We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register to chat with like-minded investors on our interactive forums.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Headlam Group Plc | LSE:HEAD | London | Ordinary Share | GB0004170089 | ORD 5P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 177.00 | 175.50 | 181.50 | 0.00 | 08:46:56 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Floor Covering Stores | 656.5M | 6.5M | 0.0805 | 21.99 | 142.98M |
From Apr 2019 to Apr 2024
TIDMHEAD
RNS Number : 4927Y
Headlam Group PLC
22 August 2018
22 August 2018
Headlam Group plc
('Headlam' or the 'Company')
Interim Results for the six months ended 30 June 2018
Headlam Group plc (LSE: HEAD), Europe's largest distributor of floorcoverings, is pleased to announce its interim results for the six months ended 30 June 2018
Highlights
-- Total revenue up 1.0% to GBP337.5 million (H1 2017: restated:(1) GBP334.3 million)
-- UK like-for-like revenue(2) down 5.2% (H1 2017: up 2.1%) and Continental Europe like-for-like revenue(2) growth of 1.7% (H1 2017: growth 3.0%)
-- Gross margin improvement of 113 basis points to 32.53% (H1 2017: restated: 31.40%) reflecting UK underlying improvement in margins from price and efficiency initiatives, (68 basis points), together with margin enhancing acquisitions
-- Underlying profit(3) before tax increased by 0.9% to GBP17.73 million (H1 2017: GBP17.57 million)
-- Interim dividend for 2018 maintained at 7.55 pence (H1 2017: 7.55 pence) -- Net funds of GBP16.0 million at 30 June 2018 (GBP35.3 million as at 31 December 2017)
-- Two further acquisitions completed in the period, extending reach and improving market position one adding a new UK location and building on the presence in the specification market and the other, as announced previously, consolidating Headlam's presence in the Netherlands. A further acquisition, completed during July, expands the Company's North London footprint
-- Changes to the Board
o Keith Edelman will join the Board as Non-Executive Director on 1 October 2018 and will be appointed Senior Independent Director on 1 January 2019
o Alison Littley will join the Board as Non-Executive Director on 1 January 2019 and be appointed Chair of the Remuneration Committee on 1 June 2019
o Andrew Eastgate, following nine years as a Non-Executive Director of the Company, will retire from the Board on 31 May 2019
(1) All references to 'restated' are to present comparatives consistently with 2018.
(2) All references to 'like-for-like' relate to revenue calculated on constant currency from activities and businesses that made a full contribution in both the 2018 and 2017 periods and adjusted for any variances in working days.
(3) All references to 'underlying' refer to profit before non-underlying items being intangibles amortisation relating to businesses acquired, acquisitions fees and non-recurring costs relating to personnel changes.
Current Trading
-- Trading for the year to date remains broadly consistent with that experienced during the first half. Encouragingly, order intake to date in the important month of August is in-line with Board expectations and is following the traditional seasonal increase for the commercial businesses due to refurbishment activity in the education sector which typically spans the month of August through to early September
-- Overall, the softness in the UK market continues to persist and indications are that this situation will likely remain through the second half of the financial year with the attendant impact on the core residential business
-- However, the Company continues to focus on and drive through multiple efficiency initiatives which are expected to yield increasing benefits as the year progresses
-- UK price increases to be introduced from 1 September 2018 ranging from 2.0% to 10.0%, averaging approximately 3.0%, directly reflecting supplier increases as a consequence of raw material price inflation
Steve Wilson, Chief Executive, said:
"We are pleased to report further growth and an increase in our market position during the first six months of 2018. However, given the current softness in the UK floorcovering market and the associated trading impact on the Company's UK businesses coupled with the current indications that these conditions are likely to continue during the second half of the year, the Board now expects that the full year outcome, whilst ahead of the full year 2017, will be towards the lower end of current market expectations."
Analyst meeting
A meeting for analysts will be held at 10am this morning, 22 August 2018, at the offices of Buchanan, 107 Cheapside, London EC2V 6DN. For further details, please contact Buchanan on 020 7466 5000.
The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement, this inside information is now considered to be in the public domain.
Enquiries:
Headlam Group plc Tel: 01675 433 000 Steve Wilson, Chief Executive Chris Payne, Chief Financial Officer Email: HeadlamGroup@headlam.com Investec Bank plc (Corporate Broker) Tel: 020 7597 5970 David Flin / Alex Wright Panmure Gordon (UK) Limited (Corporate Tel: 020 7886 2500 Broker) Erik Anderson / Andrew Potts / Ailsa MacMaster Buchanan (Financial PR and IR) Tel: 020 7466 5000 Mark Court / Sophie Wills / Catriona Flint
Notes for Editors:
Headlam is Europe's largest distributor of floorcoverings having grown significantly via organic growth and acquisition since 1992.
Headlam's core business provides the distribution link between suppliers and customers of floorcoverings, providing suppliers with the greatest coverage and customer penetration for their products across the UK and Continental Europe, and customers with the broadest range of products supported by next day delivery.
The Company is engaged with suppliers across 16 primary countries whose products cover a significant proportion of the floorcoverings market including carpet, residential vinyl, engineered wood, laminate, luxury vinyl tiles, ceramic tiles, underlay and commercial flooring. The Company's customers are within both the residential and commercial sectors and comprise principally independent retailers and flooring contractors.
The Company comprises 65 wholly-owned businesses in the UK and Continental Europe (UK 61, Continental Europe 4) each operating under their own trade brand and utilising their individual sales team which achieves greater market penetration
Each of the businesses is supported by the Company's centralised and financial resources and extensive distribution network across the UK and Continental Europe.
www.headlam.com
Chief Executive's Review
Financial and Operational Performance
It is pleasing to report that the Company achieved further growth during the six months ended 30 June 2018 (the 'Period'), despite ongoing softness in the UK market, with revenue increasing by 1.0% to GBP337.5 million compared with GBP334.3 million achieved in the prior year period. These results remain broadly unchanged when expressed in constant currency.
The composition of total revenue between the residential and commercial at 64.7% and 35.3% respectively, also reflects a slight shift in business mix towards the commercial sector when compared with the prior year period (H1 2017: 68.0% residential; 32.0% commercial).
UK revenue performance was largely unchanged during the Period compared with the prior year with the contribution from acquisitions offsetting the decline in the distribution businesses. The UK accounted for 84.9% of total revenue (H1 2017: 85.7%) with a like-for-like revenue reduction in the Period of 5.2% (H1 2017: growth of 2.1%) reflecting a decrease in the residential and commercial sectors of 7.3% and 0.1% respectively. Residential sector revenue represented 66.5% of UK revenue (H1 2017: 70.6%).
By contrast, the Company's businesses in Continental Europe achieved a collective revenue increase of 6.7%. The Continental businesses, which accounted for 15.1% of total revenue, achieved like-for-like revenue growth of 1.7% (H1 2017: growth of 3.0%) reflecting strong growth in the residential sector of 5.5% but a reduction in the commercial sector of 2.7%. Residential sector revenue represented 54.8% of Continental Europe revenue (H1 2017: 53.1%).
Despite the persistent UK market weakness throughout the Period and the consequential revenue shortfall in the UK core distribution business, the Company increased overall gross margin by 113 basis points. The key drivers were the ongoing benefit derived from margin improvement initiatives (68 basis points) and the positive effect of recent acquisitions both of which contributed to gross margin increasing to 32.5% (H1 2017: 31.4%).
During the Period, the revised approach to reordering and management of inventory has progressed from the trial phase and is now operational in a number of the Company's businesses. Although leading to an initial rise in absolute inventory levels, it is increasingly evident that this approach will have a beneficial impact on overall inventory profile, consumption ratios, product availability, effective warehouse utilisation and enhance the Company's ability to service its customers more effectively. Additionally, the Company continues to trial alternative approaches to delivery planning and the more effective utilisation of the commercial fleet and the focus on reducing expenditure on goods and services not for resale is now beginning to deliver positive results.
Alongside the adoption of IFRS 15, Revenue from Contracts with Customers, the Company has taken the opportunity to reclassify some items between revenue, cost of sales, and operating expenses in order to better reflect their nature. Consequently, the prior periods have been restated to present them in a consistent manner with the current Period. Further details can be found in Note 1 to the Condensed Consolidated Interim Financial Statements.
Underlying distribution and administrative expenses increased by 5.3% to GBP91.6 million (H1 2017: GBP87.0 million). The increase of GBP4.6 million was driven by acquisitions made over the last 12 months, offset by savings in personnel costs as a result of performance related awards not being earned. Due to the change in business mix with the expansion into specification businesses, underlying distribution cost and administrative expenses expressed as a proportion of revenue has now increased from 26.0% in the prior period to 27.2%.
Underlying operating profit during the Period at GBP18.1 million was broadly in line with the prior year performance of GBP17.9 million, with underlying operating margins remaining consistent.
Movement in underlying operating profit
Hot Features
Premium
GBP000
---------------------------------- ----------
Underlying operating profit 2017 17,918
Gross margin improvement:
Volume benefit (4,561)
Pricing benefit 1,861
Effect of acquisitions 7,536
4,836
Costs and expenses:
Distribution 875
Administration 1,310
Effect of acquisitions (6,797)
Total increase (4,612)
Underlying operating profit 2018 18,142
--------
Underlying profit before tax increased to GBP17.7 million (H1 2017: GBP17.6 million) and statutory basic earnings per share, which is used to calculate the ordinary dividend, was 15.9 pence (H1 2017: 16.2 pence). The Company is maintaining the 2018 interim dividend at 7.55 pence per share (2017: 7.55 pence), which will be payable on 2 January 2019 to shareholders on the shareholder register at 30 November 2018.
Net cash flow from operating activities decreased by GBP16.2 million from GBP13.9 million to GBP(2.3) million. The key drivers are shown below.
Six months ended 30 June
2018 2017 2016
GBP000 GBP000 GBP000
Profit before taxation 16,418 16,767 15,111
Depreciation, amortisation
and impairment 3,229 3,203 2,389
Profit on sale of property,
plant and equipment (24) (44) (11)
Net finance cost 410 351 254
Share-based payments 658 517 714
Working capital changes (16,102) (181) (11,767)
Cash generated from operations 4,589 20,613 6,690
Interest paid (670) (545) (487)
Tax paid (5,287) (5,077) (4,306)
Pension contributions (930) (1,079) (1,121)
Net cash from operating
activities (2,298) 13,912 776
--------- -------- ---------
The main contributor to the reduction in cash flow from operating activities is a working capital outflow of GBP16.1 million which was largely driven by the typical working capital changes in the lead up to the half year versus the year end exacerbated this year by a contraction in trade payables and increase in trade receivables because of the market led shift in business mix towards commercial. Investment in inventory has increased slightly as a consequence of the UK business orientating itself towards an improved product profile and the temporary stock increase required to support this transition that will ultimately deliver an improvement to customer service and fulfilled orders.
Net cash flow from investing and financing activities
Six months ended 30 June
2018 2017 2016
GBP000 GBP000 GBP000
Acquisition of subsidiaries
net of cash acquired (5,478) (1,942) -
Acquisition of property,
plant and equipment (2,522) (2,069) (1,456)
Share movements (2,891) (579) 4
Net movement on borrowings 29,885 14,887 (5,000)
Dividends paid (6,372) (12,369) (10,096)
Other 218 304 549
Net cash flow from investing
and financing activities 12,840 (1,768) (15,999)
-------- --------- ----------
The key drivers behind the net cash flow from investing and financing activities was a GBP30.0 million draw down of the term facility offset by outflows for the acquisitions of Dersimo BV ('Dersimo') and Betu Holdings Limited, the parent company of CECO (Flooring) Ltd, ('CECO'), purchase of own shares to fulfil employee share-related awards and the interim dividend declared in 2017.
Net funds as at 30 June 2018 were GBP16.0 million compared to GBP35.3 million as at 31 December 2017. The contraction in net funds during the Period is principally due to the working capital outflow and further acquisitions in the first six months of 2018 to extend reach and leading position.
Net funds movement during the Period
At Cash Translation At
1 January flows differences 30 June
2018 GBP000 GBP000 2018
GBP000 GBP000
----------------- ----------- --------- -------------- ---------
Cash at bank
and in hand 42,030 10,542 (12) 52,560
Debt due within
one year (233) - 1 (232)
Debt due after
one year (6,519) (29,885) 26 (36,378)
35,278 (19,343) 15 15,950
----------------- ----------- --------- -------------- ---------
Total bank facilities at 30 June 2018 amounted to GBP111.8 million, of which GBP32.3 million is repayable on demand and GBP79.5 million relates to committed facilities, which expire on 14 December 2021.
Acquisitions and Expansion of the Network
In addition to acquiring Dersimo, a business based in the Netherlands, on 2 March 2018, the Company completed the acquisition of CECO based in Carryduff, south of Belfast on 30 March 2018 and Ashmount Flooring Supplies Limited ('Ashmount') located in Tottenham, North London on 1 July 2018.
CECO is a leading provider of flooring and wallcovering products to retail and commercial customers throughout Northern Ireland and the Republic of Ireland, with exclusive distribution rights for a number of high-profile manufacturers of tiles, carpet tiles and architectural stone products. CECO's business is project and specification led, having well-established relationships with architects, interior designers, education boards and universities. The acquisition expands Headlam's presence in Northern Ireland as well as meaningfully increasing its specification led sales channel.
Ashmount is a leading provider of commercial floorcovering products to customers in London and within the M25. The acquisition expands Headlam's presence in commercial products in a geographic area in which the Company has historically had a low market share. Ashmount will continue to operate under its own trade brand and from its existing premises while being supported by the Company's supply, logistics and financial resource.
We continue to assess a pipeline of potential acquisitions, cognisant of market backdrop, with the objective of bringing strategic benefits to the Company and building upon certain product lines.
Our proposed plans for a new distribution centre in the Ipswich area continue to progress with an application for planning approval now submitted to the local authority. Subject to planning approval being granted, we will then acquire the land and start work on ground preparation to enable the project to move to its construction phase. The current timetable indicates that the project should be finished and operational during the early part of 2020.
People
In preparation for Andrew Eastgate's retirement from the Board after nine years as a Non-Executive Director on 31 May 2019, two new Non-Executive appointments are being made to the Company's Board to succeed Andrew as Chairman of the Remuneration Committee and the Company's Senior Independent Director.
Keith Edelman will join the Board on 1 October 2018 as a Non-Executive Director and he will be appointed Senior Independent Director on 1 January 2019. Keith brings extensive commercial experience coupled with a background in consumer facing businesses.
Keith is currently Chairman of Revolution Bars Group Plc and Pennpetro Energy Plc, and a non-executive director of the London legacy Development Corporation and Superdry Plc. In his executive career he was a director of consumer, retail and leisure companies including Ladbroke Group Plc, Carlton Communications Plc, and Storehouse Plc. His last executive appointment, which ended in 2009, was Managing Director of Arsenal Holdings Plc where he was responsible for the move from Highbury to Emirates Stadium.
Since 2009, Keith has held a number of non-executive roles including Safestore Plc, Goals Soccer Centres plc, JE Beale Plc and Thorntons Plc.
Alison Littley will join the Board as a Non-Executive Director on 1 January 2019 and be appointed as Chair of the Remuneration Committee on 1 June 2019.
Alison has substantial experience in multinational manufacturing and supply chain operations, and a strong international leadership background of building effective management teams and third-party relationships gained through a variety of senior management positions in Diageo plc and Mars Inc and an Agency to HM Treasury where she was Chief Executive Officer.
She is currently a Non-Executive Director at James Hardie Industries Plc, an industrial building materials company headquartered in Ireland and listed on the Australian Securities Exchange, Market Harborough Building Society, Eakin Healthcare Limited and Weightmans LLP.
No further information is required to be disclosed pursuant to LR 9.6 13 in respect of Keith and Alison, save for that Keith Edelman was a director of Metro Racing Limited, which was placed into solvent members' liquidation on 16 June 2010, and was a director of two companies which never traded: Nirah Holdings Limited which was dissolved on 11 February 2016, and Nirah Limited which was dissolved on 30 September 2014. Keith was also a director of Qualceram Shires plc which went into liquidation on 7 July 2009.
I would like to welcome both Keith and Alison and look forward to their important contributions as we continued to grow and optimise the performance of the business and the Company's returns to all its stakeholders.
I would also like to give my very special thanks to all our employees for their continued hard work and engagement. Without our people, progress and performance would not be possible.
Current Trading and Outlook
Trading for the year to date remains broadly consistent with that experienced during the first half. Encouragingly, order intake to date in the important month of August is in-line with Board expectations and is following the traditional seasonal increase for the commercial businesses due to refurbishment activity in the education sector which typically spans the month of August through to early September.
Overall, the softness in the UK market continues to persist and indications are that this situation will likely remain through the second half of the financial year with the attendant impact on the core residential businesses.
However, the Company continues to focus on and drive through multiple efficiency initiatives which are expected to yield increasing benefits as the year progresses.
UK price increases to be introduced from 1 September 2018 ranging from 2.0% to 10.0%, averaging approximately 3.0%, directly reflecting supplier increases as a consequence of raw material price inflation.
We are pleased to report further growth and an increase in our market position during the first six months of 2018. However, given the ongoing softness in the UK floorcovering market and the associated trading impact on the Company's UK businesses coupled with the current indications that these conditions are likely to continue during the second half of the year, the Board now expects that the full year outcome, whilst ahead of the full year 2017 will be towards the lower end of current market expectations.
The principal risks and uncertainties which could affect the Company's future performance remain unchanged from those detailed on pages 26 and 27 of the Company's Annual Report and Accounts for the year ended 31 December 2017, to be found on the Company's website, www.headlam.com.
Statement of Directors' Responsibilities
The Directors confirm that these condensed interim financial statements have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:
-- an indication of important events that have occurred during the first six months and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and
-- material related-party transactions in the first six months and any material changes in the related-party transactions described in the last annual report.
The Directors of Headlam Group plc are listed in the Headlam Group plc Annual Report and Accounts for the year ended 31 December 2017, with the exception of Dick Peters who retired on 31 May 2018. A list of current Directors is maintained on the Headlam Group plc website, www.headlam.com.
By order of the Board,
Philip Lawrence
Chairman
22 August 2018
Condensed Consolidated Interim Income Statement
Restated*
Six Restated* Year
months Six months ended
ended ended 31
Underlying Non-underlying 30 June Underlying Non-underlying 30 June Underlying Non-underlying December
Note 2018 2018 2018 2017 2017 2017 2017 2017 2017
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Unaudited Unaudited Unaudited Unaudited Unaudited Unaudited Audited Audited Audited
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Revenue 2 337,489 - 337,489 334,273 - 334,273 692,540 - 692,540
Cost of sales (227,695) - (227,695) (229,316) - (229,316) (474,436) - (474,436)
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Gross profit 109,794 - 109,794 104,957 - 104,957 218,104 - 218,104
Distribution
costs (66,090) - (66,090) (63,177) - (63,177) (127,145) - (127,145)
Administrative
expenses 3 (25,562) (1,314) (26,876) (23,862) (800) (24,662) (47,176) (2,399) (49,575)
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Operating
profit 2 18,142 (1,314) 16,828 17,918 (800) 17,118 43,783 (2,399) 41,384
Finance income 4 216 - 216 146 - 146 578 - 578
Finance
expenses 4 (626) - (626) (497) - (497) (1,243) - (1,243)
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Net finance
costs (410) - (410) (351) - (351) (665) - (665)
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Profit before
tax 17,732 (1,314) 16,418 17,567 (800) 16,767 43,118 (2,399) 40,719
Taxation 5 (3,236) 135 (3,101) (3,256) 154 (3,102) (7,976) 179 (7,797)
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Profit for the
period
attributable
to the equity
shareholders 2 14,496 (1,179) 13,317 14,311 (646) 13,665 35,142 (2,220) 32,922
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Earnings per
share
Basic 6 17.3p 15.9p 17.0p 16.2p 41.7p 39.1p
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Diluted 6 17.1p 15.7p 16.9p 16.1p 41.5p 38.9p
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Ordinary
dividend per
share
Interim
dividend
proposed for
the financial
period 7 7.55p 7.55p 7.55p
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
Final dividend
proposed for
the financial
period 7 - - 17.25p
--------------- ---- ---------- -------------- --------- ---------- -------------- ------------- ---------- -------------- ---------
*The results for the six months ended 30 June 2017 and 12 months ended 31 December 2017 have been restated to reflect changes made at 30 June 2018 reported in note 1.
All group operations during the financial periods were continuing operations.
Condensed Consolidated Interim Statement of Comprehensive Income
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Unaudited Unaudited Audited
Profit for the period attributable to
the equity
shareholders 13,317 13,665 32,922
Other comprehensive income:
Items that will never be reclassified
to profit or loss
Re-measurement of defined benefit plans 3,736 1,868 9,127
Related tax (635) (318) (1,729)
3,101 1,550 7,398
Items that are or may be reclassified
to profit or loss
Foreign exchange translation differences
arising on
translation of overseas operations (76) 266 (277)
Effective portion of changes in fair
value of cash flow hedges - (179) (154)
Transfers to profit or loss on cash flow
hedges - (49) (77)
Related tax - 39 43
Impact of change in UK tax rates on deferred - - -
tax
---------------------------------------------- ----------- ----------- --------------
(76) 77 (465)
---------------------------------------------- ----------- ----------- --------------
Other comprehensive income/(expense)
for the period 3,025 1,627 6,933
Total comprehensive income attributable
to the equity shareholders for the period 16,342 15,292 39,855
---------------------------------------------- ----------- ----------- --------------
Condensed Consolidated Interim Statement of Financial Position
At At At
30 June 30 June 31 December
2018 2017 2017
GBP000 GBP000 GBP000
Unaudited Unaudited Audited
Assets
Non-current assets
Property, plant and equipment 101,836 102,744 101,631
Intangible assets 50,085 10,673 44,662
Deferred tax assets 460 920 648
--------------------------------- ---------- ---------- -------------
152,381 114,337 146,941
-------------------------------- ---------- ---------- -------------
Current assets
Inventories 136,743 129,709 131,566
Trade and other receivables 129,560 131,062 127,976
Cash and cash equivalents 52,560 71,566 42,030
318,863 332,337 301,572
-------------------------------- ---------- ---------- -------------
Total assets 471,244 446,674 448,513
--------------------------------- ---------- ---------- -------------
Liabilities
Current liabilities
Other interest-bearing loans
and borrowings (232) (230) (233)
Trade and other payables (179,654) (187,244) (190,299)
Dividends payable (14,596) (13,360) -
Employee benefits - (2,205) (2,235)
Income tax payable (4,175) (4,640) (6,339)
(198,657) (207,679) (199,106)
-------------------------------- ---------- ---------- -------------
Non-current liabilities
Other interest-bearing loans
and borrowings (36,378) (21,563) (6,519)
Trade and other payables (5,905) - (4,938)
Provisions (2,048) (1,531) (2,048)
Deferred tax liabilities (7,274) (4,039) (6,847)
Employee benefits (8,641) (18,444) (10,481)
(60,246) (45,577) (30,833)
-------------------------------- ---------- ---------- -------------
Total liabilities (258,903) (253,276) (229,939)
--------------------------------- ---------- ---------- -------------
Net assets 212,341 193,398 218,574
--------------------------------- ---------- ---------- -------------
Equity attributable to equity
holders
of the parent
Share capital 4,268 4,268 4,268
Share premium 53,512 53,512 53,512
Other reserves 952 2,845 2,891
Retained earnings 153,609 132,773 157,903
Total equity 212,341 193,398 218,574
--------------------------------- ---------- ---------- -------------
Condensed Consolidated Interim Statement of Changes in Equity
Unaudited
Capital
Share Share redemption Translation Treasury Retained Total
capital premium reserve reserve reserve earnings equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Balance at
1 January 2018 4,268 53,512 88 6,859 (4,056) 157,903 218,574
Profit for the period
attributable to the
equity shareholders - - - - - 13,317 13,317
Other comprehensive
income - - - (76) - 3,101 3,025
------------------------- ---------- ---------- ------------ -------------- ----------- ----------- -----------
Total comprehensive
income for the period - - - (76) - 16,418 16,342
------------------------- ---------- ---------- ------------ -------------- ----------- ----------- -----------
Transactions with equity
shareholders, recorded
directly in equity
Share-based payments - - - - - 658 658
Share options exercised
by employees - - - - 1,058 (1,028) 30
Consideration for
purchase
of own shares - - - - (2,921) - (2,921)
Current tax on share
options - - - - - 154 154
Deferred tax on share
options - - - - - 473 473
Dividends to equity
holders - - - - - (20,969) (20,969)
------------------------- ---------- ---------- ------------ -------------- ----------- ----------- -----------
Total contributions
by and distributions
to equity shareholders - - - - (1,863) (20,712) (22,575)
------------------------- ---------- ---------- ------------ -------------- ----------- ----------- -----------
Balance at
30 June 2018 4,268 53,512 88 6,783 (5,919) 153,609 212,341
------------------------- ---------- ---------- ------------ -------------- ----------- ----------- -----------
Condensed Consolidated Interim Statement of Changes in Equity continued
Unaudited
Capital Cash
Share Share redemption Translation flow Treasury Retained Total
capital premium reserve reserve hedging reserve earnings equity
GBP000 GBP000 GBP000 GBP000 reserve GBP000 GBP000 GBP000
GBP000
Balance at
1 January
2017 4,268 53,512 88 7,136 231 (5,183) 143,315 203,367
Profit for the
period
attributable
to the equity
shareholders - - - - - - 13,665 13,665
Other
comprehensive
income - - - 266 (228) - 1,589 1,627
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Total
comprehensive
income for
the
period - - - 266 (228) - 15,254 15,292
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- ----------- Transactions with equity shareholders, recorded directly in equity Share-based payments - - - - - - 517 517 Share options exercised by employees - - - - - 1,172 (1,114) 58 Consideration for purchase of own shares - - - - - (637) - (637) Current tax on share options - - - - - - 274 274 Deferred tax on share options - - - - - - 256 256 Dividends to equity holders - - - - - - (25,729) (25,729) Total contributions by and distributions to equity shareholders - - - - - 535 (25,796) (25,261) --------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- ----------- Balance at 30 June 2017 4,268 53,512 88 7,402 3 (4,648) 132,773 193,398 --------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Condensed Consolidated Interim Statement of Changes in Equity continued
Audited
Capital Cash
Share Share redemption Translation flow Treasury Retained Total
capital premium reserve reserve hedging reserve earnings equity
GBP000 GBP000 GBP000 GBP000 reserve GBP000 GBP000 GBP000
GBP000
Balance at
1 January
2017 4,268 53,512 88 7,136 231 (5,183) 143,315 203,367
Profit for the
period
attributable
to the equity
shareholders - - - - - - 32,922 32,922
Other
comprehensive
income - - - (277) (231) - (3,709) (1,255)
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Total
comprehensive
income for
the
period - - - (277) (231) - 27,254 29,708
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Transactions
with
equity
shareholders,
recorded
directly
in equity
Share-based
payments - - - - - - 1,218 1,218
Share options
exercised
by employees - - - - - 2,307 (1,504) 803
Consideration
for
purchase of
own
shares - - - - - (1,180) - (1,180)
Current tax on
share options - - - - - - 102 102
Deferred tax
on
share options - - - - - - 138 138
Dividends to
equity
holders - - - - - - (25,729) (25,729)
Total
contributions
by and
distributions
to equity
shareholders - - - - - 1,127 (25,775) (24,648)
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Balance at
31 December
2017 4,268 53,512 88 6,859 - (4,056) 157,903 218,574
--------------- ---------- ---------- ------------ ------------- --------- ----------- ----------- -----------
Condensed Consolidated Interim Cash Flow Statements
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Unaudited Unaudited Audited
Cash flows from operating activities
Profit before tax for the period 16,418 16,767 40,719
Adjustments for:
Depreciation, amortisation and impairment 3,229 3,203 5,845
Finance income (216) (146) (578)
Finance expense 626 497 1,243
Profit on sale of property, plant and
equipment (24) (44) (45)
Share-based payments 658 517 1,218
Operating profit before changes in
working capital and other payables 20,691 20,794 48,402
Change in inventories (4,011) (2,613) (2,210)
Change in trade and other receivables (1,899) (3,585) 7,564
Change in trade and other payables (10,192) 6,017 754
--------------------------------------------- ----------- ----------- --------------
Cash generated from the operations 4,589 20,613 54,510
Interest paid (670) (545) (761)
Tax paid (5,287) (5,077) (8,388)
Additional contributions to defined
benefit plan (930) (1,079) (2,164)
--------------------------------------------- ----------- ----------- --------------
Net cash flow from operating activities (2,298) 13,912 43,197
--------------------------------------------- ----------- ----------- --------------
Cash flows from investing activities
Proceeds from sale of property, plant
and equipment 52 162 190
Interest received 166 142 576
Acquisition of subsidiaries, net of
cash acquired (5,478) (1,942) (24,763)
Repayment of acquired borrowings on
acquisition - - (7,042)
Acquisition of property, plant and
equipment (2,522) (2,069) (3,058)
--------------------------------------------- ----------- ----------- --------------
Net cash flow from investing activities (7,782) (3,707) (34,097)
--------------------------------------------- ----------- ----------- --------------
Cash flows from financing activities
Proceeds from the issue of treasury
shares 30 58 803
Payment to acquire own shares (2,921) (637) (1,180)
Drawdown of borrowings 30,000 15,000 25,000
Repayment of borrowings (115) (113) (25,230)
Dividends paid (6,372) (12,369) (25,729)
--------------------------------------------- ----------- ----------- --------------
Net cash flow from financing activities 20,622 1,939 (26,336)
--------------------------------------------- ----------- ----------- --------------
Net increase/(decrease) in cash and
cash equivalents 10,542 12,144 (17,236)
Cash and cash equivalents at 1 January 42,030 59,339 59,339
Effect of exchange rate fluctuations
on cash held (12) 83 (73)
--------------------------------------------- ----------- ----------- --------------
Cash and cash equivalents at end of
period 52,560 71,566 42,030
--------------------------------------------- ----------- ----------- --------------
Notes to the Condensed Consolidated Interim Financial Statements
Unaudited
1 BASIS OF REPORTING
Reporting entity
Headlam Group plc, the 'company', is a company incorporated in the UK. The Condensed Consolidated Interim Financial Statements consolidate those of the company and its subsidiaries which together are referred to as the 'Group' as at and for the six months ended 30 June 2018.
The Consolidated Financial Statements of the Group as at and for the year ended 31 December 2017 are available upon request from the company's registered office or the website.
The comparative figures for the financial year ended 31 December 2017 are not the Group's statutory accounts for that financial year. Those accounts have been reported on by the Group's auditor and delivered to the registrar of companies. The report of the auditor was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
These Condensed Consolidated Interim Financial Statements have not been audited or reviewed by the auditor pursuant to the Auditing Practices Board's Guidance on Financial Information.
Statement of compliance
These Condensed Consolidated Interim Financial Statements have been prepared and approved by the directors in accordance with the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority and International Accounting Standard IAS 34 Interim Financial Reporting as adopted by the EU. They do not include all of the information required for full annual financial statements and should be read in conjunction with the Consolidated Financial Statements of the Group as at and for the year ended 31 December 2017.
These Condensed Consolidated Interim Financial Statements were approved by the Board of Directors on 22 August 2018.
Significant accounting policies
As required by the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority, the condensed set of financial statements has been prepared applying the accounting policies and presentation that were applied in the preparation of the Group's published Consolidated Financial Statements for the year ended 31 December 2017, except as explained below.
New standards adopted by the Group
IFRS 9 - Financial Instruments
This introduces new rules for hedge accounting and a new impairment model for financial assets, it also addresses the classification, measurement and de-recognition of financial assets and liabilities. Following an assessment of the impact of the new standard it has been found that the relevant changes to the Group's accounting policies are the valuation of foreign currency forwards and the measurement and disclosure of expected credit losses. At 30 June 2018 these accounting policy changes did not have a significant financial impact and therefore the relevant enhanced disclosures will be made in the Consolidated Financial Statements of the Group as at 31 December 2018.
IFRS 15 - Revenue from Contracts with Customers
This standard uses a five-step model to be applied to all sales contracts. The key principle of the standard is that revenue is recognised when control of the goods or services passes to customers at an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services.
A detailed assessment of the impact of the new standard has shown there are no significant impacts on revenue for the Group.
There are no significant adjustments as a result of adopting IFRS 9 or IFRS 15.
Income Statement Restatement
The Condensed Consolidated Interim Income Statement for the six months ended 30 June 2017 and the 12 months ended 31 December 2017 have been restated to reclassify some items between revenue, cost of sales, and operating expenses in order to better reflect their nature. The prior period restatement presents these periods in a manner that is consistent with the current period.
Restated 31
30 June Six December
Six months 2017 months 2017 Restated
ended As ended As Year ended
30 June originally 30 June originally 31 December
2018 presented Adjustment 2017 presented Adjustment 2017
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Revenue 337,489 341,868 (7,595) 334,273 707,764 (15,224) 692,540
Cost of sales (227,695) (235,694) 6,378 (229,316) (487,683) 13,247 (474,436)
---------------- ----------- ---------- ---------- ---------- ---------- ---------- -----------
Gross profit 109,794 106,174 (1,217) 104,957 220,081 (1,977) 218,104
Distribution
costs (66,090) (65,201) 2,024 (63,177) (130,476) 3,331 (127,145)
Administrative
expenses (26,876) (23,855) (807) (24,662) (48,221) (1,354) (49,575)
---------------- ----------- ---------- ---------- ---------- ---------- ---------- -----------
Operating profit 16,828 17,118 - 17,118 41,384 - 41,384
---------------- ----------- ---------- ---------- ---------- ---------- ---------- -----------
Impacts of standards and interpretations in issue but not yet effective
The following standards and interpretations, which were not effective as at 30 June 2018 and have not been early adopted by the Group, will be adopted in future accounting periods:
-- IFRS 16 'Leases' (effective 1 January 2019, replacing IAS 17).
-- Clarification of Acceptable Methods of Depreciation and Amortisation - Amendments to IAS 16 and IAS 38.
-- Equity Method in Separate Financial Statements - Amendments to IAS 27. -- Disclosure Initiative - Amendments to IAS 1. -- Annual Improvements to IFRSs - 2012-2014 Cycle.
Whilst some of the standards above are not expected to have a material impact on the Group there will be an effect from IFRS 16 and this is discussed further below.
IFRS 16 - Leases
This new standard eliminates the classification of leases over 12 months in length as either operating or finance leases and introduces a single lessee accounting model whereby all leases are accounted for as finance leases, unless of low-value. The standard will therefore require that the Group's leased assets are recorded within property, plant and equipment as 'right of use assets' with a corresponding lease liability which is based on the discounted value of the cash payments required under each lease. The income statement will be affected by the replacement of the operating lease expense with a depreciation charge and a financing expense.
The Standard is effective for periods beginning after 1 January 2019 and it will therefore be effective in the consolidated financial statements for the Group for the year ended 31 December 2019.
The Company has collated information on the leases held at the 31 December 2017 for an evaluation of the impact of IFRS 16. Based on the size of the existing operating lease commitments at 31 December 2017 of GBP42 million the impact will be material, with an increase in assets and a corresponding liability, however, we are still working through finalising the specific numbers.
Going concern
The Group's business activities, together with the factors likely to affect its future development, performance and position are described in the Chief Executive's Review.
The Directors have reviewed current performance and forecasts, combined with borrowing facilities and expenditure commitments, including capital expenditure, pensions and proposed dividends. After making enquiries, the Directors have a reasonable expectation that the Group has adequate financial resources to continue its current operations, including contractual and commercial commitments for the foreseeable future. For these reasons, the going concern basis has been adopted in preparing the financial statements.
Bank facilities at 30 June 2018
Committed credit Uncommitted credit Total facilities
facilities facilities
GBP million GBP million GBP million
Drawn funds 36.6 - 36.6
Undrawn funds 42.9 32.3 75.2
----------------- ------------------- ------------------
79.5 32.3 111.8
================= =================== ==================
Estimates
The preparation of interim 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 Interim Financial Statements, the significant judgements made by management in applying the Group's accounting policies and 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 2017.
Risks and uncertainties
The risk factors which could cause the Group's results to differ materially from expected results and the result of the Board's review of those risks are set out in the Annual Report and Accounts for the year ended 31 December 2017.
2 SEGMENT REPORTING
At 30 June 2018, the Group had 60 operating segments in the UK and four operating segments in Continental Europe. Each segment represents an individual trading operation and each operation is wholly aligned to the sales, marketing, supply and distribution of floorcovering products. The operating results of each operation are regularly reviewed by the Chief Operating Decision Maker, which is deemed to be the Chief Executive. Discrete financial information is available for each segment and used by the Chief Executive to assess performance and decide on resource allocation.
The operating segments have been aggregated to the extent that they have similar economic characteristics, with relevance to products and services, type and class of customer, methods of sale and distribution and the regulatory environment in which they operate. The Group's internal management structure and financial reporting systems differentiate the operating segments on the basis of the differing economic characteristics in the UK and Continental Europe and accordingly present these as two separate reportable segments. This distinction is embedded in the construction of operating reports reviewed by the Chief Executive, the Board and the executive management team and forms the basis for the presentation of operating segment information given below.
UK Continental Europe Total
Restated*31 Restated* Restated*31
Restated* December Restated* 31 December Restated* December
30 June 30 June 2017 30 June 30 June 2017 30 June 30 June 2017
2018 2017 GBP000 2018 2017 GBP000 2018 2017 GBP000
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Revenue
External
revenues 286,599 286,594 593,476 50,890 47,679 99,064 337,489 334,273 692,540
------------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------ ------------
Reportable
segment
operating
profit 18,944 18,819 44,765 552 723 1,271 19,496 19,542 46,036
------------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------ ------------
Reportable
segment
assets 303,089 269,148 297,325 54,862 44,937 44,515 357,951 314,085 341,840
Reportable
segment
liabilities (167,038) (170,851) (179,016) (28,445) (24,717) (25,021) (195,483) (195,568) (204,037)
------------- ------------ ------------ ------------ ----------- ----------- ------------ ------------ ------------ ------------
*The results for the six months ended 30 June 2017 and 12 months ended 31 December 2017 have been restated to reflect changes made at 30 June 2018 reported in note 1. The results for the six months ended 30 June 2017 have been restated to reflect changes made at 31 December 2017 on the allocation of non-underlying items.
During the periods shown above there have been no inter-segment revenues for the reportable segments (2017: GBPnil).
Reconciliations of reportable segment profit, assets and liabilities and other material items:
30 June Restated** 31 December
2018 30 June 2017
GBP000 2017 GBP000
GBP000
Profit for the period
Total profit for reportable
segments 19,496 19,542 46,036
Non-underlying items (1,314) (800) (2,399)
Unallocated expense (1,354) (1,624) (2,253)
-------------------------------- --------- ----------- ------------
Operating profit 16,828 17,118 41,384
Finance income 216 146 578
Finance expense (626) (497) (1,243)
-------------------------------- --------- ----------- ------------
Profit before taxation 16,418 16,767 40,719
Taxation (3,101) (3,102) (7,797)
-------------------------------- --------- ----------- ------------
Profit for the period 13,317 13,665 32,922
-------------------------------- --------- ----------- ------------
30 June Restated 31 December
2018 ** 2017
GBP000 30 June GBP000
2017
GBP000
Assets
Total assets for reportable segments 357,951 314,085 341,840
Unallocated assets:
Properties, plant and equipment 83,353 90,447 89,379
Deferred tax assets 460 920 648
Cash and cash equivalents 29,480 41,219 16,646
Derivative assets - 3 -
Total assets 471,244 446,674 448,513
--------------------------------------------- ---------- ---------- ------------
Liabilities
Total liabilities for reportable segments (195,483) (195,568) (204,037)
Unallocated liabilities:
Employee benefits (8,641) (20,649) (12,716)
Other interest-bearing loans
and borrowings (30,000) (15,000) -
Income tax payable (4,175) (4,660) (6,339)
Proposed dividend (14,596) (13,360) -
Deferred tax liabilities (6,008) (4,039) (6,847)
Total liabilities (258,903) (253,276) (229,939)
============================================= ========== ========== ============
**The results for the six months ended 30 June 2017 have been restated to reflect changes made at 31 December 2017 on the allocation of non-underlying items.
UK Continental Reportable Unallocated Consolidated
Europe segment total
total
GBP000 GBP000 GBP000 GBP000 GBP000
Other material items 30
June 2018
Capital expenditure 1,236 902 2,138 384 2,522
Depreciation 1,016 345 1,361 1,168 2,529
Non-underlying items 906 408 1,314 - 1,314
Other material items 30
June 2017
Capital expenditure 1,561 375 1,936 133 2,069
Depreciation 1,015 368 1,383 1,020 2,403
Non-underlying items 800 - - - 800
Other material items 31
December 2017
Capital expenditure 2,443 615 3,058 - 3,058
Depreciation 1,933 690 2,623 2,291 4,914
Non-underlying items 1,722 677 2,399 - 2,399
------------------------- ------- ------------- ----------- ------------- --------------
In the UK the Group's freehold properties are held within Headlam Group plc and a rent is charged to the operating segments for the period of use. Therefore, the operating reports reviewed by the Chief Executive show all the UK properties as unallocated and the operating segments report a segment result that includes a property rent. This is reflected in the above disclosure.
Each segment is a continuing operation.
The Chief Executive, the Board and the senior executive management team have access to information that provides details on revenue by principal product group for the two reportable segments, as set out in the following table:
UK Continental Europe Total
Restated* Restated* Restated*
Restated* 31 Restated* 31 December 30 Restated* 31
30 30 June December 30 30 June 2017 June 30 June December
June 2017 2017 June 2017 GBP000 2018 2017 2017
2018 GBP000 GBP000 2018 GBP000 GBP000 GBP000 GBP000
GBP000 GBP000
Revenue
Residential 190,576 202,224 417,799 27,897 25,300 52,074 218,473 227,524 469,873
Commercial 96,024 84,370 175,677 22,992 22,379 46,990 119,016 106,749 222,667
------------- -------- ----------- ---------- -------- ----------- ------------ -------- ----------- ----------
286,600 286,594 593,476 50,889 47,679 99,064 337,489 334,273 692,540
------------- -------- ----------- ---------- -------- ----------- ------------ -------- ----------- ----------
*The results for the six months ended 30 June 2017 and 12 months ended 31 December 2017 have been restated to reflect changes made at 30 June 2018 reported in note 1.
3 NON-UNDERLYING ADMINISTRATIVE EXPENSES
Non-underlying administrative expenses of GBP1,314,000 relate to intangibles amortisation relating to businesses acquired, acquisitions fees and non-recurring costs relating to personnel changes, see table below. There is also related tax of GBP135,000 on these costs.
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Amortisation of acquired intangibles 708 800 931
Acquisitions fees 290 - 791
Non-recurring people costs 316 - 677
1,314 800 2,399
-------------------------------------- ----------- ----------- --------------
4 FINANCE INCOME AND EXPENSE
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Interest income:
Bank interest 216 113 540
Other - 33 38
Finance income 216 146 578
--------------------------------------------- ----------- ----------- --------------
Interest expense:
Bank loans, overdrafts and other financial
expenses (515) (262) (770)
Net change in fair value of cash flow - - -
hedges transferred from equity
Net interest on defined benefit plan
obligation (110) (235) (473)
Other (1) - -
Finance expenses (626) (497) (1,243)
--------------------------------------------- ----------- ----------- --------------
5 TAXATION
The Group's consolidated effective tax rate in respect of continuing operations for the six months ended 30 June 2018 was 18.25% (for the six months ended 30 June 2017: 18.5%; for the year ended 31 December 2017: 19.1%).
The UK headline corporation tax rate for the six months ended 30 June 2018 was 19% (for the six months ended 30 June 2017: was 19.25% (2017: 19.25%). The UK Budget on 16 March 2016 included a rate reduction to 17% from 1 April 2020 which was enacted during the prior year. The majority of the deferred tax balance in respect of UK entities has therefore been calculated at 17% (2017: 17%) on the basis that most of the balances will materially reverse after 1 April 2020.
In addition, a further reduction in the French corporation tax rate to 25% by 2022 was enacted in December 2017 which has also been taken into account in the calculation of the related deferred tax balance.
6 EARNINGS PER SHARE
The calculation of the basic and diluted earnings per share is based on the following data:
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Earnings
Earnings for underlying basic and underlying
diluted earnings per share 14,496 14,311 35,142
Earnings for basic and diluted earnings
per share 13,317 13,665 32,922
---------------------------------------------- ------------ ------------ --------------
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017
Number of shares
Issued ordinary shares at end of period 85,363,743 85,363,743 85,363,743
Effect of shares held in treasury (1,360,725) (1,233,853) (1,183,451)
---------------------------------------------- ------------ ------------ --------------
Weighted average number of ordinary
shares for the purposes of basic earnings
per share 84,003,018 84,129,890 84,180,292
---------------------------------------------- ------------ ------------ --------------
Effect of diluted potential ordinary
shares:
Weighted average number of ordinary
shares at period end 84,729,780 84,492,101 84,180,292
Dilutive effect of share options 147,081 367,677 549,488
---------------------------------------------- ------------ ------------ --------------
Weighted average number of ordinary
shares for the purposes of diluted earnings
per share 84,582,699 84,859,778 84,729,780
---------------------------------------------- ------------ ------------ --------------
7 DIVIDS
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2017
2018 2017 GBP000
GBP000 GBP000
Interim dividend for 2017 of 7.55p paid 6,372 - -
2 January 2018
Final dividend for 2017 of 17.25p paid 14,597 - -
6 July 2018
Interim dividend for 2016 of 6.70p paid
2 January 2017 - 5,637 5,637
Special dividend for 2016 of 8.00p paid
24 April 2017 - 6,732 6,732
Final dividend for 2016 of 15.85p paid
1 July 2017 - 13,360 13,360
----------------------------------------- ----------- ----------- --------------
20,969 25,729 25,729
----------------------------------------- ----------- ----------- --------------
The final proposed dividend for 2017 of 17.25p per share was authorised by shareholders at the Annual General Meeting on 24 May 2018 and paid on 6 July 2018. The final proposed dividend for 2016 of 15.85p per share was authorised by shareholders at the Annual General Meeting on 25 May 2017 and paid on 3 July 2017.
The Board of Directors has declared an interim dividend for 2018 of 7.55p to be paid on 2 January 2019. Interim dividends are provided for when the dividend is paid.
8 ACQUISITIONS
On 2 March 2018, a subsidiary company of Headlam Group plc entered into an agreement to acquire Dersimo BV, in the western Netherlands. The company is full service distributor of both soft and hard floors from a combination of well-known manufacturer brands as well as its own carpet and vinyl designs which are manufactured as a private label.
On 30 March 2018, a subsidiary company of Headlam Group plc entered into an agreement to acquire BETU Holdings Ltd (a non-trading holding company) which is the parent company of CECO (Flooring) Ltd. CECO (Flooring) Ltd is a leading provider of flooring and wallcovering products to retail and commercial customers throughout Northern Ireland and the Republic of Ireland.
The acquired businesses contributed revenues of GBP3.8 million and an operating profit of GBP0.2 million to the Group for the half year ended 30 June 2018.
Details of the acquisitions are provisional and are shown in aggregate below:
Acquiree's Fair value Acquisition
book value adjustments amounts
GBP000 GBP000 GBP000
----------------------------------------------------------- ---------- ----------- -----------
Acquiree's provisional net assets at the acquisition date:
Intangible assets - 2,552 2,552
Tangible fixed assets 205 - 205
Inventories 1,155 - 1,155
Trade and other receivables 1,848 - 1,848
Cash at bank and in hand 2,526 - 2,526
Trade and other payables (2,036) - (2,036)
Deferred tax (2) (434) (436)
----------------------------------------------------------- ---------- ----------- -----------
Net identifiable assets and liabilities 3,696 2,118 5,814
----------------------------------------------------------- ---------- ----------- -----------
Goodwill on acquisition 3,554 3,554
----------------------------------------------------------- ---------- ----------- -----------
Consideration 9,368
----------------------------------------------------------- ---------- ----------- -----------
Satisfied by:
Cash 8,004
Deferred and contingent consideration 1,364
----------------------------------------------------------- ---------- ----------- -----------
9,368
----------------------------------------------------------- ---------- ----------- -----------
Analysis of cash flows:
On completion 8,004
Cash acquired (2,526)
5,478
----------------------------------------------------------- ---------- ----------- -----------
Professional fees of GBP0.3 million were incurred in relation to acquisition activity and have been expensed to the income statement within administration expenses.
The book value of receivables given in the table above represents the gross contracted amounts receivable. At the acquisition date, the entire book value of receivables was expected to be collected.
Goodwill of GBP3.6 million arose on the acquisitions, there were also intangible assets on acquisition of GBP2.6 million which were attributed to brand names, order book and customer relationships. During the six month period GBP0.07 million of intangibles have been amortised to the income statement on these acquisitions.
The residual goodwill reflects the significant benefit the acquisitions will have on the Group by bringing further geographic coverage, offering an expanded product range, developing a more sophisticated customer route to market, providing an additional avenue for growth and a different order profile. The Dersimo acquisition is complementary to the Group's market-leading core business which supplies a high volume of small orders into both the residential and commercial sectors and provides a significant increase in our provision in the Dutch market. CECO diversifies and broadens Headlam's overall position in the commercial specification market with entry into ceramics and an increased weighting in engineered wood, LVT and laminate, significantly increasing our offer in the Northern Ireland market.
Furthermore, acquired businesses gain access to the Group's extensive product ranges and benefit from enhanced sales and marketing investment. These changes typically enable acquired businesses to enhance the service provided to their customers and ultimately, develop and grow.
Deferred and contingent consideration
The acquisition of CECO Limited was financed by initial cash consideration of GBP4.3 million paid on completion and satisfied by the Group's existing cash and debt facilities and deferred consideration of GBP1.4 million.
The deferred and contingent consideration have been discounted back and reported at present value, and contingent consideration has been recognised based on management's assessment of the probability of it being paid.
9 FINANCIAL INSTRUMENTS
The fair value of the Group's financial assets and liabilities as detailed below at 30 June 2018 were not materially different to the carrying value.
The table below sets out the Group's accounting classification of each class of financial assets and liabilities at 30 June 2018.
Available Other Amortised Total
for sale derivatives cost carrying
GBP000 at fair GBP000 value
value GBP000
GBP000
Cash and cash equivalents - - 52,560 52,560
Borrowings due within one
year - - (232) (232)
Borrowings due after one year - - (36,378) (36,378)
Trade payables - - (134,969) (134,969)
Non-trade payables - - (32,178) (32,178)
Trade receivables - - 95,628 95,628
Other receivables - - 25,986 25,986
Provisions - - (2,048) (2,048)
Derivative assets - 7 - 7
- 7 (31,631) (31,624)
-------------------------------------------- ------------- ----------- -----------
Financial instruments carried at fair value are categorised according to their valuation method. The different levels have been defined below:
-- Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.
-- Level 2: inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly, as prices or indirectly, derived from prices.
-- Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
The Group had a diesel commodity swap used for hedging which was fair valued in accordance with level 2 for the six months ended 30 June 2017 (31 December 2017: level 2) and forward currency contracts which were fair valued in accordance with level 2 for the six months ended 30 June 2018 (30 June 2017 and 31 December 2017: level 2).
Fair values
The carrying amounts shown in the Statement of Financial Position for financial instruments are a reasonable approximation of fair value.
Trade receivables, trade payables and cash and cash equivalents
Fair values are assumed to approximate to cost due to the short-term maturity of the instrument.
Borrowings, other financial assets and other financial liabilities
Where available, market values have been used to determine fair values. Where market values are not available, fair values have been estimated by discounting expected future cash flows using prevailing interest rate curves. Amounts denominated in foreign currencies are valued at the exchange rate prevailing at the Statement of Financial Position date.
10 CAPITAL COMMITMENTS
As at 30 June 2018, the Group had contractual commitments relating to the purchase of property, plant and equipment of GBP572,000 (30 June 2017: GBP291,000, 31 December 2017: GBP358,000).
11 RELATED PARTIES
The Group has a related party relationship with its subsidiaries and with its key management. There have been no changes to the nature of related party transactions entered into since the last annual report.
12 SUBSEQUENT EVENTS
Management have given due consideration to any events occurring in the period from the reporting date to the date these Interim Financial Statements were authorised for issue and have concluded that there are no material adjusting or non-adjusting events to be disclosed in these Interim Financial Statements, with the exception of the acquisition of Ashmounts Flooring Supplies Ltd. On 01 July 2018, HFD Ltd, a group subsidiary company acquired 100% of the issued share capital of Ashmounts Flooring Supplies Ltd, a floorcovering distribution business, servicing customers in London and within the M25, for a consideration of GBP2.3 million, subject to finalising the net assets position.
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.
END
IR SEWFUFFASEFA
(END) Dow Jones Newswires
August 22, 2018 02:00 ET (06:00 GMT)
1 Year Headlam Chart |
1 Month Headlam 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
