit of 200% of base salary.
The exercise of options is conditional
on the achievement of adjusted profit after
a three year period, which is determined
by the Remuneration Committee at the time
of grant. Provided that the target is met,
options are normally exercisable until
the day preceding the 10(th) anniversary
of the date of grant.
LTIP Under the terms of the Smiths News Group
LTIP, executive directors and key senior
executives may be awarded each year conditional
entitlements to ordinary shares in the
Company (which may be in the form of nil
cost options or conditional awards) or,
in order to retain flexibility and at the
Company's discretion, a cash sum linked
to the value of a notional award of shares
up to a value of 200% of base salary. The
vesting of awards is subject to the satisfaction
of a three year performance condition,
which is determined by the Remuneration
Committee at the time of grant. Subject
to the satisfaction of the performance
condition, awards are normally exercisable
until the 10(th) anniversary of the date
of grant.
Deferred Bonus Plan Under the terms of the Smiths News Group
(DBP) Deferred Bonus Plan, executive directors
and key senior executives may be granted
each year share awards (in the form of
nil cost options) dependent on the achievement
of the Annual Bonus Plan performance targets.
Awards are normally exercisable after two
years subject to continued employment.
Details of the options/awards are as follows:
Sharesave ESOS LTIP DBP
Number of No of Weighted No of Weighted No of Weighted No of Weighted
options/ awards shares average shares average shares average shares average
exercise exercise exercise exercise
price price price price
(p) (p) (p)
At 31 Aug
2018 3,922,245 60.4 6,629,519 136.3 3,104,757 - 479,854 -
Granted 3,104,452 30.40 - - 8,561,924 - 416,378 -
Exercised - - - - - - (158,785) -
Expired
/Forfeited (1,908,532) 79.40 (2,290,577) 154.5 (1,786,330) - (92,297) -
At 31 Aug
2019 5,118,165 45.42 4,338,942 126.7 9,880,351 - 645,150 -
Granted 6,108,793 30.4 - - 4,970,279 - 1,716,731 -
Exercised - - - - - (480,892) -
Expired
/Forfeited (2,974,071) 45.8 (2,553,109) 126.7 (3,883,596) - (416,378) -
At 29 Aug
2020 8,252,887 34.2 1,785,833 126.7 10,967,034 - 1,464,611 -
Exercisable
at 29 Aug
2020 642,804 36.11 1,785,833 126.7 - - - -
Exercisable
at 31 Aug
2019 16,312 110.3 4,338,942 126.7 - - - -
The weighted average remaining contractual life in years of options/awards is as follows:
Sharesave ESOS LTIP DBP
Outstanding at 29 August
2020 2.5 5.8 1.9 2.0
Outstanding at 31 August
2019 2.5 6.8 1.9 1.3
Details of the options/awards granted or commencing during the current and comparative year are as follows:
Sharesave ESOS LTIP DBP
During 2020:
Effective date of grant or Jun 2021 - Dec 2020 Dec 2020
commencement date
Average fair value at date
of grant or scheme commencement
- pence 5.5 - 24.0 24.0
During 2019:
Effective date of grant or Jun 2020 - Dec 2019
commencement date May 2020
Average fair value at date
of grant or scheme commencement
- pence 8.0 - 36.5
The options outstanding at 29 August 2020 had exercise prices ranging from nil to 189.5p (2019: nil to 189.5p).
The weighted average share price on the date of exercise was 37p (2019: 108p).
The Sharesave options granted during each period have been valued using the Black-Scholes model, the LTIP performance measures include 50% total shareholder return (TSR) metric this is valued by reference to the share price at date of grant less an adjustment for the TSR portion of the award. The DBP schemes are valued by reference to the share price at the date of grant.
The inputs to the Black-Scholes model are as follows:
Sharesave LTIP LTIP DBP
2020 options/awards:
Share price at grant
date - pence 18.0 30.0 30.0
TSR adjustment - pence - (6.0) -
Exercise price - pence 14.0 - -
Expected volatility -
per cent 97.0 - -
Expected life - years 3.0 - -
Risk free rate - per
cent (0.1) - -
Expected dividend yield
- per cent 10.0 - -
Weighted average fair
value - pence 5.5 24.0 -
2019 options/awards: Jun 19 May 19 Dec 18 Dec 18
Share price at grant
date - pence 38.0 37.4 36.25 36.25
Exercise price - pence 30.4 - - -
Expected volatility -
per cent 39% - - -
Expected life - years 3.0 - - -
Risk free rate - per
cent 0.4% - - -
Expected dividend yield
- per cent 2.6% - - -
Weighted average fair
value - pence 8.0 37.4 36.25 36.25
32. Post balance sheet events
Tuffnells working capital loan
On its disposal of Tuffnells in May 2020, the Group made available a temporary working capital loan of up to GBP10.5m to the purchaser, of which GBP6.5m was drawn down. The purchaser has recently informed the Company of their successful refinancing and has repaid the amount plus interest in full. As a result, the remaining part of the loan has been cancelled and we have released the security held over the 7 Tuffnells properties in England. The funds received have been used to repay existing debt.
Letters of credit
The Group have approved letter of credit to the insurers of the Group for the motor insurance and employer liability insurance policy. The letter of credit covers the employer deductible element of the insurance policy for insurance claims. After the year end the Group were notified that the letters of credit reduced by GBP2.1m to GBP5.0m.
Refinancing
A new three-year GBP120 million facility was agreed in November 2020, comprising a GBP45m amortising term loan (Facility A), a GBP35m bullet repayment term loan (Facility B) and a GBP40 million multicurrency revolving credit facility (RCF). The agreement is with a syndicate of banks comprising existing lenders HSBC, Barclays, Santander, AIB and Clydesdale and one new lender, Shawbrook Bank.
The facility is available at an initial margin of 5.5% per annum over LIBOR (in respect of Facility A and the RCF) and 6% per annum over LIBOR (in respect of Facility B). This pricing is higher than current levels but remains competitive and reflective of the more difficult market conditions and tightened credit markets. The margin is subject to reduction as the Company reduces its net leverage.
Consistent with the Company's stated strategic priorities to reduce net debt, the terms of the new facility agreement include: an amortisation schedule of GBP15m per annum for the repayment of Facility A; agreed repayments against Facility B arising from funds received in relation to both deferred consideration received following the sale of Tuffnells and any cash surplus arising from the proposed move to buy-out of the Company's defined benefit pension scheme; and an absolute preclusion of payments of dividends in respect of FY2020 and capped dividend payments thereafter for FY2021 (up to GBP4m) and FY2022 onwards (up to GBP6m per year).
As part of the terms of the refinancing, the Company and its principal trading subsidiaries have agreed to provide security over their assets to the lenders.
The refinancing replaces the Company's existing facility agreement (which comprises a term loan facility of GBP50 million and a multicurrency revolving loan facility of GBP125 million) which was due to mature on 31 January 2021. The final maturity date of the new facility is 6 November 2023.
33. Related party transactions
Transactions between businesses within the Group which are related parties have been eliminated on consolidation and are not disclosed in this note.
Transactions with the Group's pension schemes are disclosed in note 6.
Trading transactions
Sales to related parties Amounts owed by related
parties
GBPm 2020 2019 2020 2019
------------
Joint ventures 0.4 2.6 0.2 0.5
------------
Sales to related parties are for management fees, payment is due on the last day of the month following the date of invoice.
Non-trading transactions
Loans to related parties
GBPm 2020 2019
Joint ventures 0.4 0.6
The balance above is secured against the assets of Fresh on the Go Limited.
Directors' remuneration
GBPm 2020 2019
Salaries 0.9 1.0
Bonus 0.1 -
Non-executive director fees 0.5 0.3
Post-employment benefits - 0.1
Termination benefits 0.4 0.6
1.9 2.0
Information concerning directors' remuneration, interest in shares and share options are included in the Directors' Remuneration report in the Annual Report. Jos Opdeweegh and Mark Cashmore, the Group's former Chief Executive Officer's continued to receive their basic salary, Mark Cashmore also received benefits and pension. These were subject to offset against earnings received elsewhere from any other executive role, until 31 October 2020 for Jos Opdweweegh and 30 June 2019 for Mark Cashmore. This totalled GBP0.4m for Jos Opdweweegh and for Mark Cashmore totalled GBPnil (2019: GBP0.6m).
There are 2 directors to whom retirement benefits are accruing in respect of qualifying services under money purchase schemes.
Directors made gains on share options of GBP0.1m (2019: GBP0.1m).
Key management personnel (including directors)
The remuneration of the directors and the Executive Team, who are the key management personnel of the continuing Group, is set out below in aggregate for each of the categories specified in IAS 24 'Related Party Disclosures.'
GBPm 2020 2019
Short-term employee benefits 2.5 2.9
Post-employment benefits - -
Termination benefits 0.6 0.3
Share based payments 0.2 0.2
3.3 3.4
34. Subsidiary and associated undertakings
Company name/ Share Class Group Company name/ Share Class Group
(number) % (number) %
United Kingdom
Rowan House, Cherry Orchard North, Kembrey Park, Swindon SN2 8UH
Martin-Lavell
Connect Limited Ordinary Limited Ordinary
02008952 Shares 100% 02654521 (*) Shares 100%
------------- ------ ------------------------ ------------ ------
Connect Logistics Pass My Parcel
Limited Ordinary Limited Ordinary
09172965 Shares 100% 09172022 Shares 100%
------------- ------ ------------------------ ------------ ------
Connect News & Phantom Media
Media Limited Ordinary Limited Ordinary
08572634 Shares 100% 03805661 (*) Shares 100%
------------- ------ ------------------------ ------------ ------
Connect Parcel Smiths News Holdings
Freight Limited Ordinary Limited Ordinary
09295023 Shares 100% 04236079 Shares 100%
------------- ------ ------------------------ ------------ ------
Connect Parcels Smiths News Instore
Limited Ordinary Limited Ordinary
09172850 Shares 100% 03364589 Shares 100%
------------- ------ ------------------------ ------------ ------
Connect Services Ordinary Smiths News Investments Ordinary
Limited Shares 100% Limited(*) Shares 100%
08522170 06831284
------------- ------ ------------------------ ------------ ------
Connect Specialist
Distribution Group
Limited Ordinary Smiths News Limited Ordinary
08458801 Shares 100% 08506961 Shares 100%
------------- ------ ------------------------ ------------ ------
Smiths News Trading
Connect2U Limited Ordinary Limited Ordinary
03920619 Shares 100% 00237811 Shares 100%
------------- ------ ------------------------ ------------ ------
Dawson Media Services Ordinary Dawson Limited Ordinary
Limited 06882722 Shares 100% 03433262 Shares 100%
------------- ------ ------------------------ ------------ ------
Dawson Guarantee Dawson Media Direct
Company Limited Ordinary Limited Ordinary
06882393 Shares 100% 06882366 Shares 100%
------------- ------ ------------------------ ------------ ------
Dawson Holdings Ordinary
Ltd (*) Shares 100%
00034273
------------- ------ ------------------------ ------------ ------
France
Dawson Media Direct Ordinary 100% 11 rue Léopold Bellan, 75000
SAS Shares Paris, France
450 101 340 RCS
Bobigny
------------- ------
Spain
Dawson Media Direct Ordinary 100% Avendida de la Industria 38, Nave
Iberica SL Shares C-17, 28223 Coslada, Spain
CIF-B84692904
------------- ------
Germany
Dawson Media Direct Ordinary 100% Auf der Roos 6-12, 65795 Hattersheim
GmbH Shares am Main, Germany
HRB 99445
------------- ------
Belgium
Dawson Media Direct Ordinary 99% Brixtonlaan 1E, 1930 Nossengem,
NV Shares Belgium
474.114323
------------- ------
Turkey
Dawson Media Direct Ordinary 100% Parima Plaza Maltepe Mahallesi
Anonim Sirketi Shares Eski Cirpici Yolu Sok No:8 K:14-176
14449-5 Merter-Zeytinburnu Istanbul Turkey
------------- ------
Australia
Dawson Media Direct Ordinary 100% C/O Grant Thornton Australia Level
Australia Pty Limited Shares 17, 383 Kent Street, Sydney NSW
615545545 2000, Australia
------------- ------
Hong Kong
Dawson Media Direct Ordinary 100% Flat/Rm 5008 50/F, Central Plaza,
China Limited Shares 18 Harbour Road, Wanchai, Hong
1167911 Kong
------------- ------
Thailand
Dawson Media Direct Ordinary 48.9% 87 M Thai Tower, All Seasons Place,
Co. Ltd Shares 23rd Floor, Wittayu Road, Lumpini
105558138385 Sub-District, Pathumwan District,
Bangkok, Thailand
------------- ------
United Arab Emirates
DMD Holdings Limited Ordinary 100% PO Box 7992, Dubai, United Arab
(JAFZA) Shares Emirates
OF3596
------------- ------
United States
Dawson Media Direct Common Stock 100% Corporation Trust Centre, 1209
Holdings Inc Orange Street, Wilmington IL DE19801,
4056281 United States
------------- ------
Dawson Media Direct Common Stock 100% 40 Wall Street, 28(th) Floor, New
Inc York, NY 10005, USA
4056283
------------- ------
* Audit exemption statement
For the 52 weeks ended 29 August 2020, the companies as indicated in the table by '(*)' above were entitled to exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies. As such, Smiths News Plc (formerly Connect Group PLC) has provided a guarantee against all debts and liabilities in these subsidiaries as at 29 August 2020. The members of these companies have not required them to obtain an audit of their financial statements for the 52 weeks ended 29 August 2020.
35. Reconciliation of Free cash flow to net movement in cash and cash equivalents
A reconciliation between free cash flow and the net increase/ (decrease) in cash and cash equivalents are shown below:
GBPm 2020 2019 Net (decrease) /increase in cash & cash equivalents 42.7 (0.8) Increase in borrowings and overdrafts (50.8) 8.0 Movement in borrowings and cash (8.1) 7.2 Dividend paid 2.4 - Tuffnells disposal costs 3.7 - Adjustment for pension funding 0.8 1.2 Working capital loan to Tuffnells 6.5 Outflow for EBT shares 0.7 - Dividends received - (0.1) Total Free cash flow 6.0 8.3 Discontinued free cash outflow (4.9) (24.9) Continuing free cash flow 10.9 33.2 36. Adoption of new accounting standards
IFRS 16 'Leases'
Requires a right-of-use asset and lease liability to be recognised in respect of all leases other than those that are less than one year in duration or of a low value. The effect of this for the Group has been to recognise a right-of-use asset of GBP73.8m and lease liability of GBP74.0m at the transition date of 1 September 2019.
Practical expedients
The Group has taken advantage of the practical expedients:
-- to grandfather previous conclusions (under IAS 17) on which contracts contain leases; -- to apply the cumulative catch up approach rather than full retrospective application; and
-- to measure the right of use asset at an amount equal to the lease liability (adjusted for accruals and prepayments) at transition date.
-- applying a single discount rate to a portfolio of leases with reasonably similar characteristics
-- relying on previous assessments on whether leases are onerous as an alternative to performing an impairment review
-- accounting for operating leases with a remaining lease term of less than 12 months as at 1 September 2019 as short-term leases
-- excluding initial direct costs for the measurement of the right-of-use asset at the date of initial application, and
-- using hindsight in determining the lease term where the contract contains options to extend or terminate the lease
The Group's IBR used to discount the liability on transition was between 5.1% and 5.4% based on age and security. A reconciliation of the previous disclosed commitments is as follows:
GBPm
Operating lease commitments disclosed as at 31 August 2019 79.3
Discounted using the lessee's incremental borrowing rate
of at the date of initial application (11.1)
(Less): short-term leases not recognised as a liability (1.7)
(Less): low-value leases not recognised as a liability (0.9)
Extension options reasonably certain to be exercised 8.4
Total Lease commitments recognised on 1 September 2019 74.0
The effect of the accounting policy changes on 1 September 2019 can be summarised as follows:
GBPm
Right-of-use assets 73.8
Change in total assets 73.8
Trade and other payables 0.4
Lease liabilities -- current (15.8)
Other non-current liabilities 1.2
Lease liabilities -- non -- current (58.2)
Change in total liabilities (72.4)
Change in total equity 1.4
37. Continuing Adjusted EBITDA reconciliation
GBPm 2020 2019
Operating profit 21.1 36.3
Adjusting items 14.0 7.3
Adjusted operating profit 35.1 43.6
Depreciation 2.6 2.8
Amortisation 2.0 2.4
Right of use asset depreciation(*1) 6.0 -
IFRS 16 adjusted EBITDA 45.7 N/A
IAS 17 lease charges(*1) (6.6) -
Adjusted EBITDA 39.1 48.8
(*1) The Group has adopted IFRS 16 from 1 September 2019, the right of use depreciation the rental charges for the old IAS 17 lease accounting
Glossary - Alternative performance measures
Introduction
In the reporting of financial information, the directors have adopted various APMs.
These measures are not defined by International Financial Reporting Standards (IFRS) and therefore may not be directly comparable with other companies' APMs, including those in the Group's industry.
APMs should be considered in addition to, and are not intended to be a substitute for, or superior to, IFRS measurements.
Purpose
The directors believe that these APMs assist in providing additional useful information on the underlying trends, performance and position of the Group.
APMs are also used to enhance the comparability of information between reporting periods and business units by adjusting for non-recurring or uncontrollable factors which affect IFRS measures, to aid users in understanding the Group's performance.
Consequently, APMs are used by the directors and management for performance analysis, planning, reporting and incentive-setting purposes.
Glossary - Alternative performance measures (continued)
The key APMs that the Group has focused on and changes to APMs within the period can be found in note 1.
APM Closest Adjustments Note/page Definition and purpose
equivalent to reconcile reference
IFRS measure to IFRS measure for
reconciliation
Income Statement
Adjusted No direct N/A Note 4 Are items of income or expense
Items equivalent that are excluded in arriving
at Adjusted operating profit.
This enhances users understanding
of the Group's performance as
it aids the comparability of information
between reporting periods and
business units by adjusting for
non-recurring or uncontrollable
factors which affect IFRS measures.
Adjusted Operating Adjusted items Income statement/ Adjusted operating profit is defined
operating profit* Note 4 as operating profit from continuing
profit operations, excluding the impact
of adjusting items (defined above).
This is the headline measure of
the Group's performance and is
a key management incentive metric.
Adjusted Profit Adjusted items Income statement/ Adjusted profit before tax is
profit before Note 4 defined as profit before tax from
before tax (PBT) continuing operations, excluding
tax the impact of adjusting items
(defined above).
Adjusted Profit Adjusted items Income statement/ Adjusted profit after tax is defined
profit after Note 4 as profit after tax from continuing
after tax (PAT) operations, excluding the impact
tax of adjusting items (defined above).
Adjusted Operating Depreciation Note 37 This measure is based on business
EBITDA profit* and amortisation unit operating profit from
Adjusted items Continuing operations. It excludes
depreciation, amortisation and
adjusting items. This is the headline
measure of the Group's performance
and is a key management incentive
metric.
Adjusted Earnings Adjusted items Note 10 Adjusted earnings per share is
earnings per share defined as continuing adjusted
per PBT, less taxation attributable
share to adjusted PBT and including
any adjustment for minority interest
to result in adjusted
PAT attributable to shareholders;
divided by the basic weighted
average number of shares in issue.
Cash flow Statement
Free Cash generated Dividends, Note 27 Free cash flow is defined as cash
cash from operating acquisitions flow excluding the following:
flow activities and disposals, payment of the dividend, acquisitions
Repayment and disposals, the repayment of
of bank loans, bank loans, EBT share purchases
EBT share and cash flows relating to pension
purchases, deficit repair. This measure reflects
Pension deficit the cash available to shareholders.
repair payments
Free Cash generated Dividends, Note 27 Free cash flow (excluding Adjusted
cash from operating acquisitions items) is Free cash flow adding
flow activities and disposals, back Adjusted cash costs.
(excluding Repayment
adjusting of bank loans,
items) EBT share
purchases,
Pension deficit
repair payments
Adjusted items
Balance Sheet
Bank Borrowings Cash flow Bank net debt is calculated as
net less cash statement total debt less cash and cash
debt equivalents. Total debt includes
loans and borrowings, overdrafts
and obligations under finance
leases as defined by IAS 17.
Net Borrowings Cash flow Net debt is calculated as total
debt less cash statement debt less cash and cash equivalents.
Total debt includes loans and
borrowings, overdrafts and obligations
under leases.
* Operating profit is presented on the Group income statement. It is not defined per IFRS, however, is a generally accepted profit measure.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
FR KKDBPBBDBODD
(END) Dow Jones Newswires
November 12, 2020 02:00 ET (07:00 GMT)
1 Year Connect Chart |
1 Month Connect Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
