We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Customisable watchlists with full streaming quotes from leading exchanges, such as LSE, NASDAQ, NYSE, AMEX, Bovespa, BIT and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Pets At Home Group Plc | LSE:PETS | London | Ordinary Share | GB00BJ62K685 | ORD 1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 5.00 | 1.69% | 301.60 | 301.80 | 302.20 | 304.20 | 289.40 | 289.40 | 491,613 | 16:35:18 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Misc Retail Stores, Nec | 1.4B | 100.7M | 0.2114 | 14.30 | 1.44B |
From May 2023 to May 2024
TIDMPETS
RNS Number : 5963A
Pets At Home Group Plc
25 May 2023
FOR IMMEDIATE RELEASE, 25 MAY 2023
Pets at Home Group Plc: FY23 Preliminary Results
for the 52-week period to 30 March 2023
Record sales, underlying PBT and FCF underpin updated medium-term vision
Financial highlights - 2023 a record year
Hot Features
Premium
-- Total Group revenue growth of 6.6% to GBP1,404.2m, with Group like-for-like#
(LFL) revenue up 7.9%, with quarterly LFL# accelerating sequentially
throughout the year.
-- Vet Group revenue increased by 13.3%, with LFL(#) revenue up 13.4%.
Across our general practices we are now consistently delivering in excess
of GBP10m consumer revenue(#) per week.
-- Retail revenue growth of 5.9%, and LFL(#) growth of 7.5%. All channels
contributed to growth, and we delivered further progress in our relative
price competitiveness.
-- Our statutory PBT was GBP122.5m, down 17.7% reflecting the gain
on the sale of our Specialist Group in FY22 and the costs of bringing
our new DC onstream in FY23, which are treated as non-underlying.
-- Underlying PBT(#) of GBP136.4m is up 4.8% (+8.0% on a 52-week basis),
ahead of previous guidance, with strong trading performance partly
offset by higher energy costs and increased investment in digital
assets as we build out our platform.
-- Free cash flow(#) up 3.5% to GBP98.2m reflecting YoY profit growth
and our planned increased investment into our key strategic growth
areas. Cash and cash equivalents at end of year was GBP178.0m.
-- Balance sheet remains robust with net cash(#) (before lease liabilities
of GBP421.4m) of GBP54.7m, giving us the confidence to announce
a GBP50m buyback for the year ahead, following GBP50m completed
in FY23, in line with our capital allocation policy.
-- Final dividend per share of 8.3p, +10.7% YoY. Full year dividend
per share of 12.8p, +8.5% YoY.
Business highlights
-- We attained a market share of 24%, taking 5-year gains to c600bps, as we
continue to grow our share of the growing UK petcare market.
-- Consume r revenue(#) up 6.5% to GBP1,782m (+8.5% on a 52-week basis), supported
by both volume and value growth, ending the year with our strongest quarter
and momentum continuing into the new year.
-- We grew our active VIP base to 7.7m, as our pet care offer continued to
resonate strongly with our loyal consumer base as well as attracting record
new consumers, averaging over 24,000 Puppy & Kitten sign-ups and 8,500
new vet clients a week.
-- Sustainability remains at the heart of our strategy and in the past year
we r aised GBP8.2m for pet charities and invested in a cultivated meat
business, in line with our long-term sustainable food strategy.
-- We attained a market share of 24%, taking 5-year gains to c600bps, as we
continue to grow our share of the growing UK petcare market.
Lyssa McGowan, Chief Executive Officer:
Our record performance over the past year demonstrates that our compelling pet care offer continues to resonate strongly with consumers. Through our unique blend of products, services and expert advice we were able to serve pet owners better, grow our consumer base, and win more market share, building on our leading position in the UK pet care market. I would like to thank all of our incredible colleagues for their continued passion and dedication to our great business. It is our unique culture that sets us apart and will continue to underpin everything we do.
We are committed to creating a better world for pets and the people that love them. I am incredibly proud that, through our foundation, we have raised over GBP50m to date for pets in need, making us the largest grant-maker to pet charities in the UK. This year in partnership with pet charity Blue Cross we also rolled out foodbank donation points in over 200 of our pet care centres, donating over 1m meals to help support pets and their owners during the cost-of-living crisis.
Today I am also delighted to announce our updated strategic ambition to build the world's best pet care platform. I am incredibly excited about the opportunity ahead, building on the tremendous success the business has enjoyed in recent years, and capitalising on our unique growth opportunity.
Our medium-term vision - One unified pet care platform to unlock our potential.
Our medium-term vision and strategy is to build the world's best pet care platform. This will generate sustainable value for all stakeholders, as we create a better world for pets and the people that love them. We are the largest, and by far the most trusted, pet care business in the UK(1) . We already have a leading 24% share of the GBP7.2bn UK pet care market, an industry supported by structural growth, underpinning resilience and predictability in our revenues. We are the only player that combines products, services and expertise across the full pet care market, with scale and credibility in every area. Our strategy will unlock a unique opportunity we have to bring together everything that pet owners need in one place.
Building the world's best pet care platform
Integrated - a unified blend of products, services and advice.
-- Our pet care platform will truly integrate all our products and services.
Once built, our platform will be leveraged across all our verticals; all
accessed via a unified pet care app enabling consumers to fulfil all their
pet care needs, from booking surgical appointments and ordering repeat
prescription deliveries to managing nutrition subscriptions and buying
a special birthday treat. In the future, we will leverage our platform
to unlock new adjacencies.
-- The recent launch of our new Pets brand brings together our products
and services under one master brand and represents our new consumer positioning
as a provider of all your pet care needs - however, whenever and wherever
you want. This unified positioning will significantly enhance marketing
efficiency and effectiveness across our services.
-- We are the only business which has successfully brought together clinical
and retail services at scale, operating the UK's most productive veterinary
business with consumer revenues of cGBP500m across 444 practices, enabled
by our unique joint venture partnership model.
-- We will continue to leverage our category authority and expertise to
lead on innovation, making it easier for pet owners to access the best
products and services for their pets. Our new long-term agreement with
Cranswick will support further innovation and growth across own brand
- a key area of competitive advantage. We will increase presence in fast
growing areas, e.g. fresh and frozen.
Omnichannel - seamlessly connected for the consumer.
-- Our network of 457 pet care centres gives us scale and reach advantages,
bringing us closer to pet owners and able to offer more flexibility and
convenience than competitors, all under one roof. We will continue to
invest behind the opportunity for new pet care centres in attractive catchments,
particularly urban, with clinical services, tailored ranges and innovation
across food and accessories.
-- As our joint venture vet practices reach maturity it unlocks growth opportunities
in advanced practices and 24hr hospitals, significantly extending the
physical footprint and range of clinical services offered by our network
of veterinary practices, so supporting growth and profitability.
-- We are bringing together our physical and digital capabilities, creating
hybrid experiences such as virtual consultations. Our investments in technology
will make it easier for us to interact with consumers however they chose,
whilst matching the right colleague expertise to the right consumer need,
driving better productivity alongside better outcomes for pets and pet
owners.
-- Our new DC is onstream, underpinning capacity needs beyond the next decade
and will materially reduce our cost to serve. Deliveries to our store
network are underway and we will look to move to 1 DC from 3 by Spring
2024, improving fulfilment costs, consumer experience and efficiency.
Consumer centric - an unrivalled experience.
-- Our deep and unique insights into pet owners' needs increasingly drives
our actions. Our data capability is increasingly integrated through our
operation driving targeted, effective offers, improving operational efficiency,
and growing predictable, sticky revenue streams through our CRM.
-- Growing share of wallet is our greatest opportunity , unlocked by creating
easy, seamless, and enjoyable experiences. Creating unique, compelling,
and brilliantly simple journeys and experiences to drive revenue, share
of wallet and lifetime value. Our average consumer spends GBP160 a year
with us, but our most engaged spend over GBP900, highlighting our significant
growth headroom.
-- We already have 1.6m subscriptions with significant headroom to grow.
Our digital and data platform, integrated with face-to-face expertise,
will allow us to offer an enhanced range of brilliantly simple, highly
compelling, and great value subscriptions to lead the market and drive
lifetime value.
1. Source: 1000 pet owners, YouGov, April 2023
Our values underpin everything - maintaining commitment to a sustainable future.
We will be unwavering in delivering the best outcomes for all our stakeholders.
Pets - to improve the life of every pet in the UK by being the leading advocate for pet welfare.
-- We will continue to adopt the highest welfare standards for pets under
our care, use our voice externally to extend this to all pets, and support
pets in need though our Foundation.
-- We help pet owners take the best care of their pet through our nutritional
advice, high-quality fulfilling products, and highest quality clinical
care.
People - to be the best employer and developer of talent by creating rewarding, sustainable careers in pet care open to everyone.
-- Investing in clinical and non-clinical expertise, with clear focus on
wellbeing, diversity, and inclusion.
-- Earn As You Learn is a core part of our strategy as we provide colleagues
the ability to earn above Real Living Wage while enhancing service and
expertise for pet owners.
Planet - to make pet care environmentally sustainable by leading in sustainable pet food.
-- We will continue to reduce the carbon intensity of our own operation,
having successfully grown our business while reducing our operational
carbon by 42% since 2016.
-- By leading in sustainable pet food, evidenced by our investment in the
Good Dog Food company, we can move the industry to a future with lower
carbon emissions, and improve biodiversity.
Our financial framework - delivering sustainable value for shareholders.
Ambition to grow sales 7% per annum over the medium term supported by:
-- We expect the GBP7.2bn UK pet care market to grow c4% as the pet care market
is supported by 3 structural growth trends of: humanisation; premiumisation;
and penetration.
-- Our unique pet care platform help drive outperformance of c300bps versus
the market supported by:
-- Our clear competitive scale and reach advantages, our unique data capabilities,
and our category authority and innovation.
-- Reducing friction will grow share of wallet by driving frequency and
enabling cross-sell/upsell.
-- Investment behind our physical assets with a medium-term opportunity
for 40 new stores, ongoing store refresh program, and leveraging our
data to tailor ranges locally.
-- Our Vet Group will grow through maturity, extensions (20+ in FY24),
advanced capabilities, and new sites (5-15 pa), growing consumer revenues
at 9% CAGR over the medium-term.
Target 10% PBT growth CAGR over the medium term through:
-- Operating leverage as we deliver growth through the investments we have
made in our platform and capabilities, while the costs of these investments
tapers going forward.
-- Ongoing initiatives to target efficiencies and drive further productivity
gains across the business.
-- Improving mix as our vet revenues grow faster than the group average driving
up margins and improving FCF (already around 50% of Group FCF).
Move FCF conversion towards 70% of PBT in the medium term:
-- Delivering growth in profits using investments we have already made in
the business such as our new distribution centre and the build phase of
digital investment.
-- Moving beyond the peak of our investment plan. Much of the capital to
deliver our growth ambitions has been invested and capex will taper towards
a normalised level around GBP50m.
-- Many of the future investments are low risk and proven e.g. vet extensions,
new stores, space swaps.
Maintain capital discipline and a clear capital allocation policy to create long term shareholder value.
-- Our capital allocation priorities are unchanged:
1. Invest in the business. cGBP400m investment (capex and opex) over
medium term.
2. Pay a progressive ordinary dividend targeting 50% EPS payout.
3. Explore inorganic growth opportunities. Focus on strategic investments
and bolt-on M&A.
4. Return excess cash to shareholders subject to maintaining a prudent
balance sheet and not constraining the business.
Current trading and outlook
Current trading remains strong; sales in the first few weeks continue in line with the FY23 exit rate with strong consumer loyalty supporting continued volume growth across the business alongside continued consumer acquisition. Our relative price position remains compelling as we continue to make pet care as affordable as possible, in line with our strategy of growing share in growing market.
We continue to proactively manage industry-wide cost headwinds , in particular the impact of foreign exchange, energy, and National Living Wage (+9.7%). In the year ahead we will seek to offset these impacts where possible through direct mitigation, and will also benefit from lower freight costs, self-help measures targeting GNFR and lower rents and through driving productivity gains across our pet care centres and supply chain, leveraging technology to lower our overall cost to serve.
For FY24:
-- We expect sales to grow in line with our medium-term ambition of 7%.
-- We are comfortable with current analyst consensus for underlying PBT,
currently cGBP136m*.
-- We expect non-underlying costs of cGBP15m as we complete the transition
to our Stafford DC.
-- Effective tax rate is expected to be 26% driven by the increase in the
rate of UK corporation tax.
-- We plan for cash capex of GBP60m.
The business remains highly cash generative, and we expect to finish the year in a net cash position, after significant investment to drive organic growth, giving us the confidence to announce a GBP50m buyback for the year ahead in line with our capital allocation policy.
Our next scheduled update will be our Q1 FY24 release on 3 August 2023.
Key Performance Indicators
YoY(7)
Financial KPIs(1) FY23 FY22 YoY 52w vs 52w
----------------------------- -------- -------- --------- -------------
Consumer revenue#, 2 (GBPm) 1,782.4 1,673.8 6.5% 8.5%
----------------------------- -------- -------- --------- -------------
Underlying PBT#, 7 (GBPm) 136.4 130.1 4.8% 8.0%
----------------------------- -------- -------- --------- -------------
Free cash flow# (GBPm) 98.2 95.0 3.5% 3.5%
----------------------------- -------- -------- --------- -------------
Underlying CROIC #,3 22.7% 25.0% (231)bps (231)bps
----------------------------- -------- -------- --------- -------------
Strategic KPIs FY23 FY22 YoY
----------------------------- --- -------- -------- --------
Number of active VIPs(4)
(m) 7.7 7.3 5.4%
---------------------------------- -------- -------- --------
Consumer revenue(#, 2) from 578.7 537.7 7.6%
services(5) (GBPm) 32.5%
32.1% 34bps
----------------------------- --- -------- -------- --------
VIP c onsumer revenue(#,
2, 6) (GBPm) 1,195.6 1,090.0 9.7%
---------------------------------- -------- -------- --------
Consumer revenue(#, 2) per
FTE colleague (GBPk) 216.6 206.0 5.1%
---------------------------------- -------- -------- --------
1. Financial KPIs represent those used by the business to monitor performance. Management recognise that as Alternative Performance Measures they differ to statutory metrics, but believe they represent the most appropriate KPIs. GAAP Measures are presented on pages 10-76.
2. Consumer revenue includes consumer revenue made by Joint Venture vet practices, and therefore differs to the fee income recognised within Vet Group revenue.
3. Cash return on invested capital, represents cash returns divided by the average of gross capital invested (GCI) for the last twelve months. Cash returns represent underlying operating profit before share based payments subject to tax, then adjusted for depreciation of PPE, right-of -use assets and amortisation. GCI represents gross PPE, right-of-use assets and software, and other intangibles excluding the goodwill created on the acquisition of the Group by KKR (GBP906,445,000) plus net working capital, before the effect of non-underlying items in the period.
4. Number of VIP loyalty club members who transacted across the group in the last 52 weeks prior to the end of the reporting period.
5. Defined as consumer revenue made by JV vet practices, company managed vet practices, grooming services, subscriptions, pet sales and pet insurance commissions.
6. VIP consumer revenue is shown on a rolling 52-week basis.
7. FY23 is a 52-week period, FY22 was a 53-week period. YoY metrics shown here represent FY23 vs a pro-rated 52-week FY22.
8. Restated.
* Current analyst consensus PBT GBP136m, range GBP127m to GBP142m).
This announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulations (Regulation (EU) No.596/2014). For the purposes of MAR and Article 2 of Commission Implementing Regulation (EU) 2016/1055, this announcement is being made on behalf of the Company by Andrew Porteous, Director of Investor Relations.
Results presentation
A presentation for analysts and investors will be held today at 9:30am at Bank of America, 2 King Edward Street, London, EC1A 1HQ, attendance is by invitation only. An audio webcast and statement of these results will be available for playback after the event at https://investors.petsathome.com .
Investor Relations Enquiries Pets at Home Group Plc: Andrew Porteous, Director of Investor Relations +44 (0) 7740 361 849 Chris Ridgway, Head of Investor Relations +44 (0) 7788 783 925 Media Enquiries +44 (0)20 7029 8000 Pets at Home Group Plc: Natalie Cullington, Head of Communications +44 (0) 7974 594 701 Citigate Dewe Rogerson: Lorna Cobbett +44 (0) 7771 344 781 Angharad Couch +44 (0) 7507 643 004
About Pets at Home
Pets at Home Group Plc is the UK's leading pet care business, providing pets and their owners with the very best advice, products and care. Pet products are available online or from our 457 pet care centres, many of which also have vet practices and grooming salons. The Group also operates a leading small animal veterinary business, with 444 veterinary general practices located both in our pet care centres and in standalone locations. For more information visit: http://investors.petsathome.com/
Disclaimer
This trading statement does not constitute an invitation to underwrite, subscribe for, or otherwise acquire or dispose of any Pets at Home Group Plc shares or other securities nor should it form the basis of or be relied on in connection with any contract or commitment whatsoever. It does not constitute a recommendation regarding any securities. Past performance, including the price at which the Company's securities have been bought or sold in the past, is no guide to future performance and persons needing advice should consult an independent financial adviser. Certain statements in this trading statement constitute forward-looking statements. Any statement in this document that is not a statement of historical fact including, without limitation, those regarding the Company's future plans and expectations, operations, financial performance, financial condition and business is a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties include, among other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this statement. As a result you are cautioned not to place reliance on such forward-looking statements. Nothing in this statement should be construed as a profit forecast.
Chief Financial Officer's Review
The FY23 period represents the 52 weeks from 1 April 2022 to 30 March 2023. The comparative period represents the 53 weeks from 26 March 2021 to 31 March 2022.
The Group's results are shown as three segments that represent the size of the respective businesses and our internal reporting structures; Retail (includes products purchased online and in-store, pet sales, grooming services and insurance products), Vet Group (includes general practices) and Central (includes Group costs, finance expenses and the Group's veterinary telehealth business).
FY23 FY22 YoY change
Group revenue (GBPm) 1,404.2 1,317.8 6.6%
---------------------------------------- -------- -------- -----------
Retail 1,278.7 1,206.9 5.9%
-----------
Vet Group 122.8 108.4 13.3%
-----------
Central 2.7 2.5 8.9%
--------------------------------------- -------- -------- -----------
Group like-for-like revenue growth(#) 7.9% 15.8%
Retail 7.5% 15.8%
-----------
Vet Group 13.4% 17.1%
-----------
Group gross margin 47.6% 49.2% (157)bps
-----------
Retail 47.0% 48.9% (184)bps
-----------
Vet Group(1) 53.4% 52.1% 130bps
===========
Group statutory PBT (GBPm) 122.5 148.7 (17.7)%
-----------
Group statutory PBT margin 8.7% 11.3% (256)bps
-----------
Group underlying PBT(1,2,3,#) (GBPm) 136.4 130.1 4.8%
Retail 98.8 101.4 (2.5)%
Vet Group 50.9 43.1 18.3%
--------------------------------------- -------- -------- -----------
Central (13.3) (14.4) 6.8%
--------------------------------------- -------- -------- -----------
Group underlying PBT margin(1,2,3,#) 9.7% 9.9% (16)bps
---------------------------------------- -------- -------- -----------
Retail 7.7% 8.4% (67)bps
--------------------------------------- -------- -------- -----------
Vet Group 41.5% 39.8% 168bps
--------------------------------------- -------- -------- -----------
Statutory basic EPS (p) 20.5 24.9 (17.8)%
-----------
Statutory diluted EPS (p) 20.2 24.5 (17.6)%
-----------
Underlying basic EPS(1,2,3,#) (p) 22.8 21.2 7.6%
-----------
Non-underlying items(1,2,3) (GBPm) (13.9) 18.6 NM
-----------
Free cash flow (#) (GBPm) 98.2 95.0 3.5%
Cash and cash equivalents (GBPm) 178.0 166.0 7.2%
Total indebtedness# (366.7) (317.0) (15.6)%
Net cash# 54.7 66.0 (17.1)%
Dividend (p) 12.8 11.8 8.5%
Number of
---------------------------------------- -------- -------- -----------
Pet care centres 457 457 -
-----------
Grooming salons 339 337 2
-----------
Joint Venture vet practices 387 388 (1)
---------------------------------------- -------- -------- -----------
Company managed vet practices 57 55 2
---------------------------------------- -------- -------- -----------
FY22 non-underlying credit of GBP0.1m relates to the release of
1. a provision held against property leases allocated against non-underlying
gross margin.
FY23 non-underlying items of GBP10.1m relate to transition costs
2. relating to our new distribution centre, GBP2.7m relating to restructuring
of certain support functions, and GBP0.1m relating to aborted project
costs. All allocated against non-underlying operating costs. FY22
non-underlying credit of GBP19.2m relating to the profit on disposal
of the Specialist Group, allocated as other income.
FY23 non-underlying cost of GBP1.0m relates to transition costs
3. relating to our new distribution centre, recognised within non-underlying
interest charge. FY22 non-underlying cost of GBP0.7m relating to
loan fees written off upon refinance of our revolving credit facility,
allocated against non-underlying interest charge.
Revenue
Group revenue in FY23 grew 6.6% to GBP1,404.2m (FY22: GBP1,317.8m) and like-for-like (LFL) revenue grew 7.9%(#) .
LFL Revenue Growth FY23
-------------------- -----------------------------
Q1 Q2 Q3 Q4
-------------------- ----- ------ ------ ------
Retail 5.6% 6.3% 7.6% 11.0%
Vet Group 8.6% 13.1% 18.0% 15.5%
Group 6.0% 6.8% 8.3% 11.1%
-------------------- ----- ------ ------ ------
Retail revenue grew 5.9% to GBP1,278.7m (FY22: GBP1,206.9m), with LFL revenue growth of 7.5%(#) . Within Retail, food grew at 11.4% supported by good availability and our strong price position. Accessories declined by 0.9% overall, however our commodity-type accessories performed well, offset by a softer performance in more discretionary accessories. Retail services, which includes grooming, pet sales and insurance commissions, were flat year-on-year.
Vet Group revenue was up 13.3% to GBP122.8m (FY22: GBP108.4m) and LFL revenue grew by 13.4%(#) .
Total Joint Venture fee income increased by 10.5% to GBP77.2m (FY22: GBP69.9m) and revenues from company managed practices increased by 20.4% to GBP37.5m (FY22: GBP31.2m).
Revenue of GBP2.7m (FY22: GBP2.5m) was recognised within our Central division in relation to The Vet Connection, our telehealth business.
Gross margin
Group gross margin1 decreased YoY in line with expectations by 157 bps to 47.6% (FY22: 49.2%).
Gross margin within Retail was 47.0%, a reduction of 184 bps over the prior year (FY22: 48.9%), predominantly driven by food growing faster than accessories (142bps impact on Group gross margin).
Gross margin within the Vet Group increased by 130 bps to 53.4% (FY22: 52.1%). This increase reflects the strong sales growth across our Joint Venture estate driving strong fee income growth with the cost base to support those practices remaining relatively fixed.
Operating costs
Operating costs (2) of GBP543.7m (FY22: GBP515.1m) grew at 5.6% including GBP12.9m of non-underlying costs incurred in the year, predominantly due to the transition to our new distribution centre.
On a 52-week basis, and excluding DC transition costs, operating costs(2) grew 5.1%.
We continue to maintain a tight operational grip on industry-wide cost headwinds, including raw materials, wages, energy, and foreign exchange costs. As well as directly mitigating these costs where possible, we are also proactively offsetting them through our ongoing self-help initiatives. Our programme of rent reductions is progressing well and, where we have actively sought to reduce the rent at lease events, we have achieved an average reduction of 20%. We continue to target efficiencies across consumables and goods not for resale, and we are driving further productivity gains across our stores and supply chain, using technology to lower our overall cost to serve.
We have embraced the 9.7% increase in National Living Wage, and we have now secured pricing on 80-90% of our FY24 energy requirements. In addition, we have hedged over 90% of our foreign exchange requirements for the next 12 months, in line with our treasury policy, at an average rate of $1.21 (FY23: $1.34).
Finance expense
The net finance expense, including interest charged on lease liabilities, decreased to GBP14.3m (FY22: GBP15.1m) predominantly driven by a YoY increase in interest received on cash balances. Of this, GBP12.4m (FY22: GBP11.4m) related to interest expense on lease liabilities.
Profit before tax
Group statutory profit before tax was GBP122.5m (FY22: GBP148.7m). In FY22 we benefitted from the second tranche of the proceeds from the disposal of the Specialist Group (GBP19.2m credit) while in FY23 PBT includes a total of GBP13.9m of non-underlying costs (includes GBP12.9m of operating costs and GBP1.0m of lease interest), predominantly due to the transition to our new distribution centre.
Group underlying profit before tax was GBP136.4m(#) (FY22: GBP130.1m), with a profit margin(3) of 9.7% (FY22: 9.9%), impacted by increased energy costs (up GBP14.9m YoY) and the YoY increase in investment in digital assets (up GBP5.9m YoY), which are expensed through the P&L in line with IAS38 accounting policies.
Retail statutory profit before tax was GBP87.7m (FY22: GBP101.4m). Retail underlying profit before tax was GBP98.8m (FY22: GBP101.4m) with a profit margin(3) of 7.7% (FY22: 8.4%) reflecting the sustained strong trading across the year, offset by the cost headwinds described earlier.
Vet Group statutory profit before tax was GBP50.9m (FY22: GBP43.2m) with a profit margin (3) of 41.5% (FY22: 39.8%), driven by a strong sales performance, continued gross margin expansion, and a tight grip on operating costs.
Taxation, profit after tax & EPS
Total tax expense was GBP21.8m for the year, an effective rate of 18%.
Statutory profit after tax decreased by 19.2% to GBP100.7m (FY22: GBP124.5m). Statutory basic earnings per share were 20.5 pence (FY22: 24.9 pence) and underlying basic earnings per share(#) were 22.8 pence (FY22: 21.2 pence).
Working capital
The movement in working capital(4) for FY23 was an inflow of GBP19.8m, predominantly driven by the strong growth in the business.
Inventories increased by 29% to GBP108.6m reflecting the impacts of cost inflation, a small increase for the opening of the new DC and investment to support higher availability which is supporting better growth.
Payables increased by 16% to GBP261.5m primarily driven by a 31% increase in trade payables, in line with the increase in inventories and driven by the growth of the business over the past year.
Receivables were broadly stable, decreasing 3.5% to GBP51.8m. Within receivables, the strong financial performance across our Joint Venture vet practices contributed to the gross value of operating loans reducing by GBP6.4m to GBP13.8m from GBP20.2m at FY22 year end. The provision held against the gross value of operating loans decreased by GBP1.6m to GBP3.4m from GBP5.0m at FY22 year end.
Investment
Total investment was GBP105.2m (FY22: GBP73.1m), split GBP75.3m capital investment (FY22: GBP49.1m), and GBP29.9m of cloud-based digital investment which is expensed through the P&L (FY22: GBP24.0m).
Total investment of GBP105.2m was focused on three strategic growth areas; investment in data analytics and business systems totalling GBP37.8m (FY22: GBP30.9m), as we continue to progress our data and digital agenda, a GBP43.7m (FY22: GBP10.4m) investment as we complete our new distribution centre, and GBP17.5m (FY22: GBP17.2m) to continue with our store refurbishment programme.
Free cash flow
Free cash flow after interest and tax, but before acquisitions and disposals was GBP98.2m(#) (FY22: GBP95.0m). The increase in free cash flow compared with the prior year primarily reflects the underlying profit growth and lower cash tax payment, offset by increased investment in the business to drive future organic growth.
Our free cash flow for the year includes the following items:
-- GBP22.0m in lease-related incentives made up of GBP12.4m in landlords cash
contribution and GBP9.6m from our share of development profit on disposal.
-- GBP9.5m lower cash tax payment versus the standard rate of corporation
tax, due to a corporation tax receivable brought forward into FY23 which
is not expected to recur going forward.
-- GBP4.4m reduction in net operating loans.
During FY23 we incurred GBP13.9m of non-underlying costs mostly related to the transition to the new Stafford DC.
Free cash flow(#) (GBPm) FY23 FY22 -------------------------------------------- ------- ------- Net cash flow from operating activities 251.2 248.1 -------------------------------------------- ------- ------- Lease payments(7) (68.9) (67.3) -------------------------------------------- ------- ------- Cash receipts from lease incentives 22.0 - -------------------------------------------- ------- ------- Debt issue costs (0.1) (3.3) -------------------------------------------- ------- ------- Net cash capex(8) (77.2) (55.5) -------------------------------------------- ------- ------- Net cash interest(9) (14.7) (14.7) -------------------------------------------- ------- --------- Purchase of own shares for colleague share schemes (14.1) (12.3) -------------------------------------------- ------- ------- Free cash flow(#) 98.2 95.0 -------------------------------------------- ------- -------
The cash and cash equivalents at the end of the year were GBP178.0m, up GBP12.0m year-on-year (FY22: GBP166.0m).
Divisional free cash flow FCF (GBPm) --------------------------- ----------- Retail 67.0 ---------------------------- ----------- Vet Group 44.7 ---------------------------- ----------- Central (13.5) ---------------------------- ----------- Group(#) 98.2 ---------------------------- -----------
The cash generation described above, enables us to pay a record dividend payment and fund our GBP50m share buyback programme which completed in the year. Our net cash position(#) at the end of the year was GBP54.7m (cash GBP178.0m, debt GBP123.3m), and net debt(#) was GBP366.7m on a lease adjusted basis. This represents a leverage ratio(#) of (0.3)x underlying EBITDA or 1.5x on a lease adjusted basis.
Net cash (GBPm) FY23 FY22
---------------------------- ------- -------
Opening net cash(#) 66.0 1.4
---------------------------- ------- -------
Free cash flow (#) 98.2 95.0
---------------------------- ------- -------
Equity dividends paid (58.7) (48.5)
---------------------------- ------- -------
Share buyback (50.3) -
---------------------------- ------- -------
Acquisitions(5) (0.5) (1.7)
---------------------------- ------- -------
Disposals(6) - 19.8
---------------------------- ------- -------
Closing net cash(#) 54.7 66.0
---------------------------- ------- -------
Pre IFRS 16 leverage(#) (0.3)x (0.4)x
---------------------------- ------- -------
Lease adjusted leverage(#) 1.5x 1.3x
============================ ======= =======
1. Gross margin is calculated as gross profit as a percentage of revenue.
2. Operating costs are the sum of selling and distribution expenses
and administrative expenses.
3. Profit margin is calculated as underlying profit before tax as
a percentage of revenue.
4. Working capital is the sum of YoY movements in trade and other
receivables, inventories, trade and other payables, and provisions.
5. FY23 and FY22 includes investment in certain company managed practices.
6. FY22 includes the cash proceeds in relation to the disposal of
the Specialist Group net of fees and cash held upon disposal.
7. Lease payments are cash payments for the principal portion of the
right-of-use lease liability.
8. Net cash capex is proceeds from the sale of property, plant and
equipment less costs to acquire right-of-use assets and acquisition
of property, plant and equipment and other intangible assets.
9. Net cash interest is interest received less interest paid and interest
paid on lease obligations.
The Group's underlying cash return on invested capital (CROIC)(#) in the period decreased to 22.7% (FY22: 25.0%) having been through a year of peak investment as we build our digital platform and bring our new DC onstream, with the cash benefits to come in future year.
Capital allocation
Our capital allocation policy prioritises investing cash in areas that will expand the Group and deliver attractive returns. These areas include organic investment (into our digital capability, our infrastructure, and our store refurbishment program), our progressive ordinary dividend policy (which approximates to 50% of earnings per share) and value-accretive opportunities including M&A (which are strategically aligned to expanding our platform in core and adjacent markets). We will return to shareholders any surplus free cash flow after these items, and it is the Board's intention to review this on an annual basis. In the year we have completed a GBP50m share buyback programme and have today announced a further GBP50m buyback for the year ahead.
Dividend
The Board has recommended a final dividend of 8.3 pence per share, an increase of 10.7% on the prior year. This takes the total dividend for the year to 12.8 pence per share, an increase of 8.5% on the prior year, reflecting our strong cash performance and balance sheet. The final dividend will be payable on 11 July 2023 to shareholders on the register at the close of trading on 16 June 2023.
Mike Iddon Chief Financial Officer 25 May 2023
Financial statements
Section 435 statement
Consolidated income statement
Consolidated statement of comprehensive income
Consolidated balance sheet
Consolidated statement of changes in equity as at 30 March 2023
Consolidated statement of changes in equity as at 31 March 2022
Consolidated statement of cash flows
Company balance sheet
Company statement of changes in equity as at 30 March 2023
Company statement of changes in equity as at 31 March 2022
Company statement of cash flows
Notes (forming part of the financial statements
Glossary - Alternative Performance Measures
Advisors and contacts
Section 435 statement
The financial information set out below does not constitute the company's statutory accounts for the periods ended 30 March 2023 or 31 March 2022 but is derived from those accounts. Statutory accounts for 2022 have been delivered to the registrar of companies, and those for 2023 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
Consolidated income statement for the 52 week period ended 30 March 2023
52 week period ended 30 53 week period ended 31
March 2023 March 2022(reclassified)(1)
------- ---- ----------------------------------- ------------------------------------
Underlying Non-underlying Underlying Non-underlying
trading items (note Total trading items (note Total
Note GBPm 3) GBPm GBPm GBPm 3) GBPm GBPm
---------------------------- ---- ---------- -------------- ------- ---------- -------------- --------
Revenue 2 1,404.2 - 1,404.2 1,317.8 - 1,317.8
Cost of sales (737.9) - (737.9) (670.6) 0.1 (670.5)
Impairment gains
on receivables 3 2.0 - 2.0 0.7 - 0.7
---------------------------- ---- ---------- -------------- ------- ---------- -------------- --------
Gross profit 668.3 - 668.3 647.9 0.1 648.0
Selling and distribution
expenses (409.8) (10.1) (419.9) (393.9) - (393.9)
Administrative expenses 3 (121.0) (2.8) (123.8) (121.2) - (121.2)
Other income(1) 3 12.2 - 12.2 11.7 - 11.7
Profit on disposal
of subsidiary 3 - - - - 19.2 19.2
--------------------------- ----- ---------- -------------- ------- ---------- -------------- --------
Operating profit 2,3 149.7 (12.9) 136.8 144.5 19.3 163.8
Financial income 6 2.7 - 2.7 0.2 - 0.2
Financial expense 7 (16.0) (1.0) (17.0) (14.6) (0.7) (15.3)
--------------------------- ----- ---------- -------------- ------- ---------- -------------- --------
Net financing
expense (13.3) (1.0) (14.3) (14.4) (0.7) (15.1)
--------------------------- ----- ---------- -------------- ------- ---------- -------------- --------
Profit before
tax 136.4 (13.9) 122.5 130.1 18.6 148.7
Taxation 8 (24.4) 2.6 (21.8) (24.3) 0.1 (24.2)
--------------------------- ----- ---------- -------------- ------- ---------- -------------- --------
Profit for the
period 112.0 (11.3) 100.7 105.8 18.7 124.5
--------------------------- ----- ---------- -------------- ------- ---------- -------------- --------
(1) See note 1.1 for an explanation of the prior
year reclassification.
------- -------------------------------------------------------------- ---------- -------------- --------
Basic and diluted earnings per share attributable to equity shareholders of the Company:
53 week
52 week period
period ended
ended 30 31 March
Note March 2023 2022
-------------------------------------- ---- ----------- ---------
Equity holders of the parent - basic 5 20.5p 24.9p
Equity holders of the parent- diluted 5 20.2p 24.5p
-------------------------------------- ---- ----------- ---------
Dividends paid and proposed are disclosed in note 9.
The notes on pages 19 to 76 form an integral part of these financial statements.
Consolidated statement of comprehensive income for the 52 week period ended 30 March 2023
52 week 53 week
period ended period ended
30 March 31 March
2023 2022
Note GBPm GBPm
----------------------------------------------- -------- --------------- -------------
Profit for the period 100.7 124.5
Other comprehensive income
Items that are or may be recycled subsequently
into profit or loss:
Foreign exchange translation differences 22 (0.1) (0.0)
Effective portion of changes in fair value
of cash flow hedges 22 (10.6) 7.9
Other comprehensive income for the period,
before income tax (10.7) 7.9
Income tax on other comprehensive income 15,22 1.3 (1.2)
----------------------------------------------- -------- --------------- -------------
Other comprehensive income for the period,
net of income tax (9.4) 6.7
----------------------------------------------- -------- --------------- -------------
Total comprehensive income for the period 91.3 131.2
----------------------------------------------- ------------------ ----- -------------
The notes on pages 19 to 76 form an integral part of these financial statements.
Consolidated balance sheet at 30 March 2023
At 31 March
At 30 March 2022 (restated)(1)
Note 2023 GBPm GBPm
-------------------------------------------- ---- ----------- -------------------
Non-current assets
Property, plant and equipment 11 146.9 108.9
Right-of-use assets 12 359.6 340.1
Intangible assets 13 989.5 987.1
Deferred tax asset(1) 15 1.9 1.1
Other non-current assets 16 10.9 14.1
-------------------------------------------- ---- ----------- -------------------
1,508.8 1,451.3
-------------------------------------------- ---- ----------- -------------------
Current assets
Inventories 14 108.6 84.5
Other financial assets 16 2.2 3.0
Trade and other receivables 17 51.8 53.7
Corporation tax receivable - 9.1
Cash and cash equivalents 18 178.0 166.0
-------------------------------------------- ---- ----------- -------------------
340.6 316.3
-------------------------------------------- ---- ----------- -------------------
Total assets 1,849.4 1,767.6
-------------------------------------------- ---- ----------- -------------------
Current liabilities
Trade and other payables 20 (261.5) (224.8)
Other interest-bearing loans and borrowings 19 (1.2) -
Lease liabilities 12 (83.3) (78.3)
Provisions 21 (3.9) (6.5)
Other financial liabilities 16 (3.7) (0.0)
-------------------------------------------- ---- ----------- -------------------
(353.6) (309.6)
-------------------------------------------- ---- ----------- -------------------
Non-current liabilities
Other interest-bearing loans and borrowings 19 (119.3) (96.9)
Lease liabilities 12 (338.1) (304.7)
Provisions 21 (12.9) (6.7)
Other financial liabilities 16 (0.4) -
(470.7) (408.3)
-------------------------------------------- ---- ----------- -------------------
Total liabilities (824.3) (717.9)
-------------------------------------------- ---- ----------- -------------------
Net assets 1,025.1 1,049.7
-------------------------------------------- ---- ----------- -------------------
Equity attributable to equity holders
of the parent
Ordinary share capital 22 4.8 5.0
Consolidation reserve (372.0) (372.0)
Merger reserve 113.3 113.3
Translation reserve (0.1) (0.0)
Capital redemption reserve 0.2 -
Cash flow hedging reserve (1.6) 3.4
Retained earnings 1,280.5 1,300.0
-------------------------------------------- ---- ----------- -------------------
Total equity 1,025.1 1,049.7
-------------------------------------------- ---- ----------- -------------------
(1) See note 1.1 for an explanation of the prior year restatement.
On behalf of the Board:
Mike Iddon
Chief Financial Officer
25 May 2023
Company number: 08885072
The notes on pages 19 to 76 form an integral part of these financial statements.
Consolidated statement of changes in equity as at 30 March 2023
Cash Capital
Share Consolidation Merger flow hedging Translation redemption Retained Total
capital reserve reserve reserve reserve reserve earning equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm GBPm
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Balance at
31 March 2022 5.0 (372.0) 113.3 3.4 (0.0) - 1,300.0 1,049.7
Total comprehensive
income for the
period
Profit for the
period - - - - - - 100.7 100.7
Other comprehensive
income (note
22) - - - (9.3) (0.1) - - (9.4)
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Total comprehensive
income for the
period - - - (9.3) (0.1) - 100.7 91.3
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Hedging gains
and losses
reclassified
to inventory - - - 4.3 - - - 4.3
Total hedging
gains and losses
reclassified
to inventory - - - 4.3 - - - 4.3
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Transactions
with owners,
recorded directly
in equity
Equity dividends
paid - - - - - - (58.7) (58.7)
Share-based
payment charge - - - - - - 4.9 4.9
Deferred tax
movement on
IFRS2 reserve - - - - - - (2.0) (2.0)
Share buyback (0.2) - - - - 0.2 (50.3) (50.3)
Purchase of
own shares - - - - - - (14.1) (14.1)
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Total contributions
by and distributions
to owners (0.2) - - - - 0.2 (120.2) (120.2)
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Balance at
30 March 2023 4.8 (372.0) 113.3 (1.6) (0.1) 0.2 1,280.5 1,025.1
----------------------- -------- ------------- -------- ------------- ----------- ----------- -------- -------
Consolidated statement of changes in equity as at 31 March 2022
Cash
Share Consolidation Merger flow hedging Translation Retained Total
capital reserve reserve reserve reserve earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm GBPm
--------------------------------- -------- ------------- -------- ------------- ----------- --------- -------
Balance at 25 March 2021 5.0 (372.0) 113.3 (1.5) (0.0) 1,231.7 976.5
Total comprehensive income
for the period
Profit for the period - - - - - 124.5 124.5
Other comprehensive income
(note 22) - - - 6.7 (0.0) - 6.7
--------------------------------- -------- ------------- -------- ------------- ----------- --------- -------
Total comprehensive income
for the period - - - 6.7 (0.0) 124.5 131.2
--------------------------------- -------- ------------- -------- ------------- ----------- --------- -------
Hedging gains and losses
reclassified to inventory - - - (1.8) - - (1.8)
Total hedging gains and
losses reclassified to inventory - - - (1.8) - - (1.8)
--------------------------------- -------- ------------- -------- ------------- ----------- --------- ---------
Transactions with owners,
recorded directly in equity
Equity dividends paid - - - - - (48.5) (48.5)
Share-based payment charge - - - - - 4.9 4.9 Deferred tax movement on IFRS2 reserve - - - - - (0.3) (0.3) Purchase of own shares - - - - - (12.3) (12.3) --------------------------------- -------- ------------- -------- ------------- ----------- --------- ------- Total contributions by and distributions to owners - - - - - (56.2) (56.2) --------------------------------- -------- ------------- -------- ------------- ----------- --------- ------- Balance at 31 March 2022 5.0 (372.0) 113.3 3.4 (0.0) 1,300.0 1,049.7 --------------------------------- -------- ------------- -------- ------------- ----------- --------- -------
Consolidated statement of cash flows for the 52 week period ended 30 March 2023
52 week 53 week
period period
ended ended
30 March 31 March
2023 2022
GBPm GBPm
---------------------------------------------------------------- --------- ---------
Cash flows from operating activities
Profit for the period 100.7 124.5
Adjustments for:
Depreciation and amortisation 103.4 103.9
Profit on disposal of subsidiaries - (19.2)
Financial income (2.7) (0.2)
Financial expense 17.0 14.6
Share-based payment charges 4.9 4.9
Taxation 21.8 24.2
---------------------------------------------------------------- --------- ---------
245.1 252.7
Decrease in trade and other receivables 3.4 0.6
(Increase) in inventories (24.1) (0.8)
Increase in trade and other payables 36.9 19.8
Increase in provisions 3.6 6.8
Movement in working capital 19.8 26.4
Tax paid (13.7) (31.0)
---------------------------------------------------------------- --------- ---------
Net cash flow from operating activities 251.2 248.1
---------------------------------------------------------------- --------- ---------
Cash flows from investing activities
Proceeds from the sale of property, plant and equipment - 0.3
Interest received 2.7 0.3
Costs to acquire right-of-use assets (1.9) (0.3)
Acquisition of subsidiaries, net of cash acquired (0.5) (1.7)
Disposal of subsidiaries, net of cash disposed 0.4 0.6
Disposal of subsidiaries, net of cash disposed (non-underlying) - 19.2
Acquisition of property, plant and equipment and other
intangible assets (75.7) (55.5)
Net cash used in investing activities (75.0) (37.1)
---------------------------------------------------------------- --------- ---------
Cash flows from financing activities
Equity dividends paid (58.7) (48.5)
Proceeds from new loan 123.3 100.0
Repayment of borrowings (100.0) (100.0)
Debt issue costs (0.1) (3.3)
Cash receipts from lease incentives 22.0 -
Cash payments for the principal portion of the right-of-use
lease liability (68.9) (67.3)
Purchase of own shares (14.1) (12.3)
Share buyback (50.3) -
Interest paid (5.0) (3.5)
Interest paid on lease obligations (12.4) (11.5)
---------------------------------------------------------------- --------- ---------
Net cash used in financing activities (164.2) (146.4)
---------------------------------------------------------------- --------- ---------
Net increase in cash and cash equivalents 12.0 64.6
Cash and cash equivalents at beginning of period 166.0 101.4
---------------------------------------------------------------- --------- ---------
Cash and cash equivalents at end of period 178.0 166.0
---------------------------------------------------------------- --------- ---------
The notes on pages 19 to 76 form an integral part of these financial statements.
Company balance sheet at 30 March 2023
At 30 March At 31 March
2023 2022 (restated)(1)
Note GBPm GBPm
--------------------------------------------- ---- ----------- -------------------
Non-current assets
Investments in subsidiaries 28 936.2 936.2
Deferred tax asset(1) 15 2.8 2.8
Trade and other receivables 17 578.4 600.2
1,517.4 1,539.2
--------------------------------------------- ---- ----------- -------------------
Current assets
Other financial assets 16 2.0 1.6
Cash and cash equivalents 18 0.4 -
2.4 1.6
--------------------------------------------- ---- ----------- -------------------
Total assets 1,519.8 1,540.8
--------------------------------------------- ---- ----------- -------------------
Current liabilities
Trade and other payables 20 (618.0) (552.9)
(618.0) (552.9)
--------------------------------------------- ---- ----------- -------------------
Non-current liabilities
Other interest-bearing loans and borrowings 19 (97.3) (96.9)
Other financial liabilities 16 (0.4) -
(97.7) (96.9)
--------------------------------------------- ---- ----------- -------------------
Total liabilities (715.7) (649.8)
--------------------------------------------- ---- ----------- -------------------
Net assets 804.1 891.0
--------------------------------------------- ---- ----------- -------------------
Equity attributable to equity holders of the
parent
Ordinary share capital 22 4.8 5.0
Merger reserve 113.3 113.3
Capital redemption reserve 0.2 -
Cash flow hedging reserve 1.2 1.3
Retained earnings 684.6 771.4
--------------------------------------------- ---- ----------- -------------------
Total equity 804.1 891.0
--------------------------------------------- ---- ----------- -------------------
(1) See note 1.1 for an explanation of the prior year restatement.
As permitted by section 408 of the Companies Act 2006, the Company's income statement has not been included in these financial statements. The Company's profit for the 52 week period ended 30 March 2023 was GBP33.4m (profit for the 53 week period ended 31 March 2022 was GBP23.8m).
On behalf of the Board:
Mike Iddon
Chief Financial Officer
25 May 2023
Company number: 08885072
The notes on pages 19 to 76 form an integral part of these financial statements.
Company statement of changes in equity as at 30 March 2023
Cash Capital
Share Merger flow hedging redemption Retained Total
capital reserve reserve reserve earnings equity
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------------- -------- -------- ------------- ----------- --------- -------
Balance at 31 March 2022 5.0 113.3 1.3 - 771.4 891.0
Total comprehensive income
for the period
Profit for the period - - - - 33.4 33.4
Other comprehensive income - - (0.1) - - (0.1)
------------------------------- -------- -------- ------------- ----------- --------- -------
Total comprehensive income
for the period - - (0.1) - 33.4 33.3
------------------------------- -------- -------- ------------- ----------- --------- -------
Transactions with recorded
directly in equity
Equity dividends paid - - - - (58.7) (58.7)
Share-based payment charge - - - - 4.9 4.9
Deferred tax movement on IFRS2
reserve - - - - (2.0) (2.0)
Share buyback (0.2) - - 0.2 (50.3) (50.3)
Purchase of own shares - - - - (14.1) (14.1)
------------------------------- -------- -------- ------------- ----------- --------- -------
Total contributions by and
distributions to owners (0.2) - - 0.2 (120.2) (120.2)
Balance at 30 March 2023 4.8 113.3 1.2 0.2 684.6 804.1
------------------------------- -------- -------- ------------- ----------- --------- -------
Company statement of changes in equity as at 31 March 2022
Cash flow
Share Merger hedging Retained Total
capital reserve reserve earnings equity
GBPm GBPm GBPm GBPm GBPm
----------------------------------------- -------- -------- --------- --------- -------
Balance at 25 March 2021 5.0 113.3 (1.2) 800.8 917.9
Total comprehensive income for
the period
Profit for the period - - - 23.8 23.8
Other comprehensive income - - 2.5 - 2.5
Total comprehensive income for
the period - - 2.5 23.8 26.3
----------------------------------------- -------- -------- --------- --------- -------
Transactions recorded directly
in equity
Equity dividends paid - - - (48.5) (48.5)
Share-based payment charge - - - 7.9 7.9
Deferred tax movement on IFRS2
reserve - - - (0.3) (0.3)
Purchase of own shares - - - (12.3) (12.3)
Total contributions by and distributions
to owners - - - (53.2) (53.2)
Balance at 31 March 2022 5.0 113.3 1.3 771.4 891.0
----------------------------------------- -------- -------- --------- --------- -------
Company statement of cash flows for the 52 week period ended 30 March 2023
52 week 53 week
period ended period
30 March ended 31
2023 March 2022
GBPm GBPm
------------------------------------------------- ------------- -----------
Cash flows from operating activities
Profit for the period 33.4 23.8
Financial expense 1.5 3.2
Share-based payment charges 4.9 7.9
Tax (3.0) (2.9)
-------------------------------------------------- ------------- -----------
36.8 32.0
Increase in trade and other payables 62.8 44.6
Tax paid 3.5 3.5
-------------------------------------------------- ------------- -----------
Net cash flow from operating activities 103.1 80.1
-------------------------------------------------- ------------- -----------
Cash flows from investing activities
Decrease/(increase) in amounts owed by group
undertakings 21.9 (12.8)
Net cash flow used in investing activities 21.9 (12.8)
Cash flows from financing activities
Equity dividends paid (58.7) (48.5)
Proceeds from new loan 100.0 100.0
Repayment of borrowings (100.0) (100.0)
Debt issue costs - (3.3)
Share buyback (50.3) -
Interest paid (1.5) (3.2)
Purchase of own shares (14.1) (12.3)
-------------------------------------------------- ------------- -----------
Net cash used in financing activities (124.6) (67.3)
-------------------------------------------------- ------------- -----------
Net increase in cash and cash equivalents 0.4 -
Cash and cash equivalents at beginning of period - -
-------------------------------------------------- ------------- -----------
Cash and cash equivalents at end of period 0.4 -
-------------------------------------------------- ------------- -----------
Notes (forming part of the financial statements)
Pets at Home Group Plc (the Company) is a company incorporated in the United Kingdom and its registered office is Epsom Avenue, Stanley Green, Handforth, Cheshire, SK9 3RN.
1 Significant accounting policies
The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these consolidated financial statements.
1.1 Basis of preparation
The consolidated financial statements were prepared in accordance with UK adopted international accounting standards and applicable law. The Company's financial statements have been prepared in accordance with UK adopted international accounting standards as applied in accordance with the provisions of the Companies Act 2006 and applicable law. The Company has taken advantage of the exemption provided under section 408 of the Companies Act 2006 not to publish its individual income statement and related notes.
The financial statements are prepared under the historical cost convention, as modified by the revaluation of derivative financial instruments to fair value, and in accordance with those parts of the Companies Act 2006 applicable to companies reporting under UK adopted international accounting standards.
New standards and interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) becoming effective during the 52 week period ended 30 March 2023 have not had a material impact on the Group's financial statements.
The Group is assessing the impact of IFRS 17 Insurance Contracts (applicable for the financial period beginning 31 March 2023).
The Group receives rental and other occupancy income from Joint Venture veterinary practices which are located within the Group's retail stores, and that income has increased as this part of the Group's business has grown.Therefore, the Directors have concluded that this income should be separately presented on the face of the income statement. Following the change in the current period presentation and to aid comparability, the Directors have also reclassified the comparative amounts for the 53 week period ended 31 March 2022 and so GBP11.7m has been reclassified from selling and distribution expenses to other income. There is no impact on profit, net assets, or the cashflow statement.
The Directors have restated the presentation of the deferred tax assets in the Consolidated and Company balance sheets as at 31 March 2022. Under IAS 1, deferred tax is classified as a non-current balance. As a result, the GBP1.1m of deferred tax assets on the Group balance sheet and GBP2.8m on the Company balance sheet at 31 March 2022 have been reclassified from current assets to non-current assets. The restatement has had no impact on profit, net assets, or the cashflow statement.
The Directors have restated the number and FTE of colleagues in note 4 for the 53 week period ended 31 March 2022. These have been restated to show averages across the financial period.
1.2 Measurement convention
The consolidated financial statements are prepared on the historical cost basis except that the following assets and liabilities are stated at their fair value: derivative financial instruments, financial instruments classified as fair value through the profit or loss. Non-current assets held for sale are stated at the lower of previous carrying amount and fair value less costs to sell.
1.3 Going concern
The Group and Company's business activities, together with the factors likely to affect its future development, performance and position, are set out in the Strategic Report. The financial position of the Group and Company, its cash flows, liquidity position and borrowing facilities are described in the Chief Financial Officer's review. In addition, note 23 to the financial statements includes the Group and Company's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and hedging activities; and its exposures to credit risk and liquidity risk.
The Directors of the Group have prepared cash flow forecasts for a period of at least 12 months from the date of the approval of these financial statements which indicate that, despite net current liabilities of GBP13.0m and taking account of reasonably possible downsides, the Group will have sufficient funds, through its revolving credit facility, to meet its liabilities as they fall due for that period.
In preparing the forecasts for the Group, the Directors have carefully considered the impact of consumer confidence, geopolitical tensions and the actual and potential impact on supply chains, as well as energy cost inflation on liquidity and future performance. The Group has also considered the impact of climate change and the Task Force on Climate Related Financial Disclosures ('TCFD') scenario analysis conducted in undertaking this assessment.
The Group has access to a revolving credit facility of GBP300m which expires in March 2027 and a GBP26.0m asset backed loan which expires on 27 March 2030. The Group has GBP123.3m drawn down at 30 March 2023 and cash balances of GBP178.0m. The lowest level of headroom forecast over the next 12 months from the date of signing of the financial statements is in excess of GBP360.5m in the base case scenario. On a sensitised basis, the lowest level of headroom forecast over the next 12 months from the date of approving of the financial statements is GBP346.6m due to the removal of the dividend payment in an extreme scenario. The Group has been in compliance with all covenants applicable to this facility within the financial year and is forecast to continue to be in compliance for 12 months from the date of signing of the financial statements. Two severe but plausible downside scenarios were calculated compared to the base case forecast of profit and cash flow to assess headroom against facilities for the next 12 months. A third extreme scenario, which is considered highly unlikely was also modelled to thoroughly sensitise the assumptions in the base case scenario. The three scenarios include:
- Scenario 1: Reduction on Group like-for-like sales growth assumptions
of 1% in each year throughout the forecast period, but ordinary dividends
continue to be paid.
- Scenario 2: Using scenario 1 outcomes and further impacted by a conflated
risk impact of GBP26.5m on sales and GBP13.25m on PBT per annum (using
specific financial risks taken from Group risk register with sales and
PBT financial impact quantified), with dividends held at 12.8p per share
per annum.
- Scenario 3: Group like-for-like sales growth declines to 0% in each year
and a conflated risk impact of GBP84.5m on sales and GBP42.0m on PBT is
applied (using the top risks from Group risk register with sales and PBT
impact quantified), with dividends cut to nil to conserve cash.
Against these negative scenarios, adjusted projections showed no breach of covenants. Further mitigating actions could also be taken in such scenarios should it be required, including reducing capital expenditure.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.3 Going concern (continued)
Despite net current liabilities of GBP13.0m at Group level and GBP615.6m in the Company, the Directors of Pets at Home Group Plc, having made appropriate enquiries including the principal risks and uncertainties on page 24 of the Annual Report, consider that adequate resources exist for the Group and Company will have sufficient funds to continue to meet their liabilities for a period of at least 12 months from the date of approval of these financial statements and that, therefore, it is appropriate to adopt the going concern basis in preparing the Group consolidated financial statements and the Company only financial statements as at and for the period ended 30 March 2023.
1.4 Basis of consolidation
Subsidiaries
Subsidiaries are entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. In assessing control, the Group takes into consideration potential voting rights that are currently exercisable. The acquisition date is the date on which control is transferred to the acquirer. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. Losses applicable to the non-controlling interests in a subsidiary are allocated to the non-controlling interests even if doing so causes the non-controlling interests to have a deficit balance.
The Group and Company operate an Employee Benefit Trust (EBT) for the purposes of acquiring shares to fund share awards made to employees. The EBT is deemed to be a subsidiary of the Group and Company as Pets at Home Group Plc is considered to be the ultimate controlling party for accounting purposes. The assets and liabilities of this trust have been included in the consolidated financial information. The cost of purchasing own shares held by the EBT is accounted for in retained earnings.
Investment in Joint Venture veterinary practices
Th e Group has a number of non-participatory shareholdings in veterinary practice companies, which are accounted for as Joint Venture arrangements. The veterinary practices were established under terms that require mutual agreement between the Group and the Joint Venture Partner, and do not give the Group power over decision making, nor joint control, to affect its exposure to, or the extent of, the returns from its involvement with the practices and therefore are not consolidated in these financial statements. Further, the Group is not entitled to profits, losses, or any surplus on winding up or disposal of the Joint Venture veterinary practices, and as such no participatory interest is recognised. The Group's category of shareholding in the Joint Venture veterinary practices entitles the Group to charge management fees for support services provided. For further details see notes 16, 17 and 27. The Group's shares are non-participatory, and therefore the Group does not share in any profits, losses or other distribution of value from the Joint Venture company; the investments are held at cost less impairment, which is deemed to be their carrying value as explained further in note 16.
1.5 Foreign currency
Transactions in foreign currencies are translated to the respective functional currencies of Group entities at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are retranslated to the functional currency at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that are stated at fair value are retranslated to the functional currency at foreign exchange rates ruling at the dates the fair value was determined.
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated to the Group's presentational currency, sterling, at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of foreign operations are translated at an average rate for the period where this rate approximates to the foreign exchange rates ruling at the dates of the transactions. Exchange differences arising from this translation of foreign operations are reported as an item of other comprehensive income and accumulated in the translation reserve or non-controlling interest, as the case may be.
Functional currency
The consolidated financial statements are presented in sterling which is the Group and Company's functional currency and have been rounded to the nearest GBP0.1m.
1.6 Classification of financial instruments issued by the Group
Following the adoption of IAS32, financial instruments issued by the Group are treated as equity only to the extent that they meet the following two conditions:
(a) they include no contractual obligations upon the Company (or Group as the case may be) to deliver cash or other financial assets or to exchange financial assets or financial liabilities with another party under conditions that are potentially unfavourable to the Company (or Group); and
(b) where the instrument will or may be settled in the Company's own equity instruments, it is either a non-derivative that includes no obligation to deliver a variable number of the Company's own equity instruments or is a derivative that will be settled by the Company exchanging a fixed amount of cash or other financial assets for a fixed number of its own equity instruments.
To the extent that this definition is not met, the proceeds of issue are classified as a financial liability.
1.7 Non-derivative financial instruments
Non-derivative financial instruments comprise investments in equity and debt securities, trade and other receivables, cash and cash equivalents, interest-bearing borrowings, and trade and other payables.
Trade and other receivables
Trade and other receivables are recognised initially at fair value. Subsequent to initial recognition they are measured at amortised cost using the effective interest method, less any expected credit loss.
Trade and other payables
Trade and other payables are recognised initially at fair value. Subsequent to initial recognition they are measured at amortised cost using the effective interest method.
Cash and cash equivalents
Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand and form an integral part of the Group's cash management are included as a component of cash and cash equivalents for the purposes of the cash flow statement and are only offset for balance sheet purposes where the offsetting criteria are met.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.7 Non-derivative financial instruments (continued)
Interest-bearing borrowings
Interest-bearing borrowings are recognised initially at fair value, net of attributable transaction costs. Subsequent to initial recognition, interest-bearing borrowings are stated at amortised cost using the effective interest method.
Contingent consideration
Contingent consideration on acquisition or disposal of a subsidiary is valued at fair value at the time of acquisition or disposal. Any subsequent change in fair value is recognised in profit or loss (see 1.13).
1.8 Derivative financial instruments and hedging
Derivative financial instruments
Derivative financial instruments are recognised at fair value. The gain or loss on remeasurement to fair value is recognised immediately in profit or loss. However, where derivatives qualify for hedge accounting, recognition of any resultant gain or loss depends on the nature of the item being hedged (see below).
Cash flow hedges
Where a derivative financial instrument is designated as a hedge of the variability in cash flows of a recognised asset or liability, or a highly probable forecast transaction, the effective part of any gain or loss on the derivative financial instrument is recognised directly in the hedging reserve. Any ineffective portion of the hedge is recognised immediately in the income statement.
If a hedge of a forecast transaction subsequently results in the recognition of a financial asset or a financial liability, the associated gains and losses that were recognised directly in equity are reclassified into profit or loss in the same period or periods during which the asset acquired or liability assumed affects profit or loss, i.e. when interest income or expense is recognised.
When the hedged forecast transaction subsequently results in the recognition of a non-financial item such as inventory, the amount accumulated in the hedging reserve and the cost of hedging is included directly in the initial cost of the non-financial item when it is recognised. For all other hedging forecast transactions, the amount accumulated in the hedging reserve and the cost of hedging is reclassified to profit or loss in the same period or periods during which the hedged expected future cash flows affect the profit or loss.
For cash flow hedges, other than those covered by the preceding two policy statements, the associated cumulative gain or loss is removed from equity and recognised in the income statement in the same period or periods during which the hedged forecast transaction affects profit or loss.
When a hedging instrument expires or is sold, terminated or exercised, or the entity revokes designation of the hedge relationship but the hedged forecast transaction is still expected to occur, the cumulative gain or loss at that point remains in equity and is recognised in accordance with the above policy when the transaction occurs. If the hedged transaction is no longer expected to take place, the cumulative unrealised gain or loss recognised in equity is recognised in the income statement immediately.
1.9 Intra-group financial instruments
Financial guarantee contracts to guarantee the indebtedness of companies within the Group are considered to be insurance arrangements and accounted for as such. In this respect, the Group treats the guarantee contract as a contingent liability until such time as it becomes probable that a payment will be required under the guarantee.
1.10 Property, plant and equipment
Property, plant and equipment is stated at cost less accumulated depreciation and accumulated impairment losses. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.
Depreciation is charged to the income statement on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment. Land is not depreciated. The estimated useful lives are as follows:
Freehold property - 50 years
Fixtures, fittings, tools and equipment - 3-10 years
Leasehold improvements - the term of the lease
Depreciation methods, useful lives and residual values are reviewed at each balance sheet date.
The impact of climate change, particularly in the context of risks identified in the Task Force on Climate Related Financial Disclosures ('TCFD') scenario analysis have been considered and no material impact on the carrying value, useful lives or residual values have been identified.
1.11 Intangible assets
Intangible assets acquired in a business combination
Intangible assets acquired in a business combination and recognised separately from goodwill are initially recognised at their fair value at the acquisition date (which is regarded as their cost).
Subsequent to initial recognition, intangible assets acquired in a business combination are reported at cost less accumulated amortisation and accumulated impairment losses, on the same basis as intangible assets that are acquired separately.
Customer lists are valued based on the forecast net present value of the future economic relationship with those customers, adjusted for forecast retention rates. Technology based 'know how' assets are valued based on the expected cost to reproduce or replace the asset, adjusted for the physical deterioration and functional or economic obsolescence, if present and measurable. Software is stated at cost less accumulated amortisation.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.11 Intangible assets (continued)
Amortisation is charged to the income statement on a straight-line basis over the estimated useful life of an asset. The estimated useful lives are as follows:
Software - 2 to 7 years
Customer lists - 10 years
Technology based know-how - 10 years
Amortisation methods, useful lives and residual values are reviewed at each balance sheet date.
Expenditure on Software as a Service ('SaaS') customisation and configuration that is distinct from access to the cloud software can only be capitalised to the extent it gives rise to an asset, i.e. where the Group has the power to obtain the future economic benefits and can restrict others' access to those benefits, otherwise such expenditure in relation to developing SaaS for use is expensed.
The impact of climate change, particularly in the context of risks identified in the Task Force on Climate Related Financial Disclosures ('TCFD') scenario analysis have been considered and no material impact on the carrying value, useful lives or residual values have been identified.
1.12 Leases
On completion of a lease, the Group recognises a right-of-use asset, representing its right to use the underlying asset and a lease liability, representing its obligation to make lease payments. The lease liability is measured at the present value of the lease payments over the term of the lease, discounted using the interest rate implicit in the lease, or if that rate cannot be readily determined, the Group's incremental borrowing rate. The rate implicit in the lease cannot be readily determined and therefore a rate based on the Group's incremental borrowing rate is used. This rate is adjusted to take into account the risk associated with the length of the lease. Lease payments will include any fixed payments, including as a result of stepped rent increases.
The right-of-use asset is measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the lease commencement date and any lease incentives received or premiums paid. In the current period the Group has received a lease incentive of GBP22m (2022: GBPnil) in relation to the new distribution centre. The cash received has been included within cash flows from financing activities on the basis that it is associated with the payments for the lease liability.
The Group has lease contracts in relation to property and equipment. There are recognition exemptions for low-value assets and short-term leases with a lease term of 12 months or less. Any leases under a short-term licence agreement are excluded as they fall into the lease term of 12 months or less. The Group recognises the lease payments associated with these leases as an expense on a straight-line basis over the term of the lease. The total value of leases where the Group has taken a recognition exemption is disclosed in note 12.
The Group has a small number of leases where it is an intermediate lessor. For these leases, it accounts for the interest in the head lease and sub-lease separately. It assesses the lease classification of the sub-lease with reference to the right-of-use asset arising from the head lease, not with reference to the underlying asset.
The Group currently receives rental income from related Joint Venture veterinary practices which are located within the Group's retail stores. These rental incomes are disclosed in note 3. Under IFRS16, the lease classification of sub-leases is assessed by reference to the right-of-use asset under the head lease rather than the underlying asset. This rental income is presented in other income in the Consolidated Income Statement.
Right-of-use assets may be impaired if the lease becomes onerous. Impairment costs would be charged to administrative expenses if this occurred.
1.13 Business combinations
Business combinations are accounted for by applying the acquisition method as at the acquisition date, which is the date on which control is transferred to the Group.
Acquisitions on or after 26 March 2010
For acquisitions on or after 26 March 2010, the Group measures goodwill at the acquisition date as:
-- Scenario 1: Reduction on Group like-for-like sales growth assumptions
of 1% in each year throughout the forecast period, but ordinary dividends
continue to be paid.
-- Scenario 2: Using scenario 1 outcomes and further impacted by a conflated
risk impact of GBP26.5m on sales and GBP13.25m on PBT per annum (using
specific financial risks taken from Group risk register with sales and
PBT financial impact quantified), with dividends held at 12.8p per share
per annum.
-- Scenario 3: Group like-for-like sales growth declines to 0% in each year
and a conflated risk impact of GBP84.5m on sales and GBP42.0m on PBT is
applied (using the top risks from Group risk register with sales and PBT
impact quantified), with dividends cut to nil to conserve cash.
When the excess is negative, a bargain purchase gain is recognised immediately in profit or loss.
Costs related to the acquisition, other than those associated with the issue of debt or equity securities, are expensed as incurred.
Any contingent consideration payable is recognised at fair value at the acquisition date. If the contingent consideration is classified as equity, it is not remeasured, and settlement is accounted for within equity. Otherwise, subsequent changes to the fair value of the contingent consideration are recognised in profit or loss. If contingent consideration is payable and is dependent on future employment, it is recognised as an expense over the relevant period as a cost of continuing employment.
Any contingent deferred consideration receivable is recognised at fair value.
On a transaction-by-transaction basis, the Group elects to measure non-controlling interests, which have both present ownership interests and are entitled to a proportionate share of net assets of the acquiree in the event of liquidation, either at its fair value or at its proportionate interest in the recognised amount of the identifiable net assets of the acquiree at the acquisition date. All other non-controlling interests are measured at their fair value at the acquisition date.
Acquisitions prior to 26 March 2010 (date of adoption of IFRS)
IFRS1 grants certain exemptions from the full requirements of Adopted IFRS for first time adopters. In respect of acquisitions prior to 26 March 2010, goodwill is included on the basis of its deemed cost.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.14 Assessment of control with regard to Joint Ventures
The Group has assessed, and continually assesses, whether the level of an individual Joint Venture veterinary practice's indebtedness to the Group, particularly those with high levels of indebtedness, implies that the Group has the practical ability to control the Joint Venture, which would result in the requirement to consolidate. In making this judgement, the Group reviewed the terms of the Joint Venture agreement and the question of practical ability, as a provider of working capital to control the activities of the practice. This included consideration of barriers to the Group's ability to exercise such practical or other control which include difficulty in replacing Joint Venture Partners due to the shortage of veterinarians in the UK and reputational damage within the veterinary network should the Group attempt to exercise control, as well as potential barriers to the Joint Venture Partner exercising their own power over the activities of the practice. We note that under the terms of the Joint Venture agreement, the partners run their practices with complete operational and clinical freedom. The Group is satisfied that on the balance of evidence from the Group's experience as shareholder and provider of working capital support to the practices, it does not have the current ability to exercise control over those practices to which operating loans are advanced, and therefore non consolidation is appropriate.
1.15 Inventories
Inventories are stated at the lower of cost and net realisable value. Cost is based on the weighted average cost principle and includes expenditure incurred in acquiring the inventories, production or conversion costs and other costs in bringing them to their existing location and condition, less rebates and discounts.
Provision is made against specific inventory lines where market conditions identify an issue in recovering the full cost of that Stock Keeping Unit ("SKU"). The provision focuses on the age of inventory and the length of time it is expected to take to sell and applies a progressive provision against the gross inventory based on the numbers of days' stock on hand. Where necessary, further specific provision is made against inventory lines, where the calculated provision is not deemed sufficient to carry the inventory at net realisable value.
To the extent that the ageing profile of gross inventory as calculated by this provision methodology results in a material provision, it will be disclosed as an estimate that may have an impact on subsequent periods. To the extent this is material, it will be disclosed in note 1.22.
1.16 Impairment excluding inventories and deferred tax assets
Financial assets (including receivables)
Measurement of Expected Credit Losses ('ECLs') and definition of default
ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the Group in accordance with the contract and the cash flows that the Group expects to receive). ECLs are discounted at the effective interest rate of the financial asset.
The definition of default is applicable to intercompany and related party receivables but not relevant to trade receivables where the lifetime expected credit loss is considered. The Group considers Joint Venture receivables (operating loans) to be in default when the underlying veterinary practice is significantly under-performing against its business plan, assessed based on future cashflow forecasts for the individual practices which utilise consistent assumptions across all practices. Any shortfall in repayment of the Joint Venture loans and receivables following the 10-year forecast period are considered to be in default. Loss given default is also determined based on the forecast shortfall amount. Those within the performing credit risk category are deemed to have low credit risk. Practices categorised within the in default credit risk categories are those considered to be in default based on their cashflow forecast. Significant increase in credit risk is not applicable to Joint Venture operating loans due to the on-demand payment terms.
The Group considers initial set up loans to Joint Ventures to be in default when the loan remains outstanding once the practice has reached 15 years of age. Significant increase in credit risk is defined as any practice which has an operating loan which is in default as defined above. All other loans are considered to be performing and have low credit risk.
The Group considers other intercompany and related party assets to be in default when the entity does not have the forecasted future funds available to repay the balance, if recalled.
Credit-impaired financial assets
At each reporting date, the Group assesses whether financial assets carried at amortised cost and debt securities at FVOCI are credit-impaired. A financial asset is 'credit-impaired' when one or more events that have a detrimental impact on the estimated future cash flows of the financial asset have occurred.
Write-offs
The gross carrying amount of a financial asset is written off (either partially or in full) to the extent that there is no realistic prospect of recovery. Details of these provisions are explained in note 16.
Non-financial assets
The carrying amounts of the Group's non-financial assets, other than inventories and deferred tax assets, are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset's recoverable amount is estimated. For goodwill, and intangible assets that have indefinite useful lives or that are not yet available for use, the recoverable amount is estimated each period at the same time.
The recoverable amount of an asset or cash-generating unit as defined by IAS36 is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a post-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For the purpose of impairment testing, assets that cannot be tested individually are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (the 'cash-generating unit'). The goodwill acquired in a business combination, for the purpose of impairment testing, is allocated to cash-generating units ('CGUs'). Subject to an operating segment ceiling test, for the purposes of goodwill impairment testing, CGUs to which goodwill has been allocated are aggregated so that the level at which impairment is tested reflects the lowest level at which goodwill is monitored for internal reporting purposes. Goodwill acquired in a business combination is allocated to groups of CGUs that are expected to benefit from the synergies of the combination.
An impairment loss is recognised if the carrying amount of an asset or its CGU exceeds its estimated recoverable amount. Impairment losses are recognised in profit or loss. Impairment losses recognised in respect of CGUs are allocated first to reduce the carrying amount of any goodwill allocated to the units, and then to reduce the carrying amounts of the other assets in the unit (group of units) on a pro rata basis.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.16 Impairment excluding inventories and deferred tax assets (continued)
An impairment loss in respect of goodwill is not reversed. In respect of other assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
1.17 Employee benefits
Defined contribution plans
A defined contribution plan is a post-employment benefit plan under which the Group pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution pension plans are recognised as an expense in the income statement in the periods during which services are rendered by employees.
Short term benefits
Short term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided. A liability is recognised for the amount expected to be paid under short-term cash bonus or profit-sharing plans if the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.
Share-based payments
A number of employees of the Company's subsidiaries (including Directors) receive an element of remuneration in the form of share-based payments, whereby employees render services in exchange for shares in Pets at Home Group Plc or rights over shares.
Share-based payments are measured at fair value at the date of grant. The fair value of transactions involving the granting of shares is determined by the share price at the date of grant. The fair value of transactions involving the granting of share options is calculated by an external valuer based on a binomial model. In valuing share-based payments, no account is taken of any performance conditions, other than conditions linked to the price of the shares of Pets at Home Group Plc ('market conditions').
The cost of share-based payments is recognised, together with a corresponding increase in equity, on a straight-line basis over the vesting period based on the Company's estimate of how many of the awards will eventually vest. No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting irrespective of whether or not the market condition is satisfied, provided that all other performance conditions are satisfied. Where the terms of a share-based payment award are modified, as a minimum, an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in the value of the transaction as a result of the modification, as measured at the date of the modification.
Where a share-based payment award is cancelled, it is treated as if it had vested on the date of cancellation and any expense not yet recognised for the award is recognised immediately. However, if a new award is substituted for the cancelled award and designated as a replacement award on the date that it is granted, the cancelled and new awards are treated as if they were a modification to the original award, as described in the previous paragraph. The dilutive effect of outstanding options is reflected as additional share dilution in the computation of diluted earnings per share.
Employee Benefit Trust
T he assets and liabilities of the Employee Benefit Trust ('EBT') have been included in the Group and Company accounts. The assets of the EBT are held separately from those of the Company. Neither the purchase nor sale of own shares leads to a gain or loss being recognised in the Group consolidated statement of comprehensive income.
Investments in the Company's own shares held by the EBT are presented as a deduction from reserves and the number of such shares is deducted from the number of shares in issue when calculating the diluted earnings per share. The trustees of the holdings of Pets at Home Group Plc shares under the Pets at Home Group Employee Benefit Trust have waived or otherwise foregone any and all dividends paid.
1.18 Provisions
A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event, that can be reliably measured and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects risks specific to the liability.
1.19 Revenue and cost of sales
Revenue represents the total amount receivable for goods and services, net of discounts, coupons, returns and excluding value added tax, sold in the ordinary course of business, and arises substantially from activities in the United Kingdom.
Revenue is recognised when the Group transfers control of goods or services to a customer at the amount to which the Group expects to be entitled, and substantially all of the Group's performance obligations have been fulfilled. Depending on whether certain criteria are met, revenue is recognised either over time, in a manner that best reflects the Group's performance, or at a point in time, when control of the goods or services is transferred to the customer.
Sale of goods in-store and online
Retail revenue from the sale of goods is recorded net of value added tax, colleague discounts, coupons, vouchers, returns and the free element of multi-save transactions. Sale of goods represents food and accessories sold in-store and online, with revenue recognised at the point in time the customer obtains control of the goods and substantially all of the Group's performance obligations have been fulfilled, which is when the transaction is completed in-store and at point of delivery to the customer for online orders. Revenue is adjusted to account for estimates for anticipated returns and a provision is recognised within trade and other payables. Estimates for anticipated returns are calculated using past data for both in-store and online transactions. No separate asset has been recognised (with no corresponding adjustment to cost of sales) in relation to the value of products to be recovered from the customer as the products are not always in a resaleable condition.
Gift vouchers and cards
Revenue from the sale of gift vouchers and cards is deferred until the voucher is redeemed, at which point performance obligations have been fulfilled. In line with IFRS15 the value of revenue deferred is based on expected redemption rates. The Group continues to assess the appropriateness of the expected redemption rates against actual redemptions.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.19 Revenue and cost of sales (continued)
VIP loyalty scheme
Under the VIP loyalty scheme, points are earned by customers upon the purchase of goods and services. These points can be converted by nominated charities into gift cards for redemption against goods and services in-store and online. The sales value of the points earned under the VIP scheme are treated as deferred income; the sales are only recognised once the points have been redeemed by the charities, at which point performance obligations have been fulfilled. The points do not expire and have no value to the customer.
Subscription orders
Revenue for subscription orders is recognised at the point of delivery of each incremental order to the customer at which point performance obligations have been fulfilled. Subscription services primarily relate to the repeat order of flea and worm products sold online and in-store.
Provision of services
Revenue from the provision of services is recorded net of value added tax, colleague discounts, coupons and vouchers. Provision of services represents veterinary group income, grooming revenue and insurance commissions, with revenue recognised upon provision of the service to the customer at the point at which the Group has substantially fulfilled its performance obligations.
i) Veterinary Group income
Veterinary Group income represents revenue from the provision of veterinary services from Company managed practices and income from the provision of administrative support services to Joint Venture veterinary practices. Revenue received for the provision of veterinary services is recognised at the point of provision of the service and is recognised net of value added tax, colleague discounts, coupons and vouchers. Fee income received from the Joint Venture veterinary practice companies for administrative support services is recognised in the period the services relate to and recorded net of value added tax. Fee income received from Joint Venture companies in relation to network purchasing arrangements is recognised as the contractual commitments are fulfilled to create an entitlement to the revenue. The Group also receives revenue in relation to business development for the Joint Venture companies and recognises this within operating income.
Revenue derived from care plans is recognised on an apportioned basis relative to delivery of the service. Revenue on annual 'Complete Care' plans is deferred and recognised at the point at which treatment and/or services are provided against the plan at an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Once the plan has expired, any unutilised deferred revenue will be recognised as revenue. Revenue from 'Vac4Life' plans is deferred when payment is received and then recognised in reducing proportions over the first three years of the plan when vaccinations/boosters are provided.
Rental income received from in-store Joint Venture veterinary practices is disclosed within note 3 and is categorised as other income.
ii) Grooming revenue
Grooming revenue is recognised net of value added tax, colleague discounts, coupons and vouchers, at the point of provision of the service to the customer. Deposits received are deferred until the grooming service has been performed.
iii) Insurance commissions
Insurance commissions are recognised on a pro-rated basis over the period the insurance policy relates to.
Accrued income
Accrued income relates to income in relation to fees from Joint Venture veterinary practices, and overrider and promotional income from suppliers which has not yet been invoiced . Accrued income has been classified as current as it is expected to be invoiced and received within 12 months of the period end. Supplier income is recognised on an accruals basis, based on the expected entitlement that has been earned up to the balance sheet date for each relevant supplier contract.
Cost of sales
Cost of sales includes costs of goods sold and other directly attributable costs, promotional income and rebate income received from suppliers, including costs to deliver administrative support services to Joint Venture veterinary practices and costs to deliver grooming services.
Supplier income
A number of different types of supplier income are negotiated with suppliers via the joint business planning process in connection with the purchase of goods for resale, the largest of which being overrider income and promotional income, which are explained below. The supplier income arrangements are typically not coterminous with the Group's financial period, instead running alongside the calendar year. Such income is only recognised when there is reasonable certainty that the conditions for recognition have been met by the Group, and the income can be measured reliably based on the terms of the contract. This income is recognised as a credit within gross margin to cost of sales and, to the extent that the rebate relates to unsold stock purchases, as a reduction in the cost of inventory.
Supplier income is recognised on an accruals basis, based on the expected entitlement that has been earned up to the balance sheet date for each relevant supplier contract. The accrued incentives, rebates and discounts receivable at period end are included within trade and other receivables.
Given the presence of the joint business plans, on the basis of the historic recoverability of accrued balances, and as amounts are typically agreed with suppliers prior to recognition, supplier income is not considered to be an area of significant estimation that could impact on the following financial year.
Supplier income comprises:
Overrider income
Overrider income comprises three main elements:
1.Fixed percentage-based income: These relate largely to volumetric rebates based on the joint business plan agreements with suppliers. The income accrued is based on the Group's latest forecast volumes and the latest contract agreed with the supplier. Income is not recognised until the Group has reasonable certainty that the joint business agreement will be fulfilled, with the amount of income accrued regularly reassessed and remeasured throughout the contractual period, based on actual performance against the joint business plan.
Notes (forming part of the financial statements) continued
1 Significant accounting policies (continued)
1.19 Revenue and cost of sales (continued)
2. Fixed lump sum income: These are typically guaranteed lump sum payments made by the supplier and are not based on volume. Fixed lump sum income is usually predicated on confirmation of a supplier contract and typically includes performance conditions upon the Group, such as marketing and promotional campaigns. These amounts are recognised periodically when contractual milestones have been met such as the promotion being run or marketing in-store.
3. Growth income: These are tiered volumetric rebates relating to growth targets agreed with the supplier in the joint business planning process. These are retrospective rebates based on sales volumes or purchased volumes. Income is recognised to the extent that it is reasonably certain that the conditions will be achieved, with such certainty increasing in the latter part of the calendar year.
Promotional income
Promotional income relates to supplier funded rebates specific to promotional activity run in agreement between the Group and its suppliers. Rebates are agreed at an individual inventory article level for agreed periods of time and are systemically calculated based on article sales information. No estimation is applied in calculating the promotional income receivable.
Supplier income is recognised on an accruals basis, based on the expected entitlement that has been earned up to the balance sheet date for each relevant supplier contract. The accrued incentives, rebates and discounts receivable at period end are included within trade and other receivables.
1.20 Expenses
Financing income and expenses
Financing expenses comprise interest payable under the effective interest rate method, incorporating amortisation of loan arrangement fees, finance charges on shares classified as liabilities, unwinding of the discount on provisions, interest on lease liabilities and net foreign exchange gains or losses that are recognised in the income statement (see foreign currency accounting policy). Borrowing costs that are directly attributable to the acquisition, construction or production of an asset that takes a substantial time to be prepared for use are capitalised as part of the cost of that asset. Financing income comprises interest receivable on funds invested, dividend income, and net foreign exchange gains.
Interest income and interest payable is recognised in profit or loss as it accrues, using the effective interest method. Dividend income is recognised in the income statement on the date the entity's right to receive payment is established. Foreign currency gains and losses are reported on a net basis.
1.21 Taxation
Tax on the profit or loss for the period comprises current and deferred tax. Tax is recognised in the income statement except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
Current tax is the expected tax payable or receivable on the taxable income or loss for the period, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable in respect of previous periods.
Deferred tax is provided on temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The following temporary differences are not provided for: the initial recognition of goodwill; the initial recognition of assets or liabilities that affect neither accounting nor taxable profit other than in a business combination; and differences relating to investments in subsidiaries to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised.
1.22 Accounting estimates and judgements
The preparation of consolidated financial statements in conformity with IFRS requires management to make judgements, estimates and assumptions concerning the future that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. These judgements are based on historical experience and management's best knowledge at the time and the actual results may ultimately differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis and revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.
The estimates and assumptions that have significant risk of causing a material adjustment to the carrying value of assets and liabilities are explained below.
Impairment of goodwill and other intangibles (estimate)
Determining whether goodwill and other intangibles are impaired requires an estimation of the value in use of the cash-generating units to which goodwill and other intangible assets have been allocated. The value in use calculation requires estimation of future cash flows expected to arise from the cash-generating unit (CGU) and a suitable discount rate in order to calculate present value. Details of CGUs as well as further information about the assumptions made are disclosed in note 13. The Directors consider that it is not reasonably possible for the assumptions for the current financial year to change so significantly to warrant inclusion as a significant estimate but acknowledge that there is estimation uncertainty over the assumptions used in future financial periods when calculating future cash flows.
1.23 Dividends
Final dividends are recognised in the Group's financial statements as a liability in the period in which the dividends are approved by shareholders such that the Company is obliged to pay the dividend. Interim equity dividends are recognised in the period in which they are paid.
1.24 Non-underlying items
Income or costs considered by the Directors to be non-underlying are disclosed separately to facilitate year-on-year comparison of the underlying trade of the business. The Directors consider non-underlying costs to be those that are not generated from ordinary business operations, infrequent in nature and unlikely to reoccur in the foreseeable future.
1.25 Alternative Performance Measures
The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by UK-adopted IFRS. These Alternative Performance Measures may not be directly comparable with other companies' Alternative Performance Measures and the Directors do not intend these to be a substitute for, or superior to, IFRS measures. Further information can be found in the Glossary on page 77.
Notes (forming part of the financial statements) continued
2. Segmental Reporting
The Group has three reportable segments, Retail, Vet Group and Central, which are the Group's strategic business units. The Group's operating segments are based on the internal management structure and internal management reports, which are reviewed by the Executive Directors on a periodic basis. The Executive Directors are considered to be the Chief Operating Decision Makers.
The Group is a pet care business with the strategic advantage of being able to provide products, services and advice, addressing all pet owners' needs. Within this strategic umbrella, the Group has three reportable segments, Retail, Vet Group and Central, which are the Group's strategic business units. The strategic business units offer different products and services, are managed separately and require different operational and marketing strategies.
The operations of the Retail reporting segment comprise the retailing of pet products purchased online and in-store, pet sales, grooming services and insurance products. The operations of the Vet Group reporting segment comprise General Practice veterinary practices. Central includes veterinary telehealth business, Group costs and finance expenses. Revenue and costs are allocated to a segment where reasonably possible. For the purposes of goodwill allocation, the veterinary telehealth business (hereafter known as TVC) is classed as a separate CGU which sits within the central operating segment.
The following summary describes the operations in each of the Group's reportable segments. Performance is measured based on segment underlying operating profit as included in the management reports that are reviewed by the Executive Directors. These internal reports are prepared in accordance with IFRS accounting policies consistent with these financial statements. All material operations of the reportable segments are carried out in the UK and all revenue is from external customers.
52 week period ended 30 March 2023
----------------------------------- ----------------------------------------------
Retail Vet Group Central Total
Income statement GBPm GBPm GBPm GBPm
----------------------------------- ------- ----------- --------------- -------
Revenue 1,278.7 122.8 2.7 1,404.2
Underlying gross profit 601.5 65.6 1.2 668.3
Underlying operating profit/(loss) 109.9 51.7 (11.9) 149.7
Non-underlying operating expenses (10.1) - (2.8) (12.9)
------------------------------------- ------- ----------- --------------- -------
Segment operating profit/(loss) 99.8 51.7 (14.7) 136.8
Underlying net financing expense (11.1) (0.8) (1.4) (13.3)
Non-underlying financing expense (1.0) - - (1.0)
Profit/(loss) before tax 87.7 50.9 (16.1) 122.5
------------------------------------- ------- ----------- --------------- -------
Total non-underlying items 11.1 - 2.8 13.9
------------------------------------- ------- ----------- --------------- -------
Underlying profit/(loss)
before tax 98.8 50.9 (13.3) 136.4
------------------------------------- ------- ----------- --------------- -------
Non-underlying operating expenses in the periods ended 30 March 2023 and 31 March 2022 are explained in note 3.
53 week period ended 31 March 2022
----------------------------------- ----------------------------------------
Retail Vet Group Central Total
Income statement GBPm GBPm GBPm GBPm
----------------------------------- -------- ------------ ------- -------
Revenue 1,206.9 108.4 2.5 1,317.8
Underlying gross profit 589.9 56.5 1.5 647.9
Underlying operating profit/(loss) 112.5 43.2 (11.2) 144.5
Non-underlying items - 0.1 19.2 19.3
------------------------------------- -------- ------------ ------- -------
Segment operating profit 112.5 43.3 8.0 163.8
------------------------------------- -------- ------------ ------- -------
Underlying net financing expense (11.1) (0.1) (3.2) (14.4)
Non-underlying financing expense - - (0.7) (0.7)
Profit before tax 101.4 43.2 4.1 148.7
------------------------------------- -------- ------------ ------- -------
Total non-underlying items - (0.1) (18.5) (18.6)
------------------------------------- -------- ------------ ------- -------
Underlying profit/(loss)
before tax 101.4 43.1 (14.4) 130.1
------------------------------------- -------- ------------ ------- -------
Notes (forming part of the financial statements) continued
2 Segmental Reporting (continued)
52 week period ended 30 March 2023
-------------------------------- ------ -----------------------------------------------
Segmental revenue analysis Retail Vet Group Central Total
by revenue stream GBPm GBPm GBPm GBPm
-------------------------------- ------ ---------------- ----------- ------- -------
Retail - Food 744.8 - - 744.8
Retail - Accessories 486.4 - - 486.4
Retail - Services 47.5 - - 47.5
Vet Group - Joint Venture fee
income - 77.2 - 77.2
Vet Group - Company managed
practices - 37.5 - 37.5
Vet Group - Other income - 8.1 - 8.1
Central - Veterinary telehealth
services - - 2.7 2.7
----------------------------------------- ---------------- ----------- ------- -------
Total 1,278.7 122.8 2.7 1,404.2
----------------------------------------- ---------------- ----------- ------- -------
53 week period ended 31 March 2022
-------------------------------- ------ -----------------------------------------------
Segmental revenue analysis Retail Vet Group Central Total
by revenue stream GBPm GBPm GBPm GBPm -------------------------------- ------ ---------------- ----------- ------- ------- Retail - Food 668.8 - - 668.8 Retail - Accessories 490.6 - - 490.6 Retail - Services 47.5 - - 47.5 Vet Group - Joint Venture fee income - 69.9 - 69.9 Vet Group - Company managed practices - 31.2 - 31.2 Vet Group - Other income - 7.3 - 7.3 Central - Veterinary telehealth services - - 2.5 2.5 ----------------------------------------- ---------------- ----------- ------- ------- Total 1,206.9 108.4 2.5 1,317.8 ----------------------------------------- ---------------- ----------- ------- -------
Notes (forming part of the financial statements) continued
3 Expenses and auditor's remuneration
Included in operating profit are the following:
52 week 53 week
period period ended
ended 30 31 March
March 2023 2022(reclassified)(1)
GBPm GBPm
-------------------------------------------------------------- ----------- ----------------------
Non-underlying items
Provisions for voluntary redundancies for colleagues
at existing Distribution Centres 2.1 -
Provisions for retention bonuses for colleagues at
existing Distribution Centres 1.8 -
Pre-opening costs for new Distribution Centre 4.0 -
Dual running costs of operating new and existing Distribution
Centres 0.4 -
Project management costs of opening new Distribution
Centre 0.7 -
Depreciation of property plant and equipment (dual
running costs) 0.4 -
Depreciation of right-of-use assets (dual running costs) 0.7 -
Group restructure costs 2.7 -
Aborted transaction costs 0.1 -
Costs associated with the purchase of Joint Venture
veterinary practices - (0.1)
Profit on disposal of subsidiary - (19.2)
Total non-underlying items 12.9 (19.3)
Underlying items
Impairment gains on receivables (2.0) (0.7)
Software as a service (SaaS) expense 29.9 24.0
Depreciation of property, plant and equipment 25.7 25.4
Amortisation of intangible assets 9.8 8.8
Depreciation of right-of-use assets 66.8 69.7
Rentals under operating leases:
Expenses relating to short term or low value leases 0.1 0.1
Other income
Rental income from sub-leasing right-of-use assets
to third parties (0.3) (0.3)
Rental and other occupancy income from related parties(1) (12.2) (11.7)
Share-based payment charges 4.9 4.9
-------------------------------------------------------------- ----------- ----------------------
(1) Rental and other occupancy income from related parties is included in other income. Following the change in the current period presentation and to aid comparability, the Directors have also reclassified the comparative amounts for the 53 week period ended 31 March 2022 and so GBP11.7m has been reclassified from selling and distribution expenses to other income.
Non-underlying items in operating profit
New Distribution Centre
The Group is in the process of building a new Distribution Centre which is due to become fully operational in summer 2023. This will replace the existing Distribution Centres. The process is a significant operational change for the Group, outside of the ordinary course of business. As part of the transition, the Group has incurred operational and payroll costs which it has classed as non-underlying. The items are split out as follows:
GBP2.1m of non-underlying charges relate to a provision for voluntary redundancies for colleagues employed within the existing Distribution Centres.
GBP1.8m of non-underlying charges relate to a provision for retention bonuses for colleagues at the existing Distribution Centres to remain employed by the Group until the point at which the sites close.
GBP4.0m of non-underlying charges relate to pre-opening costs for the new Distribution Centre such as rent and utilities which have been incurred despite the site not yet being fully operational.
GBP1.5m of non-underlying charges relate to costs incurred whilst the existing Distribution Centres and the new distribution centre are both in operation. These 'dual running' costs incurred are temporary, and won't continue after the closure of the existing distribution centres. A further GBP1.0m of dual running costs relates to the interest expense on the lease liabilities of the Distribution Centres. This is shown within finance expenses below operating profit on the consolidated income statement.
GBP0.7m of non-underlying charges relate to project management costs of opening the new Distribution Centre, including the transfer of inventory from the existing Distribution Centres.
The remaining non-underlying items relate to:
GBP2.7m of non-underlying charges relate to costs for a restructure within the Group Support Office. These have been finalised and have either been paid or are due for payment in the following financial year.
GBP0.1m of non-underlying charges relate to aborted transaction costs.
The non-underlying credit of GBP0.1m recognised in the 53 week period ended 31 March 2022 relates to the reversal of the impairment of a right-of-use asset previously recognised on acquisition of a Joint Venture veterinary practice. The property has now been sub-leased, and therefore the impairment has been reversed. The credit has been treated as a non-underlying item since the original impairment was also treated in this way.
Notes (forming part of the financial statements) continued
3 Expenses and auditor's remuneration (continued)
During the 52 week period ended 25 March 2021, the Group disposed of its 100% shareholding in the subsidiary Pets at Home Veterinary Specialist Group Limited, and its subsidiaries Northwest Veterinary Specialists Limited, Anderson Moores Veterinary Specialists Limited, Eye-Vet Limited, Dick White Referrals Limited and Veterinary Specialists (Scotland) Limited (collectively referred to as the Specialist Referral Centres). The profit on disposal of GBP19.2m reported in the non-underlying items in the 53 week period ended 31 March 2022 represented contingent deferred consideration received as a result of the Specialist Referral Centres achieving certain key performance indicators.
During the 53 week period ended 31 March 2022, the Group has also recognised non-underlying charges of GBP0.7m in net financing expense. These related to the acceleration of amortisation on debt issue costs, as a consequence of the related senior finance facilities being replaced on 31 March 2022.
Income or costs considered by the Directors to be non-underlying are disclosed separately to facilitate year-on-year comparison of the underlying trade of the business. The Directors consider non-underlying costs to be those that are not generated from ordinary business operations, infrequent in nature and unlikely to reoccur in the foreseeable future.
Underlying items
The rentals under short term leases disclosed in relation to the 52 week period ended 30 March 2023 and the 53 week period ended 31 March 2022 relate to leases under short-term agreements or of low value. These fall under the short-term and low value exemptions so are excluded from the requirements of IFRS16 on the basis that the lease terms are 12 months or less.
Auditor's remuneration
52 week 53 week
period ended period ended
30 March 31 March
2023 2022
GBPm GBPm
------------------------------------------------------ ---------------- -------------
Audit of the parent company financial statements 0.0 0.0
Amounts receivable by the Company's auditor and its
associates in respect of:
Audit of financial statements of subsidiaries pursuant
to legislation 1.3 1.0
Review of interim financial statements 0.1 0.1
Other assurance services 0.0 0.2
----------------------------------------------------------- ----------- -------------
1.4 1.3
----------------------------------------------------------- ----------- -------------
4 Colleague numbers and costs
The average number of persons employed by the Group (including Directors) during the period, analysed by category, was as follows:
53 week
52 week period period ended
ended 30 March 31 March
2023 2022 (restated)(1)
Number Number
--------------------------------- ---------------- --------------------
Sales and distribution - FTE 7,063 6,859
Administration - FTE 960 869
--------------------------------- ---------------- --------------------
8,023 7,728
--------------------------------- ---------------- --------------------
Sales and distribution - total 10,371 9,869
Administration - total 1,006 926
--------------------------------- ---------------- --------------------
11,377 10,795
--------------------------------- ---------------- --------------------
(1) The number of colleagues and FTE for the 53 week period ended
31 March 2022 have been restated to show the average number and FTE
of colleagues across the financial period.
-------------------------------------------------------------------------
The aggregate payroll costs of these persons were as follows:
53 week
52 week period period ended
ended 30 March 31 March
2023 2022
GBPm GBPm
---------------------------------------------------- --------------- -------------
Wages and salaries 261.9 235.2
Social security costs 23.0 21.7
Contributions to defined contribution pension plans 8.6 7.9
---------------------------------------------------- --------------- -------------
293.5 264.8
---------------------------------------------------- --------------- -------------
Notes (forming part of the financial statements) continued
4 Colleague numbers and costs (continued)
Remuneration of Directors and Executive Management Team
53 week
52 week period period ended
ended 30 March 31 March
2023 2022
GBPm GBPm
---------------------------------------------------- --------------- -------------
Executive Directors' emoluments 2.9 2.8
Non-Executive Directors' emoluments 0.6 0.5
Executive Directors' amounts receivable under share
options 1.3 1.6
Executive Directors' pension contributions 0.1 0.1
---------------------------------------------------- --------------- -------------
Total Directors' remuneration 4.9 5.0
---------------------------------------------------- --------------- -------------
Executive Management Team emoluments 7.1 6.7
Executive Management Team amounts receivable under
share options 2.7 1.9
Executive Management Team pension contributions 0.2 0.3
---------------------------------------------------- --------------- -------------
Total Executive Management Team remuneration 10.0 8.9
---------------------------------------------------- --------------- -------------
In the opinion of the Board, the key management as defined under revised IAS24 Related Party Disclosures are the Executive Directors, Non-Executive Directors and the Executive Management Team. Executive Directors' emoluments are also included within the Executive Management Team emoluments disclosed above.
5 Earnings per share
Basic earnings per share is calculated by dividing the net profit for the period attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.
Diluted earnings per share is calculated by dividing the net profit for the period attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period plus the weighted average number of ordinary shares that would be issued on the conversion of all dilutive potential ordinary shares into ordinary shares.
52 week period 53 week period ended
ended 30 March 2023 31 March 2022
------------------------------------------- --------------------------- --------------------------------
After
Underlying non-underlying Underlying After non-underlying
trading items trading items
------------------------------------------- ---------- --------------- ---------- --------------------
Profit attributable to equity shareholders
of the parent (GBPm) 112.0 100.7 105.8 124.5
------------------------------------------- ---------- --------------- ---------- --------------------
Basic weighted average number of
shares 491.9 491.9 500.0 500.0
Dilutive potential ordinary shares 6.5 6.5 7.4 7.4
------------------------------------------- ---------- --------------- ---------- --------------------
Diluted weighted average number of
shares 498.4 498.4 507.4 507.4
------------------------------------------- ---------- --------------- ---------- --------------------
Basic earnings per share 22.8p 20.5p 21.2p 24.9p
Diluted earnings per share 22.5p 20.2p 20.8p 24.5p
------------------------------------------- ---------- --------------- ---------- --------------------
6 Finance income
52 week 53 week
period period
ended 30 ended 31
March 2023 March 2022
GBPm GBPm
--------------------------------------------------------- ----------- -----------
Interest receivable on loans to Joint Venture veterinary
practices 0.4 0.2
Other interest receivable 2.3 0.0
Total finance income 2.7 0.2
--------------------------------------------------------- ----------- -----------
Notes (forming part of the financial statements) continued
7 Finance expense
52 week 53 week
period period
ended 30 ended 31
March 2023 March 2022
GBPm GBPm
------------------------------------------------------ ----------- -----------
Bank loans at effective interest rate 4.6 3.2
Underlying interest expense on lease liability 11.4 11.4
Non-underlying interest expense on lease liability 1.0 -
Non-underlying accelerated amortisation on debt issue
costs - 0.7
Total finance expense 17.0 15.3
------------------------------------------------------ ----------- -----------
8 Taxation
Recognised in the income statement
52 week 53 week
period period
ended 30 ended 31
March 2023 March 2022
GBPm GBPm
------------------------------------------------------ ----------- -----------
Current tax expense
Current period 24.2 23.6
Adjustments in respect of prior periods (0.9) (0.6)
------------------------------------------------------ ----------- -----------
Current tax expense 23.3 23.0
------------------------------------------------------ ----------- -----------
Deferred tax expense
Origination and reversal of temporary differences (0.6) 1.1
Impact of difference between deferred and current tax
rates (0.1) 0.2
Adjustments in respect of prior periods (0.8) (0.1)
------------------------------------------------------ ----------- -----------
Deferred tax expense (1.5) 1.2
------------------------------------------------------ ----------- -----------
Total tax expense 21.8 24.2
------------------------------------------------------ ----------- -----------
The UK corporation tax standard rate for the period was 19% (2022: 19%). Deferred tax at 30 March 2023 has been calculated based on the rate of 25% which is the rate at which the majority of items are expected to reverse. This is due to the increase in the main rate of corporation tax to 25% from April 2023, which was substantively enacted on 24 May 2021.
Deferred tax recognised in comprehensive income
52 week 53 week
period period
ended 30 ended 31
March 2023 March 2022
GBPm GBPm
-------------------------------------------------------- ----------- -----------
Effective portion of changes in fair value of cash flow
hedges (note 22) (1.3) 1.2
-------------------------------------------------------- ----------- -----------
Notes (forming part of the financial statements) continued
8 Taxation (continued)
Reconciliation of effective tax rate
52 week period ended 53 week period ended
30 March 2023 31 March 2022
--------------------------------- ---------------------------------
Underlying Non-underlying Underlying Non-underlying
trading items Total trading items Total
GBPm GBPm GBPm GBPm GBPm GBPm
----------------------------------- ---------- -------------- ----- ---------- -------------- -----
Profit for the period 112.0 (11.3) 100.7 105.8 18.7 124.5
Total tax expense/(credit) 24.4 (2.6) 21.8 24.3 (0.1) 24.2
----------------------------------- ---------- -------------- ----- ---------- -------------- -----
Profit excluding taxation 136.4 (13.9) 122.5 130.1 18.6 148.7
----------------------------------- ---------- -------------- ----- ---------- -------------- -----
Tax using the UK corporation
tax rate for the period of
19%
(53 week period ended 31 March
2022: 19%) 25.9 (2.6) 23.3 24.7 3.5 28.2
Impact of difference between
deferred and current tax rates (0.1) - (0.1) 0.2 - 0.2
Depreciation on expenditure
not eligible for tax relief 0.8 - 0.8 0.6 - 0.6
Capital allowances super-deduction (1.7) - (1.7) (0.8) - (0.8)
Expenditure not eligible for
tax relief 1.1 - 1.1 0.3 - 0.3
Non-taxable income - - - - (3.6) (3.6)
Adjustments in respect of
prior periods (1.6) - (1.6) (0.7) - (0.7)
----------------------------------- ---------- -------------- ----- ---------- -------------- -----
Total tax expense 24.4 (2.6) 21.8 24.3 (0.1) 24.2
----------------------------------- ---------- -------------- ----- ---------- -------------- -----
The UK corporation tax standard rate for the 52 week period ended 30 March 2023 was 19% (53 week period ended 31 March 2022: 19%). The effective tax rate before non-underlying items for the 52 week period ended 30 March 2023 was 17.9% (53 week period ended 31 March 2022: 18.7%).
9 Dividends paid and proposed
Group and Company
----------------------------
52 week 53 week
period ended period ended
30 March 31 March
2023 2022
GBPm GBPm
-------------------------------------------------------- ------------- -------------
Declared and paid during the period
Final dividend of 7.5p per share (2021: 5.5p per share) 37.0 27.2
Interim dividend of 4.5p per share (2022: 4.3p per
share) 21.7 21.3
-------------------------------------------------------- ------------- -------------
Proposed for approval by shareholders at the AGM
Final dividend of 8.3p per share (2022: 7.5p per share) 40.1 37.5
-------------------------------------------------------- ------------- -------------
The trustees of the following holdings of Pets at Home Group Plc shares under the Pets at Home Group Employee Benefit Trust have waived or otherwise foregone any and all dividends paid in relation to the periods ended 30 March 2023 and 31 March 2022 and to be paid at any time in the future (subject to the exceptions in the relevant trust deed) on its respective shares for the time being comprised in the trust funds:
Computershare Nominees (Channel Islands) Limited (holding at 30 March 2023: 5,323,525 shares; holding at 31 March 2022: 3,363,989 shares).
Notes (forming part of the financial statements) continued
10 Business combinations
In the 52 week period ended 30 March 2023, the Group has acquired 100% of the 'A' shares of six veterinary practices, which were previously accounted for as Joint Venture veterinary practices. These practices were previously accounted for as Joint Venture veterinary practices as the Group only held 100% of the non-participatory 'B' ordinary shares, equating to 50% of the total shares. Acquisition of the 'A' shares has led to the control and consolidation of these practices. A detailed explanation for the basis of consolidation can be found in note 1.4.
In the 52 week period ended 30 March 2023, GBP2.0m of operating loans relating to these practices were written off in advance of the acquisitions.
Up to the date of acquisition and in the comparative period being the 53 week period ending 31 March 2022, these entities listed below were all accounted for as a Joint Venture veterinary practice where the Group held 100% of the non-participatory 'B' ordinary shares. Acquisition of the 'A' shares has led to the control and consolidation of these practices on the dates below, leading to control from the date of acquisition and consolidation from that date forward.
Subsidiaries acquired in the 52 week period ended 30 March 2023
Total proportion
Proportion of voting
of voting equity instruments Cash consideration
Principal Date of equity instruments owned following transferred
activity acquisition acquired the acquisition GBPm
--------------------------- ----------- ------------- ------------------- -------------------- ------------------
Accrington Vets4Pets Veterinary
Limited practice 16/06/2022 50% 100% 0.0
Companion Care (Banbury) Veterinary
Limited practice 24/06/2022 50% 100% 0.0
Companion Care (Chippenham) Veterinary
Limited practice 28/06/2022 50% 100% 0.0
Bangor Wales Vets4Pets Veterinary
Limited practice 19/10/2022 50% 100% 0.0
Newtownards Vets4Pets Veterinary
Limited practice 24/11/2022 50% 100% 0.0
Companion Care
(Llantrisant) Veterinary
Limited practice 07/03/2023 50% 100% 0.5
--------------------------- ----------- ------------- ------------------- -------------------- ------------------
Assets acquired and liabilities recognised at the date of acquisition
The amounts recognised in respect of identifiable assets and liabilities relating to the acquisitions are as follows. The acquisition disclosures have been combined as each acquisition is considered to be individually immaterial to the Group. On acquisition, assets and liabilities are revalued to fair value. Pre existing relationships between the Group and acquired Joint Venture practice are not considered part of the business combination and have been removed from the fair values of assets and liabilities recognised on acquisition
Fair value
Book value of assets of assets and
and Adjustments liabilities
liabilities acquired on acquisition acquired
GBPm GBPm GBPm
---------------------------- ------------------------ --------------- --------------
Current assets
Cash and cash equivalents 0.1 - 0.1
Trade and other receivables 0.1 - 0.1
Inventories 0.1 - 0.1
Non-current assets
Tangible fixed assets 0.3 - 0.3
Intangible assets 0.1 0.3 0.4
Non-current liabilities
Lease liabilities 0.0 - 0.0
Current liabilities
Bank loans (0.2) - (0.2)
Overdrafts (0.2) - (0.2)
Partner loans (0.4) 0.4 -
Trade and other payables (2.4) 2.1 (0.3)
Net (liabilities)/assets (2.5) 2.8 0.3
------------------------------- --------------------- --------------- --------------
Notes (forming part of the financial statements) continued
10 Business combinations (continued)
Goodwill arising on acquisition
GBPm
------------------------------------- ------
Consideration 0.5
Less: Fair value of assets acquired (0.3)
------------------------------------- ------
Goodwill arising on acquisition 0.2
------------------------------------- ------
Impairment of goodwill -
------------------------------------- ------
Carrying value of goodwill 0.2
------------------------------------- ------
The consideration shown within the table above relates to both consideration for the purchase of A-shares and cash settlement of 'A' shareholder Joint Venture Partner loans, which were repaid to the 'A' shareholder at the point of acquisition.
The goodwill acquired on the purchase of the six Joint Venture practices has been allocated to the Vet Group CGU.
In line with IFRS3, the right-of-use asset has been brought on at a value equal to the lease liability, adjusted for any unfavourable market conditions. These leases relate to standalone veterinary practices.
In the 53 week period ended 31 March 2022, the Group acquired 100% of the 'A' shares of 11 veterinary practices, which were previously accounted for as Joint Venture veterinary practices. These practices were previously accounted for as Joint Venture veterinary practices as the Group only held 100% of the non-participatory 'B' ordinary shares, equating to 50% of the total shares. Acquisition of the 'A' shares has led to the control and consolidation of these practices. A detailed explanation for the basis of consolidation can be found in note 1.4.
In the 53 week period ended 31 March 2022, GBP2.3m of operating loans relating to these practices were written off in advance of the acquisitions.
Subsidiaries acquired in the 53 week period ended 31 March 2022
Total proportion
Proportion of voting
of voting equity instruments Cash consideration
Principal equity instruments owned following transferred
activity Date of acquisition acquired the acquisition GBPm
-------------------- ----------- -------------------- ------------------- -------------------- ------------------
South Shields Quays Veterinary
Vets4Pets Limited practice 8 April 2021 50% 100% -
Companion Care
(Barnsley Veterinary
Cortonwood) Limited practice 29 April 2021 50% 100% -
Crewe Vets4Pets Veterinary
Limited practice 20 July 2021 50% 100% -
Lancaster Vets4Pets Veterinary 19 August
Limited practice 2021 50% 100% 0.9
Companion Care (Ely) Veterinary 13 September
Limited practice 2021 50% 100% 0.7
Kendal Vets4Pets Veterinary 29 October
Limited practice 2021 50% 100% -
Denbigh Vets4Pets Veterinary 15 November
Limited practice 2021 50% 100% -
Runcorn Vets4Pets Veterinary 20 December
Limited practice 2021 50% 100% -
Huddersfield
Vets4Pets Veterinary
Limited practice 16 March 2022 50% 100% -
Blackpool Warbreck Veterinary
Vets4Pets Limited practice 18 March 2022 50% 100% 0.5
Northwich Vets4Pets Veterinary
Limited practice 22 March 2022 50% 100% -
-------------------- ----------- -------------------- ------------------- -------------------- ------------------
Notes (forming part of the financial statements) continued
10 Business combinations (continued)
Assets acquired and liabilities recognised at the date of acquisition
The amounts recognised in respect of identifiable assets and liabilities relating to the acquisitions are as follows. The acquisition disclosures have been combined as each acquisition is considered to be individually immaterial to the Group.
Fair value
Book value of assets of assets and
and Adjustments liabilities
liabilities acquired on acquisition acquired
GBPm GBPm GBPm
---------------------------- ------------------------ --------------- --------------
Current assets
Cash and cash equivalents 0.7 - 0.7
Trade and other receivables 0.0 - 0.0
Inventories 0.1 - 0.1
Non-current assets
Tangible fixed assets 0.9 - 0.9
Right-of-use assets 0.8 - 0.8 Intangible assets - 0.7 0.7 Non-current liabilities Lease liabilities (0.8) - (0.8) Current liabilities Bank loans (1.5) - (1.5) Overdrafts (0.3) - (0.3) Trade and other payables (3.2) - (3.2) Net (liabilities)/assets (3.3) 0.7 (2.6) ------------------------------- --------------------- --------------- --------------
Goodwill arising on acquisition of veterinary practice subsidiaries in 53 week period ended 31 March 2022
GBPm
------------------------------------- ------
Consideration 2.1
Less: Fair value of assets acquired 2.6
------------------------------------- ------
Goodwill arising on acquisition 4.7
------------------------------------- ------
Impairment of goodwill (3.7)
------------------------------------- ------
Carrying value of goodwill 1.0
------------------------------------- ------
The consideration shown within the table above relates to both consideration for the purchase of A-shares and cash settlement of 'A' shareholder Joint Venture Partner loans, which were repaid to the 'A' shareholder at the point of acquisition. The impairment of goodwill relates to loss making practices.
In line with IFRS3, the right-of-use asset has been brought on at value equal to the lease liability, adjusted for any unfavourable market conditions. These leases relate to standalone veterinary practices.
The goodwill acquired on the purchase of the 11 Joint Venture practices has been allocated to the Vet Group CGU.
During the 52 week period ended 30 March 2023, the Group invested GBP1.0m in Project Blu Ltd, a sustainable pet product company, and acquired 8.7% of the shares.
During the 53 week period ended 31 March 2022, the Group invested GBP0.0m in Dog Stay Limited. The Group's percentage stake in Dog Stay Limited has remained unchanged at 12% following the investment.
Notes (forming part of the financial statements) continued
11 Property, plant and equipment
Fixtures,
fittings,
Freehold Leasehold tools and Assets under
property improvements equipment construction Total
GBPm GBPm GBPm GBPm GBPm
------------------------- --------- ------------- ---------- ------------- -----
Cost
Balance at 31 March 2022 2.4 65.7 261.6 12.7 342.4
Additions - 11.7 34.5 19.1 65.3
On acquisition (note
10) - 0.2 0.1 - 0.3
Brought into use - 0.8 0.8 (1.6) -
Transfers(1) - - - (1.7) (1.7)
Disposals - (0.4) (0.6) - (1.0)
------------------------- --------- ------------- ---------- ------------- -----
Balance at 30 March
2023 2.4 78.0 296.4 28.5 405.3
------------------------- --------- ------------- ---------- ------------- -----
Depreciation
Balance at 31 March 2022 0.4 32.9 200.2 - 233.5
Depreciation charge for
the period 0.0 4.4 21.7 - 26.1
Disposals - (0.6) (0.6) - (1.2)
------------------------- --------- ------------- ---------- ------------- -----
Balance at 30 March
2023 0.4 36.7 221.3 - 258.4
------------------------- --------- ------------- ---------- ------------- -----
Net book value
At 31 March 2022 2.0 32.8 61.4 12.7 108.9
------------------------- --------- ------------- ---------- ------------- -----
At 30 March 2023 2.0 41.3 75.1 28.5 146.9
------------------------- --------- ------------- ---------- ------------- -----
(1) Included within the cost of assets under construction brought forward at 31 March 2022 was GBP1.7m which related to software assets under construction. These have been reallocated to intangible assets as at 30 March 2023.
Fixtures,
fittings,
Freehold Leasehold tools and Assets under
property improvements equipment construction Total
GBPm GBPm GBPm GBPm GBPm
--------------------- --------- ------------- ---------- ------------- -----
Cost
Balance at 25 March
2021 2.4 62.4 245.3 - 310.1
Additions - 6.7 17.6 9.3 33.6
On acquisition (note
10) - 0.8 0.1 - 0.9
Transfers(1) - (3.4) - 3.4 -
Disposals - (0.8) (1.4) - (2.2)
--------------------- --------- ------------- ---------- ------------- -----
Balance at 31 March
2022 2.4 65.7 261.6 12.7 342.4
--------------------- --------- ------------- ---------- ------------- -----
Depreciation
Balance at 25 March
2021 0.3 29.4 180.8 - 210.5
Depreciation charge
for the period 0.1 4.1 21.2 - 25.4
Disposals - (0.6) (1.8) - (2.4)
--------------------- --------- ------------- ---------- ------------- -----
Balance at 31 March
2022 0.4 32.9 200.2 - 233.5
--------------------- --------- ------------- ---------- ------------- -----
Net book value
At 25 March 2021 2.1 33.0 64.5 - 99.6
--------------------- --------- ------------- ---------- ------------- -----
At 31 March 2022 2.0 32.8 61.4 12.7 108.9
--------------------- --------- ------------- ---------- ------------- -----
(1) Included within the cost of leasehold improvements brought forward at 25 March 2021 was GBP3.4m which related to assets under construction. These have been reallocated to assets under construction as at 31 March 2022.
Notes (forming part of the financial statements) continued
12 Leases
As Lessee
Property, plant and equipment comprise owned and leased assets that do not meet the definition of investment property.
The majority of the Group's trading stores, standalone veterinary practices, Distribution Centres and Support Offices are leased under operating leases with remaining lease terms of between 1 and 20 years. The Group also has a number of non-property operating leases relating to vehicle, equipment and material handling equipment with remaining lease terms of between 1 and 6 years.
Right-of-use assets
Property Equipment Total
GBPm GBPm GBPm
----------------------------------- -------- --------- -----
Cost
Balance at 31 March 2022 531.6 16.6 548.2
Additions 83.4 4.0 87.4
Cost reallocation(1) (0.2) - (0.2)
Disposals - (0.3) (0.3)
Balance at 30 March 2023 614.8 20.3 635.1
----------------------------------- -------- --------- -----
Depreciation
Balance at 31 March 2022 199.2 8.9 208.1
Depreciation charge for the period 64.1 3.4 67.5
Cost reallocation(1) 0.2 - 0.2
Disposals - (0.3) (0.3)
Balance at 30 March 2023 263.5 12.0 275.5
----------------------------------- -------- --------- -----
Net book value
At 31 March 2022 332.4 7.7 340.1
----------------------------------- -------- --------- -----
At 30 March 2023 351.3 8.3 359.6
----------------------------------- -------- --------- -----
(1) Included within the cost of property right-of use assets brought forward at 31 March 2022 was GBP0.2m which related to accumulated amortisation. This has been reallocated to accumulated amortisation and has no impact on net book value.
The costs relating to leases for which the Group applied the practical expedient described in paragraph 5a of IFRS16 (leases with a contract term of less than 12 months) amounted to GBP0.1m in the 52 week period ended 30 March 2023.
Property Equipment Total
GBPm GBPm GBPm
----------------------------------- -------- --------- -----
Cost
Balance at 25 March 2021 493.5 14.7 508.2
Additions 37.6 2.9 40.5
On acquisition (note 10) 0.8 - 0.8
Disposals (0.3) (1.0) (1.3)
Balance at 31 March 2022 531.6 16.6 548.2
----------------------------------- -------- --------- -----
Depreciation
Balance at 25 March 2021 132.8 6.7 139.5
Depreciation charge for the period 66.5 3.2 69.7
Disposals (0.1) (1.0) (1.1)
Balance at 31 March 2022 199.2 8.9 208.1
----------------------------------- -------- --------- -----
Net book value
At 25 March 2021 360.7 8.0 368.7
----------------------------------- -------- --------- -----
At 31 March 2022 332.4 7.7 340.1
----------------------------------- -------- --------- -----
The costs relating to leases for which the Group applied the practical expedient described in paragraph 5a of IFRS16 (leases with a contract term of less than 12 months) amounted to GBP0.1m in the 53 week period ended 31 March 2022.
Notes (forming part of the financial statements) continued
12 Leases (continued)
The following table sets out the maturity analysis of lease payments, showing the undiscounted lease payments to be paid after the reporting date:
Maturity analysis - contractual undiscounted cash flows
At 31 March
At 30 March 2023 2022
GBPm GBPm
--------------------------------------------- ---------------- ------------
Less than one year 83.3 78.3
Between one and three years 145.3 137.9
Between three and five years 99.5 99.0
Between five and ten years 103.9 94.3
More than ten years 59.4 13.8
Total undiscounted lease liabilities 491.4 423.3
--------------------------------------------- ---------------- ------------
Carrying value of lease liabilities included
in the statement of financial position 421.4 383.0
Current 83.3 78.3
Non-current 338.1 304.7
--------------------------------------------- ---------------- ------------
For the lease liabilities at 30 March 2023 a 0.1% change in the discount rate used would have increased the carrying value of lease liabilities by GBP1.8m (31 March 2022: GBP1.4m).
Following increases in Bank of England interest rates in the 52 week period ended 30 March 2023, the Group has reviewed and subsequently revised the interest rates implicit in new leases and lease extensions in line with IFRS 16. The revised rates used are between 4.8% and 5.4 % and vary according to the length of the lease.
Surplus leases
The Group has a small number of leases on properties from which it no longer trades. A small number of these properties are currently vacant or the sublet is not for the full term of the lease and there is deemed to be a risk on the sublet. These leases are included within the lease balances disclosed on the face of the balance sheet and a related provision has been made for other property costs relating to these properties.
Short term leases
The Group has a small number of leases on properties from which it no longer trades, or a subsection of a trading retail store. These properties are sublet to third parties at contracted rates.
In line with IAS36, the carrying value of the right-of-use asset will be assessed for indicators of impairment and an impairment charge will be recognised if necessary. An onerous lease provision was recognised where management believed there was a risk of default or where the property remained vacant for a period of time. As part of this review the Group has assessed the ability to sub-lease the property and the right-of-use asset has been written down to GBPnil where the Group does not consider a sublease likely.
13 Intangible assets
Customer
lists and Software
Goodwill 'know-how' Software under construction Total
GBPm GBPm GBPm GBPm GBPm
---------------------------------- --------- ----------- -------- ------------------- ---------
Cost
Balance at 31 March 2022 959.1 6.7 68.3 - 1,034.1
Additions - - 5.5 4.5 10.0
On acquisition (note 10) 0.2 0.4 - - 0.6
Transfers(1) - - (4.0) 5.7 1.7
Brought into use - - 1.9 (1.9) -
Disposals - (0.1) - - (0.1)
Balance at 30 March 2023 959.3 7.0 71.7 8.3 1,046.3
----------------------------------- -------- ----------- -------- ------------------- ---------
Amortisation
Balance at 31 March 2022 0.1 1.0 45.9 - 47.0
Amortisation charge for the period - 0.7 9.1 - 9.8
Balance at 30 March 2023 0.1 1.7 55.0 - 56.8
----------------------------------- -------- ----------- -------- ------------------- ---------
Net book value
At 31 March 2022 959.0 5.7 22.4 - 987.1
----------------------------------- -------- ----------- -------- ------------------- ---------
At 30 March 2023 959.2 5.3 16.7 8.3 989.5
----------------------------------- -------- ----------- -------- ------------------- ---------
(1) Included within the cost of assets under construction in fixed assets brought forward at 31 March 2022 was GBP1.7m which related to software assets under construction. These have been reallocated to intangible assets as at 30 March 2023. A further GBP4.0m of software assets under construction were classified as software assets in use at 31 March 2022. These have been reallocated to software assets under construction.
Notes (forming part of the financial statements) continued
13 Intangible assets (continued)
Customer
lists and
Goodwill 'know-how' Software Total
GBPm GBPm GBPm GBPm
----------------------------------- -------- ----------- -------- -------
Cost
Balance at 25 March 2021 958.5 6.2 55.7 1,020.4
Additions - - 15.5 15.5
On acquisition (note 10) 1.0 0.7 - 1.7
Disposals (0.4) (0.2) (2.9) (3.5)
Balance at 31 March 2022 959.1 6.7 68.3 1,034.1
----------------------------------- -------- ----------- -------- -------
Amortisation
Balance at 25 March 2021 0.1 0.4 40.4 40.9
Amortisation charge for the period - 0.7 8.1 8.8
Disposals - (0.1) (2.6) (2.7)
----------------------------------- -------- ----------- -------- -------
Balance at 31 March 2022 0.1 1.0 45.9 47.0
----------------------------------- -------- ----------- -------- -------
Net book value
At 25 March 2021 958.4 5.8 15.3 979.5
----------------------------------- -------- ----------- -------- -------
At 31 March 2022 959.0 5.7 22.4 987.1
----------------------------------- -------- ----------- -------- -------
Impairment testing
Cash generating units ('CGUs'), as defined by IAS36, within the Group are considered to be aligned to three operating segments as shown in the table below. Within the Retail operating segment, the CGU comprises the body of stores, online operations, grooming operations and insurance operations. Within the Vet Group operating segment, the CGU comprises the General Practice veterinary practices. The veterinary telehealth business, hereafter disclosed as The Vet Connection (TVC) CGU, forms part of the Central operating segment. Revenue and costs are allocated to a segment and CGU where reasonably possible.
As at 30 March 2023 and 31 March 2022, the Group is deemed to have CGUs as follows:
Goodwill
---------- ------------------------
At 30 March At 31 March
2023 2022
GBPm GBPm
---------- ----------- -----------
Retail 586.1 586.1
TVC 11.1 11.1
Vet Group 362.0 361.8
---------- ----------- -----------
Total 959.2 959.0
---------- ----------- -----------
The recoverable amount of the CGU has been calculated with reference to its value in use. The key assumptions of this calculation are shown below:
52 week period 53 week period
ended ended
30 March 2023 31 March 2022
---------------------------------------------- ------------------------- ----- ----------------
Vet Vet
Retail Group TVC Retail Group TVC
---------------------------------------------- ------ ------ ----- --------- ------- -------
Period on which management approved forecasts
are based (years) 5 5 5 5 5 5
Growth rate applied beyond approved forecast
period 2.0% 3.5% 2.0% 2.0% 3.5% 2.0%
Discount rate (pre-tax) 12% 11% 11% 11% 11% 11%
Like-for-like sales growth 8% 10% 34% 7% 10% 35%
Gross profit margin (average over next
5 years) 46% 61% 61% 48% 63% 59%
---------------------------------------------- ------ ------ ----- --------- ------- -------
The goodwill is considered to have an indefinite useful economic life and the recoverable amount is determined based on 'value-in-use' calculations. These calculations use a post-tax cash flow projection based on a five-year plan approved by the Board. For the purposes of intangible asset impairment testing, the model removes all cash flows associated with business units (for example stores or practices yet to open, but within the planning horizon) which the Group has a strategic intention to invest capital in, but has not yet done so, thus ensuring that the future cash flows used in modelling for impairment exclude any cash flows where the investment is yet to take place, in accordance with the requirements of IAS36 to exclude capital expenditure to improve asset performance. Contributions from and costs associated with new stores and veterinary practices which are already operational at the impairment test date are included in the cash flows. The Group reviews components within CGUs such as stores and veterinary practices for indicators of impairment. This approach is consistent with impairment reviews carried out in the 2022 financial statements.
Notes (forming part of the financial statements) continued
13 Intangible assets (continued)
Impairment testing (continued)
The key assumptions in the business plans for the Retail, Vet Group and TVC CGUs are like-for-like sales growth and gross profit margin. The Retail forecast assumptions reflect continual innovation and our deep understanding of our customers, incorporating assumptions based on past experience of the industry, products and markets in which the CGU operates, in order to generate the detailed assumptions used in the annual budget setting process, and five year strategic planning process. The Vet Group forecast assumptions are based on a deep understanding of the maturity profile of the practices and their performance, incorporating assumptions based on past experience of the industry, services and markets in which the CGU operates in order to generate the detailed assumptions used in the annual budget setting process, and five year strategic planning process. The TVC forecast assumptions are based on building on the linkages between the three operating segments and increasing the Group's service offering. These linkages are embedded in the revenue growth assumption as a result of offering online veterinary consultations as an additional service to Joint Venture veterinary practices. The projections are based on all available information and growth rates do not exceed growth rates experienced in prior periods. A different set of assumptions may be more appropriate in future years depending on changes in the macro-economic environment and the industry in which each CGU operates. The Group has considered the impact of climate change and in particular the risks identified in the Task Force on Climate Related Financial Disclosures ('TCFD') scenario analysis conducted in undertaking this assessment.
The discount rate was estimated based on past experience and a market participant weighted average cost of capital. A post tax discount rate was used within the value in use calculation and adjustments made to calculate the pre-tax discount rate which is disclosed above in line with IAS36 requirements.
The Directors have assumed a growth rate projection beyond the five-year period based on market growth rates based on past experience within the Group, taking into account the economic growth forecasts within the relevant industries. The long-term growth rate in the Vet Group and TVC CGUs exceed the long-term average for the UK but is an appropriate rate due to the growth in the petcare industry.
The total recoverable amount in respect of goodwill for the CGU group as assessed by the Directors using the above assumptions is greater than the carrying amount and therefore no impairment charge has been recorded in each period.
Within the Retail, Vet Group and TVC CGUs, a number of sensitivities have been applied to the assumptions in reaching this conclusion including:
Reduction in growth rate applied beyond forecast period by 100 bps
Increasing the discount rate by 100 bps
Reduction in gross margin percentage of 100 bps
None of the above, considered reasonably possible changes in assumptions, would result in impairment when applied either individually or collectively.
The Directors consider that it is not reasonably possible for the assumptions to change so significantly as to eliminate the excess of the recoverable amount over the carrying value.
14 Inventories
At 30 March At 31 March
2023 GBPm 2022 GBPm
--------------- ----------- -----------
Finished goods 108.6 84.5
--------------- ----------- -----------
The cost of inventories recognised as an expense and included in 'cost of sales' is GBP642.6m (53 week period ended 31 March 2022: GBP585.3m).
Inventory expensed to cost of sales includes the cost of the Stock Keeping Units ('SKUs') sold, supplier income, stock wastage and foreign exchange variances.
At 30 March 2023 the inventory provision amounted to GBP4.0m (31 March 2022: GBP3.9m). The inventory provision is calculated by reference to the age of the SKU and the length of time it is expected to take to sell. The provision percentages applied in calculating the provision are as follows:
-- Discontinued stock greater than 365 days: 100% -- Current stock greater than 365 days with a use by date: 50% -- Current stock within 180 and 365 days with a use by date: 25% -- Greater than 180 days with no use by date: 25%
In addition, a provision is held to account for store stock losses during the period since which the SKU was last counted.
The value of inventory against which an ageing provision is held is GBP8.4m (31 March 2022: GBP10.3m).
In the 52 week period ended 30 March 2023, the value of inventory written off to the income statement amounted to GBP9.6m (53 week period ended 31 March 2022: GBP7.6m).
Notes (forming part of the financial statements) continued
15 Deferred tax assets and liabilities
Recognised deferred tax assets and liabilities
Deferred tax assets and liabilities are attributable to the following:
At 30 March 2023 At 31 March 2022
-------------------------------------- -------------------------- --------------------------
Assets Liabilities Total Assets Liabilities Total
GBPm GBPm GBPm GBPm GBPm GBPm
-------------------------------------- ------ ----------- ----- ------ ----------- -----
Property, plant and equipment - (2.2) (2.2) 1.9 - 1.9
Financial assets 1.0 - 1.0 (0.0) - (0.0)
Financial liabilities - (0.5) (0.5) - (0.8) (0.8)
Other short term timing
differences 3.4 (0.9) 2.5 0.9 (4.0) (3.1)
Share based payments 1.1 - 1.1 3.1 - 3.1
-------------------------------------- ------ ----------- ----- ------ ----------- -----
Net deferred tax assets/(liabilities) 5.5 (3.6) 1.9 5.9 (4.8) 1.1
-------------------------------------- ------ ----------- ----- ------ ----------- -----
Movement in deferred tax during the period
31 March Recognised Recognised 30 March
2022 in income in equity 2023
GBPm GBPm GBPm GBPm
Property, plant and equipment 1.9 (4.1) - (2.2)
Net financial assets/(liabilities) (0.8) - 1.3 0.5
Other short term timing differences (3.1) 5.6 - 2.5
Share based payments 3.1 - (2.0) 1.1
1.1 1.5 (0.7) 1.9
Other short-term timing differences primarily relate to inventory provisions.
Movement in deferred tax during the prior period
25 March Recognised Recognised 31 March
2021 in income in equity 2022
GBPm GBPm GBPm GBPm
Property, plant and equipment 3.5 (1.6) - 1.9
Net financial assets/(liabilities) 0.4 - (1.2) (0.8)
Other short-term timing differences (3.5) 0.4 - (3.1)
Share based payments 3.4 - (0.3) 3.1
3.8 (1.2) (1.5) 1.1
Company
Movement in deferred tax during the period
31 March Recognised Recognised 30 March
2022 in income in equity 2023
GBPm GBPm GBPm GBPm
---------- --------
Net financial liabilities (0.3) - (0.1) (0.4)
Other short term timing differences - 2.1 - 2.1
Share based payments 3.1 - (2.0) 1.1
---------- --------
2.8 2.1 (2.1) 2.8
---------- --------
The rate used to calculate deferred tax assets and liabilities is 25% based on the rate at which the majority of items are expected to reverse.
Movement in deferred tax during the period
25 March Recognised Recognised 31 March
2021 in income in equity 2022
GBPm GBPm GBPm GBPm
---------- --------
Net financial assets/(liabilities) 0.3 - (0.6) (0.3)
Share based payments 3.4 - (0.3) 3.1
---------- --------
3.7 - (0.9) 2.8
---------- --------
The rate used to calculate deferred tax assets and liabilities is 22% based on a blended rate at which the majority of items are expected to reverse.
Notes (forming part of the financial statements) continued
16 Other financial assets and liabilities
Group Company
At 30 March At 31 March At 30 March At 31 March
2023 2022 2023 2022
GBPm GBPm GBPm GBPm
----------- ----------- ----------- -----------
Non-current assets
Investments in Joint Venture veterinary
practices 0.4 0.2 - -
Loans to Joint Venture veterinary
practices - initial set up loans 6.6 8.6 - -
Loans to Joint Venture veterinary
practices - other loans 1.2 2.1 - -
Other investments 2.1 1.1 - -
Other receivables 0.6 0.5 - -
Interest rate swaps - 1.6 - 1.6
Fuel forward contracts - 0.0 - -
10.9 14.1 - 1.6
Investments in Joint Venture veterinary practices
Investments represent GBP0.4m (2022: GBP0.2m) of the 'B' share capital in Joint Venture veterinary practice companies. These investments are held at cost less impairment. The fair values of investments in unlisted equity securities are considered to be their carrying value as the impact of discounting future cash flows has been assessed as not material and the investment is non-participatory. The share capital of the veterinary practice companies is split equally into 'A' ordinary shares (held by Joint Venture Partners) and 'B' ordinary shares (held by the Group). Any operational decisions require the agreement of the Joint Venture Partner.
Under the terms of the agreements, the Group ('B' shareholder) is not entitled to any profits, losses or dividends, or any surplus on winding up or disposal, although it is entitled to appoint Directors to the Board and carry the same shareholder voting rights as 'A' ordinary shareholders.
The agreements entitle the Group to receive income in relation to support services offered in such areas as clinical development, promotion and methods of operation as well as service activities including accountancy, legal and property.
Loans to Joint Venture veterinary practices - initial set up loans
Loans to Joint Venture veterinary practices of GBP6.6m (2022: GBP8.6m) are provided to Joint Venture veterinary practice companies trading under the Companion Care and Vets4Pets brands, in which the Group's share interest is non-participatory. These loans represent a long-term investment in the Joint Venture, supporting their initial set up and working capital, and are held at amortised cost under IFRS9. The carrying value is cost as the impact of discounting future cash flows at a market rate of interest has been assessed as not material. Under the terms of the loans provided to veterinary companies trading under the Companion Care and Vets4Pets brands the loans attract varying interest rates between 2% and 3%. There is no set date for repayment of the loans due to the Group.
The balances are shown net of an expected credit loss ('ECL') of GBP1.0m (2022: GBP1.2m).
Gross Carrying
loan Expected value of
value credit loss loan
GBPm GBPm GBPm
As at 31 March 2022 9.8 (1.2) 8.6
Net repayment and further advances (2.2) - (2.2)
Provisions utilised during the period - 0.2 0.2
------ ---------
As at 30 March 2023 7.6 (1.0) 6,6
------ ---------
Analysis of expected credit loss by risk category
The following table presents an analysis of the credit risk and credit impairment of initial set up loans held at amortised cost. The loans are categorised as performing, significant increase in credit risk or in default in accordance with the policy set out in note 1.16. The loss allowance is calculated depending on the credit risk of each loan, the Group's expectations of future cash flow recoverability and practice age in accordance with the policy set out in note 1.16.
Credit risk At 30
March At 31 March
2023 2022
GBPm GBPm
Performing 6.6 8.1
Significant increase in
credit risk 1.0 1.7
Gross carrying amount 7.6 9.8
Loss allowance (1.0) (1.2)
Net carrying amount 6.6 8.6
Notes (forming part of the financial statements) continued
16 Other financial assets and liabilities (continued)
Loans to Joint Venture veterinary practices - other loans
Loans to Joint Venture veterinary practices - other loans of GBP1.2m (2022: GBP2.1m) represent loan balances to Joint Venture veterinary practices. These loans are unsecured, typically for five to seven years and attract an interest rate of SONIA plus 2.8%. The loans are accounted for at amortised cost under IFRS9. The carrying value is considered to be cost as the impact of discounting future cash flows at a market rate of interest has been assessed as not material. The loans are typically to support capacity expansion. The balances have been assessed under the criteria in note 1.16 as fully performing. Any expected credit losses are immaterial (2022: GBPnil).
Gross Expected Carrying
loan credit value of
value loss loan
GBPm GBPm GBPm
As at 31 March 2022 2.1 - 2.1
Net repayment and further advances (0.9) - (0.9)
Provisions made during the period - - -
---------
As at 30 March 2023 1.2 - 1.2
---------
Other investments
Other investments are held at fair value through other comprehensive income ('FVOCI'). The fair values of investments in unlisted equity securities are considered to be their carrying value as the impact of discounting future cash flows has been assessed as not material and the investment is non-participatory.
Group Company
At 30 March At 31 March At 30 March At 31 March
Other financial assets 2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
-----------
Non-current assets
Interest rate swaps - 1.6 - 1.6
- 1.6 - 1.6
Group Company
At 30 March At 31 March At 30 March At 31 March
Other financial assets 2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
-----------
Current assets
Fuel forward contracts - 0.5 - -
Interest rate swaps 2.0 - 2.0 -
Forward exchange contracts - 2.2 - -
Other receivables 0.2 0.3 - -
2.2 3.0 2.0 -
Group Company
At 30 March At 30 March
2023 At 31 March 2023 At 31 March
Other financial liabilities GBPm 2022 GBPm GBPm 2022 GBPm
-----------
Current liabilities
Fuel forward contracts (0.3) - - -
Forward exchange contracts (3.4) (0.0) - -
(3.7) (0.0) - -
Group Company
At 30 March At 30 March
2023 At 31 March 2023 At 31 March
GBPm 2022 GBPm GBPm 2022 GBPm
Non-current liabilities
Interest rate swaps (0.4) - (0.4) -
(0.4) - (0.4) -
Notes (forming part of the financial statements) continued
17 Trade and other receivables
Group Company
At 30 March At 31 March At 30 March At 31 March
2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
Current assets
Trade receivables 13.5 14.9 - -
Amounts owed by Joint Venture veterinary
practices - operating loans 10.4 15.2 - -
Amounts owed by Joint Venture veterinary
practices - trading balances 11.5 - - -
Other receivables 5.7 13.1 - -
Prepayments 3.4 1.7 - -
Accrued income 7.3 8.8 - -
Non-current assets
Amounts owed by Group undertakings - - 578.4 600.2
51.8 53.7 578.4 600.2
----------- -----------
Trade and other receivables
The impairment of trade and other receivables is assessed in line with IFRS9. As at 30 March 2023 and 31 March 2022 the impact of expected credit loss on these balances was deemed to be immaterial and as such no provision has been made.
The Group apply the simplified approach under IFRS9 and default to lifetime expected credit loss. The ECL is immaterial on the trade receivables balance for the 52 week period ended 30 March 2023 (53 week period ended 31 March 2022: GBPnil).
Amounts owed by Joint Venture veterinary practices
Amounts owed by Joint Venture veterinary practices represent trading balances and operating loans owed by J oint Venture veterinary practices to the Group.
The impairment of amounts owed by Joint Venture Veterinary practices relating to trading balances are assessed in line with IFRS 9. As at 30 March 2023 and 31 March 2022, the impact of expected credit loss on these balances was deemed to be immaterial due to the short term nature of these balances and as such no provision has been made.
Operating loans are provided on a short-term monthly cycle to the extent that a practice requires additional funding above their external bank loan. Practices generate cash on a monthly basis which is applied to the repayment of brought forward operating loans. For immature practices, loan balances may increase due to operating requirements. Based on a projected cash flow forecast on a practice by practice basis, the funding is expected to be required for a number of years, however as cash is applied against opening loan balances, the Group's expectation is that the brought forward balance will be repaid in cash within 12 months. The loans have been classified as current on this basis and the Group has chosen not to charge interest on these balances, and they are initially recognised under IFRS9 at their nominal value as the effect of discounting the expected cash flows based on the effective interest rate at the market rate of interest is not material. The loans advanced to the practices are interest free and either repayable on demand or repayable within 90 days of demand. No facility exists and the levels of loans are monitored in relation to review of the practices' performance against business plan and a number of financial and non-financial KPIs in accordance with the policy set out in note 1.16.
For those practices in default, a credit impairment charge is recognised under IFRS9 taking into account the Group's expectations of future cash flow recoverability. For other practices, a credit impairment charge is recognised under IFRS9, taking into account both the probability of loss and the loss proportion given default.
The balances above are shown net of allowances for expected credit losses held for operating loans of GBP3.4m (2022: GBP5.0m). The basis for this allowance and the movement in the period is set out below.
Group
Expected Carrying
Gross loan credit value of
value loss loan
GBPm GBPm GBPm
As at 31 March 2022 20.2 (5.0) 15.2
Loans written off (2.0) - (2.0)
Net repayment and further advances (4.4) - (4.4)
Utilisation of provision - 1.3 1.3
Release of impairment recognised during the period - 0.3 0.3
As at 30 March 2023 13.8 (3.4) 10.4
During the 52 week period ended 30 March 2023, GBP2.0m of operating loans which were deemed to be in default were written off in advance of the acquisition of the 'A' shares (53 week period ended 31 March 2022: GBP2.3m) which led to the control and consolidation of these practices. Further details of these acquisitions are provided in note 10.
The Group holds expected credit losses of GBP3.4m against operating loans of GBP13.8m (31 March 2022: ECLs of GBP5.0m against operating loans of GBP20.2m). The movements are shown in the table above. The Group continues to work with a number of Joint Venture Partners, where the partners choose to follow the Group's recommendations on remediation plans aimed at improving practice performance. Further details regarding credit risk are provided in note 1.16.
Notes (forming part of the financial statements) continued
17 Trade and other receivables (continued)
The following table presents an analysis of the credit risk and credit impairment of operating loans held at amortised cost. Based on their future cashflow forecast, loans are categorised as performing or in default. The loss allowance is calculated in accordance with the policy set out in note 1.16, depending on the credit risk of each loan.
Credit risk At 31 March
At 30 March 2023 2022
GBPm GBPm
Performing 9.1 9.5
In default 4.7 10.7
Gross carrying amount 13.8 20.2
Loss allowance (3.4) (5.0)
Net carrying amount 10.4 15.2
Should forecast cash flows, as defined by the risk criteria in note 1.16, decrease by 0.5% over the 10-year time horizon, this would lead to an increase in the required provision for operating loans of GBP0.8m (31 March 2022: GBP1.2m). This sensitivity is considered by management to represent a reasonably possible range of estimation uncertainty, based on the variance in current trading performance within these Joint Venture veterinary practices. The factors which give rise to the estimation uncertainty include macro-economic and industry specific factors, including the level of industry growth, as well as gross margin percentages achieved within the industry, which contain a number of factors including the availability of suitably qualified veterinary personnel. Further details are provided in note 27.
Accrued income
Accrued income relates to income in relation to fees to Joint Venture veterinary practices and overrider and promotional income from suppliers which have not yet been invoiced . Accrued income is classified as current as it is expected to be invoiced and received within 12 months of the period end date. Supplier income is recognised on an accruals basis, based on the expected entitlement that has been earned up to the balance sheet date for each relevant supplier contract. As detailed in note 1.19, supplier income is recognised as a credit within gross margin to cost of sales and is outside of the scope of IFRS15 and therefore a contract asset has not been separately recognised. Further detail of the Group's revenue recognition policy is provided in note 1.19.
Company
Amounts owed by Group undertakings
Amounts owed by Group undertakings are repayable on demand bearing no interest but there is no valid expectation that it will be settled within the next 12 months.
18 Cash and cash equivalents
Group Company
At 30 March At 31 March At 30 March At 31 March
2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
-----------
Cash and cash equivalents 178.0 166.0 0.4 -
----------- -----------
19 Other interest-bearing loans and borrowings
Group Company
At 30 March At 31 March At 30 March At 31 March
2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
----------- -----------
Non-current liabilities
Unsecured bank loans 97.3 96.9 97.3 96.9
Asset backed loans 22.0 - - -
----------- -----------
Total 119.3 96.9 97.3 96.9
----------- -----------
Group Company
At 30 March At 31 March At 30 March At 31 March
2023 GBPm 2022 GBPm 2023 GBPm 2022 GBPm
----------- ----------- -------------
Current liabilities
Asset backed loans 1.2 - - -
-----------
Terms and debt repayment schedule
Face
value Carrying Face value Carrying
at 30 amount at 31 amount
Nominal March at 30 March March at 31 March
interest Year of 2023 2023 2022 2022
Currency rate maturity GBPm GBPm GBPm GBPm
--------- ------------ ---------- ------------
Revolving credit
facility GBP SONIA +1.35% 2027 100.0 97.3 100.0 96.9
SONIA +
Asset backed loan GBP 1.50% 2030 23.3 23.2 - -
--------- ------ ------------ ---------- ------------
Notes (forming part of the financial statements) continued
19 Other interest-bearing loans and borrowings (continued)
The drawn amount on the GBP300.0m revolving credit facility was GBP100.0m at 30 March 2023 (drawn amount on the GBP300m revolving credit facility was GBP100.0m at 31 March 2022) and this amount is reviewed each month. Interest is charged at SONIA plus a margin based on leverage on a pre-IFRS16 basis (net debt: EBITDA). The loan also has ESG linked metrics which will be reflected in the margin payable, which is +/- 5bps. Face value represents the principal value of the revolving credit facility. The facility is unsecured.
On 27 March 2023, the Group entered into a loan agreement to fund the purchase of capital items. The drawn amount on the GBP26m facility at 30 March 2023 was GBP23.3m. Interest is charged on the amount drawn at SONIA plus 1.5%. The Group will make monthly repayments until the loan matures on 27 March 2030. The repayments do not begin until the full facility has been drawn.
Interest-bearing borrowings are recognised initially at fair value, being the principal value of the loan net of attributable transaction costs. Subsequent to initial recognition, interest-bearing borrowings are stated at a carrying value, which represents the amortised cost of the loans using the effective interest method.
The analysis of repayments on the loans is as follows:
At 30 March At 31 March
2023 2022
GBPm GBPm
--------------------------------------- -----------
Within one year or repayable on demand 1.2 -
Between one and two years 3.7 -
Between two and five years 111.2 100.0
Greater than five years 7.2 -
----------- -----------
123.3 100.0
----------- -----------
The GBP100m revolving credit facility at 30 March 2023 is held by the Company. The GBP23.3m of asset backed loan are held by Pets at Home Limited, a 100% owned subsidiary company.
The Group's policy with regard to interest rate risk is to hedge the appropriate level of borrowings by entering into fixed rate agreements. The Group has fixed interest rate swap agreements over a total of GBP100.0m of the senior facility borrowings at the balance sheet date at a blended fixed rate of 0.811% which expire on 25 September 2023. From 25 September 2023 the Group has new fixed interest rate swap agreements covering GBP50.0m of senior facility borrowing at a blended fixed rate of 5.058%.
The hedges are structured to hedge at least 70% of the forecast outstanding debt for the next 12 months.
Analysis of changes in net debt
At
At Non-cash 30 March
31 March Cash flow movement 2023
2022 GBPm GBPm GBPm GBPm
--------------------------------------- ---------- --------- --------- ---------
Cash and cash equivalents 166.0 12.0 - 178.0
Debt due within one year at face value - (1.2) - (1.2)
Debt due after one year at face value (100.0) (22.1) - (122.1)
--------------------------------------- ---------- --------- --------- ---------
Net debt 66.0 (11.3) - 54.7
--------------------------------------- ---------- --------- --------- ---------
20 Trade and other payables
Group Company
At 30 March At 31 March At 30 March
2023 2022 2023 At 31 March
GBPm GBPm GBPm 2022 GBPm
Current
Trade payables 155.5 118.5 - -
Accruals and deferred income 68.5 62.8 1.5 0.4
Amounts owed to Joint Venture veterinary
practices 4.5 9.2 - -
Other payables including tax and
social security 33.0 34.3 - -
Amounts owed to Group undertakings - - 616.5 552.5
261.5 224.8 618.0 552.9
Amounts owed to Joint Venture veterinary practices that relate to trading balances are interest free and repayable on demand.
Within accruals and deferred income above, contract liabilities under IFRS15 of GBP0.5m (2022: GBP0.7m) relate to advanced consideration received from customers in relation to gift vouchers, cards and points redeemable by charities. This revenue will be recognised as the vouchers, cards and points are redeemed, which is expected to be over the next two years.
Within accruals above, contract liabilities under IFRS15 of GBP1.9m (2022: GBP1.6m) relate to advanced consideration received from customers in relation to online orders which have not yet been delivered. This revenue will be recognised as the online orders are delivered to customers, which is expected to be in less than one week from the balance sheet date.
Notes (forming part of the financial statements) continued
21 Provisions
Provisions
for exit Provision
and closure for exit
costs relating and closure
to Joint costs relating
Venture to existing
Dilapidation Closed stores veterinary Distribution
provision provision practices Centres Total
GBPm GBPm GBPm GBPm GBPm
Balance at 31 March 2022 7.9 1.3 4.0 - 13.2
Provisions made during
the period 1.6 - 0.6 3.7 5.9
Provisions utilised during
the period (0.3) (0.1) (1.9) - (2.3)
Provisions reclassified - (0.5) 0.5 - -
Balance at 30 March 2023 9.2 0.7 3.2 3.7 16.8
At 30 March At 31 March
2023 GBPm 2022 GBPm
Current 3.9 6.5
Non-current 12.9 6.7
-----------
16.8 13.2
-----------
As a result of the planned closure of the existing Distribution Centres, at 30 March 2023, the Group has a provision of GBP2.0m for voluntary redundancies for colleagues employed at those sites. The Group also holds a provision of GBP1.7m for retention bonuses payable to colleagues at the existing Distribution Centres provided they remain employed by the Group until the sites close. Further information is provided in note 3.
The closed stores provision relates to the rates, service charge and utilities payable on vacant stores. The timing of the utilisation of these provisions is variable dependent upon the lease expiry dates of the properties concerned, which vary between one and three years. Market conditions have a significant impact and hence the assumptions on future cash flows are reviewed regularly and revisions to the provision made where necessary.
The dilapidations provision relates to the expected cost of repairs on leased properties at future lease expiry dates. The timing of the utilisation of these provisions is variable depending on the expiry dates of the property leases concerned.
The provision is discounted in line with the discount rates used to calculate the value of a right-of-use asset. A decrease in this rate of 100 bps would increase the provision by GBP0.0m.
The provisions for exit and closure costs relating to Joint Venture veterinary practices relate to expenses for any Joint Venture veterinary practices that the Group has bought out or has offered to buy out from Joint Venture Partners, and therefore which have been provided for under IAS37. The timing of the utilisation of these provisions is variable dependent upon the lease expiry dates of the properties concerned, which vary between 3 and 14 years. Market conditions have a significant impact and hence the assumptions on future cash flows are reviewed regularly and revisions to the provision made where necessary.
22 Capital and reserves
Share capital
Group
Share capital Share capital
Number GBPm
----------------- ------------- -------------
At 25 March 2021 500,000,000 5.0
At 31 March 2022 500,000,000 5.0
At 30 March 2023 483,197,785 4.8
------------- -------------
Company
Share
capital
30 March
2023
GBPm
---------
At beginning of period 5.0
Nominal value of shares cancelled in year following purchase
by the Group (0.2)
On issue at period end - authorised 4.8
---------
In the 52 week period ended 30 March 2023, the Company bought back and cancelled 16,802,215 ordinary shares for total consideration including stamp duty of GBP50.3m, at an average market value of 298 pence per share.
Share capital
31 March
2022
GBPm
-------------
At beginning of period 5.0
On issue at period end - authorised 5.0
-------------
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.
Notes (forming part of the financial statements) continued
22 Capital and reserves (continued)
Consolidation and Merger reserves
The consolidation reserve and the merger reserve arose as a result of the creation of Pets at Home Group Plc and its purchase of the existing group of companies as part of the Initial Public Offering in 2014. As part of the IPO, a number of shares in Plc were issued in exchange for various instruments or cash. The premium arising on the issue was allocated between the share premium and merger reserve. A consolidation reserve was also created which reflected the difference between Plc reserves and the consolidated equity of PAH Lux S.a.r.l as part of the IPO in 2014.
Capital redemption reserve
The capital redemption reserve comprised the par value of the 16.8m shares purchased and cancelled as part of the share buyback programme completed in the 52 week period ended 30 March 2023.
Translation reserve
The translation reserve comprises all foreign exchange differences arising since 21 November 2011, the date of incorporation of Pets at Home Asia Ltd where the functional currency differs from that of the rest of the Group.
Cash flow hedging reserve
The cash flow hedging reserve comprises the effective portion of the cumulative net change in the fair value of cash flow hedging instruments related to hedged transactions that have not yet occurred.
Retained earnings
Included within the Group is Pets at Home Employee Benefit Trust (EBT). The EBT purchases shares to fund the share option schemes. As at 30 March 2023, the EBT held 5,766,243 ordinary shares (31 March 2022: 3,363,989) with a cost of GBP19,546,982 (2022: GBP12,833,137). The average market value of these shares as at 30 March 2023 was 367.2 pence per share (31 March 2022: 361.40 pence per share).
Other comprehensive income
30 March 2023
Cash flow Total other
Translation hedging comprehensive
reserve reserve income
GBPm GBPm GBPm
----------- --------- --------------
Other comprehensive income (0.1) - (0.1)
Effective portion of changes in fair value of
cash flow hedges - (10.6) (10.6)
Deferred tax on changes in fair value of cash
flow hedges - 1.3 1.3
--------- --------------
Total other comprehensive income (0.1) (9.3) (9.4)
--------- --------------
31 March 2022
Cash flow Total other
Translation hedging comprehensive
reserve reserve income
GBPm GBPm GBPm
--------- --------------
Other comprehensive income (0.0) - (0.0)
Effective portion of changes in fair value of cash
flow hedges (0.0) 7.9 7.9
Deferred tax on changes in fair value of cash flow
hedges 0.0 (1.2) (1.2)
--------- --------------
Total other comprehensive income (0.0) 6.7 6.7
--------- --------------
23 Financial instruments
Financial risk management
The Group's activities expose it to a variety of financial risks: market risk (including currency risk, fair value interest rate risk and cash flow interest rate risk), credit risk and liquidity risk.
Risk management framework
Risk management in respect of financial risk is carried out by the Group Treasury function under policies approved by the Board of Directors. The Board of Directors has overall responsibility for the establishment and oversight of the Group's risk management framework. The Board provides written principles through its Group Treasury Policy for overall risk management, as well as written policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.
The main objectives of the Group Treasury function are:
-- To ensure shareholder and management expectations are managed on
cash flow and earnings volatility resulting from financial market
movements;
-- To protect the expected cash flow and earnings from interest rate
and foreign exchange fluctuations to within parameters acceptable
to the Board and shareholders; and
-- To control banking costs and service levels.
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Market risk
Foreign currency risk
The Group sources a significant level of purchases in foreign currency, in the region of US$105m each financial year, and monitors its foreign currency requirements through short, medium and long-term cash flow forecasting. The value of purchases in US dollars continues to increase each year and the risk management policy has evolved with this increased risk.
At 30 March 2023, the Group's policy is to hedge up to 95% of the next 12 months and additionally up to 60% of the following six months out to 18 months forecast foreign exchange transactions, using foreign currency bank accounts and forward foreign exchange contracts. The transactions are deemed to be 'highly probable' and are based on historical knowledge and forecast purchase and sales projections.
The Group's exposure to foreign currency risk is as follows. This is based on the carrying amount for monetary financial instruments, except for derivatives which are based on notional amounts:
30 March 2023
Euro US Dollar HKD Total
GBPm GBPm GBPm GBPm
--------------------------- ----- --------- ----- ------
Cash and cash equivalents 0.3 6.8 - 7.1
Trade payables (2.9) (7.2) - (10.1)
Forward exchange contracts 0.0 (3.3) - (3.3)
--------------------------- ----- --------- ----- ------
Balance sheet exposure (2.6) (3.7) - (6.3)
--------------------------- ----- --------- ----- ------
31 March 2022
Euro US Dollar HKD Total
GBPm GBPm GBPm GBPm
--------------------------- ----- --------- ----- -----
Cash and cash equivalents 0.0 0.2 0.0 0.2
Trade payables (2.1) (5.2) - (7.3)
Forward exchange contracts 0.0 2.2 - 2.2
--------------------------- ----- --------- ----- -----
Balance sheet exposure (2.1) (2.8) 0.0 (4.9)
--------------------------- ----- --------- ----- -----
Sensitivity analysis
A 5% weakening of the following currencies against the pound sterling at the period end date in both years would have increased profit or loss or equity by the amounts shown below. This calculation is post the impact of hedging and assumes that the change occurred at the balance sheet date and had been applied to risk exposures existing at that date.
This analysis assumes that all other variables, in particular other exchange rates and interest rates, remain constant.
Equity Profit or loss
----------
30 March 31 March 30 March 31 March
2023 2022 2023 2022
GBPm GBPm GBPm GBPm
---------- -------- -------- -------- --------
US Dollar 0.2 (0.1) (0.0) 0.2
Euro (0.0) - (0.0) 0.1
---------- -------- -------- -------- --------
A 5% strengthening of the above currencies against the pound sterling in any period would have had the equal but opposite effect on the above currencies to the amounts shown above, on the basis that all other variables remain constant.
Managing interest rate benchmark reform and associated risks
The Group's exposure to sterling SONIA designated in hedging relationships is GBP123.3m at 30 March 2023, GBP100.0m of which represents the nominal amount of the hedging interest rate swap and the principal amount of the hedged sterling-denominated revolving credit facility.
(ii) Interest rate risk
Cash flow and fair value interest rate risk
The Group's interest rate risk arises from long-term borrowings. As at 30 March 2023 the Group had a revolving credit facility with a face value totalling GBP100.0m and an asset backed loan with a face value of GBP23.3m. The Group's borrowings as at 30 March 2023 incur interest at a rate of 1.35% to 1.50% plus SONIA at the leverage prevalent in the period, which exposes the Group to cash flow interest rate risk. The analysis of loan repayments is detailed in note 19.
The Group's policy with regard to interest rate risk is to hedge the appropriate level of borrowings by entering into fixed rate agreements. The Group has fixed interest rate swap agreements over a total of GBP100.0m of the senior facility borrowings at the balance sheet date at a blended fixed rate of 0.811% which commenced on 31 March 2021 and will expire on 25 September 2023. From 25 September 2023 the Group has new fixed interest rate swap agreements covering GBP50.0m of senior facility borrowing at a blended fixed rate of 5.058% which expires on 25 September 2024. The hedge is structured to hedge at least 70% of the forecast outstanding debt for the next year.
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Profile
At the balance sheet date the interest rate profile of the Group's interest-bearing financial instruments was:
Group Company
Book value Book value
At 30 March At 31 March Book value Book value
2023 2022 At 30 March At 31 March
GBPm GBPm 2023 GBPm 2022 GBPm
------------ ------------ ------------
Fixed rate instruments
Financial liabilities 100.0 100.0 100.0 100.0
Variable rate instruments
Financial liabilities 23.3 - - -
------------ ------------
Total financial liabilities 123.3 100.0 100.0 100.0
------------ ------------ ------------
All borrowings bear a variable rate of interest based on SONIA. Group policy is to hedge at least 70% of the loan to ensure a fixed rate of interest. Therefore, designated above is the portion of the loan hedged by a fixed rate interest rate swap, which at the 30 March 2023 is GBP100.0m which is 100% of the drawn down revolving credit facility, and the remaining un-hedged portion is designated as variable rate.
Sensitivity analysis
A change of 50 basis points in interest rates at the period end date would have increased/(decreased) equity and profit or loss by the amounts shown below post hedging. This calculation assumes that the change occurred at the balance sheet date and had been applied to risk exposures existing at that date.
This analysis assumes that all other variables, in particular foreign currency rates, remain constant and considers the effect of financial instruments with variable interest rates, financial instruments at fair value through profit or loss or available for sale with fixed interest rates and the fixed rate element of interest rate swaps. The analysis is performed on the same basis for the comparative period.
At 30 March
2023 At 31 March
GBPm 2022 GBPm
Equity
Increase 0.5 0.5
Decrease (0.5) (0.5)
Profit or loss
Increase 0.1 -
Decrease (0.1) -
Credit risk
Financial risk management
Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the Group's receivables from customers, investment securities and operating loans to Joint Venture veterinary practices.
Credit risk also arises from cash and cash equivalents, derivative financial instruments and deposits with banks and financial institutions. The Group ensures that the banks used for the financing of the revolving credit facilities and interest rate swap agreements hold an acceptable risk rating by independent parties.
The Group has in place certain guarantees over the bank loans taken out by a number of Joint Venture veterinary practice companies in which it holds an investment. Further details of these guarantees are disclosed in note 27. The performance of the Joint Venture veterinary practice companies is reviewed on an ongoing basis.
Exposure to credit risk
The Group's maximum exposure to credit risk, being the carrying amount of financial assets, is summarised in the table within the fair values section below.
Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due.
Management prepares and monitors rolling forecasts of the Group's cash balances based on expected cash flows to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions without risking damage to the Group's reputation. Covenants are monitored on a regular basis to ensure there is no risk or breach which would lead to an 'Event of Default' and compliance certificates are issued as required to the syndicate agent.
The following are the contractual maturities of financial liabilities including estimates of interest payable based on SONIA rates at the end of the financial period:
Group
30 March 2023
1 to <2
Carrying Contractual 1 year years 2 to 5 years
amount cash flows or less <5 years and over
GBPm GBPm GBPm GBPm GBPm GBPm
-------- ----------- --------- -------
Non-derivative financial
liabilities
Bank loans (note 19) 120.5 140.5 6.6 7.5 118.8 7.6
Trade payables (note
20) 155.5 155.5 155.5 - - -
276.0 296.0 162.1 7.5 118.8 7.6
-------- ----------- --------- -------
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
31 March 2022
2 to <5
Carrying Contractual 1 year 1 to <2 years 5 years
amount cash flows or less years and over
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- ----------- --------- ------- ------------- ---------
Non-derivative financial
liabilities
Bank loans (note 19) 96.9 100.0 - - 100.0 -
Trade payables (note 20) 118.5 118.5 118.5 - - -
215.4 218.5 118.5 - 100.0 -
------------------------- ----------- --------- ------- ------------- ---------
Company
30 March 2023
Carrying Contractual 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- ----------- --------- ------- ------------- ---------
Non-derivative financial
liabilities
Bank loans (note 19) 97.3 111.9 4.0 2.7 105.2 -
97.3 111.9 4.0 2.7 105.2 -
------------------------- ----------- --------- ------- ------------- ---------
31 March 2022
Carrying Contractual 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
------------------------- ----------- --------- ------- ------------- ---------
Non-derivative financial
liabilities
Bank loans (note 19) 96.9 100.0 - - 100.0 -
96.9 100.0 - - 100.0 -
------------------------- ----------- --------- ------- ------------- ---------
Liquidity risk and cash flow hedges
Cash flow hedges
The following table indicates the periods in which the cash flows associated with cash flow hedging instruments are expected to occur and to affect profit or loss:
Group
30 March 2023
Carrying Expected 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
---------------------------- ----------- -------- ------- ------------- ---------
Interest rate swaps:
Current assets (note 16) 2.0 2.0 2.0 - - -
Non-current liabilities
(note 16) (0.4) (0.4) - (0.4) - -
Forward exchange contracts:
Current liabilities (note
16) (3.4) (3.4) (3.4) - - -
Fuel forward contracts:
Current liabilities (note
16) (0.3) (0.3) (0.3) - - -
(2.1) (2.1) (1.7) (0.4) - -
---------------------------- ----------- -------- ------- ------------- ---------
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
31 March 2022
Carrying Expected 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
---------------------------- ----------- -------- ------- ------------- ---------
Interest rate swaps:
Assets (note 16) 1.6 1.6 - 1.6 - -
Forward exchange contracts:
Assets (note 16) 2.2 2.2 2.2 - - -
Fuel forward contracts:
Assets (note 16) 0.5 0.5 0.5 - - -
4.3 4.3 2.7 1.6 - -
---------------------------- ----------- -------- ------- ------------- ---------
Company
30 March 2023
Carrying Expected 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
---------------------- ----------- -------- ------- ------------- ---------
Interest rate swaps:
Assets (note 16) 2.0 2.0 2.0 - - -
Liabilities (note 16) (0.4) (0.4) - (0.4) - -
1.6 1.6 2.0 (0.4) - -
---------------------- ----------- -------- ------- ------------- ---------
31 March 2022
Carrying Expected 1 year 1 to <2 2 to <5 5 years
amount cash flows or less years years and over
GBPm GBPm GBPm GBPm GBPm GBPm
--------------------- ----------- -------- ------- ------------- ---------
Interest rate swaps:
Assets (note 16) 1.6 1.6 - 1.6 - -
1.6 1.6 - 1.6 - -
--------------------- ----------- -------- ------- ------------- ---------
Fair values of financial instruments
Investments
The fair values of investments are considered to be their carrying value as the impact of discounting future cash flows has been assessed as not material and the investment is non-participatory.
Trade and other payables and receivables
The fair values of these items are considered to be their carrying value as the impact of discounting future cash flows has been assessed as not material.
Cash and cash equivalents
The fair value of cash and cash equivalents is estimated as its carrying amount where the cash is repayable on demand. Where it is not repayable on demand (such as term deposits), then the fair value is estimated at the present value of future cash flows, discounted at the market rate of interest at the balance sheet date.
Long term and short term borrowings
The fair value of bank loans and other loans approximates their carrying value as they have interest rates based on SONIA. The impact of credit risk has an immaterial impact on the fair value.
Short term deposits
The fair value of short term deposits is considered to be their carrying value as the balances are held in floating rate accounts where the interest rate is reset to market rates.
Derivative financial instruments
The fair values of forward exchange contracts and interest rate swap contracts are calculated by management based on external valuations received from the Group's bankers and are based on forward exchange rates and anticipated future interest yield respectively.
Contingent consideration
Contingent consideration on acquisition or disposal of a subsidiary is valued at fair value at the time of acquisition or disposal. Any subsequent changes in fair values are recognised in profit or loss.
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Fair values
The fair values of all financial assets and financial liabilities by class together with their carrying amounts shown in the balance sheet are as follows:
Fair value hierarchy
The table below shows the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy.
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 (i.e. as prices) or indirectly (i.e. derived from prices)
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs)
30 March 2023
Fair Financial
value FVOCI assets Other Total
- hedging - equity at amortised financial carrying
instruments instruments cost liabilities amount
Carrying amount GBPm GBPm GBPm GBPm GBPm
Financial assets measured at fair
value
Other investments (note 16) - 2.1 - - 2.1
Interest rate swaps used for hedging
(note 16) 2.0 - - - 2.0
2.0 2.1 - - 4.1
Financial assets not measured at
fair value
Investments in Joint Venture veterinary
practices (note 16) - - 0.4 - 0.4
Current trade and other receivables
(note 17) - - 19.2 - 19.2
Amounts owed by Joint Venture veterinary
practices - funding, trading and
operating loans (note 17) - - 21.9 - 21.9
Cash and cash equivalents (note 18) - - 178.0 - 178.0
Loans to Joint Venture veterinary
practices - initial set up loans
(note 16) - - 6.6 - 6.6
Loans to Joint Venture veterinary
practices - other loans (note 16) - - 1.2 - 1.2
Non-current other receivables (note
16) - - 0.6 - 0.6
- - 227.9 - 227.9
Financial liabilities measured at
fair value
Fuel forward exchange contracts used
for hedging (note 16) (0.3) - - - (0.3)
Forward exchange contracts used for
hedging (note 16) (3.4) - - - (3.4)
Interest rate swaps used for hedging
(note 16) (0.4) - - - (0.4)
(4.1) - - - (4.1)
Financial liabilities not measured
at fair value
Current lease liabilities (note 12) - - - (83.3) (83.3)
Non-current lease liabilities (note
12) - - - (338.1) (338.1)
Trade payables (note 20) - - - (155.5) (155.5)
Amounts owed to Joint Venture veterinary
practices (note 20) - - - (4.5) (4.5)
Other interest-bearing loans and
borrowings (note 19) - - - (120.5) (120.5)
- - - (701.9) (701.9)
30 March 2023
Level Level Level
1 2 3 Total
Fair value GBPm GBPm GBPm GBPm
Financial assets measured at fair value
Other investments (note 16) - - 2.1 2.1
Interest rate swaps used for hedging (note
16) - - 2.0 2.0
Financial assets not measured at fair value
Investments in Joint Venture veterinary
practices (note 16) - - 0.4 0.4
Amounts owed by Joint Venture veterinary
practices - funding, trading and operating
loans (note 17) - - 21.9 21.9
Loans to Joint Venture veterinary practices
- initial set up loans (note 16) - - 6.6 6.6
Loans to Joint Venture veterinary practices
- other loans (note 16) - - 1.2 1.2
Non-current other receivables (note 16) - - 0.6 0.6
Financial liabilities not measured at fair
value
Other interest-bearing loans and borrowings
(note 19) - (123.3) - (123.3)
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
31 March 2022
Fair Financial
value FVOCI assets Other Total
- hedging - equity at amortised financial carrying
instruments instruments cost liabilities amount
Carrying amount GBPm GBPm GBPm GBPm GBPm
Financial assets measured at fair
value
Other investments (note 16) - 1.1 - - 1.1
Forward exchange contracts used for
hedging (note 16) 2.2 - - - 2.2
Fuel forward contracts used for hedging
(note 16) 0.5 - - - 0.5
Interest rate swaps used for hedging
(note 16) 1.6 - - - 1.6
4.3 1.1 - - 5.4
Financial assets not measured at
fair value
Investments in Joint Venture veterinary
practices (note 16) - - 0.2 - 0.2
Current trade and other receivables
(note 17) - - 28.0 - 28.0
Amounts owed by Joint Venture veterinary
practices - funding, trading and
operating loans (note 17) - - 15.2 - 15.2
Cash and cash equivalents (note 18) - - 166.0 - 166.0
Loans to Joint Venture veterinary
practices - initial set up loans
(note 16) - - 8.6 - 8.6
Loans to Joint Venture veterinary
practices - other loans (note 16) - - 2.1 - 2.1
Non-current other receivables (note
16) - - 0.5 - 0.5
Current other receivables (note 16) - - 0.3 - 0.3
- - 220.9 - 220.9
Financial liabilities measured at
fair value
Forward exchange contracts used for
hedging (note 16) (0.0) (0.0) - - (0.0)
(0.0) (0.0) - - (0.0)
Financial liabilities not measured
at fair value
Current lease liabilities (note 12) - - - (78.3) (78.3)
Non-current lease liabilities (note
12) - - - (304.7) (304.7)
Trade payables (note 20) - - - (118.5) (118.5)
Amounts owed to Joint Venture veterinary
practices (note 20) - - - (9.2) (9.2)
Other interest-bearing loans and
borrowings (note 19) - - - (96.9) (96.9)
- - - (607.6) (607.6)
31 March 2022
Level Level Level
1 2 3 Total
Fair value GBPm GBPm GBPm GBPm
Financial assets measured at fair value
Other investments (note 16) - - 1.1 1.1
Interest rate swaps used for hedging (note
16) - - 2.0 2.0
Financial assets not measured at fair value
Investments in Joint Venture veterinary
practices (note 16) - - 0.2 0.2
Amounts owed by Joint Venture veterinary
practices - funding and operating loans
(note 17) - - 15.2 15.2
Loans to Joint Venture veterinary practices
- initial set up loans (note 16) - - 8.6 8.6
Loans to Joint Venture veterinary practices
- other loans (note 16) - - 2.1 2.1
Non-current other receivables (note 16) - - 0.5 0.5
Other receivables (note 16) - - 0.3 0.3
Financial liabilities not measured at fair
value
Other interest-bearing loans and borrowings
(note 19) - (100.0) - (100.0)
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Changes in liabilities arising from financing activities
Group
Lease
Loans and borrowings liabilities Total
GBPm GBPm GBPm
Balance at 31 March 2022 96.9 383.0 479.9
Changes from financing cash flows
Proceeds from loans and borrowings 123.3 - 123.3
Repayment of borrowings (100.0) - (100.0)
Lease incentives received 22.0 22.0
Payment of lease liabilities - (83.1) (83.1)
Total changes from financing cash flows 23.3 (61.1) (37.8)
Other changes
Interest expense on lease liabilities - 12.4 12.4
Additions to lease liabilities - 87.4 87.4
Disposal of lease liabilities - (0.3) (0.3)
Capitalisation of debt issue costs (0.1) - (0.1)
Amortisation of debt issue costs 0.4 - 0.4
Total other changes 0.3 99.5 99.8
Balance at 30 March 2023 120.5 421.4 541.9
Lease
Loans and borrowings liabilities Total
GBPm GBPm GBPm
Balance at 25 March 2021 98.7 409.7 508.4
Changes from financing cash flows
Proceeds from loans and borrowings 100.0 - 100.0
Repayment of borrowings (100.0) - (100.0)
Payment of lease liabilities - (78.2) (78.2)
Total changes from financing cash flows - (78.2) (78.2)
Other changes
Interest expense on lease liabilities - 11.5 11.5
Additions to lease liabilities - 41.3 41.3
Disposal of lease liabilities - (1.3) (1.3)
Capitalisation of debt issue costs (3.3) - (3.3)
Accelerated amortisation of debt issue costs 0.7 - 0.7
Amortisation of debt issue costs 0.8 - 0.8
Total other changes (1.8) 51.5 49.7
Balance at 31 March 2022 96.9 383.0 479.9
Company
Loans and borrowings Total
GBPm GBPm
Balance at 31 March 2022 96.9 96.9
Changes from financing cash flows
Proceeds from loans and borrowings 100.0 100.0
Repayment of borrowings (100.0) (100.0)
Total changes from financing cash flows - -
Other changes
Amortisation of debt issue costs 0.4 0.4
Total other changes 0.4 0.4
Balance at 30 March 2023 97.3 97.3
At march Total
GBPm GBPm
Balance at 25 March 2021 98.7 98.7
Changes from financing cash flows
Proceeds from loans and borrowings 100.0 100.0
Repayment of borrowings (100.0) (100.0)
Total changes from financing cash flows - -
Other changes
Capitalisation of debt issue costs (3.3) (3.3)
Accelerated amortisation of debt issue costs 0.7 0.7
Amortisation of debt issue costs 0.8 0.8
Total other changes (1.8) (1.8)
Balance at 31 March 2022 96.9 96.9
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Cash flow hedge
reserve
2023 2022
GBPm GBPm
Foreign currency risk
Inventory purchases (2.5) 1.7
Commodity price risk -
Fuel purchases (0.3) 0.4
-
Interest rate risk
Variable rate instruments 1.2 1.3
Commodity Foreign currency Interest rate
price risk risk risk
Forward exchange Forward exchange Interest rate
contracts- contracts- swaps
fuel inventory
2023 2022 2023 2022 2023 2022
GBPm GBPm GBPm GBPm GBPm GBPm
Nominal amount
Carrying amount- asset 0.0 0.5 0.0 2.2 2.0 1.6
Carrying amount- liability (0.3) - (3.4) (0.0) (0.4) -
Changes in the value of hedging
instrument recognised in OCI
Amount of hedging reserve transferred
to cost of inventory 0.5 0.1 2.2 (0.4) 1.6 (1.5)
The following table provides a reconciliation by risk category of hedging reserve and analysis of OCI items, net of tax, resulting from cash flow hedging accounting:
2023 2022
GBPm GBPm
Balance at 31 March 2022/25 March 2021 3.4 (1.5)
Changes in fair value
Foreign currency risk- inventory purchase (5.5) 2.6
Commodity risk- fuel (0.9) 0.5
Interest rate risk 0.1 3.0
Tax on movements on reserves during the year 1.3 (1.2)
Balance at 30 March 2023/31 March 2022 (1.6) 3.4
Notes (forming part of the financial statements) continued
23 Financial instruments (continued)
Measurement of fair values
The following table shows the valuation techniques used in measuring Level 2 and Level 3 fair values at the balance sheet dates, as well as the significant unobservable inputs used.
Type Valuation technique Significant Inter-relationship
unobservable between significant
inputs unobservable inputs
and fair value measurement
Investment The fair values of investments Not applicable Not applicable
in equity in unlisted equity securities
securities are considered to be
their carrying value
as the impact of discounting
future cash flows has
been assessed as not
material and the investment
is non-participatory.
Forward exchange Market comparison technique Not applicable Not applicable
contracts - the fair values are
and interest based on broker quotes.
rate swaps Similar contracts are
traded in an active market
and the quotes reflect
the actual transactions
on similar instruments.
Other financial Other financial liabilities Future earnings Fair value linked to
liabilities include the fair values performance increase or decrease
of the put and call options in the best estimate
over the non-controlling of the future earnings
interests of subsidiary performance
undertakings. The fair
values represent the
best estimate of amounts
payable based on future
earnings performance
discounted to present
value.
Hedge accounting
Cash flow hedges
At 30 March 2023 and 31 March 2022, the Group held the following instruments to hedge exposures to changes in foreign currency and interest rates.
Maturity
1-6 months 6-12 More 1-6 months 6-12 months More
months than 1 than
year 1 year
2023 2023 2023 2022 2022 2022
Foreign currency risk
Forward exchange contracts
Net exposure (GBPm) 50.1 30.8 - 52.9 21.0 -
Average GBP-USD forward
contract rate 1.16 1.21 - 1.37 1.34 -
Average GBP-EUR forward
contract rate 1.14 1.11 - 1.18 1.18 -
Interest rate risk
Interest rate swaps
Net exposure (GBPm) 100.0 - 50.0 - - 100.0
Average fixed interest
rate 0.811% - 5.058% - - 0.811%
Company
The Company held interest rate swaps as at 30 March 2023 and 31 March 2022 which are valued as above.
Capital management
The Group's objectives when managing capital, which is deemed to be total equity plus total debt, are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders, through the optimisation of the debt and equity balance, and to maintain a strong credit rating and headroom on financial covenants. The Group manages its capital structure and makes appropriate decisions in light of the current economic conditions and strategic objectives of the Group.
The Board's policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the Group.
The funding requirements of the Group are met by the utilisation of external borrowings together with available cash, as detailed in note 19.
A key objective of the Group's capital management is to maintain compliance with the covenants set out in the revolving credit facility and to maintain a comfortable level of headroom over and above these requirements.
Management have continued to measure and monitor covenant compliance throughout the period and the Group has complied with the requirements set.
Notes (forming part of the financial statements) continued
24 Share-based payments
At 30 March 2023 and 31 March 2022, the Group has four share award plans, all of which are equity settled schemes.
1 CSOP
On 25 February 2014 the Company adopted the CSOP. Part I of the CSOP is tax approved under Schedule 4 to the Income Tax (Earnings and Pensions) Act 2003 and provides for the grant of tax approved options. Part II of the CSOP provides for the grant of unapproved options.
The tax approved options under Part I of the CSOP will be exercisable between the third and tenth anniversary of the date of grant, subject to continued employment with the Group. These awards will be granted with an exercise price equal to the market value of the shares at the grant date (as agreed with HMRC).
(a) Eligibility
All colleagues, including the Executive Directors and Senior Executives, are eligible to participate in the CSOP, at the discretion of the Remuneration Committee.
(b) Grant of options
No options may be granted more than ten years after the adoption of the CSOP. Options under the CSOP will not form part of a colleague's pensionable earnings.
(c) Vesting and performance
Colleagues who receive options under the CSOP and under the PSP in connection with Admission will be subject to the same performance conditions described in Section 1 (d) above in respect of both grants. Colleagues who only receive options under the CSOP in connection with Admission will not be subject to performance conditions.
(d) Exercise price
The price at which an option holder may acquire shares on the exercise of an option shall be determined by the Board but shall not be less than the greater of market value of a share at the time of grant and its nominal value. The exercise price is therefore fixed at grant date.
(e) Individual limits
No option may be granted to an eligible colleague under Part I of the CSOP which would result in the aggregate exercise prices of shares comprised in all outstanding options granted to him/her under Part I, when aggregated with outstanding options held under any other tax approved executive share option scheme established by the Company, exceeding the tax approved limit (currently GBP30,000).
In addition, (both under Part I and II of the CSOP) the aggregate exercise price of shares comprised in options granted to a colleague under the CSOP and the PSP in any financial year shall not exceed 150% of his/her annual salary for that year.
For the purposes of these limits, market value will be calculated by reference to the market value of the shares on or prior to the relevant date of grant as determined by the Board (following consultation with the Remuneration Committee) and subject to HMRC approval if applicable.
Part II of the CSOP provides for the grant of unapproved options. This enables options to be granted under the same terms as Part I of the CSOP but without complying with the particular requirements of the legislation applicable to tax approved CSOP Schemes. The provisions of the CSOP that do not apply under Part II include the GBP30,000 limit and the need to seek HMRC approval for the scheme and subsequent amendments (as applicable).
2 PSP
On 25 February 2014 the Company adopted the PSP. Awards under the PSP were made on 17 March 2014 and annually thereafter up until 2017 after which no further awards were granted. The awards will be exercisable between the third and tenth anniversary of the grant date, subject to continued employment with the Group and the satisfaction of performance conditions. These awards were granted at nil cost.
(a) Eligibility
Only the Executive Directors, Senior Executives and certain other senior colleagues were selected to participate in the PSP.
(b) Grant of awards
Awards under the PSP will not form part of a colleague's pensionable earnings. Awards are not transferable (other than on death) without the consent of the Remuneration Committee.
(c) Exercise price
The price at which a colleague may acquire shares on the exercise or vesting of an award under the PSP shall be determined by the Remuneration Committee on the date of grant, and may, if the Remuneration Committee determines, be nil or nominal value only.
(d) Scheme limits
The number of newly issued shares over which (or in respect of which) awards may be granted under the PSP on any date shall be limited so that: (i) the total number of shares issued and issuable in respect of options or awards granted in any ten year period under the PSP and any other discretionary share option scheme of the Company (including the RSA and the CSOP but other than to satisfy dividend equivalent payments) is restricted to 5% of the Company's issued shares calculated at the relevant time; and (ii) the total number of shares issued and issuable pursuant to options or awards granted in any ten year period under the PSP and any other employee share scheme operated by the Company (including the CSOP, SAYE and RSA but other than to satisfy dividend equivalent payments) is restricted to 10% of the Company's issued shares calculated at the relevant time.
For the purposes of these limits, no account will be taken of options or awards granted before, on or in connection with Admission and no account will be taken of options or awards which have lapsed, been surrendered or otherwise become incapable of exercise or vesting. Shares held in treasury will be treated as newly issued shares for the purposes of these limits (as long as this is required by institutional investor guidelines), but (for the avoidance of doubt) shares acquired in the market will not.
(e) Individual limits
The aggregate market value of shares comprised in awards granted to a colleague under the PSP, RSA and the CSOP in any financial year shall not exceed 150% of their annual salary for that year.
For the purposes of awards granted on (or before) Admission, market value for these purposes was calculated by reference to the Offer Price. For the purposes of awards granted following Admission, market value for these purposes will be calculated by reference to the market value of the shares on the relevant date of grant as determined by the Board (following consultation with the Remuneration Committee) in its absolute discretion.
Notes (forming part of the financial statements) continued
24 Share-based payments (continued)
(f) Performance
The Matching Awards granted on 17 March 2014 vested subject to the satisfaction of the performance conditions outlined below. To the extent that any future awards are granted, different conditions may apply (in the absolute discretion of the Remuneration Committee).
The performance conditions were as follows:
-- 75% of the Matching Award was subject to the CAGR in the Company's earnings
per share ('EPS') over three financial years, namely FY15, FY16 and FY17
(together the 'Performance Period') (which, for the avoidance of doubt,
ended on 30 March 2017). If the CAGR in the Company's EPS was 10%, then
10% of the total Matching Award would vest. If the CAGR in the Company's
EPS was 17.5% or more, then 75% of the total Matching Award would vest.
Vesting was on a straight-line basis between these two points. For the
avoidance of doubt, if the CAGR in the EPS was less than 10% over the
Performance Period then the amount of the Matching Award which would vest
under this EPS performance condition would be nil.
-- 25% of the total Matching Award was subject to the Company's total shareholder
return ('TSR') as compared to a comparator group made up of a selected
group of retail companies over the Performance Period. Vesting of 6.25%
of the total Matching Award would occur for median performance. Vesting
of the maximum 25% of the total Matching Award would occur for upper quartile
performance or above. Vesting would occur on a straight-line basis between
these two points. If the Company's TSR performance over the Performance
Period was below median, then the amount of the Matching Award which would
vest under this TSR performance condition would be nil.
-- To the extent vested as to performance, Matching Awards became exercisable
in three equal amounts on the third, fourth and fifth anniversary of 17
March 2014, but subject to continued employment with the Group.
3 SAYE
On 25 February 2014, the Company adopted the SAYE (which was registered with and self-certified with HMRC on 4 April 2015). The rules of the SAYE were adopted pursuant to Schedule 3 of the Income Tax (Earnings and Pensions) Act 2003 and provide for the grant of tax approved options. In September each year, the Company issues invitations under the rules of the SAYE which provides eligible colleagues with an opportunity to receive share options at a 20% discount to the market price. The maximum monthly savings is GBP500 per month. The Executive Directors have elected to participate in the SAYE, along with 15.38% of eligible colleagues.
The options are granted once a year, and in normal circumstances they are not exercisable until completion of a three year savings period, beginning on 1 December each year, and will then be exercisable for a period of six months following completion of the relevant savings period.
(a) Eligibility
All colleagues and full-time Directors of the Group, who have been in continuous service for such period of time (not exceeding five years) as may be determined by the Board prior to the relevant date of grant of an option and who are liable to UK income tax, are eligible to participate in the SAYE.
Participation may also be offered, at the discretion of the Board (taking account of the recommendations of the Remuneration Committee), to other Directors or employees who otherwise do not satisfy all of the above criteria, although Non-Executive Directors are not eligible to participate in the SAYE.
(b) Issue of invitations
Invitations to participate in the SAYE may be made during each 42 day period from (and including) (i) the date on which any amendment to the SAYE is approved or adopted by the Company's shareholders, (ii) the announcement of the Company's final or interim results for any financial period, (iii) the occurrence of an event which the Remuneration Committee considers to be an non-underlying event concerning the Group or (iv) changes to the legislation affecting tax approved SAYE option schemes coming into effect. If any of the above periods is a 'close period' as a result of the application of the Model Code for Securities Transactions by Directors of Listed Companies (or as a result of the Company's equivalent internal share dealing rules) and the Company is prohibited from issuing invitations and/or granting options as a result, then invitations may be made within 42 days of the end of the close period.
Invitations may be issued by the trustee of an employee benefit trust. No invitations may be issued or options granted more than ten years after the adoption of the SAYE.
(c) Exercise price
The price at which an option holder may acquire shares on the exercise of an option shall be determined by the Board but shall not be less than the greater of 80% of the market value of a share at the time of grant and its nominal value.
(d) Savings contract
Options may be granted by the Board or the trustee of an employee benefit trust. Upon applying for an option, the colleague will be required to enter into an approved savings contract with a savings institution nominated by the Company which lasts for three years. The maximum amount which an employee is permitted to contribute under SAYE contracts is GBP500 per month. The Board may set lower savings limits than this for different colleagues by reference to objective criteria such as levels of salary or length of service. The minimum contribution is GBP5 per month (or such greater amount as the Board may specify, not to exceed GBP10). The total exercise price of the shares over which the option is granted may not exceed the aggregate of the monthly contributions and bonus payable at the end of the colleague's related SAYE contract.
(e) Scheme limits
The number of newly issued shares over which (or in respect of which) options may be granted under the SAYE on any date of grant shall be limited so that the total number of shares issued or capable of being issued in any ten year period under all the Company's employee share schemes (including the CSOP, PSP and RSA but other than to satisfy dividend equivalent payments) is restricted to 10% of the Company's issued shares calculated at the relevant time. Any options or rights to acquire shares granted before, on or in connection with Admission will be excluded from this limit, and no account will be taken of options or awards which have lapsed, been surrendered or otherwise become incapable of exercise or vesting.
(f) Exercisability
Options will normally be exercisable during a period of six months following the allocation of a bonus under the related SAYE contract and will normally lapse upon cessation of employment. Earlier exercise is, however, permitted if the colleague dies or leaves employment through injury, disability, redundancy or retirement or where a colleague leaves employment of the Group by reason of his employing company ceasing to be a member of the Group, or if the undertaking in which he is employed is sold outside the Group. Early exercise will also be permitted in the event of a takeover, reconstructions or voluntary winding up of the Company.
Notes (forming part of the financial statements) continued
24 Share-based payments (continued)
4 RSA
On 20 July 2017 the Company adopted the RSA. Awards under the RSA were made on 20 July 2017 and annually thereafter and will be exercisable between the third and tenth anniversary of this date, subject to continued employment with the Group and the satisfaction of performance conditions. These awards are granted at nil cost.
(a) Eligibility
All colleagues, including the Executive Directors and Senior Executives, are eligible to participate in the RSA, at the discretion of the Remuneration Committee.
(b) Grant of awards
Awards under the RSA will not form part of a colleague's pensionable earnings. Awards are not transferable (other than on death) without the consent of the Remuneration Committee.
(c) Exercise price
The price at which a colleague may acquire shares on the exercise or vesting of an award under the RSA shall be determined by the Remuneration Committee on the date of grant, and may, if the Remuneration Committee determines, be nil or nominal value only.
(d) Scheme limits
The number of newly issued shares over which (or in respect of which) awards may be granted under the RSA on any date shall be limited so that: (i) the total number of shares issued and issuable in respect of options or awards granted in any ten year period under the RSA and any other discretionary share option scheme of the Company (including the PSP and the CSOP but other than to satisfy dividend equivalent payments) is restricted to 5% of the Company's issued shares calculated at the relevant time; and (ii) the total number of shares issued and issuable pursuant to options or awards granted in any ten year period under the RSA and any other employee share scheme operated by the Company (including the CSOP, SAYE and PSP but other than to satisfy dividend equivalent payments) is restricted to 10% of the Company's issued shares calculated at the relevant time.
For the purposes of these limits, no account will be taken of options or awards granted before, on or in connection with Admission and no account will be taken of options or awards which have lapsed, been surrendered or otherwise become incapable of exercise or vesting. Shares held in treasury will be treated as newly issued shares for the purposes of these limits (as long as this is required by institutional investor guidelines), but (for the avoidance of doubt) shares acquired in the market will not.
(e) Individual limits
The aggregate market value of shares comprised in awards granted to a colleague under the RSA, PSP and the CSOP in any financial year shall not exceed 150% of their annual salary for that year. Market value for these purposes will be calculated by reference to the market value of the shares on the relevant date of grant as determined by the Board (following consultation with the Remuneration Committee) in its absolute discretion.
Fair value of share awards
The expected volatility is based on historical volatility of a peer group of companies over a relevant period prior to award. The expected life is the average expected period to exercise, which has been taken as three years. The risk free rate of return is the yield on zero-coupon UK government bonds with a life equal to this expected life.
Options are valued using a Black-Scholes option-pricing model for the non-market based (EPS element) performance conditions and a Monte-Carlo simulation for the market-based (TSR element) performance conditions.
Special provisions allow early exercise in the case of death, injury, disability, redundancy, retirement or because the Company which employs the option holder ceases to be part of the Group or in the event of a change in control, reconstruction or winding up of the Company.
Notes (forming part of the financial statements) continued
24 Share-based payments (continued)
The key assumptions used in the fair value of the awards were as follows:
RSA PSP
2022 2021 2020 2019 2018 2017 2016 2015
At grant date
Share price GBP3.47 GBP4.57 GBP2.28 GBP1.87 GBP1.37 GBP2.59 GBP2.75 GBP2.45
Exercise price GBP0.00 GBP0.00 GBP0.00 GBP0.00 GBP0.00 GBP0.00 GBP0.00 GBP0.00
Expected volatility 32% 32% 32% 32% 32% 32% 30% 30%
Option life (years) 10 10 10 10 10 10 10 10
Expected dividend yield 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%
Risk free interest rate n/a n/a n/a n/a n/a 0.50% 1.07% 1.07%
Weighted average fair value GBP3.47 GBP4.57 GBP2.28 GBP1.87 GBP1.37 GBP2.06 GBP2.06 GBP2.06
of options granted
CSOP SAYE
2017 2016 2015 2022 2021 2020
At grant date
Share price GBP2.59 GBP2.75 GBP2.31 GBP3.05 GBP5.13 GBP2.87
Exercise price GBP2.59 GBP2.75 GBP2.31 GBP2.44 GBP4.10 GBP2.29
Expected volatility 32% 32% 37% 37% 33% 32%
Option life (years) 10 10 10 3 3 3
Expected dividend yield 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%
Risk free interest rate 0.50% 2.25% 2.25% 1.40% 0.64% 0.20%
Weighted average fair GBP0.65 GBP0.89 GBP0.75 GBP1.16 GBP1.68 GBP0.95
value of options granted
As both the RSA and PSP awards have a nil exercise price the risk free rate of return does not have any effect on the estimated fair value.
Movements in awards under share-based payment schemes:
PSP CSOP SAYE RSA Total
000 000 000 000 000
Outstanding at start of year 2 476 3,218 5,925 9,621
Granted - - 2,276 1,778 4,054
Forfeited - (32) (1,102) (855) (1,989)
Exercised - (114) (490) (1,830) (2,434)
Lapsed - (2) (11) (11) (24)
Outstanding at end of year 2 328 3,891 5,007 9,228
Weighted average exercise
price - 2.57 2.55 - NA
The Group income statement charge recognised in respect of share-based payments for the 52 week period ended 30 March 2023 is GBP4.9m (53 week period ended 31 March 2022: GBP4.9m).
Notes (forming part of the financial statements) continued
25 Commitments
Capital commitments
At 30 March 2023, the Group is committed to incur capital expenditure of GBP3.0m (31 March 2022: GBP21.7m). Capital commitments predominantly relate to the cost of investment in and refurbishment of the new Pets at Home Distribution Centre.
At 30 March 2023, the Group has a commitment to increase the loan funding to Joint Venture companies of GBP0.4m (31 March 2022: GBP0.8m), this increase in funding is written into the Joint Venture agreements and becomes payable when certain criteria are met.
26 Contingencies
Veterinary practices
Provisions are maintained by the Group, where necessary, against certain balances held with the veterinary practices. During the period, the Group also had in place certain guarantees over the bank loans taken out by a number of veterinary practice companies in which it holds an investment in non-participatory share capital. At the end of the period, the total amount of bank overdrafts and loans guaranteed by the Group amounted to GBP7.6m (31 March 2022: GBP11.2m).
The Group is a guarantor for the lease for veterinary practices that are not located within Pets at Home stores. The Group is also a guarantor to a small number of third parties where the lease has been reassigned.
Exemption from audit by parent guarantee
The following wholly owned subsidiaries of the Company are covered by a guarantee provided by Pets at Home Group Plc and are consequently entitled to an exemption under s479A from the requirement of the Act relating to the audit of individual accounts. Under this guarantee, the Group will guarantee all outstanding liabilities of these entities. No liability is expected to arise under the guarantee. The entities covered by this guarantee are disclosed below.
Company Registered number Aberdeen Vets4Pets Limited 09393267 Aberdeen North Vets4Pets Limited 11024679 Accrington Vets4Pets Limited 10015704 Alton Vets4Pets Limited 09639868 Andover Vets4Pets Limited 08132407 Bangor Wales Vets4Pets Limited 08314827 Companion Care (Ballymena) Limited 08294444 Companion Care (Banbury) Limited 08606393 Companion Care (Barnsley Cortonwood) Limited 04141142 Bearsden Vets4Pets Limited 07780175 Bedminster Vets4Pets Limited 09267870 Belfast Stormont Vets4Pets Limited 09022077 Bicester Vets4Pets Limited 10285804 Blackpool Warbreck Vets4Pets Limited 08394978 Bonnyrigg Vets4Pets Limited 10757330 Borehamwood Vets4Pets Limited 09319066 Bourne Vets4Pets Limited 10200670 Bracknell Vets4Pets Limited 10605544 Bramley Vets4Pets Limited 04238788 Brighton Vets4Pets Limited 13539268 Carmarthen Vets4Pets Limited 09498169 Companion Care (Chippenham) Limited 08107702 Clitheroe Vets4Pets Limited 09878308 Corby Vets4Pets Limited 08163294 Craigavon Vets4Pets Limited 08846831 Davidsons Mains Vets4Pets Limited 07726992 Denbigh Vets4Pets Limited 10976376 Doncaster Vets4Pets Limited 04335358 East Kilbride South Vets4Pets
Limited 09628917 Ellesmere Port Vets4Pets Limited 09725644 Companion Care (Ely) Limited 04417089 Evesham Vets4Pets Limited 09269582 Companion Care (Exeter) Limited 04930076 Companion Care (Exeter Marsh) Limited 08314727 Companion Care (Farnborough) Limited 07673889 Grantham Vets4Pets Limited 08361049 Guildford Vets4Pets Limited 13470077 Handforth Vets4Pets Limited 13371655 Haverfordwest Vets4Pets Limited 09485504 Huddersfield Vets4Pets Limited 07207906 Inverurie Vets4Pets Limited 11056047 Kendal Vets4Pets Limited 10163314 Companion Care (Kirkcaldy) Limited 07680864 Lancaster Vets4Pets Limited 08536904 Leeds Kirkstall Vets4Pets Limited 10291543 Leicester St Georges Vets4Pets Limited 09881176 Linlithgow Vets4Pets Limited 09966547 Liverpool OS Vets4Pets Limited 06959208 Companion Care (Llantrisant) Limited 08080307 Companion Care (Speke) Limited 07149744 Companion Care (Macclesfield) Limited 08285995 Maidstone Vets4Pets Limited 05171954 Companion Care (Maidstone) Limited 05094399 Malvern Vets4Pets Limited 10516552 Market Harborough Vets4Pets Limited 10602806 Marlborough Vets4Pets Limited 09869384 Monmouth Vets4Pets Limited 10756991 Musselburgh Vets4Pets Limited 10425760 Companion Care (Newport) Limited 08425358 Newton Mearns Vets4Pets Limited 07957431 Newtownards Vets4Pets Limited 10067571 Northwich Vets4Pets Limited 11107287 Pet Advisory Services Limited 09180974 Prescot Vets4Pets Limited 08878815 Rawtenstall Vets4Pets Limited 09009519 Redditch Vets4Pets Limited 05612150 Runcorn Vets4Pets Limited 11446894 Sheldon Vets4Pets Limited 08822150 Sidcup Vets4Pets Limited 08187232 South Shields Quays Vets4Pets Limited 09848857 Companion Care (Slough) Limited 07427613 St Neots Vets4Pets Limited 09811640 Staines Vets4Pets Limited 13584062 Companion Care (Stratford-upon-Avon) Limited 07329166 Sudbury Vets4Pets Limited 09916308 Thamesmead Vets4Pets Limited 09881179 Tiverton Vets4Pets Limited 11023079 Uttoxeter Vets4Pets Limited 11145982 VetsDirect Limited SC230445 Wallasey Bidston Moss Vets4Pets Limited 09190138 Wellingborough Vets4Pets Limited 07620413 Wokingham Vets4Pets Limited 09869355 Wrexham Vets4Pets Limited 07103838 Companion Care Management Services Limited 08878037 Pets at Home (ESOT) Limited 03911784 Pets at Home No.1 Limited 08887355 Pets at Home Holdings Limited 03864149 Pet City Limited 02466773 Pet City Holdings Limited 02342109 Pet City Resources Limited 02634797 Vets4Pets Services Limited 05055601 Vets4Pets Veterinary Group Limited 04263054
Notes (forming part of the financial statements) continued
27 Related parties
Joint Venture veterinary practice transactions
The Group has entered into a number of arrangements with third parties in respect of veterinary practices. These veterinary practices are deemed to be related parties due to the factors explained in note 1.4.
Financial commitments provided to related party veterinary practices for funding are set out in note 25.
During the period, the Group had in place certain guarantees over the bank loans taken out by a number of veterinary practice companies in which it holds an investment in non-participatory share capital. At the end of the period, the total amount of bank overdrafts and loans guaranteed by the Group amounted to GBP7.6m (31 March 2022: GBP11.2m).
The transactions entered into during the period and the balances outstanding at the end of the period are as follows:
30 March 2023 31 March 2022
GBPm GBPm
Transactions
Fees for services provided to Joint Venture veterinary
practices 77.2 69.9
Rental and other occupancy charges to Joint Venture
veterinary practices 12.2 11.7
Total income from Joint Venture veterinary practices 89.4 81.6
Acquisitions
Consideration for Joint Venture veterinary practices
acquired (note 10) 0.5 2.1
Balances
Included within trade and other receivables (note
17):
- Operating loans
Gross value of operating loans 13.8 20.2
Allowance for expected credit losses held for
operating loans (3.4) (5.0)
Net operating loans 10.4 15.2
Trading balances 11.5 -
Included within other financial assets and liabilities
(note 16):
Loans to Joint Venture veterinary practices - initial
- set up loans
Gross value of initial set up loans 7.6 9.8
Allowance for expected credit losses held for
initial set up loans (1.0) (1.2)
Net initial set up loans 6.6 8.6
Loans to Joint Venture veterinary practices - other
loans
Gross value of other loans 1.2 2.1
Allowance for expected credit losses held for
other loans - -
Net other loans 1.2 2.1
Included within trade and other payables (note 20):
Trading balances (4.5) (9.2)
Total amounts receivable from veterinary practices
(before provisions) 29.6 22.9
Fees for services provided to related party veterinary practices are included within revenue and relate to charges for support services offered in such areas as clinical development, promotion and methods of operation as well as service activities including accountancy, legal and property. In accordance with IFRS15, revenue in the 52 week period ended 30 March 2023 and the 53 week period ended 31 March 2022 excludes irrecoverable fee income from Joint Venture veterinary practices.
Funding for new practices represents the amounts advanced by the Group to support veterinary practice opening costs. The funding is short term and the related party Joint Venture veterinary practice draws down their own bank funding to settle these amounts outstanding with the Group shortly after opening.
Trading balances represent costs incurred and income received by the Group in relation to the services provided to the Joint Venture veterinary practices that have yet to be recharged.
Operating loans represent amounts advanced to related party Joint Venture veterinary practices to support their working capital requirements and longer term growth. The loans advanced to the practices are interest free and either repayable on demand or repayable within 90 days of demand. No facility exists and the levels of loans are monitored in relation to review of the practices performance against business plan. Based on the projected cash flow forecast on a practice by practice's basis, the funding is often expected to be required for a number of years. As practices generate cash on a monthly basis it is applied to the repayment of brought forward operating loans. For immature practices, loan balances may increase due to operating requirements. The balances above are shown net of allowances for expected credit losses held for operating loans of GBP3.4m (31 March 2022: GBP5.0m).
Notes (forming part of the financial statements) continued
27 Related parties (continued)
Loans to Joint Venture veterinary practices for other related parties - other loans are provided to Joint Venture veterinary practice companies trading under the Companion Care and Vets4Pets brands, in which the Group's share interest is non-participatory. These loans represent a long-term investment in the Joint Venture, supporting their initial set up and working capital, and are held at amortised cost under IFRS9. The balances above are shown net of allowances for expected credit losses held for initial set up loans of GBP1.0m (31 March 2022: GBP1.2m).
In the 52 week period ended 30 March 2023, the value of loans written off recognised in the income statement amounted to GBP2.0m which relates to operating loans. In the 53 week period ended 31 March 2022 the value of loans written off recognised in the income statement amounted to GBP2.3m, which relates to operating loans.
At 30 March 2023, the Group had a commitment to increase the loan funding to Joint Venture companies of GBP0.4m (31 March 2022: GBP0.8m); this increase in funding is written into the Joint Venture agreements and becomes payable when certain criteria are met.
The Group is a guarantor for the leases for veterinary practices that are not located within Pets at Home stores.
Key management personnel
Details of remuneration paid to key management personnel are set out in note 4.
28 Investment in subsidiaries
Company
Investments
in subsidiaries
GBPm
----------------
At 30 March 2023 and 31 March 2022 936.2
----------------
Impairment testing
Management have conducted a full impairment review which has been undertaken on the Group's cash generating units of which the Company's investments form part. The results of this review are disclosed in note 13, including a sensitivity analysis. In this review, the goodwill on consolidation balance of GBP959.2m at 30 March 2023 exceeds the investments held in subsidiary undertakings of GBP936.2m, and therefore management have concluded that under IAS36, no impairment has been identified with regard to the Company's investments in subsidiaries.
Registered office address
Pets at Home (Asia) Limited: Units 704 5A, 7/F, Tower B, Manulife Financial Centre, 223-231 Wai Yip Street, Kwun Tong, Kowloon, Hong Kong
PAH Pty Limited: Herbert Greer and Rundle, Level 21, 385 Bourke Street, Melbourne, VIC 3000, Australia
Pure Pet Food Limited: Unit 6, Brookmills, Saddleworth Road, Greetland, Halifax, West Yorkshire, England, HX4 8LZ
Dog Stay Limited: 305 Regents Park Road, Finchley, London, England, N3 1DP
VetsDirect Limited: Dickson Minto, 16 Charlotte Square, Edinburgh, Scotland, EH2 4DF
Project Blu Limited: 34 Cardiff Road, Dinas Powys, Wales CF64 4JS
The registered office of all the remaining companies in which the Group has an interest in the share capital is Epsom Avenue, Stanley Green, Handforth, Cheshire, England SK9 3RN.
Group
Details of the subsidiary undertakings are as follows:
In the 52 week period ended 30 March 2023, the Group has also acquired 100% of the 'A' shares of six companies. These practices were previously accounted for as Joint Venture veterinary practices as the Group held 100% of the non-participatory 'B' ordinary shares. Acquisition of the 'A' shares has led to the control and consolidation of these companies. A detailed explanation for the basis of consolidation can be found in note 1.4.
Further details of these acquisitions can be found in note 10.
Class of
shares At 30 March At 31 March
Company Holding Country of incorporation held 2023 % 2022 %
Brand Development Limited Indirect Guernsey Ordinary 100 100
Companion Care (Services)
Limited Indirect United Kingdom Ordinary 100 100
Companion Care Management
Services Limited Indirect United Kingdom Ordinary 100 100
Les Boues Limited Indirect Jersey Ordinary 100 100
PAH Pty Limited Indirect Australia Ordinary 100 100
Pet Advisory Services Limited Indirect United Kingdom Ordinary 100 100
Pet Investments Limited Indirect United Kingdom Ordinary 100 100
Pets at Home (Asia) Limited Indirect Hong Kong Ordinary 100 100
PAH Financial Services Limited Indirect United Kingdom Ordinary 100 100
Pets at Home Holdings Limited Indirect United Kingdom Ordinary 100 100
Pets at Home Limited Indirect United Kingdom Ordinary 100 100
Pets at Home No.1 Limited Direct United Kingdom Ordinary 100 100
Pets at Home Superstores
Limited Indirect United Kingdom Ordinary 100 100
Pets at Home Vets Group
Limited Indirect United Kingdom Ordinary 100 100
Pets at Home (ESOT) Limited Indirect United Kingdom Ordinary 100 100
Pet City Holdings Limited Indirect United Kingdom Ordinary 100 100
Pet City Limited Indirect United Kingdom Ordinary 100 100
Pet City Resources Limited Indirect United Kingdom Ordinary 100 100
Vets4Pets (Services) Limited Indirect United Kingdom Ordinary 100 100
Vets4Pets Holdings Limited Indirect Guernsey Ordinary 100 100
Vets4Pets I.P. Limited Indirect Guernsey Ordinary 100 100
Vets4Pets Services Limited Indirect United Kingdom Ordinary 100 100
Vets4Pets UK Limited Indirect United Kingdom Ordinary 100 100
Vets4Pets Limited Indirect Guernsey Ordinary 100 100
Vets4Pets Veterinary Group
Limited Indirect United Kingdom Ordinary 100 100
VetsDirect Limited Indirect United Kingdom Ordinary 100 100
Aberdeen North Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Aberdeen Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Accrington Vets4Pets Limited Indirect United Kingdom Ordinary 100 50
Addlestone Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Alton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Andover Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Aylesbury Berryfields Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Bangor Wales Vets4Pets Limited Indirect United Kingdom Ordinary 100 50
Bearsden Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bedminster Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Belfast Stormont Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Bicester Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bishop Auckland Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Blackpool Warbreck Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Bodmin Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bolton Central Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Bonnyrigg Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Borehamwood Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bourne Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bracknell Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bradford Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bramley Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bramley Vets4Pets (Newco)
Limited Indirect United Kingdom Ordinary 100 100
Bridlington Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Brighton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Bromborough Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Cambridge Perne Road Vets4Pets
Limited Indirect United Kingdom Ordinary 100 100
Canvey Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Carmarthen Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Chorley Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Clacton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Clitheroe Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Colchester Layer Road Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Colchester Vets4Pets Advanced Practice Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Ballymena) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Banbury) Limited Indirect United Kingdom Ordinary 100 50 Companion Care (Barnsley Cortonwood) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Chippenham) Limited Indirect United Kingdom Ordinary 100 50 Companion Care (Ely) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Exeter Marsh) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Exeter) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Farnborough) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Kendal) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Kirkcaldy) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Llantrisant) Limited Indirect United Kingdom Ordinary 100 50 Companion Care (Macclesfield) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Maidstone) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Newport) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Nottingham) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Slough) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Speke) Limited Indirect United Kingdom Ordinary 100 100 Companion Care (Stratford-Upon-Avon) Limited Indirect United Kingdom Ordinary 100 100 Corby Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Coventry Canley Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Craigavon Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Crosby Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Davidsons Mains Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Denbigh Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Didcot Vets4Pets Limited Indirect United Kingdom Ordinary 100 - Doncaster Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Dundee Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 East Grinstead Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 East Kilbride South Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Ellesmere Port Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Evesham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Gillingham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Grantham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Great Yarmouth Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Guildford Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Handforth Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Haverfordwest Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Hemsworth Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Hexham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Horden Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Horsham Vets4Pets Limtied Indirect United Kingdom Ordinary 100 - Huddersfield Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Inverness Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Inverurie Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Kendal Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Kingswood Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Lancaster Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Leamington Spa Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Leamington Spa Myton Road Vets4Pets Limited Indirect United Kingdom Ordinary 100 - Leeds Kirkstall Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Leicester St Georges Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Leven Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Linlithgow Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Littleover Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Liverpool OS Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Long Eaton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Maidstone Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Malvern Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Market Harborough Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Marlborough Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Melton Mowbray Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Mexborough Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Milton Keynes Broughton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Monmouth Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Musselburgh Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Newark Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Newbury Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Newhaven Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Newton Mearns Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Newtownards Vets4Pets Limited Indirect United Kingdom Ordinary 100 50 Northwich Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Norwich Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Nottingham Castle Marina Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Pentland Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Perth Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Peterlee Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Poynton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Prescot Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Rawtenstall Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Redditch Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Ripon Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Runcorn Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Scunthorpe Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Selby Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Sheffield Heeley Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Sheldon Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Shepton Mallet Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Sidcup Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 South Shields Quays Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 St Austell Vets4Pets Limited Indirect United Kingdom Ordinary 95 95 St Neots Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Staines Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Stocksbridge Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Stoke-On-Trent Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Sudbury Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Teesside Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Thamesmead Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 The Heart of Dulwich Veterinary Care Limited Indirect United Kingdom Ordinary 100 100 Thornbury Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Tiverton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Uckfield Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Uttoxeter Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Wallasey Bidston Moss Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Warrington Winnick Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Wellingborough Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 West Drayton Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Wokingham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100 Wrexham Vets4Pets Limited Indirect United Kingdom Ordinary 100 100
Investments in Joint Venture practices and other investments
The Group holds an indirect interest in the share capital of the following companies:
Class of
Country of shares At 30 March At 31 March
Company Holding incorporation held 2023 % 2022 %
Abingdon Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
ABTW Limited Indirect United Kingdom Ordinary 50 50
Airdrie Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Alsager Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Altrincham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Amesbury Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bagshot Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bangor Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Barnsley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Barnstaple Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Barnwood Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Barry Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bath Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bedford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bedlington Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Beeston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Beverley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Biggleswade Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bishops Stortford Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bishopston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bitterne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Blackburn Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Blackheath Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Blackpool Squires Gate Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Blackwood Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bolton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bracknell Peel Centre Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bradford Idle Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Brighouse Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bristol Emerson Green Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bristol Imperial Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bristol Kingswood Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bristol Longwell Green Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Bromsgrove Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Buckingham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bulwell Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Burscough Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Burton-On-Trent Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bury St Edmunds Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Bury Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Byfleet Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Caerphilly Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Camborne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Cannock Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Canterbury Sturry Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Cardiff Ely Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Cardiff Newport Road Vets4Pets
Limited Indirect United Kingdom Ordinary 50 50
Carlisle Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Carrickfergus Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Castleford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Catterick Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Chadwell Heath Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Cheadle Hulme Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Chester Caldy Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Chester Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Chesterfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Cirencester Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Clevedon Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Cleveleys Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Clifton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Clowne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Coalville Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Colne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Aintree) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Andover) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Ashford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Ashton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Aylesbury) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Ayr) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Basildon Pipps Hill) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Basildon) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Basingstoke) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Beckton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bedford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Belfast) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bishopbriggs) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bletchley) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bolton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bournemouth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Braintree) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Brentford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bridgend) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bridgwater) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Brislington) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Bristol Filton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Broadstairs) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Burgess Hill) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cambridge Beehive) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cambridge) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cannock) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Canterbury) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cardiff) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Charlton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Chatham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Chelmsford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cheltenham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Chesterfield) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Chichester) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Chingford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Christchurch) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Colchester) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Corstorphine) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Coventry Walsgrave) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Cramlington) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Crawley) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Crayford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Croydon) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Derby Kingsway) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Derby) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Dunstable) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Eastbourne) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Enfield) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Falmouth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Fareham Collingwood) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Fareham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Farnham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Folkestone) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Fort Kinnaird) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Friern Barnet) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Gloucester) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Harlow) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Hatfield) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Hemel Hempstead) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (High Wycombe) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Hove) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Huddersfield) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Huntingdon) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Ilford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Ipswich Martlesham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Keighley) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Kidderminster) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Kings Lynn) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Leicester Beaumont Leys) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Leicester Fosse Park) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Leighton Buzzard) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Linwood) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Lisburn) Limited Indirect United Kingdom Ordinary 50 50
Companion Care (Liverpool Penny Lane) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Livingston) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Merry Hill) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Milton Keynes) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (New Malden) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Newbury) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Newcastle Kingston Park) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Northampton Nene Valley) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Norwich Hall Road) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Norwich Longwater) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Norwich) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Oldbury) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Oldham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Orpington) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Oxford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Perth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Peterborough Bretton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Peterborough) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Plymouth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Poole) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Portsmouth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Preston Capitol) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Pudsey) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Reading) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Redditch) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Redhill) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Romford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Rotherham) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Rustington) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Salisbury) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Scarborough) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Southampton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Southend-On-Sea) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Stevenage) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Stirling) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Stockport) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Stoke Festival Park) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Swansea) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Swindon) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Tamworth) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Taunton) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Telford) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Truro) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Tunbridge Wells) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Wakefield) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Weston-Super-Mare) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Winchester) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Winnersh) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Woking) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Woolwell) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Worcester) Limited Indirect United Kingdom Ordinary 50 50 Companion Care (Wrexham Holt Road) Limited Indirect United Kingdom Ordinary 50 50 Craigleith Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Crescent Link Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Crewe Vets4Pets Limited Indirect United Kingdom Ordinary 50 100 Cross Hands Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Cumbernauld Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dagenham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Darlington Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Daventry Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Denton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dewsbury Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dorchester Vets4Pets Limited Indirect United Kingdom Ordinary 50 100 Dog Stay Limited Indirect United Kingdom Ordinary 12 12 Dover Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Droitwich Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Drumchapel Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dudley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dumbarton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Dunfermline Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Durham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 East Kilbride Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Eastleigh Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Eastwood Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Eccleshill Vets4Pets (Newco) Limited Indirect United Kingdom Ordinary 50 50 Epsom Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Falkirk Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Feltham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Filton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Gamston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Gateshead Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Glasgow Forge Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Glasgow Pollokshaws Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Goldenhill Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Gosport Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Gravesend Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Greasby Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Greenford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Grimsby Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Guernsey Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Halesowen Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Halifax Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hamilton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Harrogate New Park Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Harrogate Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hartlepool Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hastings Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Havant Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Haverhill Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hayling Island Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Heanor Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hedge End Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hemel Hempstead Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hendon Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hereford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hertford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 High Wycombe Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hinckley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hucknall Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hull Anlaby Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hull Stoneferry Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Hull Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Ilkeston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Ipswich Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Irvine Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Kettering Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Kidderminster Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Kilmarnock Vets4Pets Limited Indirect United Kingdom Ordinary 50 100 Kirkby in Ashfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Larne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Launceston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leeds Birstall Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leeds Colton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leeds Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leigh Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leigh-On-Sea Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Letchworth Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Leyland Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Lichfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Lincoln South Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Lisburn Longstone Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Llandudno Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Llanelli Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Llanrumney Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Longton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Loughborough Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Loughton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Luton Gipsy Lane Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Luton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Lytham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Maidenhead Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Maldon Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Mansfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Mapperley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Merthyr Tydfil Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Middlesbrough Cleveland Park Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Middlesbrough Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Middleton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Millhouses Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Morpeth Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 New Milton Vets4pets Limited Indirect United Kingdom Ordinary 50 50 Newcastle-Upon-Tyne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Newmarket Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Newport Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Newton Abbot Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Newtownabbey Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 North Tyneside Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Northallerton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Northampton Riverside Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Northampton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Nottingham Chilwell Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Nottingham Netherfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Nuneaton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Oadby Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Old Kent Road Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Oxford Cowley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Paisley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Penrith Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Pentland Vets4Pets Limited Indirect United Kingdom Ordinary 50 100 Penzance Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Peterborough Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Pontypridd Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Poole Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Portishead Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Portsmouth Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Prenton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Preston Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Prestwich Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Project Blu Limited Indirect United Kingdom Ordinary 9 - Pure Pet Food Ltd Indirect United Kingdom Ordinary 12 12 Quinton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rayleigh Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
Rhyl Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Richmond Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rochdale Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rotherham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rugby Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rugby Central Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Ruislip Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Rushden Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Saffron Walden Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Salford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Selly Oak Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sevenoaks Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sheffield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sheffield Drakehouse Vets4Pets Limited Indirect United Kingdom Ordinary 50 100 Sheffield Wadsley Bridge Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Shelfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Shrewsbury Meole Brace Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Shrewsbury Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sittingbourne Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Solihull Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Somercotes Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 South Shields Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Southampton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Southend Airport Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Southend-On-Sea Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Southport Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 St Albans Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 St Helens Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Stafford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Stechford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Stockton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Stourbridge Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Street Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sunderland South Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sunderland Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sutton Coldfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sutton In Ashfield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Swindon Bridgemead Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Swinton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Sydenham Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Telford Madeley Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Thurrock Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Tilehurst Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Torquay Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Totton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Trafford Park Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Trowbridge Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Wakefield Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Walkden Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Walsall Reedswood Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Waltham Abbey Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Walton on Thames Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Walton Vale Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Warminster Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Warrington Riverside Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Warrington Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Washington Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Waterlooville Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Watford Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 West Bromwich Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Weymouth Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Whitstable Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Widnes Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Wigan Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Wimbledon Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Wolverhampton Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Worksop Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Worthing Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 WSM Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Yate Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 Yeovil Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 York Clifton Moor Vets4Pets Limited Indirect United Kingdom Ordinary 50 50 York Vets4Pets Limited Indirect United Kingdom Ordinary 50 50
During the 52 week period ended 30 March 2023, the Group has sold 100% of the 'A' shares in five companies which were previously classified as subsidiaries, and subsequent to sale of the 'A' shares, have been accounted for as Joint Venture veterinary practices, which has led to the reduction in the holding in five entities listed above to 50% investment.
Glossary - Alternative Performance Measures
Guidelines on Alternative Performance Measures (APMs) issued by the European Securities and Markets Authority came into effect for all communications released on or after 3 July 2016 for issuers of securities on a regulated market.
In the reporting of financial information, the Directors have adopted various APMs of historical or future financial performance, position or cash flows other than those defined or specified under International Financial Reporting Standards (IFRS).
The Directors measure the performance of the Group based on the following financial measures which are not recognised under UK-adopted international accounting standards and consider these to be important measures in evaluating the Group's strategic and financial performance. The Directors believe that these APMs assist in providing additional useful information on the underlying trends, performance and position of the Group.
APMs are also used to enhance the comparability of information between reporting periods by adjusting for non-underlying items, to aid the user in understanding the Group's performance. The number and appropriateness of APMs presented in the Financial Statements has been reviewed and reduced from the comparative period to those considered to be the most relevant for measuring the performance of the Group.
Consequently, APMs are used by the Directors and management for performance analysis, planning, reporting and incentive setting purposes.
All APMs relate to the current period results and comparative period where provided.
APMs considered by the business to be a key performance indicator are explained in more detail on page 10 of the Annual Report.
The key APMs used by the Group are:
'Like-for-Like' sales growth comprises total revenue in a financial period compared to revenue achieved in a prior period for stores, online operations, grooming salons and veterinary practices that have been trading for 52 weeks or more, excluding fee income from Joint Venture veterinary practices where the Group has bought out the Joint Venture Partners or will offer to buy out the Joint Venture Partners in the future
Underlying PBT: Underlying profit before tax (PBT) is based on pre-tax profit before the impact of non-underlying items, being certain costs or incomes that derive from events or transactions that fall outside the normal activities of the Group and are excluded by virtue of their size and nature in order to reflect management's view of the performance of the Group.
Free cash flow: Net increase/(decrease) in cash before the impacts of dividends paid, share buybacks, investments, proceeds from new loans and repayment of borrowings.
References to Underlying GAAP measures and Underlying APMs throughout the financial statements are measured before the effect of non-underlying items.
APM Definition Reconciliation
Consumer Consumer revenue being statutory Consumer revenue (GBPm) FY23 FY22 Note
revenue Group revenue, less Joint Statutory Group revenue 1,404.2 1,317.8 CIS
Venture veterinary practice Joint Venture fee income (77.2) (69.9) 2
fee income (which forms Revenue by Group managed
part of statutory revenue veterinary practices (37.5) (31.2) 2
within the Vet Group), plus Revenue by all veterinary
gross consumer revenue made practices 492.9 457.1
by Joint Venture veterinary Consumer revenue 1,782.4 1,673.8
practices (unaudited). CIS = Consolidated
income statement
Like-for-like 'Like-for-like' revenue Not applicable.
revenue growth comprises total revenue
in a financial period compared
to revenue achieved in a
prior period for stores,
online operations, grooming
salons and veterinary practices
that have been trading for
52 weeks or more, excluding
fee income from Joint Venture
veterinary practices where
the Group has bought out
the Joint Venture Partners
or will offer to buy out
the Joint Venture Partners
in the future.
Underlying Underlying profit before Underlying PBT (GBPm) FY23 FY22 Note
profit before tax (PBT) is based on pre-tax Underlying PBT 136.4 130.1 CIS
tax profit before the impact Non-underlying items (13.9) 18.6 CIS
of certain costs or incomes ----
that derive from events Profit before tax 122.5 148.7
or transactions that fall CIS = Consolidated income statement
outside the normal activities
of the Group and are excluded
by virtue of their size
and nature in order to reflect
management's view of the
performance of the Group.
Underlying Underlying basic earnings Underlying basic
basic EPS per share (EPS) is based EPS (p) FY23 FY22 Note
on earnings per share before Underlying basic EPS 22.8 21.2 5
the impact of certain costs Non-underlying items (2.3) 3.7 5
or incomes that derive from ----
events or transactions that Basic earnings per
fall outside the normal share 20.5 24.9
activities of the Group
and are excluded by virtue
of their size and nature
in order to reflect management's
view of the performance
of the Group.
Free Net increase/(decrease) Free cash flow (GBPm) FY23 FY22 Note
cash flow in cash before the impacts Net increase in cash 12.0 64.6 CFS
of dividends paid, share Remove effects of:
buybacks, investments, proceeds Dividends 58.7 48.5 CFS
from new loans and repayment Acquisition of subsidiary 0.5 1.7 CFS
of borrowings. Proceeds from new
loan (123.3) (100.0) CFS
Repayment of borrowings 100.0 100.0 CFS
Share buyback 50.3 - CFS
Proceeds from sale
of PPE relating to
GVs - (0.6)
Disposal of subsidiaries
net of cash disposed
(non-underlying) - (19.2) CFS
----
Free cash flow 98.2 95.0
CFS = Consolidated
statement of cash
flows
Underlying Cash return on invested Underlying CROIC FY23 FY22 Note
CROIC capital, represents cash Cash returns:
returns divided by the average Underlying operating
of gross capital invested profit 149.7 144.5 2
(GCI) for the last 12 months. Share-based payment
Cash returns represent underlying charges 4.9 4.9 3
operating profit before 154.6 149.4
share-based payments subject Effective tax rate 19% 19%
to tax, then adjusted for Tax charge on above (29.4) (28.4)
depreciation of PPE, right-of-use 125.2 121.0
assets and amortisation. Underlying depreciation
GCI represents gross PPE, and amortisation 102.3 103.9 2
right-of-use assets and Cash returns 227.5 224.9
software, and other intangibles
excluding the goodwill created Gross capital invested
on the acquisition of the (GCI):
Group by KKR (GBP906,445,000) Gross property, plant
plus net working capital, and equipment 405.3 342.4 11
before the effect of non-underlying Gross right-of-use
items in the period. assets 635.1 548.2 12
Intangibles 1,046.3 1,034.1 13
Net working capital movement Less KKR goodwill (906.4) (906.4)
is a measure of the cash Investments 9.1 9.9
required by the business Net working capital: (121.6) (90.7) see definition
to fund its inventory, receivables Debtors 51.8 62.8
and payables. Stock 108.6 84.5
Creditors (265.2) (224.8)
Provisions (16.8) (13.2)
GCI (at period end) 1,067.8 937.5
Average 1,002.7 899.5
Underlying CROIC 22.7% 25.0%
Net cash/(debt) Cash and cash equivalents Net cash/(debt) (GBPm) FY23 FY22 Note
less loans and borrowings. Cash and cash equivalents 178.0 166.0 18
Loans and borrowings (123.3) (100.0) 19
Net cash/(debt) 54.7 66.0
Total indebtedness Cash and cash equivalents Total indebtedness
less loans and borrowings (GBPm) FY23 FY22 Note
plus lease liabilities. Cash and cash equivalents 178.0 166.0 18
Loans and borrowings (123.3) (100.0) 19
Net cash/(debt) 54.7 66.0
Lease liabilities (421.4) (383.0) 12
Total indebtedness (366.7) (317.0)
APM Definition Reconciliation
Pre IFRS Net cash (above) divided Pre IFRS 16 leverage FY23 FY22 Note
16 leverage by underlying EBITDA less Net (cash) (above) (54.7) (66.0)
expected rental charges Statutory operating
pre IFRS 16. profit 136.8 163.8
Underlying depreciation
of property, plant
and equipment 25.7 25.4 3
Underlying depreciation
of right-of-use assets 66.8 69.7 3
Amortisation of intangible
assets 9.8 8.8 3
Non-underlying depreciation
of property, plant
and equipment 0.4 - 3
Non-underlying depreciation
of right-of-use assets 0.7 - 3
Other non-underlying
items in EBITDA 11.8 (19.3) 3
Underlying EBITDA 252.0 248.4
Less:
Proforma rental charges
pre IFRS 16 (79.9) (80.8)
Underlying EBITDA
(pre IFRS 16)(1) 172.1 167.6
----
Pre IFRS 16 leverage (0.3)x (0.4)x
(1) Proforma rental charges pre IFRS
16 cannot be directly referenced in
the financial statements as the balance
represents 52 weeks (FY22: 53 weeks)
of rental charges for each lease held
at the balance sheet date.
Lease adjusted Total indebtedness divided Lease adjusted leverage FY23 FY22 Note
leverage by underlying EBITDA. Total indebtedness
(above) 366.7 317.0
Underlying EBITDA 252.0 248.4
Lease adjusted leverage 1.5x 1.3x
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
FR AAMBTMTJTMLJ
(END) Dow Jones Newswires
May 25, 2023 02:00 ET (06:00 GMT)
1 Year Pets At Home Chart |
1 Month Pets At Home 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
