We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Name | Symbol | Market | Type |
|---|---|---|---|
| Grafton Grp.uts | LSE:GFTU | London | Packaged Unit |
| Price Change | % Change | Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 36.80 | 3.63% | 1,051.60 | 1,050.00 | 1,056.00 | 1,069.80 | 991.00 | 1,009.60 | 269,608 | 16:35:04 |
From Jul 2019 to Jul 2024
TIDMGFTU
RNS Number : 2611X
Grafton Group PLC
27 August 2020
Half Year Report
For the Six Months Ended 30 June 2020
Grafton Group plc
Half Year Report for the Six Months Ended 30 June 2020
Emerging from Lockdown in Strong Position
GBPm(1) H1 2020 H1 2019(2) Change Revenue - total 1,058 1,483 (29%) - Revenue - continuing operations 1,058 1,314 (19%) ---------------------------------------------------- -------- ----------- ----------- Adjusted(3) Operating profit - all operations 39.4 104.5 (63%) - Operating profit - continuing operations 39.4 99.8 (61%) Profit before tax - continuing operations 24.8 87.1 (72%) Earnings per share - basic (continuing operations) 8.1p 30.1p (73%) ---------------------------------------------------- -------- ----------- ----------- Statutory results Operating profit - continuing operations 35.1 97.2 (64%) Profit before tax - continuing operations 20.5 84.4 (76%) Earnings per share - basic (continuing operations) 6.7p 29.2p (77%) ---------------------------------------------------- -------- ----------- ----------- Dividend 0.0p 6.5p (100%) Net cash/(debt) (pre IFRS 16) 58.6 (0.1) +GBP58.7m Net debt 479.2 540.5 (GBP61.3m) Adjusted operating margin pre property profit 3.7% 7.2% (350bps) Adjusted operating profit margin 3.7% 7.6% (390bps) Return on capital employed 7.8% 10.4% (260bps) ---------------------------------------------------- -------- ----------- -----------
(1) Supplementary financial information in relation to Alternative Performance Measures (APMs) is set out on pages 37 to 46.
(2) H1 2019 has now been restated as the Plumbase business is now classified as a discontinued operation. Details are set out in Note 14 and in the APM's.
(3) The term "Adjusted" means before exceptional items and amortisation of intangible assets arising on acquisitions in both periods.
Highlights
-- Revenue down 19% and adjusted operating profit in continuing operations down 61% due to Covid-19 pandemic
-- Strong recovery in RMI markets across all geographies -- Exceptional performance by Woodie's following 51 days of suspended trading
-- Netherlands business remained open with increased scale and profitability following Polvo acquisition
-- Strong cash flow from operations of GBP121.5 million (2019: GBP157.2 million)
-- Net cash position (pre IFRS 16) increases to GBP58.6 million (31 December 2019: GBP7.8 million)
-- Liquidity of GBP693.4 million at 30 June 2020 (30 June 2019: GBP628.6 million) -- Encouraging start to second half with average daily like-for-like revenue up by 3.8%
Gavin Slark, Chief Executive Officer Commented :
"We are very pleased with the performance of our business which was made possible by the outstanding efforts and commitment of colleagues in a half year outturn that demonstrates the resilience and the cash generative qualities of our Group and the agility of our management teams in responding to the Covid-19 pandemic.
Grafton's resilience, market positioning and geographic diversity together with its low debt and strong liquidity leaves the Group well positioned for continuing progress. We are very encouraged by the performance of the Group in recent months as it emerged in a strong position from the Covid-19 lockdown and based on current trends the Group should deliver a similar level of adjusted operating profit in the second half to the comparable period last year."
Webcast and Conference Call Details
A pre-recorded results presentation and a copy of the results presentation document are available at 7:00am today via the home page of the Company's website www.graftonplc.com .
A live audio conference call for analysts and investors will be hosted by Gavin Slark and David Arnold at 9:30am tod ay. If investors would like to listen to the conference call, they can do so via the "Live Audio Conference Call" webcast link on the home page of the Company's website www.graftonplc.com .
Analysts will be invited to raise questions on the call. Should investors wish to submit a question in advance, they can do so before 8.45am today by sending an email to ir@graftonplc.com . A recording of the call will be available on the Company's website later today.
Enquiries:
Grafton Group plc + 353 1 216 0600
Gavin Slark, Chief Executive Officer
David Arnold, Chief Financial Officer
Murray + 353 1 498 0300
Pat Walsh
MHP Communications + 44 20 3128 8549
Tim Rowntree/Rachel Mann
Cautionary Statement
Certain statements made in this announcement are forward-looking statements. Such statements are based on current expectations and are subject to a number of risks and uncertainties that could cause actual events or results to differ materially from those expressed or implied by these forward looking statements. They appear in a number of places throughout this announcement and include statements regarding the intentions, beliefs or current expectations of Directors and senior management concerning, amongst other things, the results of operations, financial condition, liquidity, prospects, growth, strategies and the businesses operated by the Group. The Directors do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise.
Half Year Report
For the Six Months Ended 30 June 2020
Group Results
The Covid-19 pandemic and the measures taken to contain it had a significant impact on our businesses and is reflected in these results. The performance for the half year demonstrated both the resilience and the cash generative qualities of the Group and it also highlighted the agility of our management teams in responding at speed to this unparalleled event.
Our number one priority was, and remains, the health and safety of our colleagues and customers and this informed and shaped our response from the outset of the crisis. A wide range of health and safety protocols and social distancing measures were implemented in our branches and stores. We also sought to support essential services and the emergency needs of households with the supply of building materials and we took immediate steps to protect the Group's strong financial position.
Trading across the Group was broadly in line with expectations until the second half of March. The impact of Covid-19 on trading over the remainder of the first half varied by country and market and was influenced by the nature and duration of the lockdown measures adopted.
Distribution
Trading in the UK distribution business was affected by the national lockdown and the majority of our branches were closed from 24 March until the beginning of May when reopening commenced on a phased basis. Practically the entire branch estate was reopened on a full-service basis by the end of June. Selco, in particular, benefitted from the marked post-lockdown recovery in the residential repair, maintenance and improvement ("RMI") market. House building sites began reopening at a more gradual pace from mid-May and as a consequence the recovery in this end-use segment of the distribution market was less advanced at the end of the half year.
The Chadwicks distribution business in Ireland was closed on 28 March except for essential deliveries and it fully reopened on 18 May in the first phase of the Irish Government's roadmap for reopening the country. June revenue was ahead of the prior year driven by strong demand from trade and retail customers undertaking housing RMI projects. House building activity was more subdued and slower to recover.
The Netherlands business was categorised as an essential service and remained open throughout the half year while observing strict social distancing and health and safety measures. The business performed well despite the national lockdown and significantly increased its profit contribution following the acquisition of Polvo in July 2019 which performed in line with expectations.
Retailing
Woodie's market leading DIY, Home and Garden business in Ireland was closed between 28 March and 18 May except for digital transactions. On reopening, it experienced a surge in demand that continued to the end of June and remarkably, it reported a similar level of profit to the prior year despite being closed for 51 trading days.
Manufacturing
Revenue in the CPI EuroMix mortar manufacturing business in Great Britain was affected by the closure of plants during the lockdown and by the slow recovery in house building which accounts for a very high proportion of output.
Property Profit
The Group realised a profit of GBP0.3 million (2019: GBP4.7 million) from the disposal of surplus properties in the UK.
Organisational Changes
In view of the weaker trading conditions in the traditional UK distribution business, some organisational and branch changes are being implemented in the second half. These measures will provide sustainable benefits in 2021 and beyond and result in a current year exceptional charge of GBP16 million. These steps are expected to result in a cash outflow of GBP6.0 million, and a payback of less than one year, with the benefit of unwinding working capital in the branches affected and the disposal of freehold property.
Cash Flow
The Group continued to be very cash generative with cashflow from operations of GBP121.5 million (2019: GBP157.2 million). The Group had net cash of GBP58.6 million on the balance sheet at 30 June 2020 before lease liabilities having opened the year with net cash of GBP7.8 million. Lease liabilities were GBP537.8 million at 30 June 2020 (31 December 2019: GBP543.4 million) and net debt including lease liabilities was GBP479.2 million (31 December 2019: GBP533.8 million), an improvement of GBP54.6 million in the half year.
Dividend
On 24 March 2020, the Group announced that it was implementing a range of precautionary measures in light of Covid-19 to preserve liquidity and ensure it came through the crisis well positioned for growth. One of these actions was the suspension of the second interim dividend for 2019 of 12.5p per share, which was due to be paid on 6 April 2020.
In view of the impact on trading of Covid-19, the Board does not propose paying a first interim dividend for 2020 in respect of the financial performance for the six months ended 30 June 2020, as it normally would do at this time. The Group however recognises the importance of dividends to shareholders and will consider the scope for the payment of the suspended second interim dividend for 2019 and a full year dividend for 2020, having regard to any significant interruptions to trading from Covid-19 in the second half, as part of its overall review of the full year results.
Outlook
The outlook for the Group's businesses remains uncertain due to the unprecedented situation caused by the Covid-19 pandemic. It is likely that Governments and health authorities will require some social distancing and other measures to remain in place for some time, including possible local or national lockdowns which may be reintroduced from time to time, impacting sentiment, trading and the broader economic environment over the remainder of the year.
The reopening of the UK economy and relaxation of social distancing measures has seen a recovery in the Group's UK distribution and mortar manufacturing businesses in May and June that was sustained in July and August. The gradual recovery in housebuilding is expected to continue but will remain sensitive to the confidence of households to make long term commitments of this nature, employment prospects after the furlough scheme ends and the availability of mortgage finance.
The recovery in the UK housing RMI market is likely to have benefitted from pent-up demand and an increase in household savings during the lockdown. RMI spending over the remainder of the year will be influenced by consumer sentiment at a time of significant uncertainty and the willingness of households to undertake indoor projects due to concerns about social distancing.
In Ireland, although economic activity remains below pre-Covid-19 levels, the Chadwicks and Woodie's businesses have in recent months outperformed the prior year. The near-term prospects remain favourable but are sensitive to the possible reintroduction of containment measures that may be needed to control the spread of the virus and the associated impact on unemployment, consumer confidence and spending over the coming months.
In the Netherlands, measures to control Covid-19, a decline in exports and a moderation in household spending are likely to temper demand in the Isero and Polvo businesses over the remainder of the year. The Polvo acquisition made over a year ago provides an opportunity to continue to realise integration benefits in the enlarged business.
Average daily like-for-like Group revenue increased by 3.8 per cent in the period from 1 July to 16 August. This comprises a decline of 0.7 per cent in UK Distribution, an increase of 11.6 per cent in Irish Distribution, a decline of 1.3 per cent in the Netherlands Distribution, an increase of 35.6 per cent in Retailing and a decline of 12.3 per cent in Manufacturing.
We are very encouraged by the performance of the Group in recent months as it emerged in a strong position from the Covid-19 lockdown but we remain cautious about revenue trends in our markets over the remainder of the year. Based on current trends the Group should deliver a similar level of adjusted operating profit in the second half to the comparable period last year.
Operating Review - Continuing Operations
Distribution Segment* (88% of Group Revenue)
Hot Features
Premium
Restated
H1 2020 H1 2019
GBP'm GBP'm* Change
-------- ---------
Revenue 933.7 1,173.0 (20.4%)
Adjusted operating profit before
property profit 31.6 83.8 (62.3%)
Adjusted operating profit margin
before property profit 3.4% 7.1% (370bps)
Adjusted operating profit 31.9 88.5 (64.0%)
Adjusted operating profit margin 3.4% 7.5% (410bps)
-------- --------- ---------
* Excludes Belgium Distribution and the Plumbase Business
The distribution businesses in the UK, Ireland and the Netherlands contributed 88.2 per cent of Group revenue (2019: 89.3 per cent), retailing 9.4 per cent (2019: 7.6 per cent) and manufacturing 2.4 per cent (2019: 3.1 per cent). UK distribution generated 57.2 per cent (2019: 65.9 per cent) of Group revenue.
UK Distribution*
Restated
H1 2020 H1 2019
GBP'm GBP'm* Change
-------- ---------
Revenue 605.4 865.8 (30.1%)
Adjusted operating profit before
property profit 2.3 55.5 (95.9%)
Adjusted operating profit margin
before property profit 0.4% 6.4% (600bps)
Adjusted operating profit 2.6 56.5 (95.4%)
Adjusted operating profit margin 0.4% 6.5% (610bps)
-------- --------- ---------
* Excludes the Plumbase Business
The measures adopted to contain the spread of the Covid-19 virus had a very material impact on revenue and profitability in the UK distribution business. There was a sharp and immediate fall in revenue between 24 March 2020 when the majority of branches were closed and the beginning of May when reopening commenced on a phased basis leading to a gradual recovery in trading.
Revenue in the like-for-like business declined by GBP258.6 million due to the pandemic. Revenue for the half year was further reduced by GBP5.4 million following the consolidation of a number of branches while the opening of new Selco and Leyland SDM branches contributed revenue of GBP3.6 million.
The UK distribution business availed of UK Government support of GBP19.4 million through the Coronavirus Job Retention Scheme for colleagues who were furloughed when branches were closed or operating at a reduced capacity on re-opening.
A decline in the gross margin by 150 basis points was driven mainly by competitive market conditions in the traditional distribution market.
Selco Builders Warehouse performed in line with expectations in the period up to the lockdown which took effect on 24 March 2020 with the closure of all branches.
Selco initially reopened 42 branches on 6 May for Click & Collect and Click & Delivered trading. The remaining 26 branches were reopened on the same basis on 18 May. In a gradual return to a more normalised operating environment, trading in the 42 branches that were initially reopened was extended to a full in-branch self-select service by the end of May and the remainder of the branch estate was fully operational on 22 June 2020 except for Sunday trading which resumed on 9 August 2020.
Average daily like-for-like revenue increased by 4.7 per cent in June and by 8.2 per cent in the period from 22 June to the month end when all branches were fully open. Selco performed strongly in June with the benefit of strong revenue growth and an increase in the gross margin. Reduced promotional activity and a favourable change in product mix contributed to the improvement in gross margin. Revenue from landscaping products, tools and ironmongery grew strongly in June offsetting declines in insulation, plasterboard and other materials used in projects where preserving social distancing was more challenging for tradespeople and households.
Selco strengthened its digital capability with a major upgrade to its website in February of this year. Functionality was enhanced to provide an improved user experience for customers. This investment better positioned the business to support a higher proportion of online revenue on reopening. Online click & deliver and click & collect accounted for 18 per cent of revenue in May enhancing Selco's reputation for service and providing customers with more flexibility and convenience. It also extended the reach and awareness of the brand enabling customers located in areas not serviced by a local branch to trade with Selco. Digital contributed 12 per cent of revenue in June as customers availed of the self-select service option to make purchases.
The Kingston-Upon-Thames branch that was opened at the end of November performed well and extended coverage of the London market where Selco trades from 39 branches. In February, Selco opened its 68th branch in Orpington and a new branch in Salford is scheduled to open in October. The Bristol branch will be relocated to a larger purpose-built facility prior to the year end and the Chessington branch will be extended into an adjoining unit in September.
The new distribution centre that opened earlier this year in Oxford is successfully providing a fulfilment service for lightside products to all branches.
The safety of colleagues and customers has guided Selco's response to managing the Covid-19 pandemic and they have been reassured by the phased resumption of trading to allow for modifications to branches and the implementation of comprehensive safety and social distancing measures.
Leyland SDM , London's largest specialist decorators' merchant, was categorised as an essential business and was therefore permitted to remain open during the lockdown. All stores implemented strict social distancing and health and safety measures including appointing marshals to safely manage queuing outside the stores and limiting the number of customers allowed in stores at any time. The decline in construction activity across London in response to the lockdown contributed to lower demand from trade customers which was offset by increased spending on painting and decorating products by households. There were early indications in June that the trade business was starting to recover in the central London stores. Revenue and profitability for the half year were broadly in line with the prior year. The new stores in Maida Vale and Streatham performed well. In July, GDC Paints, a five branch decorators merchant based in London, was acquired. The acquisition of this leading specialist business provides Leyland SDM with complementary trading locations in Acton, Greenford, Cricklewood, Fulham and Tooting and increases the store network to 28.
Buildbase experienced low single digit growth in average daily revenue in the period up to the lockdown on 24 March but competitive market conditions exerted strong pricing pressure and consequently the gross margin was lower than the prior year. Buildbase maintained a limited service from 40 branches during the lockdown providing materials to support public infrastructure and essential supplies for the repair and maintenance of homes. The phased reopening of the business commenced in early May with the opening of 80 branches and the remaining branches, except for a small number, were reopened by the end of May. Customers initially placed orders and completed transactions by calling branches or on-line for either same day collection at designated times from branches or for direct delivery to customers sites. Branches were open on a full service basis by mid-June when health and safety and social distancing measures were in place.
Average daily like-for-like revenue was 86 per cent of the prior year level for the month of June and reflected strong demand for materials used for outdoor residential RMI projects, caution on the part of some households undertaking internal RMI projects due to social distancing concerns and the more gradual resumption of house building and commercial new build projects. Buildbase also upgraded its website offering in the first half which led to growth in online activity.
The new Microsoft AX ERP system went live in a number of branches prior to the lockdown and rollout to the remaining branches recommenced in June. The entire branch network is scheduled to migrate on a phased basis over the next 18 months. Amortisation of the system development cost over a period of ten years commenced on 1 January 2020.
Civils & Lintels , a distributor of heavyside building materials to groundworks and civils sub-contractors operating in the new housing market, was materially impacted by the closure of its branch network between 24 March and 11 May and by the moderate rate of recovery which reached close to 80 per cent of the prior year level by the end of the half year. Demand for groundworks materials was influenced by the phased reopening of new housing sites, new ways of working and house builders prioritising the completion and sale of units that were in progress at the time of the lockdown before commencing new developments.
In Scotland, lockdown restrictions were relaxed on construction sites in a series of phases that permitted a gradual return of workers in June. The Buildbase PDM branches made good progress in the month operating at over 70 per cent of the prior year level.
MacBlair , the Northern Ireland distribution business, traded positively up to the lockdown on 24 March. Branches across the province reopened on a phased basis between 30 April and 13 May and traded strongly in the period to the end of the half year. Growth in average daily revenue in June was driven by strong demand in the residential RMI market which more than offset weakness in the housebuilding and commercial markets. A focus on outdoor projects saw exceptional demand for landscaping, fencing, decking and paint products from both trade and private customers. Changes to end-use markets supplied and product mix contributed to a favourable gross margin outcome.
TG Lynes , a leading distributor of commercial pipes and fittings in London, maintained a partial service throughout the lockdown to support essential services including hospitals and care homes. The business fully reopened in late April and revenue slowly recovered in May and June ending the half year at 80 per cent of the prior year level. Demand from its building services contractor customer base, who are engaged in refurbishment and new build projects in the commercial, public sector and residential markets, was impacted by construction sites operating at a lower levels of productivity than the pre-Covid-19 level due to new work practices and protocols.
Irish Distribution
Constant
H1 2020 H1 2019 Currency
GBP'm GBP'm Change Change
-------- -------- ---------
Revenue 190.2 226.2 (15.9%) (16.0%)
Operating profit before property
profit 15.2 19.3 (21.2%) (22.0%)
Operating profit margin before
property profit 8.0% 8.5% (50bps)
Operating profit 15.2 23.1 (34.1%) (34.7%)
Operating profit margin 8.0% 10.2% (220bps)
-------- -------- --------- ----------
Chadwicks average daily like-for-like revenue was marginally ahead of the prior year in January and February. The rate of growth accelerated to 5.1 per cent in the period to 28 March when the lockdown restrictions imposed by the Irish Government to slow the spread of Covid-19 took effect. All branches were closed except for nineteen that remained partially open and over 1,100 colleagues were placed on leave of absence. Health and other critical public sector projects continued to be supplied on a delivered-only basis and emergency supplies of materials were also made to businesses and homes in line with public health guidelines.
Revenue was significantly impacted during the lockdown which ended on 18 May with the reopening of all branches on a full-service basis while implementing strict social distancing measures and health and safety protocols to protect colleagues and customers. Average daily like-for-like revenue was down by 5.0 per cent between 18 May and the month end and increased by 7.3 per cent in June driven primarily by strong demand in the residential repair, maintenance and improvement market. Promotional activity on social media and local marketing campaigns generated increased footfall in branches and a higher proportion of revenue from retail transactions.
The recovery in housebuilding activity was slower as sites reopened on a phased basis with new health and safety measures and work practices extending construction timelines. House completions are estimated to have declined by one-third in the second quarter and are forecast to decline by 20 per cent for the year to 16,500 units. House builders were focused on completing units in existing developments that were under construction prior to the lockdown and they adopted a more cautious approach to commencing work on new sites.
The programme announced last September for rebranding all distribution branches in Ireland under the Chadwicks brand, except for three large destination branches, continued in the half year with the upgrading and rebranding of the Gorey, Limerick and Drogheda branches taking the number completed to fifteen.
Geographic coverage of the Irish market was extended in July with the acquisition of Daly Brothers (North East) Ltd., a single branch builders distribution business located in Dundalk, County Louth that complements the Chadwicks branch network.
A new Chadwicks Fixing Centre launched late last year in the Thomas Street branch in Central Dublin performed well and the concept was replicated at the end of June in Cork Builders Providers, a destination branch in Cork City. The Fixing Centre's supply builders, engineers and specialist tradespeople with a broad range of fixings and tools.
The gross margin benefitted in May and June from changes in mix with a higher proportion of revenue from lower value RMI transactions which attracted a higher margin.
Chadwicks second quarter revenue declined by 35 per cent on the prior year and the business availed of the Temporary Covid-19 Wage Subsidy Scheme for the quarter. All colleagues were retained on the payroll and a subsidy of GBP4.7 million was received under the terms of the scheme that partially funded payroll costs in the quarter. Branch colleagues received their normal salary in full during the period. Overheads for the half year were down due to the wage subsidy and a decline in variable costs that were partly offset by a small increase in provisioning for potential bad debts.
Netherlands Distribution
Constant
H1 2020 H1 2019 Currency
GBP'm GBP'm Change Change
-------- -------- ---------
Revenue 138.1 80.9 +70.6% +70.4%
Adjusted operating
profit 14.1 9.0 +56.9% +56.1%
Adjusted operating
profit margin 10.2% 11.1% (90bps)
-------- -------- --------- ----------
The relatively mild lockdown in the Netherlands resulted in a less severe downturn in the economy compared to other European countries. The Covid-19 pandemic has nevertheless reduced construction activity and the economy is forecast to contract by almost six per cent in the current year. The lockdown measures were partially relaxed on 11 May and eased further on 1 June and 1 July with the reopening of most of the economy.
The Isero and Polvo ironmongery, tools and fixings business was not required to close as the Dutch Government and health authorities deemed construction an essential activity that was permitted to continue operating subject to implementing health and safety and social distancing measures. Health and safety protocols were implemented to allow all Isero and Polvo branches and offices to operate safely and to preserve social distancing.
Average daily like-for-like revenue in Isero was down by 0.7 per cent for the half year driven by modest growth in January and February, market weakness in March and April due to the Covid-19 pandemic and a return to growth in May and June. The Polvo business acquired on 1 July 2019 was also very resilient and performed in line with plan for the period.
Demand from corporations that carry out routine maintenance on social housing and public sector properties was directly impacted by the lockdown. Revenue from technical services was also weaker, major projects were delayed and investment by key customers in power tools, scaffolding, PPE and other products was deferred. Revenue shortfalls in these segments of the market were offset by stronger demand from the core customer base of tradespeople engaged in private residential RMI projects whose customers used the lockdown as an opportunity to undertake home renovations.
Activity in the housing market was positive with growth in prices and transactions supported by a housing shortage and low mortgage interest rates. Demand held up well in both the secondary and new build markets.
Polvo transitioned to the Isero buying group at the end of last year which enabled a move towards supplier consolidation, a closer alignment of private label brands and greater harmonisation of procurement terms in the current year.
The Amsterdam based Gunters en Meuser branches were successfully migrated to the Isero Microsoft AX ERP system which has improved visibility of the business and provided opportunities for realising further integration benefits. This development enabled the Gunters en Meuser branches to be supplied on a twice daily basis with a wider range of products from the increased capacity provided by the new purpose-built distribution centre that was opened last year in Waddinxveen, North East Rotterdam. Kooning, a single branch business located at Schiphol airport acquired in November 2019, performed to plan in the period and was migrated to the Polvo Microsoft AX ERP platform.
The Group's strategy for the integration of its market leading Netherlands business remained firmly on track in the half year despite the challenges presented by the Covid-19 pandemic.
Retail Segment (9% of Group Revenue)
Constant
H1 2020 H1 2019 Currency
GBP'm GBP'm Change Change
-------- -------- -------
Revenue 99.3 99.9 (0.6%) (1.5%)
Operating profit 9.7 9.5 +1.8% (1.6%)
Operating profit
margin 9.8% 9.5% +30bps
-------- -------- ------- ----------
Marginal revenue declines in January and February were more than offset by a one-third increase in revenue in March as customers engaged in forward buying ahead of the lockdown imposed by the Irish Government that took effect on 28 March when all stores were closed. These restrictions required the closure of all non-essential businesses including hardware and DIY stores and remained in place until 18 May.
Extensive social distancing measures and health and safety protocols were developed during the lockdown to allow for the safe reopening of our stores and colleagues were provided with training to implement these changes in line with the public health guidelines.
Woodie's stores reopened on 18 May to a surge in demand that saw revenue for the 14 trading days to the month end increase by 153 per cent on the same period in the prior year. Growth continued at a moderating pace through the month of June when revenue was ahead of the prior year by 62 per cent establishing a new record for monthly revenue. Revenue growth was driven by exceptional levels of demand for interior and exterior paint and woodcare products. There was also strong demand for shrubs and plants, garden furniture, barbeques, outdoor sheds, fencing and tools. A material increase in average transaction values reflected increased purchases by customers due to pent-up demand.
The gross margin for the half year was slightly impacted by a change in the mix from increased sales of seasonal products.
Operating costs were lower due to savings on variable store costs during the lockdown and a lower spend on discretionary costs including marketing and advertising. Improved terms were agreed on a number of lease renewals to align rents with current market levels. These savings were partly offset by significant Covid-19 costs related to social distancing, incremental cleaning and sanitation and other health and safety initiatives in stores to protect customers and colleagues.
Woodie's claimed support under the Temporary Wage Subsidy Scheme for April and May but following the strong recovery in trading on reopening the business, this support has been fully repaid since the end of the half year.
Woodie's digital revenue increased by 25.1 per cent from a low base as shopping patterns rapidly evolved and restrictions caused by the pandemic increased omnichannel activity. Customers availed of the digital option particularly during the seven week period when stores were closed. While Woodie's stores will remain at the heart of the customer experience, the business has responded to the shift in consumer behaviour by accelerating planned investment in digital channels.
In February and March, Woodie's successfully transitioned to an upgrade of its established Microsoft ERP system that has delivered the latest retail technology at the point of sale with a modern and more streamlined navigation experience and an updated supply chain and financial management platform. The upgrade also provides improved technology to support the planned growth in digital revenue.
Woodie's response to Covid-19 underscored its reputation as Ireland's leading DIY, Home and Garden retailer and as a great place to work. The business performed well in the half year and despite the closure of all stores for a seven week period reported only a marginal decline in revenue and a small increase in operating profit.
Manufacturing Segment (3% of Group Revenue)
Constant
H1 2020 H1 2019 Currency
GBP'm GBP'm Change Change
-------- -------- ---------
Revenue 25.4 40.7 (37.7%) (37.7%)
Operating profit 3.6 9.2 (61.0%) (61.0%)
Operating profit
margin 14.1% 22.5% (840bps)
-------- -------- --------- ----------
CPI EuroMix, the market leading dry mortar manufacturing business that operates nationally from ten plants in Great Britain, was making good progress and broadly on track to meet our current year expectations in the period to 24 March 2020 when a decision was taken to temporarily close all plants in line with the advice from the UK Government. Procedures and protocols were developed during the lockdown ahead of the safe reopening of the nine plants in England on a phased basis during late April and early May. The plant in Scotland reopened at the end of June following the lifting of Government restrictions.
Volumes were negligible for April and recovered to one-third of the prior year level in May and seventy per cent in June as house building sites gradually reopened and construction recommenced with an initial focus on completing houses that were at an advanced stage of construction. There was significant disruption to the housing market during the second quarter as the shutdown of sites delayed building programmes and reduced volumes. Completion timelines were extended on reopening sites due to the operation of social distancing measures.
The shortage of homes has underpinned demand in the new housing market which saw increased activity as the economy gradually reopened and emerged from the lockdown. Strong underlying demand was supported by a shortage of supply, an historically low interest rate environment and support for first time buyers through the Help to Buy Scheme.
CPI EuroMix has a resilient and flexible operating model that was responsive to changes in market conditions during the period and continued to deliver good returns and cash flows on substantially lower revenue.
Operating Review - Discontinued Operations
The Group entered into a conditional agreement in the first half of 2019 for the sale of its business in Belgium which completed on 4 October 2019. The business was reported as a discontinued operation in the half year to 30 June 2019 and the assets and liabilities were presented as held for sale. The goodwill allocated to the Belgium business of GBP9.2 million was written-off in the period and net assets were written down to fair value less costs to sell of GBP16.8 million, totalling GBP26.0 million. This charge, including the profit for the period of GBP0.3m, resulted in an overall net loss of GBP25.7 million which was recognised as a loss after tax from discontinued operations in the income statement.
On 1 October 2019 the Group completed the disposal of Plumbase, a specialist UK plumbing and heating business. The results for the period ended 30 June 2019 have been restated to report the Plumbase profit of GBP3.2 million as a discontinued operation.
Financial Review
The Group achieved a satisfactory outcome for the half in unprecedented circumstances. The sharp decline in revenue and profitability experienced by the Group's businesses in the UK and Ireland was due to a public health intervention in both countries which led to a shutdown of branches to prevent the spread of the Covid-19 virus rather than a lack of demand by customers.
Despite the decline in profitability, cash flow from operations remained strong at GBP121.5 million (2019: GBP157.2 million). The decline in revenue released working capital of GBP25.1 million. Trade and other receivables declined by GBP102.4 million but this cash inflow was offset by a decline in trade and other payables by GBP101.4 million.
Revenue
Group revenue from continuing operations declined by 19.4 per cent to GBP1.06 billion (2019: GBP1.31 billion) and by 19.5 per cent in constant currency. Revenue in the like-for-like business declined by GBP312.9 million. Acquisitions and new branches contributed revenue of GBP61.9 million and revenue was reduced by GBP5.4 million from branch consolidations. A currency translation gain increased revenue by GBP1.2 million.
The UK accounted for 59.4 per cent (2019: 68.8 per cent) of Group revenue, Ireland for 27.5 per cent (2019: 25.0 per cent) and the Netherlands 13.1 per cent (2019: 6.2 per cent).
Adjusted Operating Profit
Adjusted operating profit from continuing operations of GBP39.4 million (2019: GBP99.8 million) declined by 60.5 per cent due to the decline in profitability in the distribution and manufacturing businesses in the UK and the distribution business in Ireland as a consequence of the measures introduced to stop the spread of the Covid-19 virus including the temporary closure of branches.
Adjusted operating profit before property profit of GBP39.1million (2019: GBP95.1 million) declined by 58.9 per cent. The adjusted operating profit margin declined by 390 basis points to 3.7 per cent and by 350 basis points to 3.7 per cent excluding property profit.
Property
The disposal of a small number of UK properties that were held for resale generated proceeds of GBP1.1 million (2019: GBP8.2 million) and a profit on disposal of GBP0.3 million (2019: GBP4.7 million).
Net Finance Income and Expense
The net finance expense increased by GBP1.9 million to GBP14.6 million (2019: GBP12.7 million). The recognition of leases on the balance sheet under IFRS 16 created an interest charge on lease liabilities of GBP9.3 million (2019: GBP9.3 million).
Interest payable on bank borrowings and US Private Placement Senior Unsecured Notes, net of bank interest received on deposits, increased by GBP0.8 million to GBP4.0 million (2019: GBP3.2 million). The increase was mainly due to the drawdown of GBP263.0 million as a precautionary measure to increases liquidity in response to the Covid-19 crisis. The rate of interest receivable on bank deposits declined during the period because of excess liquidity in the banking system which led to lower interest rates on sterling deposits and more negative rates on euro deposits.
The net finance expense included a foreign exchange translation loss of GBP1.1 million which compares to a gain of GBP0.1 million in the same period last year.
Taxation
The income tax expense of GBP4.5 million (2019: GBP14.9 million) is equivalent to an effective tax rate of 22.1 per cent on profit from continuing operations (2019: 17.7 per cent) and is based on the current forecast rate for the year. This is a blended rate of corporation tax on profits in the jurisdictions where the Group operates and is higher than the rate of 19.5 per cent guided at the time of our 2019 Final Results Announcement which was based on a higher level of forecast profitability for the year.
Legislation that was passed in 2016 to reduce the UK rate of corporation tax by two percent to 17 per cent with effect from 1 April 2020 did not proceed leading to a one-off increase in the charge for deferred tax which increased the forecast tax rate for the current year by 3.1 percentage points as opposed to 1.1 per cent in the guided rate of 19.5 per cent.
Certain items of expenditure charged in arriving at profit before tax, including depreciation on buildings, are not eligible for a tax deduction. The ineligible expenditure accounted for a higher proportion of profit forecast for the year which along with a change in the profit mix from each jurisdiction contributed to a net increase in the forecast tax rate for 2020 by 0.6 per cent.
Capital Expenditure and Investment in Intangible Assets
As a precautionary measure to preserve liquidity, the Group has cautiously managed its capital expenditure commitments since the outbreak of Covid-19 in March 2020. Gross capital expenditure was GBP13.2 million (2019: GBP19.3 million) and there was also expenditure of GBP0.3 million (2019: GBP1.1 million) on intangible assets. Proceeds of GBP1.4 million (2019: GBP9.0 million) were received on disposal of fixed assets and the net investment on capital expenditure and intangible assets was GBP12.2 million (2019: GBP11.4 million).
The Group incurred capital expenditure of GBP6.5 million (2019: GBP7.5 million) on various development initiatives including new Selco branches, upgrades to Woodie's and Chadwicks branches in Ireland, energy-efficient lighting systems and other projects of a development nature.
Asset replacement capital expenditure of GBP6.7 million (2019: GBP11.8 million) compares to the pre-IFRS 16 depreciation charge for the period of GBP22.5 million and related principally to replacement of the distribution fleet that supports delivered revenue, replacement of equipment, forklifts, plant and tools for hire by customers and other assets required to operate the Group's branch network. An investment of GBP0.3 million (2019: GBP1.1 million) was made on software development projects.
Pensions
The IAS 19 deficit on defined benefit pension schemes was GBP44.7 million at 30 June 2020, an increase of GBP23.5 million from GBP21.2 million at 31 December 2019. Changes to financial assumptions increased scheme liabilities by GBP14.2 million. There was a further fall in discount rates used to discount scheme liabilities in line with declines in corporate bond rates. The rate used to discount UK liabilities fell by 60 basis points to 1.5 per cent and the rate used to discount Irish liabilities fell by 10 basis points to 0.95 per cent. Changes in financial assumptions that were based on experience increased liabilities by GBP3.3 million and there was an actuarial loss of GBP5.0 million on plan assets due to the investment performance in the period being less than the actuarial assumptions.
Net Cash/Debt
The Group's net cash position, before recognising lease liabilities, increased to GBP58.6 million at 30 June 2020 from GBP7.8 million at 31 December 2019. The Group remains in a very strong financial position with pre-IFRS 16 EBITDA interest cover of 14.4 times (Year ended 31 December 2019: 39.9 times).
Net debt including lease obligations referred to below improved by GBP54.6 million to GBP479.2 million at 30 June 2020 from GBP533.8 million at 31 December 2019.
The Group's policy is to maintain its investment grade credit rating while investing in organic developments and acquisition opportunities that are expected to generate attractive returns and maintain a progressive dividend policy.
Liquidity
Grafton started the year in a very strong financial position and well placed to respond to the adverse impact on trading of Covid-19 with excellent liquidity, net cash before IFRS 16 lease liabilities and a robust balance sheet.
The Group had liquidity of GBP693.4 million at 30 June 2020 (30 June 2019: GBP628.6 million) of which GBP419.0 million (30 June 2019: GBP354.9 million) was held in accessible cash and GBP274.4 million (30 June 2019: GBP273.7 million) in undrawn revolving bank facilities.
The Group had bilateral loan facilities of GBP494.6 million with six relationship banks at 30 June 2020 and debt obligations of GBP146.0 million (31 December 2019: GBP136.1 million) from the issue of unsecured senior notes in the US Private Placement market.
The average maturity of the committed bank facilities and unsecured senior notes at 30 June 2020 was 4.2 years.
In addition, the Group moved quickly to secure access to the Bank of England's Covid Corporate Financing Facility and was approved to borrow up to GBP300 million. This facility remains undrawn and there is no current intention to utilise it, serving as it does as an additional backstop to Grafton's existing committed facilities.
The Group's key financing objective continues to be to ensure that it has the necessary liquidity and resources to support the short, medium and long term funding requirements of the business. These resources together with strong cash flow from operations provide good liquidity and the capacity to fund investment in working capital, routine capital expenditure and development activity including acquisitions.
The Group's gross debt is drawn in euros and provides a hedge against exchange rate risk on euro assets in the businesses in Ireland and the Netherlands.
IFRS 16 Leases
Leases that are recorded on the balance sheet principally relate to distribution and DIY branch properties, office buildings, cars and distribution vehicles.
IFRS 16 increased operating profit by GBP6.3 million and the finance (interest) expense by GBP9.2 million in the half year. Profit before tax was reduced by GBP3.0 million and profit after tax by GBP2.4 million as a result of IFRS 16.
It should be noted that the overall impact on the Income Statement of adopting IFRS 16 will be neutral over the life of a lease but will result in a higher charge in the earlier years following implementation and a lower charge in the later years. The overall effect on profit before tax is expected to be neutral after approximately three to four years, then becoming positive moving towards the end of the leases.
The right-of-use asset in the balance sheet at 30 June 2020 was GBP504.0 million (31 December 2019: GBP522.2 million).
IFRS 16 did not alter the overall cashflows or the economic effect of the leases to which the Group is a party. Similarly, there was no effect on Grafton's banking covenants as a result of the implementation of IFRS 16 in 2019.
Shareholders' Equity
The Group's balance sheet strengthened further with shareholders' equity up by GBP14.1 million to GBP1.38 billion. Profit after tax increased shareholders' equity by GBP16.0 million and there was a gain of GBP16.0 million on translation of euro denominated net assets to sterling. Shareholders' equity was reduced by GBP18.9 million for a remeasurement loss on pension schemes.
Return on Capital Employed
Return on Capital Employed before recognising IFRS 16 leased assets declined by 420 basis points to 10.1 per cent (2019: 14.3 per cent) and by 260 basis points to 7.8 per cent (2019: 10.4 per cent) including leased assets. The decline reflects the fall in profitability in the half year caused by the Covid-19 pandemic.
Principal Risks and Uncertainties
The primary risks and uncertainties affecting the Group are set out on pages 48 to 53 of the 2019 Annual Report and will be updated in the 2020 Annual Report. These risks refer to Macro Economic Conditions in the UK, Ireland and the Netherlands including the Impact of Brexit; Colleagues; Pandemic Risk - Covid-19 Virus; Competition in Distribution, DIY and Mortar Markets; Information Technology Systems and Infrastructure; Cyber Security and Data Protection; Health and Safety; Acquisition and Integration of New Businesses; Supplier Management and Rebates; Internal Controls and Fraud; and Sustainability.
The Covid-19 pandemic has increased the potential impact of certain of these risks and the longer term impacts will depend on a range of factors including the duration and scope of the pandemic, the impact of the pandemic on economic activity in the UK, Ireland and the Netherlands and the nature and severity of measures adopted by governments in these countries, including restrictions on or temporarily requiring the closure of the Group's businesses including, distribution branches, DIY, Home and Garden stores and mortar manufacturing plants, travel, regulations that require avoiding large gatherings and orders to self-quarantine or self-isolate. The Covid-19 pandemic may have significant negative impacts in the medium and long term on the Group's businesses. Changes in consumer behaviour as a result of government imposed lock downs and the need for people to self-quarantine or self-isolate or observe social distancing for an indeterminate period of time may lead to the closure of distribution branches, DIY, Home and Garden stores and mortar manufacturing plants. The severity of government-imposed lock downs and the period for which they continue in the UK, Ireland and the Netherlands will have an impact on customer demand in those countries. A deterioration in the financial position of customers and consumers as a result of Covid-19 pandemic may also impact demand for the Group's distribution, DIY and mortar products. In addition, disruptions as a result of Covid-19 in manufacturing, supply and distribution arrangements may also adversely impact the performance of the overall Group.
Period End Financial Information
The consolidated period-end financial statements presented on pages 17 to 36 comprise:
-- the Group condensed balance sheet as at 30 June 2020;
-- the Group condensed income statement and Group condensed statement of comprehensive income for the six months to 30 June 2020;
-- the Group condensed statement of cash flows for the six months to 30 June 2020; -- the Group condensed statement of changes in equity; and
-- the explanatory notes to the condensed consolidated half year financial statements on pages 23 to 36 .
Grafton Group plc
Group Condensed Income Statement
For the six months ended 30 June 2020
Notes 2020 2019
(unaudited) (unaudited)
Restated
GBP'000 GBP'000
Revenue 2 1,058,412 1,313,603
Operating costs (1,023,596) (1,221,166)
Property profits 3 308 4,737
------------- -------------
Operating profit 35,124 97,174
Finance expense 4 (15,161) (13,284)
Finance income 4 515 510
------------- -------------
Profit before tax 20,478 84,400
Income tax expense 17 (4,524) (14,939)
------------- -------------
Profit after tax for the financial
period from continuing operations 15,954 69,461
Loss after tax from discontinued operations 14 - (22,541)
Profit after tax for the financial
period 15,954 46,920
Profit attributable to:
Owners of the Company 15,954 46,920
Profit attributable to:
Continuing operations 15,954 69,461
Discontinued operations - (22,541)
Earnings per ordinary share (continuing
operations) - basic 5 6.7p 29.2p
Earnings per ordinary share (continuing
operations) - diluted 5 6.7p 29.1p
Earnings per ordinary share (discontinued
operations) - basic 5 0.0p (9.5p)
Earnings per ordinary share (discontinued
operations) - diluted 5 0.0p (9.5p)
Earnings per ordinary share (total)
- basic 5 6.7p 19.7p
Earnings per ordinary share (total)
- diluted 5 6.7p 19.7p
Grafton Group plc
Group Condensed Statement of Comprehensive Income
For the six months ended 30 June 2020
Notes Six months Six months
to 30 June to 30 June
2020 (Unaudited) 2019 (Unaudited)
GBP'000 GBP'000
Profit after tax for the financial
period 15,954 46,920
------------------ ------------------
Other comprehensive income
Items that are or may be reclassified
subsequently to the income statement
Currency translation effects:
- on foreign currency net investments 16,034 1,649
Fair value movement on cash flow
hedges:
- effective portion of changes in
fair value of cash flow hedges (68) (41)
- net change in fair value of cash
flow hedges transferred from equity - 151
Deferred tax on cash flow hedges - (9)
------------------ ------------------
15,966 1,750
------------------ ------------------
Items that will not be reclassified
to the income statement
Remeasurement (loss) on Group defined
benefit pension schemes 13 (22,998) (676)
Deferred tax on Group defined benefit
pension schemes 4,089 383
------------------ ------------------
(18,909) (293)
------------------ ------------------
Total other comprehensive income (2,943) 1,457
------------------ ------------------
Total comprehensive income for the
financial period 13,011 48,377
------------------ ------------------
Total comprehensive income attributable
to:
Owners of the Company 13,011 48,377
Total comprehensive income for the
financial period 13,011 48,377
================== ==================
Grafton Group plc - Group Condensed Balance Sheet as at 30 June 2020
Notes 30 June 30 June 31 Dec
2020 2019 (Unaudited) 2019 (Audited)
(Unaudited)
ASSETS GBP'000 GBP'000 GBP'000
Non-current assets
Goodwill 15 676,450 637,553 657,845
Intangible assets 16 99,764 77,256 103,268
Property, plant and equipment 9 498,208 509,126 500,924
Right-of-use asset 8 504,012 525,457 522,245
Investment properties 9 12,752 13,786 12,526
Deferred tax assets 12,143 7,263 7,600
Lease receivable 10 2,266 2,423 2,417
Retirement benefit assets 13 890 1,714 756
Other financial assets 128 126 127
------------- ------------------ ----------------
Total non-current assets 1,806,613 1,774,704 1,807,708
------------- ------------------ ----------------
Current assets
Properties held for sale 9 19,936 11,992 16,274
Inventories 10 303,163 344,093 317,632
Trade and other receivables 10 294,462 477,340 388,023
Lease receivable 10 151 301 297
Derivative financial instruments 11 - 84 7
Cash and cash equivalents 11 422,988 358,926 348,787
Total current assets 1,040,700 1,192,736 1,071,020
------------- ------------------ ----------------
Assets of disposal group held
for sale 14 - 32,525 -
------------- ------------------ ----------------
Total assets 2,847,313 2,999,965 2,878,728
============= ================== ================
EQUITY
Equity share capital 8,552 8,514 8,516
Share premium account 213,785 213,452 213,719
Capital redemption reserve 621 621 621
Revaluation reserve 12,864 13,057 12,954
Shares to be issued reserve 8,745 9,520 12,889
Cash flow hedge reserve (59) 58 9
Foreign currency translation
reserve 86,176 80,929 70,142
Retained earnings 1,049,926 991,251 1,047,698
Treasury shares held (3,897) (3,897) (3,897)
------------- ------------------ ----------------
Equity attributable to owners
of the Parent 1,376,713 1,313,505 1,362,651
Total equity 1,376,713 1,313,505 1,362,651
------------- ------------------ ----------------
LIABILITIES
Non-current liabilities
Interest-bearing loans and
borrowings 11 364,308 357,043 339,261
Lease liabilities 11 480,656 489,198 487,999
Provisions 17,742 16,066 15,785
Retirement benefit obligations 13 45,572 22,189 21,939
Deferred tax liabilities 17 49,342 40,446 47,109
------------- ------------------ ----------------
Total non-current liabilities 957,620 924,942 912,093
------------- ------------------ ----------------
Current liabilities
Lease liabilities 11 57,144 53,198 55,368
Trade and other payables 10 424,154 634,841 511,855
Current income tax liabilities 17 22,824 33,890 27,461
Derivative financial instruments 11 62 27 -
Provisions 8,796 9,471 9,300
------------- ------------------ ----------------
Total current liabilities 512,980 731,427 603,984
------------- ------------------ ----------------
Liabilities of disposal group
held for sale 14 - 30,091 -
------------- ------------------ ----------------
Total liabilities 1,470,600 1,686,460 1,516,077
------------- ------------------ ----------------
Total equity and liabilities 2,847,313 2,999,965 2,878,728
============= ================== ================
Grafton Group plc - Group Condensed Cash Flow Statement
For the six months ended 30 June 2020 Notes Six months Six months
to 30 June to 30 June
2020 (Unaudited) 2019
Restated
GBP'000 (Unaudited)
GBP'000
Profit before taxation from continuing
operations 20,478 84,400
Loss before taxation from discontinued
operations 14 - (21,759)
------------------ -------------
Profit before taxation 20,478 62,641
Finance income (515) (510)
Finance expense 15,161 13,284
------------------ -------------
Operating profit 35,124 75,415
Depreciation 8,9 53,270 54,170
Amortisation of intangible assets 16 6,829 3,680
Share-based payments charge 949 3,176
Movement in provisions 248 2,435
Loss on sale of property, plant and equipment 293 112
Property profits (308) (4,737)
Asset impairment adjustments / other 506 (169)
Fair value adjustments 14 - 16,788
Goodwill impairment - 9,176
Contributions to pension schemes in excess
of IAS 19 charge (592) (255)
Decrease / (increase) in working capital 10 25,137 (2,626)
Cash generated from operations 121,456 157,165
Interest paid (14,791) (12,994)
Income taxes paid (10,251) (14,196)
------------------ -------------
Cash flows from operating activities 96,414 129,975
------------------ -------------
Investing activities
Inflows
Proceeds from sale of property, plant
and equipment 9 304 788
Proceeds from sales of properties held
for sale 9 1,078 8,176
Interest received 515 368
1,897 9,332
------------------ -------------
Outflows
Investment in intangible asset - computer
software 16 (336) (1,118)
Purchase of property, plant and equipment 9 (13,232) (19,297)
(13,568) (20,415)
------------------ -------------
Cash flows from investing activities (11,671) (11,083)
------------------ -------------
Financing activities
Inflows
Proceeds from the issue of share capital 102 22
Proceeds from borrowings 261,099 116,256
------------------ -------------
261,201 116,278
------------------ -------------
Outflows
Repayment of borrowings (262,640) (32,671)
Dividends paid 6 - (28,532)
Treasury share purchased - (6,080)
Payment on lease liabilities (19,164) (29,202)
(281,804) (96,485)
------------------ -------------
Cash flows from financing activities (20,603) 19,793
------------------ -------------
Net increase in cash and cash equivalents 64,140 138,685
Cash and cash equivalents at 1 January 348,787 222,984
Net cash reclassified as held for sale 14 - (2,461)
Effect of exchange rate fluctuations
on cash held 10,061 (282)
------------------ -------------
Cash and cash equivalents at the end
of the period 422,988 358,926
================== =============
Cash and cash equivalents are broken
down as follows:
------------------ -------------
Cash at bank and short-term deposits 422,988 358,926
================== =============
Grafton Group plc
Group Condensed Statement of Changes in Equity
Shares Cash Foreign
Equity Share Capital to be flow currency
share premium redemption Revaluation issued hedge translation Retained Treasury Total
capital account reserve reserve reserve reserve reserve earnings shares equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Six months to
30
June 2020
(Unaudited)
At 1 January
2020 8,516 213,719 621 12,954 12,889 9 70,142 1,047,698 (3,897) 1,362,651
Profit after
tax
for the
financial
period - - - - - - - 15,954 - 15,954
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total other
comprehensive
income
Remeasurement
loss
on pensions
(net
of tax) - - - - - - - (18,909) - (18,909)
Movement in
cash
flow hedge
reserve
(net of tax) - - - - - (68) - - - (68)
Currency
translation
effect on
foreign
currency net
investments - - - - - - 16,034 - - 16,034
Total other
comprehensive
income - - - - - (68) 16,034 (18,909) - (2,943)
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total
comprehensive
income - - - - - (68) 16,034 (2,955) - 13,011
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Transactions
with
owners of the
Company
recognised
directly
in equity
Dividends paid - - - - - - - - - -
Issue of
Grafton
Units 36 66 - - - - - - - 102
Share based
payments
charge - - - - 949 - - - - 949
Transfer from
shares
to be issued
reserve - - - - (5,093) - - 5,093 - -
Transfer from
revaluation
reserve - - - (90) - - - 90 - -
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
36 66 - (90) (4,144) - - 5,183 - 1,051
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
At 30 June
2020 8,552 213,785 621 12,864 8,745 (59) 86,176 1,049,926 (3,897) 1,376,713
======= ======= ========== =========== ======= ======= =========== ========= ======== =========
Six months to
30
June 2019
(Unaudited)
At 1 January
2019 8,514 213,430 621 13,146 11,220 (43) 79,280 974,271 (3,897) 1,296,542
Profit after
tax
for the
financial
period - - - - - - - 46,920 - 46,920
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total other
comprehensive
income
Remeasurement
gain
on pensions
(net
of tax) - - - - - - - (293) - (293)
Movement in
cash
flow hedge
reserve
(net of tax) - - - - - 101 - - - 101
Currency
translation
effect on
foreign
currency net
investments - - - - - - 1,649 - - 1,649
Total other
comprehensive
income - - - - - 101 1,649 (293) - 1,457
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total
comprehensive
income - - - - - 101 1,649 46,627 - 48,377
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Transactions
with
owners of the
Company
recognised
directly
in equity
Dividends paid - - - - - - - (28,532) - (28,532)
Issue of
Grafton
Units - 22 - - - - - - - 22
Share based
payments
charge - - - - 3,176 - - - - 3,176
Transfer from
shares
to be issued
reserve - - - - (4,876) - - 4,876 - -
Purchase of
treasury
shares - - - - - - - - (6,080) (6,080)
Cancellation
of treasury
shares - - - - - - - (6,080) 6,080 -
Transfer from
revaluation
reserve - - - (89) - - - 89 - -
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
- 22 - (89) (1,700) - - (29,647) - (31,414)
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
At 30 June
2019 8,514 213,452 621 13,057 9,520 58 80,929 991,251 (3,897) 1,313,505
======= ======= ========== =========== ======= ======= =========== ========= ======== =========
Grafton Group plc
Group Condensed Statement of Changes in Equity (continued)
Shares Cash Foreign
Equity Share Capital to be flow currency
share premium redemption Revaluation issued hedge translation Retained Treasury Total
capital account reserve reserve reserve reserve reserve earnings shares equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Year to 31
December
2019 (Audited)
At 1 January
2019 8,514 213,430 621 13,146 11,220 (43) 79,280 974,271 (3,897) 1,296,542
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Profit after
tax
for the
financial
year - - - - - - - 119,232 - 119,232
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total other
comprehensive
income
Remeasurement
gain
on pensions
(net
of tax) - - - - - - - (918) - (918)
Movement in
cash
flow hedge
reserve
(net of tax) - - - - - 52 - - - 52
Currency
translation
effect on
foreign
currency net
investments - - - - - - (9,138) - - (9,138)
Total other
comprehensive
income - - - - - 52 (9,138) (918) - (10,004)
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Total
comprehensive
income - - - - - 52 (9,138) 118,314 - 109,228
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
Transactions
with
owners of the
Company
recognised
directly
in equity
Dividends paid - - - - - - - (43,986) - (43,986)
Issue of
Grafton
Units 2 289 - - - - - - - 291
Share based
payments
charge - - - - 6,171 - - - - 6,171
Tax on share
based
payments - - - - 485 - - - - 485
Purchase of
treasury
shares - - - - - - - - (6,080) (6,080)
Cancellation
of treasury
shares - - - - - - - (6,080) 6,080 -
Transfer from
shares
to be issued
reserve - - - - (4,987) - - 4,897 - -
Transfer from
revaluation
reserve - - - (192) - - - 192 - -
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
2 289 - (192) 1,669 - - (44,887) - (43,119)
------- ------- ---------- ----------- ------- ------- ----------- --------- -------- ---------
At 31 December
2019 8,516 213,719 621 12,954 12,889 9 70,142 1,047,698 (3,897) 1,362,651
======= ======= ========== =========== ======= ======= =========== ========= ======== =========
Grafton Group plc
Notes to Condensed Consolidated Half Year Financial Statements for the six months ended 30 June 2020
1. General Information
Grafton Group plc ("Grafton" or "the Group") is an international distributor of building materials to trade customers who are primarily engaged in residential repair, maintenance and improvement projects and house building.
The Group has leading regional or national market positions in the distribution markets in the UK, Ireland and the Netherlands. Grafton is also the market leader in the DIY retailing market in Ireland and is the largest manufacturer of dry mortar in Great Britain.
The Group's origins are in Ireland where it is headquartered, managed and controlled. It has been a publicly quoted company since 1965 and its Units (shares) are quoted on the London Stock Exchange where it is a constituent of the FTSE 250 Index and the FTSE All-Share Index.
The condensed consolidated half year financial statements for the six months ended 30 June 2020 are unaudited but have been reviewed by the auditor whose report is set out on pages 48 and 49.
The financial information presented in this report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union. These condensed consolidated half year financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's annual financial statements in respect of the year ended 31 December 2019 that are available on the Company's website www.graftonplc.com .
The condensed consolidated half year financial statements presented do not constitute full statutory accounts. The financial information included in this report in relation to the year ended 31 December 2019 does not comprise statutory annual financial statements within the meaning of section 295 of the Companies Act 2014. The 2019 annual financial statements have been filed with the Registrar of Companies and the audit report thereon was unqualified and did not contain any matters to which attention was drawn by way of emphasis.
Basis of Preparation, Accounting Policies and Estimates
(a) Basis of Preparation and Accounting Policies
The condensed consolidated half year financial statements have been prepared in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency Rules of the Central Bank of Ireland and with IAS 34 Interim Financial Reporting as adopted by the European Union. They do not include all the information and disclosures necessary for a complete set of IFRS compliant financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes to the Group's financial position and performance since the last annual consolidated financial statements as at and for the year ended 31 December 2019.
The accounting policies applied by the Group in the condensed consolidated half year financial statements are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2019, except for those noted below.
The financial statements are prepared in GBP (Sterling) which is the functional currency of the majority of the Group's business.
The financial information includes all adjustments that management considers necessary for a fair presentation of such financial information. All such adjustments are of a normal recurring nature.
1. General Information (continued)
Basis of Preparation, Accounting Policies and Estimates (continued)
(a) Basis of Preparation and Accounting Policies (continued)
Going Concern
The Group's net cash position, before recognising lease liabilities, increased to GBP58.6 million at 30 June 2020 from GBP7.8 million at 31 December 2019. The Group had liquidity of GBP693.4 million at 30 June 2020 of which GBP419.0 million was held in accessible cash and GBP274.4 million in undrawn revolving bank facilities. In addition, the Group has access to the Bank of England's Covid Corporate Financing Facility ("BOE CCFF") and was approved to borrow up to GBP300 million. In view of the Group's strong cash and liquidity position, debt of GBP263 million that had been prudently drawn in April under the committed revolving bank facilities and held in cash was repaid. No refinancing of debt is due until March 2023, the Group does not have a leverage (net debt/EBITDA) covenant in its financing arrangements and its assets are unsecured.
Having made appropriate enquiries and regard to the above information, the Directors have a reasonable expectation that Grafton Group plc, and the Group as a whole, have adequate resources to continue in operational existence for the foreseeable future, being 12 months from the date of approval of the Half Year Report. Having reassessed the principal risks, as detailed on page 16, in particular the impact of the Covid-19 pandemic and based on expected cashflows, the strong liquidity position of the Group and additional BOE CCFF borrowing facility, the directors considered it appropriate to adopt the going concern basis of accounting in preparing its condensed interim financial statements.
(b) Estimates
The preparation of half-yearly financial statements 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.
In preparing these condensed consolidated half year financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 31 December 2019.
Goodwill
Goodwill is subject to impairment testing on an annual basis and at any time during the year if an indicator of impairment is considered to exist. In view of the impact on the Group's businesses in the UK and Ireland from the introduction of national lockdowns which resulted in the temporary closure of the majority of the branches, the impairment review conducted at the end of 2019 was updated at 30 June 2020. The impairment testing process resulted in no impairment of goodwill.
Impacts of standards and interpretations in issue but not yet effective
Certain new accounting standards and interpretations have been published that are not mandatory for the current reporting period and have not been early adopted by the Group. These standards are not expected to have a material impact on the Group in the current or future reporting periods and on foreseeable future transactions.
Impacts of standards effective from 1 January 2020
Certain new accounting standards and interpretations have been published that are effective from 1 January 2020. These standards did not have a material impact on the Group in the current reporting period and are not expected to have a material impact on future reporting periods and on foreseeable future transactions.
2. Segmental Analysis
The amount of revenue and operating profit under the Group's reportable segments of Distribution, Retailing and Manufacturing is shown below. Segment profit measure is operating profit before exceptional items and amortisation of intangible assets arising on acquisitions.
Six months Six months Six months Six months
to to to 30 June to 30 June
2019 (Unaudited) 2019 (Unaudited)
30 June 30 June Restated Restated
2020 2020
(Unaudited) (Unaudited) Pre-IFRS
16
Pre-IFRS
16
GBP'000 GBP'000 GBP'000 GBP'000
Revenue
UK distribution 605,443 605,443 865,820 865,820
Ireland distribution 190,150 190,150 226,210 226,210
Netherlands distribution 138,125 138,125 80,945 80,945
------------- ------------------
Total distribution -
continuing 933,718 933,718 1,172,975 1,172,975
Retailing 99,319 99,319 99,924 99,924
Manufacturing 29,680 29,680 47,391 47,391
Less: inter-segment revenue
- manufacturing (4,305) (4,305) (6,687) (6,687)
------------- ------------------
Total revenue from
continuing
operations 1,058,412 1,058,412 1,313,603 1,313,603
------------- ------------------
Segmental operating
profit
before exceptional
items
and intangible
amortisation
arising on
acquisitions
UK distribution 2,303 (1,579) 55,517 51,968
Ireland distribution 15,231 15,085 19,330 19,151
Netherlands distribution 14,055 13,560 8,959 8,629
------------- ------------------
Total distribution -
continuing 31,589 27,066 83,806 79,748
Retailing 9,694 7,982 9,524 8,045
Manufacturing 3,568 3,530 9,156 9,123
------------- ------------- ------------------ ------------------
44,851 38,578 102,486 96,916
Reconciliation to
consolidated
operating profit
Central activities (5,745) (5,758) (7,383) (7,434)
------------- ------------- ------------------ ------------------
39,106 32,820 95,103 89,482
Property profits 308 308 4,737 4,737
------------- ------------- ------------------ ------------------
Operating profit before
exceptional items and
intangible
amortisation arising on
acquisitions 39,414 33,128 99,840 94,219
Amortisation of intangible
assets arising on
acquisitions (4,290) (4,290) (2,666) (2,666)
------------- ------------- ------------------ ------------------
Operating profit 35,124 28,838 97,174 91,553
Finance expense (15,161) (5,925) (13,284) (3,989)
Finance income 515 515 510 510
------------- ------------- ------------------ ------------------
Profit before tax 20,478 23,428 84,400 88,074
Income tax expense (4,524) (5,032) (14,939) (15,609)
------------- ------------- ------------------ ------------------
Profit after tax for the
financial period from
continuing
operations 15,954 18,396 69,461 72,465
Loss after tax from
discontinued
operations - - (22,541) (22,844)
------------- ------------- ------------------ ------------------
Profit after tax for the
financial period 15,954 18,396 46,920 49,621
------------- ------------- ------------------ ------------------
2. Segmental Analysis (continued)
The amount of revenue by geographic area is as follows:
Six months Six months
to 30 June to 30 June
2020 (Unaudited) 2019 (Unaudited)
Restated
GBP'000 GBP'000
Revenue*
United Kingdom 628,963 904,199
Ireland 291,324 328,459
Netherlands 138,125 80,945
------------------ ------------------
Total revenue - continuing operations 1,058,412 1,313,603
================== ==================
*Service revenue, which is recognised over time, amounted to GBP12.6 million for the period (2019: GBP16.2 million)
30 June 2020 30 June 2019
(Unaudited) (Unaudited)
GBP'000 GBP'000
Segment assets
Distribution 2,147,057 2,324,539
Retailing 216,111 223,677
Manufacturing 47,996 51,111
------------- -------------
2,411,164 2,599,327
Unallocated assets
Deferred tax assets 12,143 7,263
Assets of disposal group held for sale - 32,525
Retirement benefit assets 890 1,714
Other financial assets 128 126
Cash and cash equivalents 422,988 358,926
Derivative financial instruments (current) - 84
Total assets 2,847,313 2,999,965
============= =============
30 June 2020 30 June 2019
(Unaudited) (Unaudited)
GBP'000 GBP'000
Segment liabilities
Distribution 750,830 966,323
Retailing 224,542 214,668
Manufacturing 13,120 21,783
------------- -------------
988,492 1,202,774
Unallocated liabilities
Interest bearing loans and borrowings (current
and non-current) 364,308 357,043
Liabilities of disposal group held for
sale - 30,091
Retirement benefit obligations 45,572 22,189
Deferred tax liabilities 49,342 40,446
Current income tax liabilities 22,824 33,890
Derivative financial instruments (non-current) 62 27
Total liabilities 1,470,600 1,686,460
============= =============
3. Operating Profit
Operating profit includes Government Assistance of GBP25.1 million in respect of the Coronavirus Job Retention Scheme in the UK and the Temporary Covid-19 Wage Subsidy Scheme in Ireland.
The property profit of GBP0.3 million (2019: GBP4.7 million) relates to the disposal of four UK properties (2019: two UK properties and two Irish properties).
4. Finance Expense and Finance Income
Six months Six months
to 30 June to 30 June
2020 (Unaudited) 2019 (Unaudited)
Restated
GBP'000 GBP'000
Finance expense
Interest on bank loans, US senior notes
and overdrafts 4,555 * 3,580 *
Net change in fair value of cash flow
hedges transferred from equity - 151
Interest on lease liabilities 9,292 9,343
Net finance cost on pension scheme obligations 169 210
Foreign exchange loss 1,145 -
15,161 13,284
================== ==============
Finance income
Interest income on bank deposits (515) * (368) *
Foreign exchange gain - (142)
(515) (510)
================== ==============
Net finance expense 14,646 12,774
------------------ --------------
* Net bank and US senior note interest of GBP4.0 million (2019: GBP3.2 million).
5. Earnings per Share
The computation of basic, diluted and underlying earnings per share is set out below.
Half Year 30 Half Year 30
June 2020 (Unaudited) June 2019 (Unaudited)
Restated
GBP'000 GBP'000
Numerator for basic, adjusted and diluted
earnings per share:
Profit after tax for the financial period
from continuing operations 15,954 69,461
Loss after tax for the financial period
from discontinued operations - (22,541)
Numerator for basic and diluted earnings
per share 15,954 46,920
----------------------- -----------------------
Profit after tax for the financial period
from continuing operations 15,954 69,461
Amortisation of intangible assets arising
on acquisitions 4,290 2,666
Tax relating to amortisation of intangible
assets arising on acquisitions (874) (532)
Numerator for adjusted earnings per share 19,370 71,595
----------------------- -----------------------
Number of Number of
Grafton Grafton
Units Units
Denominator for basic and adjusted earnings
per share:
Weighted average number of Grafton Units
in issue 238,352,174 237,778,336
Dilutive effect of options and awards - 659,376
Denominator for diluted earnings per share 238,352,174 238,437,712
----------------------- -----------------------
Earnings per share (pence) - from total
operations
- Basic 6.7 19.7
- Diluted 6.7 19.7
Earnings per share (pence) - from continuing
operations
- Basic 6.7 29.2
- Diluted 6.7 29.1
Earnings per share (pence) - from discontinued
operations
- Basic - (9.5)
- Diluted - (9.5)
Adjusted earnings per share (pence) - from
continuing operations
- Basic 8.1 30.1
- Diluted 8.1 30.0
6. Dividends
On 24 March 2020, the Group announced that it was implementing a range of precautionary measures in light of Covid-19 to preserve liquidity and ensure it came through the crisis well positioned for growth. One of these actions was the suspension of the second interim dividend for 2019 of 12.5p per share, which was due to be paid on 6 April 2020.
In view of the impact on trading of Covid-19, the Board does not propose paying a first interim dividend for 2020 in respect of the financial performance for the six months ended 30 June 2020, as it normally would do at this time. The Group however recognises the importance of dividends to shareholders and will consider the scope for the payment of the suspended second interim dividend for 2019 and a full year dividend for 2020, having regard to any significant interruptions to trading from Covid-19 in the second half, as part of its overall review of the full year results.
A liability in respect of any future dividend has not been recognised at 30 June 2020, as there was no present obligation to pay any dividends at the half-year.
7. Exchange Rates
The results and cash flows of subsidiaries with euro functional currencies have been translated into sterling using the average exchange rate for the half-year. The balance sheets of subsidiaries with euro functional currencies have been translated into sterling at the rate of exchange ruling at the balance sheet date.
The average sterling/euro rate of exchange for the six months ended 30 June 2020 was Stg87.46p (six months to 30 June 2019: Stg87.36p). The sterling/euro exchange rate at 30 June 2020 was Stg91.24p (30 June 2019: Stg89.66p and 31 December 2019: Stg85.08p).
8. Right-Of-Use Asset
Right-of-use
asset
GBP'000
Recognised at 1 January 2020 522,245
Additions 786
Disposals (2,525)
Depreciation (30,796)
Remeasurements (1,276)
Currency translation adjustment 15,578
-------------
As at 30 June 2020 504,012
-------------
9. Property, Plant and Equipment, Properties Held for Sale and Investment Properties
Property, Properties Investment
plant and held for sale properties
equipment
Net Book Value GBP'000 GBP'000 GBP'000
As at 1 January 2020 500,924 16,274 12,526
Additions 13,232 - -
Depreciation (22,474) - -
Disposals (625) (741) -
Impairment charge - (146) -
Transfer to properties held for
sale (3,294) 3,579 (285)
Currency translation adjustment 10,445 970 511
----------- --------------- ------------
As at 30 June 2020 498,208 19,936 12,752
----------- --------------- ------------
10. Movement in Working Capital
Trade Trade
and other and other
Inventories receivables payables Total
Current GBP'000 GBP'000 GBP'000 GBP'000
At 1 January 2020 317,632 388,023 (511,855) 193,800
Currency translation adjustment 9,630 8,884 (13,706) 4,808
Working capital movement in 2020 (24,099) (102,445) 101,407 (25,137)
At 30 June 2020 303,163 294,462 (424,154) 173,471
============== ============= =========== =========
Lease receivable under IFRS 16
Included in current assets - 151 - 151
Included in non-current assets - 2,266 - 2,266
-------------- ------------- ----------- ---------
At 30 June 2020 - 2,417 - 2,417
-------------- ------------- ----------- ---------
11. Interest-Bearing Loans, Borrowings and Net Debt
30 June 30 June 31 Dec
2020 2019 2019
GBP'000 GBP'000 GBP'000
Non-current liabilities
Bank loans 219,020 214,338 203,814
US senior notes 145,288 142,705 135,447
Total non-current interest-bearing
loans and borrowings 364,308 357,043 339,261
---------- ---------- ----------
Leases
Included in non-current liabilities 480,656 489,198 487,999
Included in current liabilities 57,144 53,198 55,368
---------- ---------- ----------
Total leases 537,800 542,396 543,367
---------- ---------- ----------
Derivatives
Included in current liabilities 62 27 -
Included in current assets - (84) (7)
Total derivatives 62 (57) (7)
---------- ---------- ----------
Cash and cash equivalents (422,988) (358,926) (348,787)
Net debt 479,182 540,456 533,834
========== ========== ==========
In April 2020, the Group drew GBP261.1 million under its revolving bank facilities which was held in cash as a precautionary measure to increase liquidity. In view of the Group's strong cash flow from operations, loans of GBP263.1 million were repaid in June 2020.
11. Interest-Bearing Loans, Borrowings and Net Debt (continued)
The following table shows the fair value of financial assets and liabilities including their level in the fair value hierarchy. It does not include fair value information for financial assets and liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value.
30 June 31 Dec
2020 2019
GBP'000 GBP'000
Assets/liabilities measured at fair value
Designated as hedging instruments
Interest rate swaps and other derivatives (Level
2) 62 (7)
--------- ------------
Liabilities not measured at fair value
Liabilities at amortised cost
Bank loans 220,159 205,295
US senior notes 145,984 136,128
Leases 537,800 543,367
903,943 884,790
========= ============
Financial assets and liabilities recognised at amortised cost
Except as detailed above, it is considered that the carrying amounts of financial assets and liabilities including trade payables, trade receivables, net debt and deferred consideration, which are recognised at amortised cost in the condensed consolidated half year financial statements, approximate to their fair values.
Financial assets and liabilities carried at fair value
All of the Group's financial assets and liabilities which are carried at fair value are classified as Level 2 in the fair value hierarchy. There have been no transfers between levels in the current period. Fair value measurements are categorised into different levels in the fair value hierarchy based on the inputs to valuation techniques used. The fair values of interest rate swaps and other derivatives are calculated as the present value of the estimated future cash flows based on the terms and maturity of each contract and using forward currency rates and market interest rates as applicable for a similar instrument at the measurement date. Fair values reflect the credit risk of the instrument and include adjustments to take account of the credit risk of the Group entity and counterparty where appropriate.
12. Reconciliation of Net Cash Flow to Movement in Net Debt
The impact of IFRS 16 on net debt is also 30 June 30 June
set out within the APM's. 2020 2019
GBP'000 GBP'000
Net increase in cash and cash equivalents 64,140 138,685
Net cash reclassified as held for sale - (2,461)
Net movement in derivative financial instruments (69) 111
Movement in debt and lease financing 7,228 (623,774)
Change in net debt resulting from cash
flows 71,299 (487,439)
Currency translation adjustment (16,647) 70
Movement in net debt in the period 54,652 (487,369)
Net debt at 1 January (533,834) (53,087)
Net debt at end of the period (479,182) (540,456)
========== ==========
Gearing 35% 41%
========== ==========
13. Retirement Benefits
The principal financial assumptions employed in the valuation of the Group's defined benefit scheme liabilities for the current and prior year were as follows:
Irish Schemes UK Schemes
At 30 June At 31 Dec At 30 June At 31 Dec
2020 2019 2020 2019
Rate of increase in salaries 1.90% * 2.30% * 0.00% ** 0.00% **
Rate of increase of pensions
in payment - - 2.70% 2.90%
Discount rate 0.95% 1.05% 1.50% 2.10%
Inflation 0.70% 1.10% 2.00% *** 1.90% ***
*1.90% applies from 2 January 2021 (31 December 2019: 2.30% from 2 January 2020)
** Pensionable salaries are not adjusted for inflation
*** The inflation assumption shown for the UK is based on the Consumer Price Index (CPI)
The following table provides a reconciliation of the scheme assets (at bid value) and the actuarial value of scheme liabilities:
Assets Liabilities Net asset/(deficit)
Half year Year Half year Year Half year Year
to 30 June to 31 to 30 June to 31 to 30 June to 31
2020 Dec 2019 2020 Dec 2019 2020 Dec 2019
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
At 1 January 249,933 230,671 (271,116) (250,834) (21,183) (20,163)
Acquired in the year - - - (227) - (227)
Disposed in the year - (1,575) - 1,998 - 423
Interest income on
plan assets 1,997 5,352 - - 1,997 5,352
Contributions by employer 2,129 2,956 - - 2,129 2,956
Contributions by members 302 621 (302) (621) - -
Benefit payments (4,485) (11,376) 4,485 11,376 - -
Current service cost (246) - (1,255) (2,443) (1,501) (2,443)
Settlement cost - - - (580) - (580)
Other long term benefit
(expense) - - (36) (49) (36) (49)
Interest cost on scheme
liabilities - - (2,166) (5,763) (2,166) (5,763)
Remeasurements
Actuarial gains/(loss)
from:
-experience variations - - (3,305) 1,579 (3,305) 1,579
-financial assumptions - - (14,220) (31,178) (14,220) (31,178)
-demographic assumptions - - (509) (1,048) (509) (1,048)
Return on plan assets
excluding interest
income (4,964) 29,356 - - (4,964) 29,356
Translation adjustment 8,502 (6,072) (9,426) 6,674 (924) 602
At 30 June / 31 December 253,168 249,933 (297,850) (271,116) (44,682) (21,183)
============ ========== ============ ==========
Related deferred tax
asset (net) 7,597 3,228
------------ ----------
Net pension liability (37,085) (17,955)
============ ==========
13. Retirement Benefits (continued)
The net pension scheme deficit of GBP44.7 million is shown in the Group balance sheet as retirement benefit obligations (non-current liabilities) of GBP45.6 million and retirement benefit assets (non-current assets) of GBP0.9 million. GBP15.9 million of the retirement benefit obligations relates to schemes in Ireland and the Netherlands and GBP29.7 million relates to one UK scheme. GBP0.3 million of the retirement benefit asset relates to a second UK scheme and GBP0.6 million is one scheme in Ireland.
The 2019 net pension scheme deficit of GBP21.2 million is shown in the Group balance sheet as retirement benefit obligations (non-current liabilities) of GBP21.9 million and retirement benefit assets (non-current assets) of GBP0.7 million. GBP10.8 million of the retirement benefit obligations relates to schemes in Ireland and the Netherlands and GBP11.1 million relates to one UK scheme. GBP0.3 million of the retirement benefit asset relates to a second UK scheme and GBP0.4 million to one scheme in Ireland.
14. Non-Current Assets Held for Sale and Discontinued Operations
30 June 2019
In early 2019, the Group conducted a strategic review of its operations in Belgium in the context of its allocation and reallocation of capital. This resulted in a decision to divest of the business and a process was initiated to dispose of the operations. The Group entered into a conditional agreement for the sale of the business which was subsequently completed on 4 October 2019. For reporting purposes, for the period ended 30 June 2019, the assets and liabilities of the Belgium operations were presented as held for sale and the Belgium Group was reported as a discontinued operation. The related goodwill allocated to the Belgium Group was written off in the period (30 June 2019: GBP9.2 million). The write down to fair value of the assets, less costs to sell was GBP16.8 million. Together, for the period ended 30 June 2019, this resulted in an overall net loss of GBP26.0 million which was recognised as Exceptional Items within the Income Statement of the discontinued operation.
On 1 October 2019 the Group completed the disposal of Plumbase, its specialist UK plumbing and heating business, to Plumbing and Heating Investments Limited ("PHIL"), a UK company engaged in the distribution of plumbing and heating products. The disposal of Plumbase is in line with the Group's strategy of orientating towards higher returning businesses with good long-term growth prospects. As a result of this, the results for the period ended 30 June 2019 have been restated to report Plumbase as a discontinued operation.
Assets of disposal group (Belgium) classified as held for sale
Transferred Fair value Total assets
to held Adjustment transferred
for sale GBP'000
GBP'000 GBP'000
Property, plant and equipment 4,114 (4,114) -
Right-of-use assets 9,777 (9,777) -
Investment property 159 - 159
Inventory 14,752 (2,897) 11,855
Trade and other receivables 16,979 - 16,979
Cash and cash equivalents 3,532 - 3,532
------------ ------------
Total assets held for sale 49,313 (16,788) 32,525
------------ ------------ -------------
Liabilities of disposal group (Belgium) classified as held for sale
GBP'000
Trade and other payables (18,897)
Lease liabilities (9,829)
Loans and borrowings (1,071)
Pension liability (294)
Total liabilities held for sale (30,091)
---------
14. Non-Current Assets Held for Sale and Discontinued Operations (continued)
Net cash movement on transfer to held for sale - Belgium
GBP'000
Cash and cash equivalents 3,532
Loans and borrowings (1,071)
--------
Total cash flow movement 2,461
--------
Exceptional items recognised in the period within the discontinued operation - Belgium
GBP'000
Fair value adjustment to assets held for sale 16,788
Goodwill impairment 9,176
Total exceptional items recognised 25,964
--------
Results from discontinued operations
30 June 30 June 30 June 31 December
2019 2019 2019 2019
(unaudited) (unaudited) (unaudited) (unaudited)
Reported Restated Restated* Reported
Belgium Plumbase
GBP'000 GBP'000 GBP'000 GBP'000
Revenue 45,290 123,713 169,003 251,792
Operating costs (44,654) (119,660) (164,314) (245,297)
------------- ------------- ------------- -------------
Operating profit
pre-exceptional items 636 4,053 4,689 6,495
Exceptional items
(see above) (25,964) - (25,964) (29,357)
------------- ------------- ------------- -------------
Operating (loss) (25,328) 4,053 (21,275) (22,862)
Net finance costs (234) (250) (484) (702)
------------- -------------
(Loss) before tax (25,562) 3,803 (21,759) (23,564)
Income tax (140) (642) (782) (1,128)
------------- ------------- ------------- -------------
(Loss) after tax
for the financial
period (25,702) 3,161 (22,541) (24,692)
------------- ------------- ------------- -------------
* The Reported Results at 30 June 2019 included Belgium only as a discontinued operation. Results for the period ended 30 June 2019 have since been restated to include the Plumbase business as a discontinued operation.
The overall impact on the Group income statement for June 2019 is set out below. The results for the period ended 30 June 2019 have been restated to include the Plumbase business as a discontinued operation.
Impact on the Group Condensed Income Statement for the six months ended 30 June 2019
2019 2019 2019
(unaudited) (unaudited) (unaudited)
Continuing Discontinued Total
Restated Restated
GBP'000 GBP'000 GBP'000
Revenue 1,313,603 169,003 1,482,606
Operating costs (1,221,166) (164,314) (1,385,480)
------------- -------------- -------------
Operating profit before property
profits 92,437 4,689 97,126
Property profits 4,737 - 4,737
------------- -------------- -------------
Operating profit before exceptional
items 97,174 4,689 101,863
Exceptional items - (25,964) (25,964)
------------- -------------- -------------
Operating profit 97,174 (21,275) 75,899
Finance expense (13,284) (484) (13,768)
Finance income 510 - 510
------------- -------------- -------------
Profit before tax 84,400 (21,759) 62,641
Income tax expense (14,939) (782) (15,721)
------------- -------------- -------------
Profit after tax for the financial
period 69,461 (22,541) 46,920
------------- -------------- -------------
15. Goodwill
Goodwill is subject to impairment testing on an annual basis and more frequently if an indicator of impairment is considered to exist. In view of the impact on the Group's businesses in the UK and Ireland from the introduction of national lockdowns which resulted in the temporary closure of the majority of the branches, the impairment review conducted at the end of 2019 was updated at 30 June 2020. The impairment testing process resulted in no impairment of goodwill.
Goodwill
GBP'000
Net Book Value
As at 1 January 2020 657,845
Currency translation adjustment 18,605
As at 30 June 2020 676,450
---------
16. Intangible Assets
Computer Customer
Software Trade Names Relationships Total
GBP'000 GBP'000 GBP'000 GBP'000
Net Book Value
As at 1 January 2020 36,195 5,507 61,566 103,268
Additions 336 - - 336
Amortisation (2,539) (372) (3,918) (6,829)
Currency translation adjustment 64 238 2,687 2,989
As at 30 June 2020 34,056 5,373 60,335 99,764
---------- ------------ --------------- ---------
The computer software asset of GBP34.1 million at 30 June 2020 (December 2019: GBP36.2 million) primarily reflects the cost of the Group's investment on upgrading the IT systems and infrastructure that supports a number of UK businesses as part of a multi-year programme of investment.
The amortisation expense of GBP6.8 million (H1 2019: GBP3.7 million) has been charged in 'operating costs' in the income statement. Amortisation on acquired intangibles amounted to GBP4.3 million (H1 2019: GBP2.7 million).
17. Taxation
The income tax expense of GBP4.5 million (2019: GBP14.9 million) is equivalent to an effective tax rate of 22.1 per cent on profit from continuing operations (2019: 17.7 per cent) and is based on the current forecast rate for the year. This is a blended rate of corporation tax on profits in the jurisdictions where the Group operates and is higher than the rate of 19.5 per cent guided at the time of our 2019 Final Results Announcement which was based on a higher level of forecast profitability for the year.
Legislation that was passed in 2016 to reduce the UK rate of corporation tax by two percent to 17 per cent with effect from 1 April 2020 did not proceed leading to a one-off increase in the charge for deferred tax which increased the forecast tax rate for the current year by 3.1 percentage points as opposed to 1.1 per cent in the guided rate of 19.5 per cent.
Certain items of expenditure charged in arriving at profit before tax, including depreciation on buildings, are not eligible for a tax deduction. The ineligible expenditure accounted for a higher proportion of profit forecast for the year which along with a change in the profit mix from each jurisdiction contributed to a net increase in the forecast tax rate for 2020 by 0.6 per cent.
The liability shown for current taxation includes a liability for tax uncertainties and is based on the Directors' estimate of (i) the most likely amount; or (ii) the expected value of the probable outflow of economic resources that will be required. As with all estimates, the actual outcome may be different to the current estimate.
17. Taxation (continued)
Accounting estimates and judgements
Management is required to make judgements and estimates in relation to taxation provisions and exposures. In the ordinary course of business, the Group is party to transactions for which the ultimate tax determination may be uncertain. As the Group is subject to taxation in a number of jurisdictions, an open dialogue is maintained with
Revenue Authorities with a view to the timely agreement of tax returns. The amounts provided/recognised for tax are based on management's estimate having taken appropriate professional advice.
If the final determination of these matters is different from the amounts that were initially recorded such differences could materially impact the income tax and deferred tax liabilities and assets in the period in which the determination was made.
Deferred tax
At 30 June 2020, there were unrecognised deferred tax assets in relation to capital losses of GBP1.2 million (31 December 2019: GBP1.6 million), trading losses of GBP2.0 million (31 December 2019: GBP1.9 million) and deductible temporary differences of GBP2.9 million (31 December 2019: GBP2.2 million).
Deferred tax assets were not recognised in respect of certain capital losses as they can only be recovered against certain classes of taxable profits. The Directors believe that it is not probable that such profits will arise in the foreseeable future. The trading losses arose in entities that have incurred losses in recent years and the Directors believe that it is not probable there will be sufficient taxable profits in the relevant entities against which they can be utilised. Separately, the Directors believe that it is not probable the deductible temporary differences will be utilised.
18. Related Party Transactions
There have been no new related party transactions. There were no other changes in related parties from those described in the 2019 Annual Report that materially affected the financial position or the performance of the Group during the period to 30 June 2020.
19. Grafton Group plc Long Term Incentive Plan (LTIP)
There were no LTIP awards made in the current period. The 2019 Annual Report discloses details of the scheme.
20. Issue of Shares
During the year 814,284 Grafton Units were issued under the 2011 Grafton Group Long Term Incentive Plan (LTIP) on the vesting of the 2017 grants. A further 9,845 Grafton Units were issued under the Group's Savings Related Share Option Scheme (SAYE) to eligible UK employees.
21. Events after the Balance Sheet Date
There have been no material events subsequent to 30 June 2020 that would require adjustment to or disclosure in this report.
22. Board Approval
These condensed consolidated half year financial statements were approved by the Board of Grafton Group plc on 26 August 2020.
Supplementary Financial Information
Alternative Performance Measures
Certain financial information set out in this consolidated half year financial statements is not defined under International Financial Reporting Standards ("IFRS"). These key Alternative Performance Measures ("APMs") represent additional measures in assessing performance and for reporting both internally and to shareholders and other external users. The Group believes that the presentation of these APMs provides useful supplemental information which, when viewed in conjunction with IFRS financial information, provides readers with a more meaningful understanding of the underlying financial and operating performance of the Group.
None of these APMs should be considered as an alternative to financial measures drawn up in accordance with IFRS. The key Alternative Performance Measures ("APMs") of the Group are set out below. As amounts are reflected in GBP'm some non-material rounding differences may arise. Numbers that refer to 2019 are available in the 2019 Annual Report and the 2019 Half Year Report subject to restatement for discontinued operations.
Note: Plumbase and Belgium Distribution are now classified as discontinued operations for the period ended 30 June 2019. The revenue and operating profit of both businesses are excluded from the Group. Revenue and the operating result are reflected in the (loss)/profit after tax from discontinued operations. Prior year comparatives have been updated to conform to the current year presentation.
APM Description
Adjusted operating Profit before amortisation of intangible assets
profit/EBITA arising on acquisitions, exceptional items,
net finance expense and income tax expense.
EBITA Profit before exceptional items, net finance
expense, income tax expense and amortisation
of intangible assets arising on acquisitions.
Operating profit/EBITA Profit before net finance expense and income
margin tax expense as a percentage of revenue.
Adjusted operating Profit before profit on the disposal of Group
profit/EBITA before properties, amortisation of intangible assets
property profit arising on acquisitions, exceptional items,
net finance expense and income tax expense.
Adjusted operating Adjusted operating profit/EBITA before property
profit/EBITA margin profit as a percentage of revenue.
before property profit
Adjusted profit before Profit before amortisation of intangible assets
tax arising on acquisitions, exceptional items
and income tax expense.
Adjusted profit after Profit before amortisation of intangible assets
tax arising on acquisitions and exceptional items
but after deducting the income tax expense.
Capital Turn Revenue for the previous 12 months divided
by average capital employed (where capital
employed is the sum of total equity and net
debt at each period end).
Constant Currency Constant currency reporting is used by the
Group to eliminate the translational effect
of foreign exchange on the Group's results.
To arrive at the constant currency change,
the results for the prior period are retranslated
using the average exchange rates for the current
period and compared to the current period reported
numbers.
EBITDA Profit before exceptional items, net finance
expense, income tax expense, depreciation and
amortisation of intangible assets arising on
acquisitions. EBITDA (rolling 12 months) is
EBITDA for the previous 12 months.
EBITDA Interest Cover EBITDA divided by net bank/loan note interest.
Gearing The Group net debt divided by the total equity
attributable to owners of the Parent times
100, expressed as a percentage.
Like-for-like revenue Changes in like-for-like revenue is a measure
of underlying revenue performance for a selected
period. Branches contribute to like-for-like
revenue once they have been trading for more
than twelve months. Acquisitions contribute
to like-for-like revenue once they have been
part of the Group for more than 12 months.
When branches close, or where a business is
disposed of, revenue from the date of closure,
for a period of 12 months, is excluded from
the prior year result.
Return on Capital Employed Operating profit divided by average capital
employed (where capital employed is the sum
of total equity and net debt at each period
end) times 100, expressed as a percentage.
Adjusted Operating Profit/EBITA before
Property Profit Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Revenue - continuing 1,058.4 1,313.6
Operating profit 35.1 97.2
Property profit (0.3) (4.7)
Amortisation of intangible assets arising
on acquisitions 4.3 2.7
------------- ----------------
Adjusted operating profit/EBITA before property
profit 39.1 95.1
Adjusted operating profit/EBITA margin before
property profit 3.7% 7.2%
------------- ----------------
Operating Profit/EBITA Margin
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Revenue - continuing 1,058.4 1,313.6
Operating profit 35.1 97.2
Operating profit/EBITA margin 3.3% 7.4%
------------- ----------------
Adjusted Operating Profit/EBITA
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Revenue - continuing 1,058.4 1,313.6
Operating profit 35.1 97.2
Amortisation of intangible assets arising
on acquisitions 4.3 2.7
------------- ----------------
Adjusted operating profit/EBITA 39.4 99.8
Adjusted operating profit/EBITA margin 3.7% 7.6%
------------- ----------------
Adjusted Profit before Tax
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Profit before tax 20.5 84.4
Amortisation of intangible assets arising
on acquisitions 4.3 2.7
------------- ----------------
Adjusted profit before tax 24.8 87.1
------------- ----------------
Adjusted Profit after Tax
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Profit after tax 16.0 69.5
Amortisation of intangible assets arising
on acquisitions 4.3 2.7
Related tax on amortisation of intangible
assets arising on acquisitions (0.9) (0.5)
------------- ----------------
Adjusted profit after tax 19.4 71.6
------------- ----------------
Reconciliation of Profit to EBITDA
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Profit after tax 16.0 69.5
Net finance expense 14.6 12.8
Income tax expense 4.5 14.9
Depreciation 53.3 54.2
Intangible asset amortisation 6.8 3.7
EBITDA 95.2 155.0
------------- ----------------
Net Debt to EBITDA
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Impact GBP'm
GBP'm
EBITDA (rolling 12 months) 252.8 270.9
Net debt 479.2 540.5
Net debt to EBITDA - times 1.90 1.99
------------- ----------------
EBITDA Interest Cover
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
EBITDA 95.2 155.0
Net bank/loan note interest 4.0 3.2
EBITDA interest cover - times 23.6 48.3
------------- ----------------
Gearing
30 June 2020 30 June 2019
Reported Restated
GBP'm GBP'm
Total equity 1,376.7 1,313.5
Group net debt 479.2 540.5
Gearing 35% 41%
--------------- ---------------
Return on Capital Employed
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Operating profit (rolling 12 months) 135.7 187.7
Exceptional items (rolling) - 1.9
Amortisation of intangible assets arising
on acquisitions (rolling) 8.6 5.4
Adjusted operating profit (rolling 12
months) 144.3 195.0
------------- ----------------
Total equity - current period end 1,376.7 1,313.5
Net debt - current period end 479.2 540.5
------------- ----------------
Capital employed - current period end 1,855.9 1,854.0
------------- ----------------
Total equity - prior period end 1,313.5 1,232.2
Net debt - prior period end 540.5 676.5
------------- ----------------
Capital employed - prior period end 1,854.0 1,908.7
------------- ----------------
Average capital employed 1,854.9 1,881.3
Return on capital employed 7.8% 10.4%
------------- ----------------
Capital Turn
Six months Six months
to 30 June to 30 June
2020 2019 Restated
Reported GBP'm
GBP'm
Revenue H2 prior period 1,358.7 1,200.6
Revenue H1 current period 1,058.4 1,313.6
Total revenue for previous 12 months 2,417.1 2,514.2
Average capital employed 1,854.9 1,881.3
------------- ----------------
Capital turn - times 1.3 1.3
------------- ----------------
Liquidity
30 June 30 June
2020 2019 Reported
Reported GBP'm
GBP'm
Cash and cash equivalents 423.0 358.9
Less: cash held against letter of
credit (4.0) (4.0)
Accessible cash 419.0 354.9
Undrawn revolving bank facilities 274.4 273.7
----------- ----------------
Liquidity 693.4 628.6
----------- ----------------
Supplementary Financial Information
Alternative Performance Measures
Impact of IFRS 16 "Leases" on the Group Income Statement
2020 2020 2020
(Unaudited) (Unaudited) (Unaudited)
Pre IFRS IFRS 16 Reported
16 Impact Impact
GBP'000 GBP'000
GBP'000
Revenue 1,058,412 - 1,058,412
Operating costs (1,029,882) 6,286 (1,023,596)
------------- ------------- -------------
Operating profit before property
profits 28,530 6,286 34,816
Property profits 308 - 308
------------- ------------- -------------
Operating profit 28,838 6,286 35,124
Finance expense (5,925) (9,236) (15,161)
Finance income 515 - 515
------------- ------------- -------------
Profit before tax 23,428 (2,950) 20,478
Income tax expense (5,032) 508 (4,524)
------------- ------------- -------------
Profit after tax for the financial
period 18,396 (2,442) 15,954
------------- ------------- -------------
Profit attributable to:
Owners of the Company 18,396 (2,442) 15,954
-------------
Earnings per ordinary share -
basic 7.7p (1.0p) 6.7p
Earnings per ordinary share -
diluted 7.7p (1.0p) 6.7p
Group Condensed Balance Sheet as at 30 June 2020
30 June 30 June 30 June 2020
2020 2020 (Unaudited) (Unaudited)
(Unaudited) IFRS 16 Reported
Impact
Pre IFRS
16
Impact
ASSETS GBP'000 GBP'000 GBP'000
Non-current assets
Goodwill 676,450 - 676,450
Intangible assets 99,764 - 99,764
Property, plant and equipment 500,362 (2,154) 498,208
Right-of-use asset - 504,012 504,012
Investment properties 12,752 - 12,752
Deferred tax assets 11,393 750 12,143
Lease receivable - 2,266 2,266
Retirement benefit assets 890 - 890
Other financial assets 128 - 128
------------- ------------------ -------------
Total non-current assets 1,301,739 504,874 1,806,613
------------- ------------------ -------------
Current assets
Properties held for sale 19,936 - 19,936
Inventories 303,163 - 303,163
Trade and other receivables 299,834 (5,372) 294,462
Lease receivable - 151 151
Cash and cash equivalents 422,988 - 422,988
Total current assets 1,045,921 (5,221) 1,040,700
------------- ------------------ -------------
Total assets 2,347,660 499,653 2,847,313
============= ================== =============
EQUITY
Equity share capital 8,552 - 8,552
Share premium account 213,785 - 213,785
Capital redemption reserve 621 - 621
Revaluation reserve 12,864 - 12,864
Shares to be issued reserve 8,745 - 8,745
Cash flow hedge reserve (59) - (59)
Foreign currency translation
reserve 86,541 (365) 86,176
Retained earnings (prior years) 1,054,868 (7,170) 1,047,698
Retained earnings (current year) 4,670 (2,442) 2,228
Treasury shares held (3,897) - (3,897)
------------- ------------------ -------------
Total equity 1,386,690 (9,977) 1,376,713
------------- ------------------ -------------
LIABILITIES
Non-current liabilities
Interest-bearing loans and borrowings 364,308 - 364,308
Lease liabilities 1,154 479,502 480,656
Provisions 23,244 (5,502) 17,742
Retirement benefit obligations 45,572 - 45,572
Deferred tax liabilities 49,342 - 49,342
------------- ------------------ -------------
Total non-current liabilities 483,620 474,000 957,620
------------- ------------------ -------------
Current liabilities
Lease liabilities 464 56,680 57,144
Trade and other payables 442,214 (18,060) 424,154
Current income tax liabilities 24,110 (1,286) 22,824
Derivative financial instruments 62 - 62
Provisions 10,500 (1,704) 8,796
------------- ------------------ -------------
Total current liabilities 477,350 35,630 512,980
------------- ------------------ -------------
Total liabilities 960,970 509,630 1,470,600
------------- ------------------ -------------
Total equity and liabilities 2,347,660 499,653 2,847,313
============= ================== =============
Group Condensed Cash Flow Statement
Six months Six months Six months
to 30 June to 30 June to 30 June
2020 (Unaudited) 2020 (Unaudited) 2020 (Unaudited)
Pre IFRS IFRS 16 Reported
16 Impact Impact
GBP'000 GBP'000 GBP'000
Profit before taxation 23,428 (2,950) 20,478
Finance income (515) - (515)
Finance expense 5,925 9,236 15,161
------------------ ------------------ ------------------
Operating profit 28,838 6,286 35,124
Depreciation 22,474 30,796 53,270
Amortisation of intangible assets 6,829 - 6,829
Share-based payments charge 949 - 949
Movement in provisions (152) 400 248
Loss on sale of property, plant and
equipment 293 - 293
Property profit (308) - (308)
Asset impairment / fair value adjustments 146 360 506
Contributions to pension schemes in
excess of IAS 19 charge (592) - (592)
(Increase)/decrease in working capital 34,791 (9,654) 25,137
------------------
Cash generated from operations 93,268 28,188 121,456
Interest paid (5,555) (9,236) (14,791)
Income taxes paid (10,251) - (10,251)
------------------ ------------------ ------------------
Cash flows from operating activities 77,462 18,952 96,414
------------------ ------------------ ------------------
Investing activities
Inflows
Proceeds from sale of property, plant
and equipment 304 - 304
Proceeds from sales of properties held
for sale 1,078 - 1,078
Interest received 515 - 515
------------------
1,897 - 1,897
------------------ ------------------ ------------------
Outflows
Investment in intangible asset - computer
software (336) - (336)
Purchase of property, plant and equipment (13,232) - (13,232)
(13,568) - (13,568)
------------------
Cash flows from investing activities (11,671) - (11,671)
------------------
Financing activities
Inflows
Proceeds from the issue of share capital 102 - 102
Proceeds from borrowings 261,099 - 261,099
------------------ ------------------ ------------------
261,201 - 261,201
------------------ ------------------ ------------------
Outflows
Repayment of borrowings (262,640) - (262,640)
Payment on lease liabilities (212) (18,952) (19,164)
------------------
(262,852) (18,952) (281,804)
------------------ ------------------
Cash flows from financing activities (1,651) (18,952) (20,603)
------------------ ------------------ ------------------
Net increase in cash and cash equivalents 64,140 - 64,140
Cash and cash equivalents at 1 January 348,787 - 348,787
Effect of exchange rate fluctuations
on cash held 10,061 - 10,061
------------------ ------------------ ------------------
Cash and cash equivalents at the end
of the period 422,988 - 422,988
Reconciliation of Net Cash Flow to Movement in Net Cash/Debt
30 June 30 June 30 June
2020 2020 (Unaudited) 2020 (Unaudited)
(Unaudited) IFRS 16 Reported
Pre IFRS Impact GBP'000
16 GBP'000
Impact
GBP'000
Net increase in cash and cash
equivalents 64,140 - 64,140
Net movement in derivative financial
instruments (69) - (69)
Movement in debt and lease financing 1,753 5,475 7,228
Change in net cash/(debt) resulting
from cash flows 65,824 5,475 71,299
Currency translation adjustment (16,647) - (16,647)
Movement in net cash/(debt) in
the period 49,177 5,475 54,652
Net cash/(debt) at 1 January 7,823 (541,657) (533,834)
Net cash/(debt) at end of the
period* 57,000 (536,182) (479,182)
* Lease liabilities amounting to GBP1.6m are included in the pre-IFRS 16 net cash balance. Excluding this, the pre-IFRS16 net cash position is GBP58.6m and the IFRS 16 impact is GBP537.8m.
Earnings per Share
30 June 30 June 30 June
2020 2020 (Unaudited) 2020 (Unaudited)
(Unaudited) IFRS 16 Reported
Impact
Pre IFRS
16
Impact
GBP'000 GBP'000 GBP'000
Numerator for basic, adjusted
and diluted earnings per share:
Profit after tax for the financial
period from continuing operations 18,396 (2,442) 15,954
Numerator for basic and diluted
earnings per share 18,396 (2,442) 15,954
Profit after tax for the financial
period from continuing operations 18,396 (2,442) 15,954
Amortisation of intangible assets
arising on acquisitions 4,290 - 4,290
Tax relating to amortisation
of intangible assets arising
on acquisitions (874) - (874)
Numerator for adjusted earnings
per share - continuing 21,812 (2,442) 19,370
Number of Number of Number of
Grafton Grafton Grafton
Units Units Units
Denominator for basic and adjusted
earnings per share:
Weighted average number of Grafton
Units in issue 238,352,174 238,352,174 238,352,174
Dilutive effect of options and - - -
awards
Denominator for diluted earnings
per share 238,352,174 238,352,174 238,352,174
Earnings per share (pence) -
from continuing operations
- Basic 7.7p (1.0p) 6.7p
- Diluted 7.7p (1.0p) 6.7p
Adjusted earnings per share
(pence) - from continuing operations
- Basic 9.1p (1.0p) 8.1p
- Diluted 9.1p (1.0p) 8.1p
Responsibility Statement in Respect of the Six Months Ended 30 June 2020
The Directors, whose names and functions are listed on pages 66 and 67 in the Group's 2019 Annual Report, are responsible for preparing this interim management report and the condensed consolidated half year financial statements in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007, the related Transparency Rules of the Central Bank of Ireland and with IAS 34, Interim Financial Reporting as adopted by the European Union.
The Directors confirm that, to the best of their knowledge:
-- the condensed consolidated interim financial statements for the half year ended 30 June 2020 have been prepared in accordance with the international accounting standard applicable to interim financial reporting, IAS 34 as adopted by the EU;
-- the interim management report includes a fair review of the important events that have occurred during the first six months of the financial year, and their impact on the condensed consolidated interim financial statements for the half year ended 30 June 2020, and a description of the principal risks and uncertainties for the remaining six months;
-- the interim management report includes a fair review of related party transactions that have occurred during the first six months of the current financial year and that have materially affected the financial position or the performance of the Group during that period, and any changes in the related party transactions described in the last annual report that could have a material effect on the financial position or performance of the Group in the first six months of the current financial year.
On behalf of the Board:
Gavin Slark David Arnold
Chief Executive Officer Chief Financial Officer
Independent review report to Grafton Group Plc
Report on the condensed consolidated half year financial statements
Our conclusion
We have reviewed Grafton Group Plc's condensed consolidated half year financial statements (the "interim financial statements") as set out on pages 17 to 47 and as defined below, in the Half Year Report of Grafton Group Plc for the six month period ended 30 June 2020. Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Transparency (Directive 2004/109/EC) Regulations 2007 and the Transparency Rules of the Central Bank of Ireland .
What we have reviewed
The interim financial statements, comprise:
the Group Condensed Balance Sheet as at 30 June 2020;
the Group Condensed Income Statement and Group Condensed Statement of Comprehensive Income for the period then ended;
the Group Condensed Cash Flow Statement for the period then ended;
the Group Condensed Statement of Changes in Equity for the period then ended; and
the Notes to the Condensed Consolidated Half Year Financial Statements on pages 23 to 47.
The interim financial statements included in the Half Year Report have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Transparency (Directive 2004/109/EC) Regulations 2007 and the Transparency Rules of the Central Bank of Ireland .
As disclosed in note 1 to the interim financial statements, the financial reporting framework that has been applied in the preparation of the full annual financial statements of the group is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.
Responsibilities for the interim financial statements and the review
Our responsibilities and those of the directors
The Half Year Report, including the interim financial statements, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Year Report in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007 and the Transparency Rules of the Central Bank of Ireland .
Our responsibility is to express a conclusion on the interim financial statements in the Half Year Report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Transparency (Directive 2004/109/EC) Regulations 2007 and the Transparency Rules of the Central Bank of Ireland and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
What a review of interim financial statements involves
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom and Ireland. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.
A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (Ireland) and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
We have read the other information contained in the Half Year Report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.
PricewaterhouseCoopers
Chartered Accountants
26 August 2020
Dublin, Ireland
Notes:
(a) The maintenance and integrity of the Grafton Group plc website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.
(b) Legislation in the Republic of Ireland governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
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
IR VQLFLBVLXBBV
(END) Dow Jones Newswires
August 27, 2020 02:00 ET (06:00 GMT)
1 Year Grafton Grp.uts Chart |
1 Month Grafton Grp.uts 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
