We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Pendragon Plc | LSE:PDG | London | Ordinary Share | GB00B1JQBT10 | 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% | 35.55 | 35.25 | 35.40 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Automotive Dealers, Nec | 3.62B | 45.5M | 0.0320 | 11.11 | 505.5M |
From Apr 2019 to Apr 2024
TIDMPDG
RNS Number : 5245S
Pendragon PLC
12 March 2019
Pendragon PLC
FULL YEAR RESULTS FOR 31 DECEMBER 2018 (issued 12 March 2019)
Trevor Finn, Chief Executive ==============================
"We continue to focus on our strategic priorities and the reallocation of our capital into the areas we see as providing the strongest long-term growth. We have seen strong performance in used cars in the second half of the year, with the transformation of preparation facilities and processes now embedded in our Car Stores. We anticipate this will carry on into 2019 and beyond as our new Car Store businesses further boost our used car growth.
New car sales have been subdued and consumer confidence has been adversely affected in the period by macro newsflow. However, our Software business is continuing to win market share and has now deployed systems in twelve overseas countries. Our Leasing business has grown profitability with a stable base of vehicles under management."
2018 Strategic Highlights ========================= -- Double used car revenue - by 2021
o Invested in and launched carstore.com website in December 2018.
o Recruited a Used Car Director to manage the operation and roll out of used Car Stores.
o Opened three purpose built Car Stores and converted four former new car franchised dealerships to Car Stores.
o Opened four used car refurbishment factories to industrialise this process.
o Strong used car profitability in the second half of 2018.
-- US Motor Group - disposal
o Completed the first disposal of a franchise in the US. Further disposals are well progressed.
-- Premium Brand Franchises - investment discipline
o As part of our committed three year plan to reduce the capital deployed in this area, we have sold six premium brand franchises (including two in February 2019) and agreed lower capital expenditure levels.
o This has released GBP46.7 million of capital comprising consideration and capital expenditure avoided.
-- Software - global growth
o Good progress growing our Software as a Service ('SaaS') licences to international users. In 2018 we have implemented the software into customers with an addressable user base of over 1,600 (2017: 729).
o Our overseas activities now encompass twelve countries of which Germany, Norway, Sweden, Switzerland, Thailand and Philippines were added in 2018.
-- Board changes
o As previously announced, Trevor Finn, will retire from the role of Chief Executive of Pendragon on 31 March 2019. Mark Herbert joined Pendragon on 4 March 2019 as Chief Executive designate and will be appointed to the Board as Chief Executive on 1 April 2019.
o As previously announced, Tim Holden, Finance Director, will step down on 31 March. His successor, Mark Willis, will take up the role of Chief Finance Officer and join the Board on 8 April 2019.
Operational and Financial Highlights ====================================
o Group Revenue -1.3% L4L (-2.4% total) - Primarily the impact of a decline in premium new car sales
o Used Revenue -0.3% L4L (-0.9% total) - Used vehicle revenue, excluding nearly new vehicles, grew by 2.9% against a used car market which fell 2.2%. L4L used gross profit up 4.9%. Used gross profit increased by 27.6% (L4L) in the UK Motor division in H2 2018 driven by very strong margins in the second half of the year.
o New Revenue -2.2% L4L (-3.8% total) - Outperformed the UK market which was down 6.8% in 2018 with UK new revenue down 5.2% L4L. Gross profit down 8.3% following continuing margin pressure in the Premium sector.
o Aftersales Revenue -0.5% L4L (-1.8% total) - Gross profit down 1.5%. Our retail aftersales revenue grew by 2.1% with margins reduced as a result of labour cost increases.
o Software Revenue +7.0% L4L (+7.0% total) - Gross profit up 8.0% in spite of investment in new product development for international markets.
o Leasing Revenue -11.7% L4L (-11.7% total) - Gross profit up 35.3% benefitting from utilising the factory refurbishment for end of contract disposals.
o Operating Cost +2.5% L4L (+24.3% total) - Includes transformation costs of the new preparation process offset by cost saving actions taken during the year.
o Car Store - Revenue in our Car Store business grew by GBP83.6m, an increase of 38.5%. Gross profit was up 42.2%. Including the impact of start-up and transformation costs the operating loss for the business was GBP11.9m (2017 : loss GBP6.9m).
o Underlying Profit Before Tax GBP47.8m - Underlying profit before tax down GBP12.6 million due to decline in UK motor division new vehicle gross profit and the investment in new Car Store sites and refurbishment factories.
o Non Underlying Charge of GBP92.2m (2017 : GBP4.9m credit) including a non-cash charge principally for impairment of goodwill and non-current assets in our UK Motor Group of GBP(95.8m) taking into account trading and market conditions.
o Stable Balance Sheet - Net Debt GBP127.6m (2017 : GBP124.1m) with Net Debt : Underlying EBITDA unchanged at 0.9.
o Capital Allocation - A final dividend of 0.7p is being proposed to maintain dividend earnings cover of at least two times. At this stage in the company's investment cycle our share buyback programme is paused. The Board continues to monitor the relative merits of freehold property ownership against the lower capital requirements of operating leasehold premises as we continue to grow our physical footprint.
Hot Features
Premium
Summary of Results
===========================================================================================================
GBPm Revenue Gross Profit Operating PBT EPS
Profit / (Loss)
================== ================= ================= ================= =============
Like for GBP4,509.8 GBP540.4 (+0.6%) GBP79.2 (-9.3%) GBP50.8 (-20.5%) n/a
Like* (-1.3%)
================== ================= ================= ================= =============
GBP4,148.6
Continuing (-4.1%) GBP490.4 (-1.7%) GBP(25.7) GBP(53.2) -4.1p
=============== ================== ================= ================= ================= =============
Discontinued** GBP478.4 (+15.3%) GBP60.1 (+10.9%) GBP11.3 (+4.6%) GBP8.8 (-4.3%) 0.5p
=============== ================== ================= ================= ================= =============
Underlying*** GBP4,627.0 GBP550.5 (-0.4%) GBP76.2 (-9.1%) GBP47.8 (-20.9%) 2.8p (-15.2%)
(-2.4%)
=============== ================== ================= ================= ================= =============
GBP4,627.0
TOTAL (-2.4%) GBP550.5 (-0.4%) GBP(14.4) GBP(44.4) -3.6p
================== ================= ================= ================= =============
* like for like results include only current trading businesses which have been trading for 12 consecutive months.
** discontinued operations are in respect of the Group's US business which is currently classified as held for sales.
*** underlying results that exclude items that are not incurred in the normal course of business and are sufficiently significant and/or irregular to impact the underlying trends in the business
Continuing results are stated on an underlying basis.
Contents
===================================================================
Strategy and Business Review 3
=============
Industry Insight 9
=============
Financials 11
=============
Outlook 14
=============
Detailed Financials 15
=============
Contacts
===================================================================
Name Title Responsibility Contact
=================== =============== =============
Trevor Finn Chief Executive Pendragon PLC 01623 725114
=================== =============== =============
Tim Holden Finance Director Pendragon PLC 01623 725114
=================== =============== =============
Howard Lee Partner Headland 0203 805 4822
=================== =============== =============
Henry Wallers Associate Director Headland 0203 805 4822
=================== =============== =============
Strategy and Business Review
=====================================================================
o The business has 4 areas as follows:
o UK Motor - sale and servicing of vehicles in the U.K.
o Software - licencing of Software as a Service to automotive business users
o Leasing - provides a high ROI, stable profitability stream and used vehicle supply
o US Motor - sale and servicing of vehicles in the U.S.
Underlying GBPm 2018 2017 Change (%) L4L Change (%)
========== ========== ========== ==============
Revenue
UK Motor GBP4,074.4 GBP4,243.6 -4.0% -2.8%
========== ========== ========== ==============
Software GBP16.9 GBP15.8 7.0% 7.0%
========== ========== ========== ==============
Leasing GBP57.3 GBP64.9 -11.7% -11.7%
========== ========== ========== ==============
US Motor GBP478.4 GBP414.8 15.3% 15.3%
================= ========== ========== ========== ==============
GBP4,627.0 GBP4,739.1 -2.4% -1.3%
Gross Profit
=====================================================================
UK Motor GBP456.7 GBP471.0 -3.0% -2.0%
========== ========== ========== ==============
Software GBP14.9 GBP13.8 8.0% 8.0%
========== ========== ========== ==============
Leasing GBP18.8 GBP13.9 35.3% 35.3%
========== ========== ========== ==============
US Motor GBP60.1 GBP54.2 10.9% 10.9%
================= ========== ========== ========== ==============
GBP550.5 GBP552.9 -0.4% 0.6%
Operating Profit
UK Motor GBP41.1 GBP52.3 -21.4% -21.0%
========== ========== ========== ==============
Software GBP11.7 GBP10.9 7.3% 7.3%
========== ========== ========== ==============
Leasing GBP14.8 GBP9.8 51.0% 51.0%
========== ========== ========== ==============
US Motor GBP8.6 GBP10.8 -20.4% -20.4%
================= ========== ========== ========== ==============
Operating Profit GBP76.2 GBP83.8 -9.1% -9.3%
================= ========== ========== ========== ==============
Gross Margin
% 11.9% 11.7% 0.2% 0.2%
Operating Margin
% 1.6% 1.8% -0.2% -0.2%
================= ========== ========== ========== ==============
UK Motor
==========
Strategy
o Continue to invest in the transformation of our business model to deliver a market leading share in the used vehicle and retail aftersales markets in the UK.
o Double our used car revenue by 2021 by developing our national network linked to a superior online buying experience.
Underlying GBPm 2018 2017 Change (%) L4L Change (%)
========== ========== ========== ==============
Revenue
Used GBP2,092.4 GBP2,125.5 -1.6% -1.0%
========== ========== ========== ==============
Aftersales GBP337.4 GBP350.6 -3.8% -2.3%
========== ========== ========== ==============
New GBP1,644.6 GBP1,767.5 -7.0% -5.2%
========== ========== ========== ==============
GBP4,074.4 GBP4,243.6 -4.0% -2.8%
Gross Profit
=====================================================================
Used GBP164.2 GBP156.3 5.1% 4.7%
========== ========== ========== ==============
Aftersales GBP181.5 GBP191.2 -5.1% -3.3%
========== ========== ========== ==============
New GBP111.0 GBP123.5 -10.1% -8.3%
========== ========== ========== ==============
GBP456.7 GBP471.0 -3.0% -2.0%
Operating Costs (GBP415.6) (GBP418.7) -0.7% 0.7%
================= ========== ========== ========== ==============
Operating Profit GBP41.1 GBP52.3 -21.4% -21.0%
================= ========== ========== ========== ==============
Gross Profit Margin %
=====================================================================
Used 7.8% 7.4% 0.4% 0.4%
========== ========== ========== ==============
Aftersales 53.8% 54.5% -0.7% -0.6%
========== ========== ========== ==============
New 6.7% 7.0% -0.3% -0.3%
========== ========== ========== ==============
11.2% 11.1% 0.1% 0.1%
========== ========== ========== ==============
Operating Margin %
=====================================================================
1.0% 1.2% -0.2% -0.3%
========== ========== ========== ==============
Business Review
Pendragon is the UK's leading automotive online retailer with 32 used car only Car Stores and 177 franchise points. We represent a range of volume and premium products that we sell and service.
Overall, our UK Motor business revenue has reduced by 4.0% in the year and by 2.8% on a like for like basis. Gross profit has reduced by 3.0% in the year and by 2.0% on a like for like basis.
The UK Motor Business has achieved an underlying operating profit of GBP41.1 million (2017: GBP52.3 million) in the period because of adverse trading conditions in the new car market and start up and transformation costs in our Car Store business. In contrast to the new car performance, used cars gross profit has grown, particularly in the second half of 2018. Given the impact of trading and market conditions on future cashflows, there has been a non-cash impairment of goodwill and non-current assets relating to the UK Motor Business as set out in the Financial Highlights section.
We continue to see growth in our online business, with visits to Carstore.com, Evanshalshaw.com and Stratstone.com up 5.1% to 28.7 million visitors from 27.3 million visitors in the prior year.
During late 2018 we launched the new carstore.com website which offers a uniquely differentiated customer proposition, including the ability for a customer to fully transact online, either for full payment or utilising one of our finance options. We are continuing to invest in further online capability and platforms to ensure we provide best in class service to our customers.
Our investment in Car Stores to expand our network in the UK continues. Following the opening of three purpose built Car Stores in the first half of the year, in the second half of the year we closed former new car franchise dealerships, to repurpose and open the sites as Nottingham Car Store, Stoke Car Store, Borehamwood Car Store and Swansea Car Store in the period. We have 32 Car Stores in total.
In 2017 the Group achieved record used revenue growth of 15.8%. Against this extremely strong comparative, like for like revenue fell by 1.0% in the year. Excluding nearly new vehicles, used vehicle revenue grew by 2.9% against a used car market reduction in the year of 2.2%.
In order to facilitate future used revenue growth, in 2018 we opened four dedicated used car refurbishment factories to industrialise this process. Whilst this process transformation during the year has impacted used revenue growth and profits, we are confident looking forward that this will aid growth, together with the new and repurposed former franchise sites providing additional capacity.
We have incurred transformation costs in the year comprising the disruption that occurred during the transition to a factory preparation process and the start-up costs of the Car Store businesses we have opened during the year.
Used gross profit increased by 4.7% on a like for like basis. This improvement was driven by exceptionally strong used margins in the second half of 2018, when like for like used profit was 27.6% higher than in the prior year compared with a reduction of 12.6% in the first half of the year. This was primarily driven by improved used inventory management and more efficient used car preparation resulting in increased margin and significantly reduced numbers of loss-making used vehicles in the second half of the year. This has enabled us to reduce the level of the provision we have for loss-making used vehicles.
Revenue in our Car Store business grew by GBP83.6 million, an increase of 38.5%. Gross profit was up 42.2%. Including the impact of start-up and transformation costs the operating loss for the business was GBP11.9 million (2017: GBP6.9 million).
Retail service revenue increased by 2.1% on a like for like basis during 2018. Overall aftersales revenue fell by 2.3% on a like for like basis as a result of closing a parts distribution point in favour of utilising the site as a Car Store. Aftersales gross profit fell by 3.3% on a like for like basis with margin impacted by labour cost inflation for skilled technicians.
New car national registrations were down 6.8% in 2018 and we outperformed the UK market with our L4L new revenues down by 5.2%. Gross profit was down 8.3% following continuing margin pressure in the Premium sector. UK New vehicle sales and profitability were adversely affected in the second half of the year by the impact of the introduction of Worldwide Harmonised Light Vehicle Testing Procedure ("WLTP") which created disruption to new car sales.
We have settled historic VAT claims relating to the settlement of the VAT treatment arising from purchases of vehicles from Motability. This has resulted in a provision release of GBP2.3m.
During the year we sold four premium franchises for consideration of GBP7.9 million and avoided capital expenditure of GBP18.2 million as a result. The non-underlying profit on disposal was GBP0.6 million. In addition we have completed the disposal of two further premium franchise points in February 2019 for consideration of GBP3.5 million and avoided capital expenditure of GBP7.3 million as a result. We have also agreed lower refurbishment costs at certain other premium brand locations bringing the total capital released, comprising disposal proceeds and capital expenditure avoided, to GBP46.7 million since we started this strategic initiative.
Software ========
Strategy
o Pinewood, our software business, is core to our strategic plan to transform the business.
o We have an objective to achieve at least double digit growth in revenue in the Software as a Service ("SaaS") business for the foreseeable future, which will be achieved by globalisation of the products and services we offer.
o Pinewood is fast becoming a global business with users in a number of countries worldwide. We are actively expanding the business in Europe, Africa and Asia Pacific and seeking opportunities elsewhere.
Underlying GBPm 2018 2017 Change (%) L4L Change (%)
======== ======== ========== ==============
Revenue GBP16.9 GBP15.8 7.0% 7.0%
======== ======== ========== ==============
Gross Profit GBP14.9 GBP13.8 8.0% 8.0%
======== ======== ========== ==============
Operating Costs (GBP3.2) (GBP2.9) 10.3% 10.3%
======== ======== ========== ==============
Operating Profit GBP11.7 GBP10.9 7.3% 7.3%
Gross Profit
% 88.2% 87.3% 0.9% 0.9%
================= ======== ======== ========== ==============
Operating Profit
% 69.2% 69.0% 0.2% 0.2%
================= ======== ======== ========== ==============
Business Review
The income stream from this business continues to grow and the business model provides a gross margin in excess of 85.0% with strong recurring revenue.
Pinewood has SaaS users in Europe in the UK, Ireland, Switzerland, Netherlands, Norway, Sweden and Germany. In Africa, in South Africa, Namibia and Zimbabwe and in Asia Pacific in Hong Kong, Thailand and the Philippines.
In 2018 we have implemented SaaS licences into international customers with an addressable user base of over 1,600. (December 2017: 729). We are receiving substantial interest from a number of markets both from large dealer groups and from car manufacturers.
Gross profit is up 8.0% and operating profit is up 7.3% in spite of investment in new market localisation to support the deployment of the system into new markets and new customers. Once this investment has been undertaken for a local market the cost of further roll out to new customers is typically much lower.
Leasing =======
Strategy
o Retain low capital base and high return on investment from the Leasing business.
o Maintain at least double digit growth in revenue and gross profit.
o Provide a used vehicle supply to the group to support the goal of doubling used revenue by 2021.
Underlying GBPm 2018 2017 Change (%) L4L Change (%)
======== ======== ========== ==============
Revenue GBP57.3 GBP64.9 -11.7% -11.7%
======== ======== ========== ==============
Gross Profit GBP18.8 GBP13.9 35.3% 35.3%
======== ======== ========== ==============
Operating Costs (GBP4.0) (GBP4.1) -2.4% -2.4%
======== ======== ========== ==============
Operating Profit GBP14.8 GBP9.8 51.0% 51.0%
Gross Profit
% 32.8.% 21.4% 11.4% 11.4%
================= ======== ======== ========== ==============
Operating Profit
% 25.8% 15.1% 10.7% 10.7%
================= ======== ======== ========== ==============
Business Review
Leasing comprises our fleet and contract hire vehicle activity. Our leasing business trades under the 'Pendragon Vehicle Management' brand and offers a complete range of fleet leasing and management solutions. Our customers are varied in both fleet size and business sector. Our services are delivered by maximising the facilities of our wider Group, as well as working very closely with market leading partners. The financing for the leasing business is provided by third parties leading to a very high ROI.
The majority of vehicle disposals now pass through our Car Store factory preparation process and are sold to customers through our dealerships within the Group which has resulted in a higher level of profits on disposal of vehicles at the end of contract. This in turn resulted in a release of provision of GBP2.8 million in respect of vehicles that lose money on disposal. This was offset by a reduced level of profitability of GBP2.0 million compared to the prior year on the warranty management activities undertaken in this business.
Significant growth in the Leasing business was achieved in the year with operating profit up GBP5.0 million (+51.0%). Gross profit increased by 35.3% as result of the continued growth of the managed vehicle fleet and higher levels of disposals in the period at a strong overall margin. We are pleased with the increasing contribution that this business is providing to the Group and the strong used vehicle supply it generates for our Car Store used vehicle business.
US Motor ========
Strategy
-- We are selling the US Motor Group, as we have concluded that it is economically right to realise its value. We are expecting proceeds in excess of GBP100 million before tax.
-- Further disposals are well progressed.
Underlying GBPm 2018 2017 Change (%) L4L Change (%)
========= ========= ========== ==============
Revenue
Used GBP97.9 GBP85.7 14.2% 14.2%
========= ========= ========== ==============
Aftersales GBP43.2 GBP37.0 16.8% 16.8%
========= ========= ========== ==============
New GBP337.3 GBP292.1 15.5% 15.5%
========= ========= ========== ==============
GBP478.4 GBP414.8 15.3% 15.3%
Gross Profit
===================================================================
Used GBP5.4 GBP4.8 12.5% 12.5%
========= ========= ========== ==============
Aftersales GBP22.7 GBP19.6 15.8% 15.8%
========= ========= ========== ==============
New GBP32.0 GBP29.8 7.4% 7.4%
========= ========= ========== ==============
GBP60.1 GBP54.2 10.9% 10.9%
Operating Costs (GBP51.5) (GBP43.4) 18.7% 18.7%
================= ========= ========= ========== ==============
Operating Profit GBP8.6 GBP10.8 -20.4% -20.4%
================= ========= ========= ========== ==============
Gross Profit Margin %
===================================================================
Used 5.5% 5.6% -0.1% -0.1%
========= ========= ========== ==============
Aftersales 52.5% 53.0% -0.5% -0.5%
========= ========= ========== ==============
New 9.5% 10.2% -0.7% -0.7%
========= ========= ========== ==============
12.6% 13.1% -0.5% -0.5%
========= ========= ========== ==============
Operating Margin %
===================================================================
1.8% 2.6% -0.8% -0.8%
========= ========= ========== ==============
Business Review
The business operates from nine franchise points representing the following products that we sell and service: Chevrolet, Jaguar and Land Rover.
On 2 July 2018 we completed the disposal of our single Aston Martin business in the US realising proceeds of GBP3.1 million, including goodwill received of GBP2.6 million. Further disposals are well progressed.
There was a strong performance in aftersales with revenue up 16.8% and gross profit up 15.8% on a like for like basis. Used revenue in the period on a like for like basis was 14.2% ahead of the prior year, with gross profit up 12.5%. In the new vehicle department revenue increased by 15.5% in the period, with a 7.4% increase in gross profit on a like for like basis. Operating costs increased in the year by 18.7% primarily due to the full year of costs in 2018 for our Chevrolet business.
Industry Insight ==================
Used Car Market
The used car market in 2018 in the UK was 7.61 million units, which was a fall of 2.2% over 2017. However, this represents a market opportunity that is 3.2 times the size of the new car market. Despite challenging economic conditions, the used market is more stable and provides a more reliable supply chain than the new vehicle sector. We believe the market will be broadly flat in 2019.
Aftersales Market
The main determinant of the aftersales market is the number of vehicles on the road, known as the 'car parc'. The car parc in the UK has risen to 34.6 million vehicles in 2018, a rise of 0.9% on the prior year. The car parc can also be segmented into markets representing different age groups. At the end of 2018, around 21% of the car parc is represented by less than three year old cars, around 19% is represented by four to six year old cars and 60% is greater than seven year old cars. The demand for servicing and repair activity is less impacted than other sectors by adverse economic conditions, as motor vehicles require regular maintenance and repair for safety, economy and performance reasons. Overall, we expect at least for the next three years to see continuing growth in the car parc.
New Car Market
The UK new car market was 2.367 million in 2018 which is a reduction of 6.8% over the prior year. The UK new car market is divided into two markets, retail and fleet. The retail market is the direct selling of vehicle units to individual customers and operates at a higher margin than the fleet market. The retail market is the key market opportunity for the Group and represents 44% of the total market in 2018. The fleet market represents the sale of multiple vehicles to businesses, and is predominately transacted at a lower margin and consumes higher levels of working capital than retail, and represented 56% of the market in 2018.
UK New Car Registrations '000 2018 2017 Change (%)
======= ======= ==========
UK Retail Registrations 1,052.2 1,123.9 -6.4%
======= ======= ==========
UK Fleet Registrations 1,314.9 1,416.8 -7.2%
================================= ======= ======= ==========
Total UK Registrations 2,367.1 2,540.7 -6.8%
================================= ======= ======= ==========
Group Represented* UK Retail
Registrations 700.6 746.4 -6.1%
======= ======= ==========
Group Represented* UK Fleet
Registrations 906.5 992.0 -8.6%
================================= ======= ======= ==========
Group Represented* Registrations 1,607.1 1,738.2 -7.5%
================================= ======= ======= ==========
* Group Represented - defined as national registrations for the franchised brands that the Group represents as a franchised dealer.
The new retail market was down by 6.4% in 2018, and the new fleet market fell by 7.2% in the year.
Our expectations are in line with the Society of Motor Manufacturers and Traders ("SMMT") which is currently forecasting that the overall 2019 market will be 2.3% lower than in 2018.
Financials
==========
GBPm 2018 2017
==================================== ==================================== =======
Continuing Discontinued TOTAL Continuing Discontinued TOTAL Change
%
=========================== =========== ============= ======== =========== ============= ======== =======
Revenue 4,148.6 478.4 4,627.0 4,324.3 414.8 4,739.1 -2.4%
=========== ============= ======== =========== ============= ======== =======
Gross profit 490.4 60.1 550.5 498.7 54.2 552.9 -0.4%
=========== ============= ======== =========== ============= ======== =======
Operating (loss) /
profit (25.7) 11.3 (14.4) 80.6 10.8 91.4
=========== ============= ======== =========== ============= ======== =======
Analysed as:
Underlying operating
profit 67.6 8.6 76.2 73.0 10.8 83.8 -9.1%
Non-underlying operating
(loss) / profit (93.3) 2.7 (90.6) 7.6 - 7.6
=========================== ============= ======== =========== ============= ======== =======
Finance expense (27.5) (2.5) (30.0) (24.5) (1.6) (26.1) +14.9%
Analysed as:
Underlying net finance
costs (25.9) (2.5) (28.4) (21.8) (1.6) (23.4) +21.4%
Non-underlying net
finance costs (1.6) - (1.6) (2.7) - (2.7) -40.7%
=========================== ============= ======== =========== ============= ======== =======
(Loss) / profit before
taxation (53.2) 8.8 (44.4) 56.1 9.2 65.3
Analysed as:
Underlying profit before
taxation 41.7 6.1 47.8 51.2 9.2 60.4 -20.9%
Non-underlying (loss)
/ profit before taxation (94.9) 2.7 (92.2) 4.9 - 4.9
=========================== ============= ======== =========== ============= ======== =======
Tax (3.8) (2.3) (6.1) (8.7) (3.3) (12.0) -49.2%
(Loss) / profit After
Tax (57.0) 6.5 (50.5) 47.4 5.9 53.3
=========== ============= ======== =========== ============= ======== =======
Gross Margin % 11.8% 12.6% 11.9% 11.5% 13.1% 11.7% +0.2%
Operating Margin % -0.6% 2.4% -0.3% 1.9% 2.6% 1.9% -2.2%
=========== ============= ======== =========== ============= ======== =======
Underlying Earnings
Per Share 2.5p 0.3p 2.8p 2.9p 0.4p 3.3p -15.2%
Dividend Per Share 1.50p 1.55p -3.2%
=========== ============= ======== =========== ============= ======== =======
* Underlying results, where stated, exclude items that are not incurred in the normal course of business and are sufficiently significant and/or irregular to impact the underlying trends in the business.
Financial Highlights
The Group has achieved an underlying profit before tax of GBP47.8 million in the period despite adverse trading conditions in the new car market and start up and transformation costs in our Car Store business. In contrast to the new car performance, used cars gross profit has grown, particularly in the second half of 2018. Interest costs increased in the period, mainly due to higher levels of used car stock and consequently more utilisation of stocking credit facilities.
Non-underlying Items
2018 2017
GBPm GBPm
======= =====
Settlement of historic VAT issues - 7.7
======= =====
Impairment of goodwill, property, plant and equipment
and assets held for sale (95.8) -
====================================================== ======= =====
Gains/(losses) on the sale of businesses and property 15.7 (0.1)
====================================================== ======= =====
Pension costs (12.1) (2.7)
====================================================== ======= =====
Total non-underlying items before tax (92.2) 4.9
====================================================== ======= =====
Non-underlying items in tax 3.0 0.8
====================================================== ======= =====
Total non-underlying items after tax (89.2) 5.7
====================================================== ======= =====
Non-underlying income and expenses are items that are not incurred in the normal course of business and are sufficiently significant and/or irregular to impact the underlying trends in the business. During the year the Group has recognised a net charge of GBP92.2 million of pre-tax non-underlying items against a credit of GBP4.9 million in 2017. These include non-cash impairments, principally of goodwill and non-current assets amounting to GBP95.8 million which have been necessary following assessments of the carrying value of those assets which have been calculated by taking into account trading and market conditions on future cash flows. Pension costs of GBP12.1 million, comprise interest and for 2018 a GBP10.5 million charge to re-align the pension liabilities to reflect the guaranteed minimum pensions for all pension members. The Group recorded gains on the sale of properties and businesses in 2018 of GBP15.7 million against a loss in 2017 of GBP0.1m. This included GBP12.4 million on the sale of surplus property during the year and gains of GBP3.3 million on the disposal of businesses. During the previous year the Group benefited from a GBP7.7 million credit in respect of VAT reclaims and associated interest following a Supreme Court ruling.
Capital Allocation
The net debt to underlying EBITDA ratio was 0.9.
We are expecting proceeds from the disposal of our US business in excess of GBP100 million before tax. Proceeds of GBP3.1 million have already been generated on the disposal of our single Aston Martin US business in early July and further disposals are well progressed.
We planned to release GBP100 million of capital from our Premium franchise locations over a three year period. During the first year of this process we have completed six such disposals and agreed lower capital expenditure levels which has resulted in a total release of GBP46.7 million of capital comprising consideration and capital expenditure avoided. This included four franchise location disposals during 2018 and two in February 2019.
The Group intends to build a national network in the UK for the Car Store Used Vehicle business. As this model matures, the Board is continuing to evaluate the relative merits of freehold property ownership against the lower capital requirements of operating leasehold premises as we continue to grow our physical footprint.
The company has ongoing capital expenditure requirements, and will continue to pursue organic and acquisitive growth and investment opportunities.
Balance Sheet and Cash Flow
The following table summarises the cash flows and net debt of the Group for the twelve month periods ended 31 December 2018 and 31 December 2017 as follows:
GBPm 2018 2017
======= =======
Underlying Operating Profit Before
Other Income 76.2 83.8
======= =======
Depreciation and Amortisation 27.4 28.5
======= =======
Share Based Payments 0.7 (1.7)
======= =======
Working Capital and Contract Hire
Vehicle Movements (16.2) 18.3
============================================== ======= =======
Operating Cash flow 88.1 128.9
============================================== ======= =======
Tax Paid (10.9) (16.1)
======= =======
Underlying Net Interest Paid (24.8) (20.0)
============================================== ======= =======
Capital Expenditure - Car Store (6.8) (17.5)
Capital Expenditure - Franchise (12.6) (25.5)
Capital Expenditure - Underlying Replacement (30.6) (13.8)
Capital Expenditure - Business Acquisitions - (17.8)
Capital Expenditure - Property (6.5) (24.6)
Business and Property Disposals 30.2 2.5
============================================== ======= =======
Net Franchise Capital Expenditure (26.3) (96.7)
============================================== ======= =======
Dividends (22.5) (21.3)
======= =======
Share Buybacks (6.7) (4.0)
======= =======
Other (0.4) (3.2)
============================================== ======= =======
Increase in Net Debt (3.5) (32.4)
============================================== ======= =======
Opening Net Debt 124.1 91.7
============================================== ======= =======
Closing Net Debt 127.6 124.1
============================================== ======= =======
*includes changes in inventories, changes in trade and other payables, changes in provisions, movement in contract hire vehicle balances, contributions into defined benefit pension scheme and loss on sales of businesses and property
Property and Investment, Acquisitions and Disposals
Our property portfolio provides a key strength for our business. At 31 December 2018, the Group had GBP240.5 million of land and property assets (2017 : GBP261.2 million) and property assets for sale of GBP35.4 million (2017 : GBP9.6 million).
Dividend
The Group is proposing a final dividend of 0.70p per share in respect of 2018, bringing the full year dividend to 1.50p per share. We intend to maintain dividend cover (defined as underlying earnings per share divided by dividend per share) at a minimum level of two times, with a progressive dividend approach in the future subject to the minimum dividend cover being a minimum of approximately two times.
The proposed final dividend will be paid on 30 May 2019 for those shares recorded on 23 April 2019.
Shares Repurchased and Buyback
During the year the Group repurchased GBP6.7 million of its own shares, as part of a GBP20.0 million share buyback programme. The Group has repurchased GBP18.2 million of its own shares since the launch of the programme with 61.1 million shares cancelled.
At this stage in the Group's growth and investment cycle, the buyback was paused in February 2019.
The buyback programme is capable of being stopped and restarted. This flexibility enables the Group to pursue optimal capital allocation.
Pensions
The net liability for defined benefit pension scheme obligations has increased from GBP62.8 million at 31 December 2017 to GBP68.3 million at 31 December 2018. This increase in obligations of GBP5.6 million is largely the net effect of the expense recognised to equalise Guaranteed Minimum Pensions less contributions paid; movements in the respective assets and liabilities of the Pension Scheme largely offset each other, reflecting the hedging in place. The Group contributed GBP7.5 million to the Pension Scheme in the year following the Group commitment to pay contributions of GBP7.0 million from 1 January 2017, increasing by 2.25% thereafter until July 2022.
Outlook =======
-- Economic and market conditions remain relatively subdued and the expected UK exit from the EU has resulted in a continuing level of uncertainty in terms of consumer confidence, manufacturer behaviour in respect of new car supply and the possible impact of tariffs and currency movements.
-- We will continue to invest in more used car sales capacity as we move towards our goal of doubling our revenue by 2021.
-- We expect to continue to grow our software revenues with our SaaS licencing to international users. We expect broadly double digit revenue growth for the foreseeable future as we invest in product localisation for international markets.
-- We anticipate the sale of our US business to realise in excess of GBP100 million before tax.
-- Further capital will be released through a mixture of disposal proceeds and investment not deployed in respect of our premium franchise businesses in the UK.
-- Given the economic and market conditions, we expect our performance in 2019 to be broadly stable against 2018, underpinned by our used car profitability.
Detailed Financials
=====================
Consolidated Income Statement Continuing Discontinued 2018 Continuing Discontinued 2017
Year ended 31 December 2018 operations operations GBPm operations operations GBPm
GBPm * GBPm *
GBPm GBPm
=========== ============ ========= ============ ============ =========
Revenue 4,148.6 478.4 4,627.0 4,324.3 414.8 4,739.1
=========== ============ ========= ============ ============ =========
Cost of sales (3,658.2) (418.3) (4,076.5) (3,825.6) (360.6) (4,186.2)
======================================= =========== ============ ========= ============ ============ =========
Gross profit 490.4 60.1 550.5 498.7 54.2 552.9
======================================= =========== ============ ========= ============ ============ =========
Operating expenses (529.1) (51.5) (580.6) (418.0) (43.4) (461.4)
======================================= =========== ============ ========= ============ ============ =========
Operating (loss)/profit before
other income (38.7) 8.6 (30.1) 80.7 10.8 91.5
======================================= =========== ============ ========= ============ ============ =========
Other income - gains/(losses)
on the sale of businesses
and property 13.0 2.7 15.7 (0.1) - (0.1)
======================================= =========== ============ ========= ============ ============ =========
Operating (loss)/profit (25.7) 11.3 (14.4) 80.6 10.8 91.4
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
Analysed as
======================================= =========== ============ ========= ============ ============ =========
Underlying operating profit 67.6 8.6 76.2 73.0 10.8 83.8
======================================= =========== ============ ========= ============ ============ =========
Non-underlying operating (loss)/profit
** (93.3) 2.7 (90.6) 7.6 - 7.6
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
Net finance costs (27.5) (2.5) (30.0) (24.5) (1.6) (26.1)
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
Analysed as
======================================= =========== ============ ========= ============ ============ =========
Underlying net finance costs (25.9) (2.5) (28.4) (21.8) (1.6) (23.4)
======================================= =========== ============ ========= ============ ============ =========
Non-underlying net finance
costs ** (1.6) - (1.6) (2.7) - (2.7)
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
(Loss)/profit before taxation (53.2) 8.8 (44.4) 56.1 9.2 65.3
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
Analysed as
======================================= =========== ============ ========= ============ ============ =========
Underlying profit before taxation 41.7 6.1 47.8 51.2 9.2 60.4
======================================= =========== ============ ========= ============ ============ =========
Non-underlying (loss)/profit
before taxation ** (94.9) 2.7 (92.2) 4.9 - 4.9
--------------------------------------- ----------- ------------ --------- ------------ ------------ ---------
Income tax (expense) (3.8) (2.3) (6.1) (8.7) (3.3) (12.0)
======================================= =========== ============ ========= ============ ============ =========
(Loss)/profit for the year (57.0) 6.5 (50.5) 47.4 5.9 53.3
======================================= =========== ============ ========= ============ ============ =========
Earnings per share
======================================= =========== ============ ========= ============ ============ =========
Basic earnings per share (4.1p) 0.5p (3.6p) 3.3p 0.4p 3.7p
=========== ============ ========= ============ ============ =========
Diluted earnings per share (4.1p) 0.5p (3.6p) 3.3p 0.4p 3.7p
=========== ============ ========= ============ ============ =========
Non-GAAP Measure
======================================= =========== ============ ========= ============ ============ =========
Underlying basic earnings
per share 2.5p 0.3p 2.8p 2.9p 0.4p 3.3p
=========== ============ ========= ============ ============ =========
Underlying diluted earnings
per share 2.5p 0.3p 2.8p 2.9p 0.4p 3.3p
=========== ============ ========= ============ ============ =========
* The discontinued operations are in respect of the Group's US business which is currently classified as held for sale.
* Non-underlying, see note 2 for explanation.
Consolidated Statement of Comprehensive Income 2018 2017
Year ended 31 December 2018 GBPm GBPm
=======
(Loss)/profit for the year (50.5) 53.3
======= =====
Other comprehensive income
========================================================== ======= =====
Items that will never be reclassified to profit and
loss:
========================================================== ======= =====
Defined benefit plan remeasurement gains and (losses) (0.9) 35.8
======= =====
Income tax relating to defined benefit plan remeasurement
gains and (losses) - (6.3)
========================================================== ======= =====
(0.9) 29.5
========================================================== ======= =====
Items that are or may be reclassified to profit and
loss:
========================================================== ======= =====
Foreign currency translation differences of foreign
operations - (0.6)
======= =====
Other comprehensive income for the year, net of tax (0.9) 28.9
========================================================== ======= =====
Total comprehensive income for the year (51.4) 82.2
========================================================== ======= =====
Total comprehensive income for the period attributable
to equity
shareholders of the company arises from:
========================================================== ======= =====
Continuing operations (58.0) 76.9
========================================================== ======= =====
Discontinued operations 6.6 5.3
========================================================== ======= =====
(51.4) 82.2
======= =====
Consolidated Statement Share Share Other Translation Retained Total
of Changes in Equity Capital Premium Reserves Differences Earnings GBPm
Year ended 31 December GBPm GBPm GBPm GBPm GBPm
2018
========= ======== ========== ============= ========== =======
Balance at 1 January
2018 71.2 56.8 16.9 (0.8) 281.3 425.4
========= ======== ========== ============= ========== =======
Total comprehensive income
for 2018
========= ======== ========== ============= ========== =======
Loss for the year - - - - (50.5) (50.5)
========= ======== ========== ============= ========== =======
Other comprehensive income
for the year, net of
tax - - - - (0.9) (0.9)
=========================== ========= ======== ========== ============= ========== =======
Total comprehensive income
for the year - - - - (51.4) (51.4)
=========================== ========= ======== ========== ============= ========== =======
Dividends paid - - - - (22.5) (22.5)
========= ======== ========== ============= ========== =======
Own shares purchased
for cancellation (1.2) - 1.2 - (6.7) (6.7)
========= ======== ========== ============= ========== =======
Own shares issued by
EBT - - - - 0.1 0.1
========= ======== ========== ============= ========== =======
Share based payments - - - - 0.7 0.7
========= ======== ========== ============= ========== =======
Balance at 31 December
2018 70.0 56.8 18.1 (0.8) 201.5 345.6
=========================== ========= ======== ========== ============= ========== =======
Balance at 1 January
2017 71.8 56.8 16.3 (0.2) 228.1 372.8
========= ======== ========== ============= ========== =======
Total comprehensive income
for 2017
========= ======== ========== ============= ========== =======
Profit for the year - - - - 53.3 53.3
========= ======== ========== ============= ========== =======
Other comprehensive income
for the year, net of
tax - - - (0.6) 29.5 28.9
=========================== ========= ======== ========== ============= ========== =======
Total comprehensive income
for the year - - - (0.6) 82.8 82.2
=========================== ========= ======== ========== ============= ========== =======
Dividends paid - - - - (21.3) (21.3)
========= ======== ========== ============= ========== =======
Own shares purchased
for cancellation (0.6) - 0.6 - (4.0) (4.0)
========= ======== ========== ============= ========== =======
Own shares purchased
by EBT - - - - (2.8) (2.8)
========= ======== ========== ============= ========== =======
Own shares issued by
EBT - - - - 0.1 0.1
========= ======== ========== ============= ========== =======
Share based payments - - - - (1.7) (1.7)
========= ======== ========== ============= ========== =======
Income tax relating to
share based payments - - - - 0.1 0.1
=========================== ========= ======== ========== ============= ========== =======
Balance at 31 December
2017 71.2 56.8 16.9 (0.8) 281.3 425.4
=========================== ========= ======== ========== ============= ========== =======
Consolidated Balance Sheet 2018 2017
At 31 December 2018 GBPm GBPm
========== =========
Non-current assets
===================================================== ========== =========
Property, plant and equipment 463.9 479.9
========== =========
Goodwill 265.9 361.2
========== =========
Other intangible assets 8.2 7.5
========== =========
Deferred tax assets 9.8 11.4
===================================================== ========== =========
Total non-current assets 747.8 860.0
===================================================== ========== =========
Current assets
===================================================== ========== =========
Inventories 959.6 1,003.5
========== =========
Trade and other receivables 114.8 132.8
========== =========
Current tax assets 4.3 -
========== =========
Cash and cash equivalents 51.4 53.3
========== =========
Assets classified as held for sale 137.6 11.0
===================================================== ========== =========
Total current assets 1,267.7 1,200.6
===================================================== ========== =========
Total assets 2,015.5 2,060.6
===================================================== ========== =========
Current liabilities
===================================================== ========== =========
Trade and other payables (1,175.4) (1,224.2)
========== =========
Deferred income (49.7) (50.3)
========== =========
Current tax payable - (2.1)
========== =========
Provisions (0.7) (0.7)
========== =========
Liabilities directly associated with the assets held
for sale (88.6) -
===================================================== ========== =========
Total current liabilities (1,314.4) (1,277.3)
===================================================== ========== =========
Non-current liabilities
===================================================== ========== =========
Interest bearing loans and borrowings (179.0) (177.4)
========== =========
Trade and other payables (54.4) (59.0)
========== =========
Deferred income (52.2) (49.9)
========== =========
Retirement benefit obligations (68.3) (62.8)
========== =========
Provisions (1.6) (8.8)
===================================================== ========== =========
Total non-current liabilities (355.5) (357.9)
===================================================== ========== =========
Total liabilities (1,669.9) (1,635.2)
===================================================== ========== =========
Net assets 345.6 425.4
===================================================== ========== =========
Capital and reserves
===================================================== ========== =========
Called up share capital 70.0 71.2
========== =========
Share premium account 56.8 56.8
========== =========
Capital redemption reserve 5.5 4.3
========== =========
Other reserves 12.6 12.6
========== =========
Translation reserve (0.8) (0.8)
========== =========
Retained earnings 201.5 281.3
===================================================== ========== =========
Total equity attributable to equity shareholders of
the Company 345.6 425.4
===================================================== ========== =========
Consolidated Cash Flow Statement 2018 2017
Year ended 31 December 2018 GBPm GBPm
======== =======
Cash flows from operating activities
======== =======
(Loss)/profit for the year (50.5) 53.3
======== =======
Adjustment for taxation 6.1 12.0
======== =======
Adjustment for net financing expense 30.0 26.1
====================================================== ======== =======
(14.4) 91.4
====================================================== ======== =======
Depreciation and amortisation 27.4 28.5
======== =======
Share based payments 0.7 (1.7)
======== =======
Pension past service costs 10.5 -
======== =======
(Profit) /loss on sale of businesses and property (15.7) 0.1
======== =======
Impairment of goodwill 88.8 -
======== =======
Impairment of assets held for sale 1.2 -
======== =======
Impairment of property, plant and equipment 5.8 -
======== =======
Retirement benefit obligations (7.5) (7.3)
======== =======
Changes in inventories (23.6) (102.3)
======== =======
Changes in trade and other receivables (7.6) 20.8
======== =======
Changes in trade and other payables 61.6 134.0
======== =======
Changes in provisions (7.2) (2.9)
======== =======
Movement in contract hire vehicle balances (31.9) (31.7)
====================================================== ======== =======
Cash generated from operations 88.1 128.9
====================================================== ======== =======
Taxation paid (10.9) (16.1)
======== =======
Interest paid (24.8) (20.0)
====================================================== ======== =======
Net cash from operating activities 52.4 92.8
====================================================== ======== =======
Cash flows from investing activities
======== =======
Business acquisitions - (17.8)
======== =======
Proceeds from sale of businesses 10.9 -
======== =======
Purchase of property, plant, equipment and intangible
assets (133.2) (193.0)
======== =======
Proceeds from sale of property, plant, equipment and
intangible assets 96.0 114.1
====================================================== ======== =======
Net cash used in investing activities (26.3) (96.7)
====================================================== ======== =======
Cash flows from financing activities
====================================================== ======== =======
Dividends paid to shareholders (22.5) (21.3)
======== =======
Repurchase of own shares (6.7) (4.0)
======== =======
Own shares acquired by EBT - (2.8)
======== =======
Disposal of shares by EBT 0.1 0.1
======== =======
Repayment of bond and loans (10.0) (15.0)
======== =======
Proceeds from issue of loans 7.1 20.4
====================================================== ======== =======
Net cash outflow from financing activities (32.0) (22.6)
====================================================== ======== =======
Net decrease in cash and cash equivalents (5.9) (26.5)
====================================================== ======== =======
Cash and cash equivalents at 1 January 53.3 84.0
====================================================== ======== =======
Effects of exchange rate changes on cash held 4.0 (4.2)
====================================================== ======== =======
Cash and cash equivalents at 31 December 51.4 53.3
====================================================== ======== =======
Reconciliation of net cash flow to movement in net debt 2018 2017
Year ended 31 December 2018 GBPm GBPm
======== =======
Net decrease in cash and cash equivalents (5.9) (26.5)
======== =======
Repayment of bond and loans 10.0 15.0
======== =======
Proceeds from issue of loans (7.1) (20.4)
======== =======
Non-cash movements (0.5) (0.5)
======================================================== ======== =======
Increase in net debt in the year (3.5) (32.4)
======================================================== ======== =======
Opening net debt (124.1) (91.7)
======================================================== ======== =======
Closing net debt (127.6) (124.1)
======================================================== ======== =======
Note: The reconciliation of net cash flow to movement in net debt is not a primary statement and does not form part of the consolidated cash flow statement but forms part of the notes to the financial statements.
Notes
1 Basis of Preparation
The Group summary financial statements have been prepared and approved by the directors in accordance with international accounting standards being the International Financial Reporting Standards as adopted by the EU ('adopted IFRSs').
The summary financial statements are presented in millions of UK pounds, rounded to the nearest GBP0.1m. They have been prepared under the historical cost convention except for certain financial instruments which are stated at their fair value. In addition, non-current assets classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell.
The summary financial statements have been prepared on a going concern basis. In determining the appropriate basis of preparation of the financial statements, the directors are required to consider whether the Group can continue in operational existence for the foreseeable future.
The directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the annual financial statement.
The preparation of summary financial statements in conformity with adopted IFRSs requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the summary financial statements and the reported amounts of revenues and expenses during the reporting year. Although these estimates are based on management's best knowledge of the amount, events or actions, actual results ultimately may differ from those estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
2 Non-underlying Items
Non-underlying income and expenses are items that are
not incurred in the normal course of business and are
sufficiently significant and/or irregular to impact
the underlying trends in the business.
======================================================= ===============
2018 2017
GBPm GBPm
======================================================= ======== =====
Within operating expenses:
======================================================= ======== =====
Settlement of historic VAT issues - 7.7
======== =====
Impairment of goodwill (88.8) -
======================================================= ======== =====
Impairment of assets held for sale (1.2) -
======================================================= ======== =====
Impairment of property, plant and equipment (5.8) -
======================================================= ======== =====
Past service costs in respect of pension obligations (10.5) -
======================================================= ======== =====
(106.3) 7.7
======================================================= ======== =====
Within other income - gains on the sale of businesses,
property and investments:
======================================================= ======== =====
Gains on the sale of businesses 3.3 -
======== =====
Gains/(losses) on the sale of property 12.4 (0.1)
======================================================= ======== =====
15.7 (0.1)
======================================================= ======== =====
Within finance expense:
======================================================= ======== =====
Net interest on pension scheme obligations (1.6) (2.7)
======================================================= ======== =====
(1.6) (2.7)
======================================================= ======== =====
Total non-underlying items before tax (92.2) 4.9
======================================================= ======== =====
Non-underlying items in tax 3.0 0.8
======================================================= ======== =====
Total non-underlying items after tax (89.2) 5.7
======================================================= ======== =====
The following amounts have been presented as non-underlying items in these summary financial statements:
Goodwill has been reviewed for any possible impairment and as a result of this review there was an impairment charge of GBP88.8m made during the year (2017: GBPnil)
Group property, plant and equipment and assets held for sale have been reviewed for possible impairments. As a result of this review there was an impairment charge against assets held for sale of GBP1.2m during the year (2017: GBPnil) and property, plant and equipment of GBP5.8m (2017: GBPnil). There were no reversals of previous impairment charges in respect of assets held for sale where anticipated proceeds less costs to sell have increased over their impaired carrying values (2017: GBPnil).
The past service costs in respect of pension obligations is an estimate of the cost of guaranteed minimum pensions equalisation (GMP). Between 6 April 1978 and 5 April 1997, UK legislation on state pensions included provisions as to a state earnings related pension (SERPS). It was possible to contract out of SERPS by making alternative arrangements which provided for GMPs, but the regime created a number of inherent inequalities between men and women. Therefore, many occupational pension schemes that involved contracting out of SERPS, despite being compliant with the legislation, created inequalities in relation to the benefits available to male and female members of those schemes. The English High Court ruling in Lloyds Banking Group Pension Trustees Limited v Lloyds Bank plc and others was published on 26 October 2018, and held that UK pension schemes with GMPs accrued from 17 May 1990 must equalise for the different effects of these GMPs between men and women. The estimated GMP equalisation impact for the scheme is an increase of 2.2% of the total value of scheme liabilities on the IAS 19 basis as at 31 December 2018, being GBP10.5m.
The net financing return on pension obligations in respect of the defined benefit schemes closed to future accrual is shown as a non-underlying item due to the irregularity of this amount historically and it is not incurred in the normal course of business. A net expense of GBP1.6m has been recognised during the year (2017: GBP2.7m).
Other income consists of the profit or loss on disposal of businesses and property. This comprises a GBP3.3m profit on disposals of motor vehicle dealerships during the year (of which GBP2.7m was in respect of discontinued operations) (2017: GBPnil) and a GBP12.4m profit on sale of properties (2017: loss GBP0.1m). This does not include routine transactions in relation to the disposal of individual assets, and only relates to the disposal of motor vehicle dealerships and associated properties.
During 2017, the Group recognised a GBP7.7m credit in respect of the numerous offsets resulting from the 2015 Supreme Court decision in favour of HMRC, in respect of the Group's long running litigation in respect of financing. The credit of GBP7.7m was made up of VAT reclaims of GBP2.2m, interest on VAT reclaims of GBP3.3m and other items resulting from settlement of historic issues and litigation of GBP2.2m.
The tax credit in relation to non-underlying items referred to in note 2.6 is GBP3.0m (2017: GBP0.8m). This includes a tax credit of GBP0.7m (2017: GBP1.9m) relating to the settlement of certain historic corporation tax issues, a tax charge of GBP0.8 (2017: GBPnil) in respect of tax on business disposals (all of which relates to discontinued operations), a tax credit of GBP0.3m (2017: GBPnil) in respect of tax on property disposals, a tax credit in respect of the impairment of property, plant and equipment of GBP0.7m (2017: GBPnil) , a tax credit of GBP0.3m (2017: GBP0.4m) in respect of pension scheme interest and a tax credit of GBP1.8m (2017: GBPnil) in respect of pension scheme past service costs. In the prior year a GBP1.5m charge in respect of the settlement of historic VAT issues was also made.
3 Earnings per share
2018 2018 2017 2017
Earnings Earnings Earnings Earnings
per total per total
share GBPm share GBPm
Pence Pence
========= ========== ========== =========
Basic earnings per share from continuing
operations (4.1) (57.0) 3.3 47.4
========= ========== ========== =========
Basic earnings per share from discontinued
operations 0.5 6.5 0.4 5.9
========= ========== ========== =========
Basic earnings per share (3.6) (50.5) 3.7 53.3
========= ========== ========== =========
Adjusting items:
========= ========== ========== =========
Non-underlying items attributable to
the parent from continuing operations 6.8 94.9 (0.3) (4.9)
========= ========== ========== =========
Non-underlying items attributable to
the parent from discontinued operations (0.2) (2.7) - -
========= ========== ========== =========
Non-underlying items attributable to
the parent (see note 2) 6.6 92.2 (0.3) (4.9)
========= ========== ========== =========
Tax effect of non-underlying items from
continuing operations (0.3) (3.7) (0.1) (0.8)
========= ========== ========== =========
Tax effect of non-underlying items from
discontinued operations 0.1 0.7 - -
========= ========== ========== =========
Tax effect of non-underlying items (0.2) (3.0) (0.1) (0.8)
========= ========== ========== =========
Underlying earnings per share from continuing
operations (Non-GAAP measure) 2.5 34.2 2.9 41.7
========= ========== ========== =========
Underlying earnings per share from discontinued
operations (Non-GAAP measure) 0.3 4.5 0.4 5.9
========= ========== ========== =========
Underlying earnings per share (Non-GAAP
measure) 2.8 38.7 3.3 47.6
================================================ ========= ========== ========== =========
Diluted earnings per share from continuing
operations (4.1) (57.0) 3.3 47.4
========= ========== ========== =========
Diluted earnings per share from discontinued
operations 0.5 6.5 0.4 5.9
========= ========== ========== =========
Diluted earnings per share (3.6) (50.5) 3.7 53.3
========= ========== ========== =========
Diluted earnings per share - underlying
from continuing operations (Non-GAAP
measure) 2.5 34.2 2.9 41.7
========= ========== ========== =========
Diluted earnings per share - underlying
from discontinued operations (Non-GAAP
measure) 0.3 4.5 0.4 5.9
========= ========== ========== =========
Diluted earnings per share - underlying
(Non-GAAP measure) 2.8 38.7 3.3 47.6
================================================ ========= ========== ========== =========
The calculation of basic, adjusted and diluted earnings per share is based on the following number of shares in issue (millions):
2018 2017
Number Number
======== =======
Weighted average number of ordinary shares
in issue 1,405.7 1,422.5
======== =======
Weighted average number of dilutive shares
under option 1.4 2.3
================================================= ======== =======
Weighted average number of shares in
issue taking account of applicable outstanding
share options 1,407.1 1,424.8
================================================= ======== =======
Non-dilutive shares under option 10.8 20.2
======== =======
The directors consider that the underlying earnings per share figure provides a better measure of comparative performance.
4 Net finance expense
2018 2017
GBPm GBPm
====== =====
Recognised in profit and loss
====== =====
Interest payable on bank borrowings, Senior note, bond
and loan notes 8.4 7.0
====== =====
Vehicle stocking plan interest 18.1 14.5
====== =====
Interest payable on finance leases 0.1 0.1
====== =====
Net interest on pension scheme obligations (non-underlying
- see note 2) 1.6 2.7
====== =====
Less: interest capitalised (1.0) (0.8)
=========================================================== ====== =====
Total interest expense being interest expense in respect
of financial liabilities held at amortised cost 27.2 23.5
=========================================================== ====== =====
Unwinding of discounts in contract hire residual values 2.8 2.6
=========================================================== ====== =====
Total finance expense 30.0 26.1
=========================================================== ====== =====
5 Net borrowings
2018 2017
GBPm GBPm
======== =======
Cash and cash equivalents 51.4 53.3
======== =======
Non-current interest bearing loans and borrowings (179.0) (177.4)
================================================== ======== =======
(127.6) (124.1)
================================================== ======== =======
6 Movement in contract hire vehicle balances
2018 2017
GBPm GBPm
======= ======
Depreciation 37.9 33.7
======= ======
Changes in trade and other payables and deferred income (1.5) 19.3
======= ======
Purchases of contract hire vehicles (65.5) (82.1)
======= ======
Unwinding of discounts in contract hire residual values (2.8) (2.6)
======================================================== ======= ======
(31.9) (31.7)
======================================================== ======= ======
7 Pension Funds
The net liability for defined benefit obligations has decreased from GBP62.8m at 31 December 2017 to GBP68.3m at 31 December 2018. The increase of GBP5.5m comprises contributions of GBP7.5m, net expense recognised in the income statement of GBP12.1m (comprising past service costs of GBP10.5m and an interest expense of GBP1.6m) and a net actuarial loss of GBP0.9m. The net actuarial gain has arisen due in part to changes in the principal assumptions used in the valuation of the scheme's assets and liabilities and also the change in value of the assets held over the year. The main assumptions subject to change are the discount rate of 2.85% (2017: 2.55%), inflation rate (RPI) of 3.25% (2017: 3.25%) and inflation rate (CPI) of 2.25% (2017: 2.25%).
8 Alternative performance measures
The Group uses a number of key performance measures ('KPI's') which are non-IFRS measures to monitor the performance of its operations. The Group believes these KPIs provide useful historical financial information to help investors and other stakeholders evaluate the performance of the business and are measures commonly used by certain investors for evaluating the performance of the Group. In particular, the Group uses KPIs which reflect the underlying performance on the basis that this provides a more relevant focus on the core business performance of the Group. The Group has been using the following KPIs on a consistent basis and they are defined and reconciled as follows:
Dividend per share - dividend per share is defined as the interim dividend per share plus the proposed final year dividend for a given period.
Gross margin % - gross margin is defined as gross profit as a percentage of revenue.
Like for like - results on a like for like basis include only businesses which have been trading for 12 consecutive months. We use like for like results to aid in the understanding of the like for like movement in revenue, gross profit and operating profit in the business. The difference to underlying results are simply those businesses which are not like for like which have recently commenced operation and therefore do not have a 12 month history plus any retail points closed during the current or previous period.
Operating margin % - operating margin is defined as operating profit as a percentage of revenue.
Underlying operating profit/profit before tax - results on an underlying basis exclude items that have non-trading attributes due to their size, nature or incidence. The detail of the non-underlying results is shown in note 2 and this is also shown on the face of the consolidated income statement to reconcile from the underlying to total results.
Operating profit reconciliation
2018 2017
GBPm GBPm
======= =====
Underlying operating profit 76.2 83.8
======= =====
Settlement of historic VAT issues (see note 2) - 7.7
======= =====
Gains/(losses) on the sale of businesses and property
(see note 2) 15.7 (0.1)
======= =====
Past service costs (see note 2) (10.5) -
======= =====
Impairment of goodwill (88.8) -
======= =====
Impairment of assets held for sale (see note 2) (1.2) -
======= =====
Impairment of property, plant and equipment (see note
2) (5.8) -
====================================================== ======= =====
Non-underlying operating profit items (90.6) 7.6
====================================================== ======= =====
Operating (loss)/profit (14.4) 91.4
====================================================== ======= =====
(Loss)/profit before tax reconciliation
2018 2017
GBPm GBPm
======= =====
Underlying profit before tax 47.8 60.4
======= =====
Non-underlying operating profit items (see reconciliation
above) (90.6) 7.6
======= =====
Non-underlying Finance costs (see note 2) (1.6) (2.7)
========================================================== ======= =====
Non-underlying operating (loss)/profit and finance costs
items (92.2) 4.9
========================================================== ======= =====
(Loss)/profit before tax (44.4) 65.3
========================================================== ======= =====
(Loss)/profit after tax reconciliation
2018 2017
GBPm GBPm
======= =====
Underlying profit after tax 38.7 47.6
======= =====
Non-underlying operating profit and finance costs items
(see reconciliation above) (92.2) 4.9
======= =====
Non-underlying tax (see note 2) 3.0 0.8
======================================================== ======= =====
Non-underlying operating profit, finance costs and tax
items (89.2) 5.7
======================================================== ======= =====
(Loss)/profit after tax (50.5) 53.3
======================================================== ======= =====
Underlying basic earnings per share ('underlying earnings per share') - the Group presents underlying basic earnings per share as the directors consider that this is a better measure of comparative performance. Underlying basic earnings per share is calculated by dividing the underlying profit or loss attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the period. A full reconciliation of how this is derived is found in note 3.
Underlying diluted earnings per share - the Group presents underlying diluted earnings per share as the directors consider that this is a better measure of comparative performance. Underlying diluted earnings per share is calculated by dividing the underlying profit and loss attributable to ordinary shareholders by the weighted average number of ordinary shares in issue taking account of the effects of all dilutive potential ordinary shares, which comprise of share options granted to employees, LTIPs and share warrants. A full reconciliation of how this is derived is found in note 3.
Net Debt : Underlying EBITDA - the Group uses the ratio of net debt to underlying EBITDA to assess the use of the Group's financial resources. The reconciliation of this and the composition of underlying EBITDA is shown in note 4.2 of the full annual report and accounts.
9 Annual Report
The financial information set out above does not constitute the company's statutory accounts for the years ended 31 December 2018 or 2017 but is derived from those accounts. Statutory accounts for 2017 have been delivered to the registrar of companies, and those for 2018 will be delivered in due course. The auditor has reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditor 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.
Full financial statements for the year ended 31 December 2018 are published on the Group's website at www.pendragonplc.com and will be posted to shareholders and after adoption at the Annual General Meeting on 25 April 2019 they will be delivered to the registrar.
Copies of this announcement are available from Pendragon PLC, Loxley House, 2 Oakwood Court, Little Oak Drive, Annesley, Nottinghamshire, NG15 0DR.
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
FR CKDDQBBKBPND
(END) Dow Jones Newswires
March 12, 2019 03:01 ET (07:01 GMT)
1 Year Pendragon Chart |
1 Month Pendragon 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
