Source - LSE Regulatory
RNS Number : 8720K
Grafton Group PLC
31 August 2023
 

 

 

 

 

Half Year Report

For the Six Months Ended 30 June 2023

 

 

 

 

 


 

Grafton Group plc

Half Year Report for the Six Months Ended 30 June 2023

Resilient Performance in Challenging Markets; Full Year Expectations Reaffirmed

 

Grafton Group plc ("Grafton"), the international building materials distributor and DIY retailer is pleased to announce its half year results for the period ended 30 June 2023.

 

Financial Highlights

·      Full year adjusted operating profit expected to be in line with Analysts' expectations1

·      Decline in first half adjusted operating profit (before property profit) as anticipated

·      Strong operating profit margin and return on capital employed

·    Excellent cashflow of £191.3 million from operations

·    £132.7 million returned to shareholders in dividend payments and share buybacks

·    Interim dividend growth of 8.1% on lower number of shares in issue following buybacks

·    Net cash at 30 June 2023 of £438.4 million (before IFRS 16 lease liabilities) was almost unchanged from the year end position after returning cash to shareholders

·    New share buyback programme for up to £50.0 million announced

 

Operational Highlights        

·      Underlying market fundamentals remain strong despite current challenges

·      Resilient first half performance despite challenging Distribution markets

·      Volumes lower across the Group's distribution businesses

·      Woodie's DIY, Home and Garden retail business performed strongly

·      Notably strong performance by UK Manufacturing businesses

·      Further progress made on sustainability agenda

 

Total Operations2

H1 2023

H1 2022

Change

Revenue

£1,189m

£1,153m

+3.2%

Adjusted3 operating profit

£105.1m

£151.1m

(30.5%)

Adjusted operating profit before property profit

£103.9m

£132.6m

(21.6%)

Adjusted operating profit margin before property profit

8.7%

11.5%

(280bps)

Adjusted profit before tax

£104.3m

£143.4m

(27.3%)

Adjusted earnings per share

38.1p

49.5p

(23.1%)

Interim dividend

10.0p

9.25p

+8.1%

Adjusted return on capital employed (ROCE)

14.3%

18.8%

(450bps)

Net cash (including IFRS 16 leases)

£3.7m

£73.5m

(£69.8m)

Net cash (before IFRS 16 leases)

£438.4m

£520.5m

(£82.1m)





Statutory Results

H1 2023

H1 2022

Change

Operating profit

£94.3m

£140.1m

(32.7%)

Profit before tax

£93.6m

£132.4m

(29.3%)

Basic earnings per share

34.2p

45.8p

(25.3%)

1 Grafton compiled consensus Analysts' forecasts for 2023 show adjusted operating profit of circa £202.6 million and a range of £194.6 million to £209.4 million.

2 Supplementary financial information in relation to Alternative Performance Measures (APMs) is set out on pages 43 to 47.

3 The term "Adjusted" means before exceptional items, amortisation of intangible assets arising on acquisitions and acquisition related items in both periods.

Eric Born, Chief Executive Officer Commented:  

 

"The strength of the Group's market positions and our experienced management teams have underpinned a resilient performance in the face of challenging conditions during the first half.  Grafton's robust cash generation has enabled us to return £132.7 million to shareholders in the half year by way of share buybacks and dividends whilst leaving our net cash position broadly unchanged.  This strong balance sheet, together with our nimble operating structure, will allow us to take advantage of organic and acquisitive growth opportunities.  Whilst uncertainties remain in the short term, we are confident that Grafton is exceptionally well positioned to benefit as the cycle turns, markets normalise and consumer confidence gains momentum."

 

 

Webcast and Conference Call Details

A highlights video and a copy of the results presentation document are available at 7:00am on 31 August 2023 via the home page of the Company's website www.graftonplc.com.   

         

A presentation for analysts and investors will be hosted by Eric Born and David Arnold at 9:00am on 31 August 2023.  A live webcast of the presentation including Q&A will be available to view via the Company's website at www.graftonplc.com or by clicking here.

 

Analysts will be invited to raise questions during the presentation.  Should investors wish to submit a question in advance, they can do so before 8.15am today by sending an email to ir@graftonplc.com.  A recording of the webcast will be made available on the Company's website.

 

 

Investors

Media

 

 

 

 

Grafton Group plc

+353 1 216 0600

 

Murrays

pwalsh@murraygroup.ie

 

+353 1 498 0300/+353 87 226 9345

Eric Born

Chief Executive Officer

Pat Walsh


David Arnold

Chief Financial Officer





Buchanan

Helen Tarbet

Toto Berger

GraftonGroup@buchanancomms.co.uk

+44 (0) 7872 604 453

+44 (0) 7880 680 403

 





 

Cautionary Statement

Certain statements made in this announcement are forward-looking statements.  Such statements are based on current expectations and are subject to a number of risks and uncertainties that could cause actual events or results to differ materially from those expressed or implied by these forward-looking statements.  They appear in a number of places throughout this announcement and include statements regarding the intentions, beliefs or current expectations of Directors and senior management concerning, amongst other things, the results of operations, financial condition, liquidity, prospects, growth, strategies and the businesses operated by the Group.  The Directors do not undertake any obligation to update or revise any forward-looking statements, whether because of new information, future developments or otherwise.

 


Half Year Report for the Six Months to 30 June 2023

 

Group Results - Trading Summary, Cashflow, Dividend and Outlook

 

 

Grafton achieved a resilient set of results in the first half in challenging markets and measured against a strong performance outcome in the comparative period. The half year results were in line with the Board's expectations and reflect the successful response by management in mitigating the decline in profitability from the combined impacts of weaker markets and cost pressures.

 

The quality of the Group's portfolio of high returning and differentiated businesses was a significant factor in delivering this resilient performance in a more challenging macro-economic and construction environment.

 

Adjusted earnings per share, a key driver of shareholder returns and a primary indicator of corporate performance, was 38.1 pence per share for the half year.  This reflects solid returns from operations as well as interest income on cash deposits and a taxation rate of 20.1 per cent that benefits from the lower rate of corporation tax of 12.5 per cent payable on profits generated in Ireland.     

 

Residential repair, maintenance and improvement ("RMI") and house building activity across the four geographies where the Group operates was adversely affected by cost-of-living pressures caused by the current environment of high inflation and successive interest rate increases. 

 

Volumes were lower in the Distribution segment where inflationary pressures in building materials and construction supplies moderated significantly with sharp and sustained falls in steel and timber prices from record highs.  These were among the commodities that were most affected by the pandemic related rebound in activity and the spike in the price of building materials.  Distribution product price inflation elsewhere moderated significantly but remained positive.

 

Lower volumes and steel and timber price deflation contributed to gross margin pressure in competitive markets and reduced profitability in the Distribution businesses in Ireland and the UK. 

 

Inflation increased payroll costs across the Group at the fastest rate in decades in tight labour markets.   We responded to the weaker market conditions and cost pressures by implementing targeted reductions in payroll costs, mainly through normal attrition rates, and discretionary overheads.

 

The medium and long-term underlying fundamentals of the markets that Grafton operates in remain strong and its businesses are well positioned to benefit from structural growth drivers as markets recover.  An ageing housing stock and the drive to improve energy efficiency and reduce carbon emissions, that is vital to creating a more sustainable future, support a positive outlook for housing RMI activity over the medium and longer term.  House building volumes are underpinned by demographic trends and a prolonged period of under supply.

 

These results demonstrate the benefit of the spread of the Group's operations across geographic markets and sectors that has created a more diversified earnings base with 60 per cent of revenue generated in Ireland, the Netherlands and Finland.  

 

Based on current trading conditions, we continue to anticipate delivering full year operating profit in line with Analysts' expectations while acknowledging that ongoing risks remain from cost-of-living pressures and interest rate increases.

 


Distribution

 

Ireland

 

Chadwicks operated at high levels of activity in a market that is supported by sound demand fundamentals.  New build construction activity was resilient, but demand was lower for materials supplied for housing RMI projects in a tight market for skilled labour where affordability pressures also weighed on activity. 

 

UK

 

Selco experienced challenging trading conditions in the residential RMI market as households reduced investment on home improvements and discretionary spending on repairs and maintenance in response to the cost-of-living increases, the decline in real disposable incomes and interest rate rises.  Selco solely supplies the RMI market which has been hit hard in the current downturn although the pace of the decline in volumes moderated towards the end of the half year.  We responded to market conditions and invested in price on core products, balancing volume and margin to optimise profitability.  We also implemented measures to realign volumes and operating costs that will create material savings in the second half of this year and next year. A new Selco branch was opened in Peterborough in April increasing the estate to 75 branches. 

 

Revenue and profitability recovered through the half year in Leyland SDM and a new store was opened in Hammersmith in February 2023. The London based TG Lynes commercial pipes and fittings distribution business delivered a good result maintaining operating profit in line with the record performance in the prior year.

 

Subdued demand and weak sentiment resulted in lower activity in the new housing market in Northern Ireland and contributed to a decline in revenue and profitability in the MacBlair distribution business.  MacBlair extended market coverage in the province with the acquisition in June 2023 of a single branch in Portglenone, County Antrim.   Post the half year, in July 2023, it acquired a further branch in Strabane, County Tyrone. 

 

The Netherlands

 

Revenue growth in Isero was supported by major new build projects being undertaken by national construction companies and by RMI activity on social housing. Activity levels with smaller customers, typically sole trader businesses operating in construction and other industries, were softer in the period. 

 

Finland

 

IKH average daily like-for-like revenue was marginally down due to a softening in demand across the Partner network in Finland driven by a decline in residential and non-residential construction that was partly offset by stronger demand from Partners in Estonia and Sweden.  

 

Retailing

 

Trading in the Woodie's DIY, Home and Garden business in Ireland performed strongly driven by good levels of demand for seasonal products in the second quarter. 

 

Manufacturing

 

CPI Mortars continued to demonstrate resilience as dry mortar volumes held up well despite a softening of activity in the new housing market.  Demand was weaker for packaged ready-to-use products supplied to the residential RMI market. 

 

StairBox continued to strengthen its market position increasing the volume of bespoke staircases supplied to the secondary housing market.

 

Property

 

The Group realised a property profit of £1.1 million (2022: £18.5 million) in the half year.  This related to the disposal of one property that generated cash proceeds of £1.3 million (2022: £24.0 million for two properties).

 

Cashflow

 

The Group's cashflow from operations was exceptionally strong at £160.7 million (2022: £105.9 million) including £36.0 million generated from reducing investment in working capital.  There was a normal seasonal increase in trade payables in the period while more resilient supply chains enabled inventory to be turned over more quickly.   This release of working capital largely reversed an increase in working capital of £39.7 million in the first half of last year. 

 

Cash returned to shareholders in dividend payments and share buybacks amounted to £132.7 million (2022: £104.0 million) in the half year, excluding transaction costs.

 

The Group had net cash (before IFRS 16 lease liabilities) of £438.4 million at 30 June 2023, a decline of £19.8 million from £458.2 million at 31 December 2022.  Net cash including IFRS 16 lease liabilities was £3.7 million at 30 June 2023 (31 December 2022: £8.9 million).

 

Returns to Shareholders

 

Dividends

 

The Board has declared an interim dividend of 10.0 pence per share, an increase of 8.1 per cent on last year's interim dividend of 9.25 pence.

 

The cash outflow on this year's interim dividend is expected to be circa £21.2 million which is in line with the cash outflow on last year's interim dividend.  Notwithstanding the reduction in first half profitability, the Board has decided to maintain the same level of cash payment for the 2023 interim dividend and to allow shareholders to benefit from the lower number of shares in issue following the buyback of shares.  The actual amount of the cash outflow on the 2023 interim dividend is dependent on the number of shares in issue on the dividend record date.

 

The interim dividend is in line with the Board's guidance for full year dividend cover of between two- and three-times adjusted earnings.   This reflects the Group's very strong balance sheet, profitability and cashflow from operations.

 

The interim dividend will be paid on 20 October 2023 by Grafton Group plc to shareholders on the Register of Members at the close of business on 22 September 2023, the record date.  The ex-dividend date is 21 September 2023.

 

In the half year, the Group had a cash outflow of £51.6 million on payment of the final dividend for 2022. Only dividends paid in the half year have been charged to equity and no liability for the interim dividend has been recognised at 30 June 2023 as there was no payment obligation at that date.


Share Buybacks

 

Grafton has completed three share buyback programmes since May 2022 in line with its disciplined approach to capital allocation and supported by its strong financial position.  During the first programme 12.28 million ordinary shares (5.1 per cent of the share capital) were repurchased at a total cost of £100 million and an average price of £8.14 per share. In the second programme 10.89 million ordinary shares (4.8 per cent of the share capital) were repurchased at an average price of £8.57 per share and a total cost of £93.3 million.  

 

During the third share buyback programme that was launched on 12 May 2023 and completed on 30 August 2023, 6.0 million ordinary shares were repurchased at a total cost of £50 million and an average price of £8.33 per share As at 30 June 2023, the Group had purchased 2.77 million ordinary shares for £22.8 million under this programme.

 

A total of £216.1 million was returned to shareholders through share buybacks between 9 May 2022 and 30 June 2023.

 

The Board today announces that it intends to introduce a fourth programme to buy back ordinary shares in the Company for an aggregate consideration of up to £50 million, reflecting its confidence in the prospects for the Group, its strong balance sheet and cash generation from operations, while at the same time retaining significant capacity to invest in strategic growth opportunities.  The fourth share buyback programme will commence today and end no later than 31 January 2024 subject to market conditions.

 

Allocation of Capital

 

The cornerstone of our approach to the allocation of capital is the creation of sustainable shareholder value through sound strategic, commercial and financial business decisions. 

 

We have an established federated structure at Grafton that devolves operational decision making and accountability to local management teams who have a deep knowledge of our customers and markets across the Distribution, Retailing and Manufacturing segments in the four geographies where we operate. Through regular formal reviews and day-to-day contact, the Group leadership and local management teams remain closely aligned and have an intimate knowledge of the opportunities and risks in each of our markets.  These short lines of communication and collaboration enable a sharing of ideas and best practice across the Group and facilitate prompt decisions on the allocation of capital and other material matters.

 

Grafton has developed historically through both organic growth and acquisitions, and we will continue to allocate capital to our existing portfolio of businesses and brands that have headroom for growth and operate in markets that are structurally attractive through the cycle.   Acquisitions are focused on enhancing the market positions of existing businesses, exploiting appropriate opportunities in adjacent markets and developing new growth platforms in new geographies.  Our central strategic development team is focused on potential platform acquisition opportunities in fragmented segments of the building materials distribution market in Europe, where we continue to evaluate opportunities and engage with vendors.

 

Following a strategic and market assessment during the half year by the Group's new CEO and management, the acquisition search in the European distribution market for building materials and construction related products was widened both geographically and by product segment from a narrow base to include a larger set of potential value creation opportunities.  The rate at which capital will ultimately be allocated for platform acquisitions is dependent on timing decisions by business owners and agreeing terms that are mutually acceptable. 

 

The Group returned £132.7 million to shareholders in dividends and share buybacks in the half year and £208.9 million for the full year in 2022.  Net cash before IFRS 16 leases was £438.4 million at 30 June 2023 and as previously reported we are targeting to return to a more appropriate level of financial leverage in the medium- term rather than continuing to hold net cash while remaining committed to retaining our investment grade credit rating.   Recognising the cyclical markets in which we operate, our objective is to allocate capital to opportunities that meet or exceed our defined hurdle rates of return and to manage the balance sheet and liquidity of the Group to ensure stability over the long term regardless of economic or financial market conditions.

 

The Board is committed to growing Grafton over the medium to long-term through value adding organic and acquisitive growth opportunities. It may also decide from time-to-time to return surplus cash to shareholders where it forms the view that this represents an attractive financial investment relative to other opportunities and is appropriate for the delivery of value for shareholders while at same time retaining the financial capacity to invest in strategic growth opportunities.

 

Implementing Our Sustainability Strategy

 

The Group continued to make significant and wide-ranging progress implementing its sustainability strategy.

 

Grafton is committed to delivering net zero carbon emissions no later than the end of 2050.  A project to measure the Group's Scope 3 carbon emissions is ongoing.  As most of the Group's revenues are derived from distribution and retail activities, Scope 3 carbon emissions are estimated to account for 98 per cent of the Group's total carbon emissions. Grafton has committed to setting science-based targets (SBTi) by the end of 2024 and, as part of the target setting process, it is developing a transition plan that shows how these targets will be achieved, how progress will be monitored and the estimated financial impact of implementation.

 

Grafton takes its climate change responsibilities very seriously and will only set targets that it has a high level of confidence can be achieved.  Setting science-based targets requires accurate Scope 3 data and this data is currently being compiled under a detailed and complex process.  The approach being adopted is to follow the Science Based Targets Methodology which is grounded in an objective scientific evaluation of what can be achieved. 

 

Stakeholder engagement is a central part of our preparation for the implementation of the EU Corporate Sustainability Reporting Directive (CSRD) and we have reached out to major shareholders as part of the consultation process.   CSRD is being phased in from 2024 and will impact all businesses over time.  This engagement will contribute to our 'double materiality' assessment which requires companies to report not only on the financial impact of their operations on themselves but also on the impact of their activities on society and the environment. This consultation will also help to inform the future development of our ESG strategy and reporting plans.

 

Outlook

 

Our resilient first half performance was underpinned by the strength of our businesses and their proximity to customers through the Group's federated structure.  Our branches are well invested and our customers are supported with good levels of inventories and competitively priced products. Whilst market conditions are expected to remain challenging over the remainder of the year amid a backdrop of high inflation, high interest rates and cost of living pressures, our management teams lead our businesses with a through-the-cycle mindset and we are confident in the medium to long term strength of the Group's brands and market positions to deliver superior returns. 

 

Grafton has a portfolio of market leading brands and good geographic diversity with 60 per cent of revenues now coming from Ireland, the Netherlands and Finland and 40 per cent from the UK.  The Group also benefits from considerable financial strength attributable to the cash generating capacity of its businesses and strong balance sheet.

 

The focus of our management teams over the remainder of the second half will continue to be on supporting customers, tightly managing the cost base and responding to evolving trading conditions.

 

Whilst activity in RMI markets will continue to be affected in the near term by the decline in real disposable incomes and project affordability following the sharp increase in materials and labour costs over the past two years, reducing inflation levels and greater price stability should start to have a positive bearing on our markets and underlying demand.  Successive Sterling and Euro interest rate increases are expected to impact buyer sentiment and demand for new homes as affordability reduces.  These common themes will impact demand to varying degrees in the Group's markets. 

 

The adverse effects on activity of these headwinds in our markets may be mitigated to some extent by strong labour markets and growth in incomes that is supporting household income and demand.  Moreover, in the UK and Ireland there has been a prolonged period of housing supply falling short of demand.

 

In Ireland, the outlook for the economy has improved somewhat due to stronger growth in employment and incomes which is supportive of consumer spending in the RMI and DIY markets.  House completions have held up better than expected with the number of units to be completed this year expected to be similar to last year.

 

In the UK, activity in the housing RMI market is expected to be challenging over the remainder of the year and discretionary spending by households to remain weak.  In view of the reduction in order books and reservation rates together with interest rates likely to remain higher for longer, we expect continuing caution by house builders about starting new developments in response to lower demand.

 

In the Netherlands, the outlook for the housing market remains subdued as house prices decline and transactions for existing and new homes weaken in response to interest rate increases.

 

In Finland, IKH's exposure to a range of end-use markets is expected to help protect it from some of the effects of a modest contraction in the economy and fall in residential and non-residential construction.

 

Group average daily like-for-like revenue in the period from 1 July 2023 to 20 August 2023 was 0.4% ahead of the same period last year. Average daily like-for-like revenue in the UK Distribution business declined by 0.3 per cent. There was growth of 3.2 per cent in the Distribution business in Ireland and 2.5 per cent in the Netherlands and a decline of 5.9 per cent in Finland. Retailing average daily like-for-like revenue fell by 1.6 per cent and Manufacturing by 3.1 per cent.

 

Grafton aims to outperform its markets through the cycle and it has the financial resources to invest in organic and acquisitive growth opportunities that will increase shareholder value over the medium-term.  We will allocate organic development capital as required to ensure that the Group's brands continue to support their customers and strengthen their market positions.  We continue to execute our strategy and are maintaining momentum in evaluating possible acquisition opportunities and engaging with potential vendors.  As already noted, we are focused on potential platform acquisition opportunities in fragmented segments of the European distribution market for building materials and construction related products.

 

 

Operating Review

 

 

The Distribution businesses in the UK, Ireland, the Netherlands and Finland contributed 83.5 per cent of Group revenue (2022: 84.5 per cent), Retailing 11.0 per cent (2022: 10.3 per cent) and Manufacturing 5.5 per cent (2022: 5.2 per cent). 

 

UK businesses contributed 40.4 per cent (2022: 42.0 per cent) of Group revenue, Ireland 38.2 per cent (2022: 37.5 per cent), the Netherlands 15.5 per cent (2022: 14.6 per cent) and Finland 5.9 per cent (2022: 5.9 per cent).

 

Distribution Segment (83.5% of Group Revenue, 2022: 84.5%)

 

 

H1 2023

H1 2022

 

£'m

£'m

 Change*

Revenue

992.5

974.5

1.8%

Adjusted operating profit before property profit

80.3

115.7

(30.6%)

Adjusted operating profit margin before property profit

8.1%

11.9%

(380bps)

Adjusted operating profit

81.4

134.2

(39.4%)

Adjusted operating profit margin

8.2%

13.8%

(560bps)

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

 

UK Distribution generated 35.3 per cent (2022: 37.2 per cent) of Group revenue, Irish Distribution 26.8 per cent (2022: 26.8 per cent), Netherlands Distribution 15.5 per cent (2022: 14.6 per cent) and Finnish Distribution 5.9 per cent (2022: 5.9 per cent).

 

Irish Distribution

(26.8% of Group Revenue, 2022: 26.8%)

 

 

H1 2023

H1 2022

 

Constant

Currency

£'m

£'m

 Change*

 Change*

Revenue

318.1

309.1

2.9%

(1.0%)

Adjusted operating profit before property profit

28.9

38.5

(24.8%)

(27.2%)

Adjusted operating profit margin before property profit

9.1%

12.4%

(330bps)

   -

Adjusted operating profit

29.7

38.8

(23.6%)

(25.9%)

Adjusted operating profit margin

9.3%

12.6%

(330bps)

-

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

 

Chadwicks operated at high levels of activity in a market that is supported by sound demand fundamentals.  New build construction activity was resilient, but demand was lower for materials supplied for housing RMI projects in a tight market for skilled labour where affordability pressures also weighed on activity. 

 

There was a partial reversal of the significant price increases in prior years for steel and timber that contributed to a decline in average daily like-for-like revenue by 2.6 per cent.  The downward trend in steel prices, which accounted for one tenth of revenue, that started in the second half of last year continued through the half year. This reflected weak demand conditions in construction and other steel-using sectors in Europe, overcapacity in international mills and a decline in inventory levels in anticipation of further price declines.  The price of timber and engineered wood products commonly used in construction and RMI projects fell on the back of weaker demand in Europe relative to record highs caused by the pandemic related surge in demand and supply chain disruption.   

 

A decline in the gross margin was principally related to the fall in steel prices that reduced profitability on inventories and to changes in the mix of revenue from end-use markets.  The proportion of revenue transacted with trade customers increased and there was a decline in RMI transactions with retail customers from above trend levels in recent years. Competitive pressure in a market that experienced a decline in volumes also delayed the recovery of price increases in certain product categories.

 

An increase in overheads was concentrated on investment in payroll to support colleagues and ease pressure on their finances from cost-of-living increases.  Chadwicks provides colleagues with a quality work experience and the best opportunities in the industry to develop their careers.  The strength of engagement with colleagues was recognised by Great Place to Work survey with a ranking for Chadwicks of 23rd in the large organisations category of Ireland's Best Workplaces.

 

The strong housing market in Ireland showed no signs of abating and will require sustained house building to address a significant supply side shortfall and meet demand.  New home completions increased by 6.1 per cent to 14,069 units in the half year although the rate of completions was down by 3.5 per cent in the second quarter due to a sharp decline in apartment construction following a strong outturn in the first quarter.  Housing scheme developments and single dwelling completions, the primary segments of the new housing market supplied by Chadwicks, increased by 6.0 per cent and accounted for 70 per cent of units completed in the half year. 

 

Housing starts increased by 10.0 per cent in the half year to 15,561 units driven by growth of 39.0 per cent in Dublin led by new apartment developments.  Outside of Dublin, new starts declined by 3.7 per cent reflecting affordability pressures in the housing scheme and single dwelling markets.  The construction of new homes accelerated towards the end of the half year as viability concerns related to increased materials and labour costs and interest rate rises lessened.

 

In an initiative designed to reduce energy costs and make homes more energy efficient, Chadwicks has partnered with YourRetrofit.ie, a platform that allows households to identify energy efficient opportunities in their homes, based on Building Energy Rating (BER) assessment data.  The recently launched platform provides households with tailored advice on home upgrade options that match their budgets including detailed project cost estimates, grants available under the National Retrofit Plan, that targets 500,000 home energy upgrades, and energy and mortgage savings.  The platform provides homeowners with details of project materials supplied by Chadwicks and connects them to local approved contractors as part of a complete home energy upgrade solution. 

 

Sitetech, the market leader in the distribution of construction accessories acquired at the end of February 2022, traded materially ahead of pre-acquisition expectations and made a strong operating profit contribution.

 

Chadwicks continued to deliver strategic progress and further strengthened its national distribution network and market leading position with the reopening of a larger branch at East Wall Road to support existing and planned housing, commercial and civils projects in Dublin city centre and the Docklands area.  This development is part of a wider response planned to support customers in areas where major construction projects are planned.  Major upgrades were completed to the Kilkenny, Clonmel, Dundalk, Waterford and Robinhood Road branches that also facilitated the introduction of new product ranges.

 

Chadwicks is committed to be an industry leading distributor of sustainable building materials and to working with partners across the supply chain in supporting its customers to reduce carbon emissions by using the most environmentally efficient materials and products on the market.  The new and upgraded branches incorporate ECO Centres that promote sustainable building products including external wall and internal insulation, airtightness, ventilation systems, heat pumps and controls, solar energy and water-saving products.

 

 

UK Distribution

(35.3% of Group Revenue, 2022: 37.2%)

 

 

H1 2023

H1 2022

 

£'m

£'m

 Change*

Revenue

419.3

429.0

(2.2%)

Adjusted operating profit before property profit

23.9

47.2

(49.4%)

Adjusted operating profit margin before property profit

5.7%

11.0%

(530bps)

Adjusted operating profit

24.3

65.3

(62.9%)

Adjusted operating profit margin

5.8%

15.2%

(940bps)

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

 

Average daily like-for-like revenue in the UK Distribution business was down by 2.3 per cent in the first half.  The rate of decline eased from 3.8 per cent in the first quarter to 0.9 per cent in the second quarter.  Acquisitions and new branches contributed revenue of £4.1 million.

 

The gross margin was down by 250 basis points following a significant investment in pricing to deliver better value for customers on core ranges, maintain competitiveness and drive volume in a weak market. 

 

Adjusted operating profit before property profit declined to £23.9 million (2022: £47.2 million) and the adjusted operating profit margin, before property profit, was 530 basis points lower than last year reflecting the decline in like-for-like revenue, investment in pricing and an increase in operating costs in a high inflation environment. 

 

Selco Builders Warehouse

 

While longer term demand fundamentals for the UK residential RMI market to which Selco is predominantly exposed remain positive, there has been a significant fall in volumes since March 2022.  The rate of decline in volumes eased to 6.0 per cent in the half year following a drop of 15.1 per cent reported for last year.  The drop in first half volumes was reflected in a decline in daily like-for-like revenue of 3.9 per cent and price inflation of 2.1 per cent.

 

Households faced significant financial pressures from cost-of-living increases, falling real disposable incomes and interest rate rises that weakened sentiment and made them cut back on discretionary spending on home improvements.  The housing RMI market was also exposed to increased costs for materials and labour which has pushed up project costs and reduced affordability. The number of housing transactions declined by 21.0 per cent in the year to June 2023 which alongside a reduction in the level of RMI activity that traditionally follows house moves and last year's decline in planning applications for larger residential improvements weighed on activity in the RMI market.  In response to sharply higher prices of building materials and an uncertain outlook, some home improvement projects that were planned were put on hold and in other cases households opted to complete projects in stages.  The return of greater certainty on project affordability and pent-up demand should help to underpin confidence to start RMI projects. 

 

The RMI market has now gone through a period of significant volume declines following a period of unprecedented demand during the pandemic.  Average transaction values which incorporate significant cumulative inflation over the past two years started to deflate and were down in the half year driven by the fall in timber prices and changes in mix.  Price deflation on timber and sheet materials which accounted for 30 per cent of revenue and softness in demand for products and materials used in landscaping and home extension projects accounted for a significant proportion of the decline in revenue.  A further indication of customers moving away from larger to smaller projects was firmer demand for bathroom, kitchen and decorating materials.

 

The gross margin was down on the first half of last year, a period that benefitted from building materials cost price inflation of circa 19 per cent comprising growth of 27 per cent for timber and 16.0 per cent for other products.  There was timber price deflation in the first half of this year and the rate of inflation in other products turned negative towards the end of the period.   Selco responded with agility to the changing customer dynamics in a challenging marketplace by investing in price on core products in a more competitive market that has struggled to absorb the scale of the price rises over the past two years. 

 

Selco operates from a network of well invested and well-located network branches that offer customers an attractive value and service proposition.  Supported by knowledgeable colleagues, Selco is a strong advocate for customer value and of providing a broad range of best-in-class products that are in-stock and available when customers need them.  The medium to longer-term fundamentals of the residential RMI market are attractive and Selco has the spare capacity to benefit and deliver value for stakeholders when the near-term impacts of high inflation and high interest rates subside and the recovery takes hold.

 

Overall costs were very tightly controlled notwithstanding inflationary pressures and investment in payroll required to support colleagues through the cost-of-living crises in a very tight labour market. There were also cost pressures from increased rents on several branch properties that were subject to five yearly reviews.  Selco's operating model is supported by a mainly fixed cost base with a minimum number of branch and head office colleagues required to support customers.  Measures were implemented in the half year to realign volumes and overall operating costs that will contribute material savings in the second half of this year and next year.  

 

Operating profit and the operating profit margin were materially lower due to the decline in volumes, that were partly offset by inflation, a decline in the gross margin from timber price deflation, investment in pricing in a competitive market and higher operating costs in an inflationary environment.

 

Selco is engaged in an ongoing store upgrade programme that delivers a better experience for customers and colleagues and ensures that the overall estate is maintained to a good standard.  During the half year it completed mini upgrades to two stores.  

 

Branches that were opened in 2021 in Liverpool, Orpington, Canning Town and Rochester and last year in Exeter and Cheltenham continued to build market share in a more challenging RMI market than originally envisioned.   A new branch in Peterborough opened in April 2023 increased the estate to 75 branches. 

 

In the first half we prioritised supporting customers with better value and implemented initiatives to realign the cost base.  As we look forward, we will continue to prudently invest in the Selco model to strengthen its market position. As indicated earlier this year, in view of the weaker near-term growth outlook for the UK economy and the impact of interest rate increases on developers funding new development projects, we reassessed Selco's plans for the rollout of new stores and concluded that, subject to finding suitable properties in priority locations, an estate of approximately 90 stores is a realistic medium-term target.

 

Preparatory work was completed last year on upgrading Selco's Microsoft Dynamics 365 finance and operations ERP system and having tested and trialled the new system, this significant IT upgrade was successfully deployed in the Corporate Office and the majority of branches. The full roll out across the network of 75 branches is expected to be completed in September 2023.  This is a modern software package with a high degree of "out of the box" functionality that allows for continual version upgrades, greater operational flexibility and improved performance and efficiency.

 

Selco has taken significant strides over recent years to reduce carbon emissions across the branch estate ranging from the introduction of LED light fittings to a new gas management system that has reduced gas consumption by using sensors to control heating.  Over 300,000 trees have been planted in Scotland and Wales including 45,000 this year under the "Selco Forest" initiative that was designed to accelerate the process of offsetting its carbon footprint. The trees planted will offset 15,000 tonnes of carbon during their life cycle which is equivalent to the amount of carbon used on customer deliveries over four years. 

 

Selco is exploring energy generation opportunities across the estate and following a successful trial of solar panels on the roof of the Barking branch, it will extend the initiative to two further branches.  The process to transition the entire fleet of over 300 forklift trucks to electric, as they come up for replacement, continued in the half year.  In addition, ten Compressed Natural Gas (CNG) vehicles are now in operation in the delivery hubs in London and Birmingham.  Selco has also extended its use of alternative fuels by using HVO (Hydrotreated Vegetable Oil) which reduces carbon emissions by up to 90 per cent.  All delivery vehicles in the two delivery hubs in London and Birmingham are fuelled by either HVO or natural gas.  An electric dropside van with a range of 230km is being trialled at the delivery hub in Birmingham.

Leyland SDM

 

The recovery in footfall in Leyland SDM, London's largest specialist decorators' and DIY business, that started last year gained good momentum in the half year.  Average daily like-for-like revenue growth accelerated to 15.5 per cent in the first half from 2.0 per cent in the first half of last year driven by inflation and a return to volume growth at an enhanced gross margin.  The business performed well against a challenging RMI backdrop under a management team whose priority has been to deliver for customers and colleagues.   The Leyland SDM store network is well located in Central London to support trade and retail customers who increasingly prioritise convenience and service.  We have invested in service by increasing pay for frontline hourly paid colleagues and improved our category management, availability, ranging and merchandising as well as simplifying some of our operating procedures and enhancing others.  The financial performance was improved in the period and good foundations laid to build on this progress.

 

MacBlair

 

The MacBlair distribution business in Northern Ireland encountered difficult trading conditions and pressure on gross margins leading to a significant decline in operating profit.

 

A decline in average daily like-for-like revenue of 5.8 per cent was concentrated on the house building segment of the market which declined sharply as the increase in interest rates caused builders of scheme houses to act more cautiously and slow their pipeline of work.  Revenue from the housing RMI, commercial and civils segments continued to grow helping to partially offset lower house building activity.  Housing transactions in Northern Ireland declined by 20 per cent in the six months to the end of June 2023 and were down by 16 per cent in the year to June 2023.  Competition was intense in quieter markets and there was downward pressure on gross margins in all end-markets.

 

MacBlair extended market coverage in the province with the acquisition in June 2023 of Clady Timber, a distributor of timber and building materials from a single branch in Portglenone, County Antrim.  In July 2023, B. MacNamee, a distributor of building materials, timber, hardware, power tools, plumbing and electrical products from a single branch in Strabane, County Tyrone, was acquired increasing the number of MacBlair branches in the province to 21. 

 

TG Lynes

 

The London based TG Lynes commercial pipes and fittings distribution business delivered a good result maintaining operating profit in line with the record performance in the prior year. Revenue growth was attributed to product price inflation and activity levels and volumes were flat.

 

Demand from subcontractors to national housebuilders was softer as anticipated but non-residential new build projects with long lead times that account for a high proportion of revenue in the hotel, leisure, data centre, retail and office sectors held up.  Public sector funded upgrades to schools, hospitals and universities were also resilient.

 


 

Netherlands Distribution

(15.5% of Group Revenue, 2022: 14.6%)

 

 

H1 2023

H1 2022

 

Constant Currency Change*

£'m

£'m

Change*

Revenue

184.6

168.7

9.4%

5.2%

Adjusted operating profit

20.4

21.2

(3.6%)

(7.1%)

Adjusted operating profit margin

11.1%

12.5%

(140bps)

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

 

The Isero specialist ironmongery, tools and fixings distribution business in the Netherlands performed strongly and produced a good result reporting an operating profit margin of 11.1 per cent against the backdrop of more challenging market conditions.

 

Year-on-year daily like-for-like revenue growth was slightly weaker in the second quarter and averaged 3.7 per cent in the half year. Overall volumes were marginally down with revenue growth driven by product price inflation.

 

The Netherlands' economy slowed in the period but domestic demand remained fairly resilient despite the rise in inflation and lower consumer confidence.  Real disposable incomes rose as pay increases outpaced inflation in a very tight labour market.  The housing market was under pressure and prices fell from the peak level recorded in July of last year.  Higher interest rates reduced the amounts that buyers could borrow based on their incomes and demand for housing cooled.   Buyers were also reluctant to step into the market until prices stabilise.  The number of transactions in existing houses has fallen considerably in recent years and this trend continued although the rate of decline slowed since mid-2022.  Increased construction costs and higher interest rates coupled with the decline in house prices has led to a sharp fall in the number of newly constructed houses offered for sale and the number of building permits granted for new houses also declined despite strong underlying demand and a shortage of homes.

 

Branch revenue increased with activity levels supported by larger national customers, customers who conduct RMI work on social housing and customers that transferred from new build to renovation and maintenance projects.  Transactions were down with smaller customers who are typically sole trader businesses, operating in construction and other industries, that buy a range of products and with retail customers who purchase products for their personal use.

 

Revenue grew with national construction companies engaged on large new build projects and with construction purchasing organisations.  Isero's physical and digital logistics capability, established supply chain relationships, valued added services, technical knowledge and branch network make it uniquely positioned to meet the needs and aspirations of customers in this segment of the market.  Revenue from the supply of hinges and locks to timber factories, where Isero's end-to-end service proposition is also a differentiator, was down as a result of the fall in house building. 

 

The gross margin was maintained at the same level as the prior year despite pressure on volumes in competitive markets.  The adverse effect on margin of a change in the mix of end-markets supplied was offset by improved procurement arrangements.  The drop-through effect of the increase in like-for-like revenue and an unchanged gross margin was more than offset by increased operating costs that reduced operating profit and the operating margin.  This was principally salary increases negotiated between employers' representatives and unions under collective labour agreements (CLA's) for technical specialist distributors in a very tight labour market with more vacancies than unemployed people to fill them and long lead times to fill roles.  Energy costs also increased. 

 

Isero supported the five branch Regts B.V. business acquired in January 2022 to accelerate revenue growth in the Northeast region and increase profitability ahead of plan.   The branch in Zaandam, North Holland, that opened in the first half of last year performed well building its market position in the city at an encouraging rate and a second branch in the province was opened in the city of Alkmaar in May.  Isero operated from 124 branches at 30 June 2023.

 

Isero's sustainability journey focused on its commitment to a more circular economy that involves keeping products that it sells in use for as long as possible, minimising waste and promoting resource efficiency.  Boxes were placed at branches to collect workwear and Personal Protective Equipment ("PPE") that is returned by customers and then reused in the manufacture of new products. Customers can monitor the impact of their returns on the circular economy through a dashboard that provides information on the reduction in Co2 emissions and other sustainability measures.  A pilot scheme was launched in five branches in cooperation with two Housing Associations to return old sanitaryware that is then refurbished by suppliers and returned to the branches for resale.

 

Finland Distribution

(5.9% of Group Revenue, 2022: 5.9%)

 

 

H1 2023

H1 2022

 

Constant Currency Change*

£'m

£'m

Change*

Revenue

70.4

67.7

4.1%

0.1%

Operating profit

7.1

8.9

(20.6%)

(23.4%)

Operating profit margin

10.0%

13.2%

(320bps)

-

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers.

 

IKH, is among Finland's largest workwear and PPE, tools and spare parts wholesalers.  While its primary end market is the construction sector, it has a balanced exposure across other complementary and adjacent end customer segments including repair shops, industrial and farming.   

 

IKH products are distributed through a network of independently operated IKH partner stores, third party distributors and 14 owned stores operated from complementary locations. These three routes to market provide a balanced channel exposure to support customers operating in the construction, renovation, industrial, agricultural and spares end markets.  Revenue was down in the Partner network and third-party distributors in Finland driven by a decline in residential and non-residential construction.  This decline was mainly offset by stronger demand from Partners in Estonia and Sweden.  The partner in Estonia opened a new store in Tallinn in March 2023.  Like-for-like revenue in owned stores was flat.  The owned store that was opened in Rovaniemi, the capital city of Lapland in Northern Finland, started to establish a presence and grow its market share in the city and IKH's 14th store was opened in Lielahti, a suburb of the city of Tampere, Southern Finland, in May 2023.  In July 2023, IKH acquired its partner store in Kouvolan, a city in southeastern Finland.

 

The Finish economy is forecast to marginally contract this year and return to growth next year.  There was a sharp decline in the number of building permits issued for new homes over the last twelve months as mortgage rates and construction costs increased.  House building started to return to more normal levels of activity this year following a period of strong growth.  Non-residential investment also slowed.

 

Retail Segment

(11.0% of Group Revenue, 2022: 10.3%)

 

 

H1 2023

H1 2022

 

Constant Currency Change*

£'m

£'m

Change*

Revenue

131.2

118.9

10.4%

6.3%

Operating profit

16.0

13.9

15.2%

11.9%

Operating profit margin

12.2%

11.7%

50bps

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

The overall strong performance in Woodie's DIY, Home and Garden business in Ireland incorporated a decline in revenue of 4.0 per cent in the first quarter because of poor weather leading to weak demand for seasonal products and growth of 14.1 per cent in the second quarter as the weather improved.  The business generated a particularly strong performance in May and June with growth led by demand for seasonal ranges. 

 

Half year revenue growth of 6.3 per cent was supported by an increase in the number of transactions by 2.0 per cent and growth of 4.3 per cent in average transaction values driven mainly by inflation.  The strongest performing categories were decorative products, gardening and DIY.

 

Sentiment in Ireland gradually improved over the half year with confidence building slowly as concerns about the economic outlook and cost of living eased.  Confidence remained well below the long-term trend rate however and households were cautious about spending as finances continued to be under pressure.

 

A recovery in the gross margin was helped by changes in product mix, a fall in shipping and freight costs and a lower level of promotional activity while continuing to prioritise value for money for our customers.

 

Overheads although tightly controlled were higher as the business invested in supporting colleagues through cost-of-living challenges. 

 

Woodie's click-and-collect service is growing in popularity as customers increasingly look for flexibility, speed and convenience.  In June, a new Click & Collect In-Store App for colleagues was launched to create a more seamless picking and packing process and the in-store customer collection experience was enhanced by dedicating more space across the store network to click-and-collect orders.

 

In May 2023, Woodie's launched its new TV and social media ad campaign that inspires people to extend acts of homemaking friendship to their neighbours.  The "Larry the Ladder" marketing campaign ad tells the story of how borrowing a simple everyday household object when needed can bring a neighbourhood together in a demonstration of community spirit.

 

Woodie's was recognised as A Great Place to Work for the eighth successive year and ranked 16th in Ireland's Best Workplaces for large companies.  Woodie's is proud to be acknowledged as a great place to work and to highlight the priority it puts on maintaining a positive work experience for colleagues and for promoting a culture that is based on teamwork, diversity and inclusion.

 

The phased rollout of a Building Management System across the store network continued and contributed to a significant reduction in energy costs and more sustainable energy management.  The computer-based system is used to control and monitor energy consumption and to collect data that can provide insights into optimising the energy performance of stores.

 

Following the successful trial of roof mounted solar panels at the Sallynoggin branch, Woodie's has signed an agreement to rollout solar panels at four more stores in a project that demonstrates its ongoing commitment to reducing carbon emissions by investing in lower cost renewable electricity.

 

Manufacturing Segment (5.5% of Group Revenue, 2022: 5.2%)

 

 

H1 2023

H1 2022

 

Constant Currency Change*

£'m

£'m

Change*

Revenue

65.6

59.4

10.4%

10.1%

Operating profit

15.3

12.1

26.1%

25.9%

Operating profit margin

23.3%

20.4%

290bps

*Change represents the movement between 2023 v 2022 and is based on unrounded numbers

 

CPI Mortars delivered a strong performance in a challenging market for house building.  Revenue growth of 10.0 per cent in the ten CPI EuroMix manufacturing plants, that supply dry mortar to national, regional and local house builders and plastering contractors in Great Britain, was driven by input price inflation.  The sharp rise in raw materials prices and higher labour, energy and fuel cost prices in the first half of the prior year was partly absorbed by the business leading to margin erosion and a decline in profitability.  This decline was reversed in the current year as cost increases were recovered and margins restored to trend levels.

 

Quarter one mortar volumes were flat and showed a low single digit decline in the second quarter as builders planned for a reduction in the number of house completions over the coming months in response to lower reservation rates and a reduction in the value of forward orders.  While underlying demand for housing remained strong, the re-pricing of mortgage products in response to successive interest rate rises reduced affordability.  Closure of the help-to-buy scheme in England also reduced demand from first time buyers for new homes while demand from existing homeowners was more resilient.  

 

The number of silos on customers' sites declined in line with volumes from a record level in the prior year as housing starts slowed and the number of outlets operated by house builders reduced.  The volume of packaged ready-to-use products utilised for outdoor RMI applications, a segment of the market that generates circa 10 per cent of revenue, was down by one third. 

 

SAP Business One, an integrated ERP solution that controls the entire business is being successfully rolled out and is functioning smoothly in the finance function and in four plants.  Deployment in the remaining plants is scheduled to be completed by the year end.

 

StairBox, the on-line market leading manufacturer of bespoke staircases, continued to make gains further strengthening its market position.  Revenue growth was driven by a low single digit increase in volumes and recovery of raw materials price increases.  The business experienced good demand from trade customers across Great Britain in a more challenging housing RMI market.

 

A number of innovations launched in the period reduced the manufacturing cycle time and increased materials efficiency by generating less waste.  The relocation of the assembly operation last year to a nearby property provided additional capacity to more efficiently re-configure certain elements of the manufacturing process that were space constrained.

 

Financial Review

 

 

Revenue

 

Group revenue increased by 3.2 per cent to £1.19 billion from £1.15 billion in the first half of 2022.

 

Group revenue in the like-for-like business declined by 0.1 per cent (£1.6 million) on the prior year. 

 

Incremental revenue from the Sitetech, Woodfloor Warehouse and Regts acquisitions that were completed in January and February 2022 and the Clady Timber acquisition in Northern Ireland that was completed in June 2023 increased revenue by £6.1 million.  New Selco and Leyland SDM branches in the UK and one new branch in each of the Distribution businesses in the Netherlands, Finland and Ireland contributed revenue of £5.6 million.

 

Currency translation of revenue in the euro denominated businesses to sterling increased revenue by £26.4 million.  The average Sterling/Euro rate of exchange for the six months ended 30 June 2023 was Stg87.64p compared to Stg84.24p for the six months to 30 June 2022.

 

Adjusted Operating Profit

 

Adjusted operating profit of £105.1 million was down from £151.1 million last year.  This result for the half year included property profit of £1.1million (2022: £18.5 million).

 

Adjusted operating profit, before property profit, of £103.9 million was down from £132.6 million last year, a decline of 21.6 per cent.  The adjusted operating profit margin, before property profit, declined by 280 basis points to 8.7 per cent. 

 

Net Finance Income and Expense

 

The net finance expense declined to £0.8 million (2022: £7.7 million).  This charge incorporates an interest charge of £8.0 million (2022: £7.2 million) on lease liabilities recognised under IFRS 16.

 

Interest income on cash deposits amounted to £10.9 million (2022: £2.2 million).  The Group had cash resources of £640.1 million at the end of the half year.  Returns on deposits and account balances  increased as the period developed to reflect the 13 occasions that the Bank of England raised rates from 0.25 per cent at the start of 2022 to 5.0 per cent at the end of June 2023.   The rate was 3.5 per cent on 1 January 2023. 

 

The Group's gross debt is drawn in euros and provides a hedge against exchange rate risk on euro assets in the businesses in Ireland, the Netherlands and Finland.  Interest payable on bank borrowings denominated in euros and US Private Placement Senior Unsecured Notes increased to £4.2 million (2022: £2.3 million).  The increase was due to a lower interest rate payable in the prior year period on part of the bank debt borrowed under the ECB's Targeted Longer-Term Refinancing Operations. The interest rate payable on bank debt also increased following eight rate increases by the European Central Bank to its refinancing rate from zero per cent in January 2022 to 4.0 per cent on 30 June 2023. 

 

The net finance expense included a foreign exchange translation gain of £0.8 million which compares to a loss of £0.3 million in the prior year.

 

Taxation        

 

The income tax expense of £18.8 million (2022: £23.0 million) is equivalent to an effective tax rate of 20.1 per cent of profit before tax (2022: 17.3 per cent).  This is a blended rate of corporation tax on profits in the four countries where the Group operates and is based on the forecast rate for the full year as previously guided.  

 

Certain items of expenditure charged in arriving at profit before tax, including depreciation on buildings, are not eligible for a tax deduction. This factor increased the rate of tax payable on profits above the headline rates.

 

Cashflow

 

Cash generated from operations for the half year of £191.3 million (2022: £137.9 million) was very strong and benefitted from a reduction in working capital by £36.0 million that reversed the majority of the increase in working capital of £39.7 million in the same period last year.

 

Interest paid amounted to £11.0 million (2022: £10.2 million) which included interest of £8.0 million on IFRS 16 lease liabilities (2022: £7.2 million).  Taxation paid was £19.6 million (2022: £21.9 million).  Cashflow from operations after the payment of interest and taxation was £160.7 million (2022: £105.9 million).

 

The cash outflow on the dividend payment was £51.6 million (2022: £52.7 million) and £81.2 million (2022: £51.5 million was spent on the buyback of shares.  The total cash outflow on the dividend payment and buyback of shares was £132.7 million (2022: £104.0 million), excluding transaction costs.

 

 

Capital Expenditure and Investment in Intangible Assets

 

We continued to maintain appropriate control over capital expenditure which amounted to £23.9 million (2022: £21.1 million).  There was also expenditure of £1.9 million (2022: £1.2 million) on software that is classified as intangible assets. 

 

Asset replacement capital expenditure of £14.4 million (2022: £10.4 million) compares to the depreciation charge (before IFRS 16) on property, plant and equipment ("PPE") of £19.2 million (2022: £16.5 million) and related principally to the replacement of plant and machinery, plant and tools for hire by customers, rebranding, IT hardware and other assets required to operate the Group's branch network.

 

The Group incurred development capital expenditure of £9.5 million (2022: £10.7 million) on a range of development including new branches in Chadwicks, Selco, Leyland, Isero and IKH, branch upgrades in Chadwicks, Selco, Woodie's and Isero and investment in IT hardware.

 

The proceeds received from the disposal of PPE was £2.1 million (2022: £24.1 million).  The amount spent on capital expenditure and software development net of the proceeds received on asset disposals was £23.7 million (2022: excess proceeds of £1.7 million over expenditure on PPE and software).

 

Pensions

 

The Group operates four legacy defined benefit schemes (one in the UK and three in Ireland), all of which are now closed to future accrual.  The defined benefit pension schemes had an accounting deficit of £2.2 million at the year end, down by £8.3 million from a deficit of £10.5 million on 31 December 2022. 

 

The deficit on the UK scheme reduced by £2.4 million to £11.9 million and the surplus on the schemes in Ireland increased by £5.9 million to £10.5 million. 

 

There was a scheme deficit of £0.8 million (31 December 2022: £0.8 million) related to the Netherlands business. 

 

Net Cash/Debt

 

Net cash (including lease obligations) at 30 June 2023 was £3.7 million which compares to £8.9 million at 31 December 2022. 

 

The Group's net cash position, before recognising lease liabilities, was £438.4 million, down from £458.2 million at 31 December 2022.

 

The Group's policy is to maintain its investment grade credit rating while investing in organic developments and acquisition opportunities. The Group has a progressive dividend policy with an objective of maintaining dividend cover at between two and three-times earnings.

 

Liquidity

 

Grafton was in a very strong financial position at the end of the half year with excellent liquidity, net cash before IFRS 16 lease liabilities and a robust balance sheet.  

 

The Group had liquidity of £904.3 million at 30 June 2023 (31 December 2022: £934.6 million).  As shown in the analysis of liquidity on page 47, accessible cash amounted to £636.1 million (31 December 2022: £707.7 million) and there were undrawn revolving bank facilities of £268.2 million (31 December 2022: £226.9 million).

 

The Group had bilateral loan facilities of £334.5 million at the 30 June 2023 (31 December 2022: £340.7 million) with four relationship banks and debt obligations of £137.3 million (31 December 2022: £141.9 million) from the issue of unsecured senior notes in the US Private Placement market.

The revolving loan facilities for £334.5 million with four established relationship banks were put in place for a term of five years to August 2027.  The arrangements included two one-year extension options exercisable at the discretion of Grafton and the four banks.  The first one-year extension has been agreed and these facilities are now repayable in August 2028.  This is sustainability linked debt funding and includes an incentive connected to the achievement of carbon emissions, workforce diversity and community support targets that are fully aligned to the Group's sustainability strategy.

 

The average maturity of the committed bank facilities and unsecured senior notes was 4.7 years at 30 June 2023. This increases to 5.4 years following agreement earlier this month of the one-year extension option on the revolving loan facilities.

 

The Group's key financing objective continues to be to ensure that it has the necessary liquidity and resources to support the short, medium and long-term funding requirements of the business.  These resources, together with strong cash flow from operations, provide good liquidity and the capacity to fund investment in working capital, routine capital expenditure and development activity including acquisitions.

 

The Group's gross debt is drawn in euros and provides a hedge against exchange rate risk on euro assets in the businesses in Ireland, the Netherlands and Finland.

 

Shareholders' Equity

 

Shareholders' equity declined by £70.2 million to £1.67 billion at 30 June 2023 from £1.75 billion at 31 December 2022.  Profit after tax increased shareholders' equity by £74.8 million.  There was a loss of £20.7 million on retranslation of euro denominated net assets to sterling at the period end rate of exchange.  Shareholders' equity was increased for a remeasurement gain (net of tax) of £5.4 million on the pension schemes and was reduced for dividends paid of £51.6 million and by £81.2 million for the buyback of shares. Other changes increased equity by £3.1 million.  

 

Return on Capital Employed

 

Return on Capital Employed in continuing operations declined by 450 basis points to 14.3 per cent (2022: 18.8 per cent) including leased assets.

 

Principal Risks and Uncertainties                     

 

The primary risks and uncertainties affecting the Group are set out on pages 70 to 75 of the 2022 Annual Report and Accounts.  These risks refer to Macro Economic Conditions in the UK, Ireland, the Netherlands and Finland; Cyber Security and Data Protection; Acquisition and Integration of New Businesses; Supply Chain; Colleagues; Competition in Distribution, Retailing and Manufacturing Markets; Information Technology Systems and Infrastructure; Health and Safety; Sustainability and Climate Change; Internal Controls and Fraud and Pandemic Risk.

 

Period End Financial Information

The consolidated period-end financial statements presented on pages 22 to 42 comprise:

 

·      the Group condensed income statement and Group condensed statement of comprehensive income for the six months to 30 June 2023;

·      the Group condensed balance sheet as at 30 June 2023;

·      the Group condensed cash flow statement for the six months to 30 June 2023;

·      the Group condensed statement of changes in equity; and

·      the explanatory notes to the condensed consolidated half year financial statements on pages 28 to 42.


Grafton Group plc

 

Group Condensed Income Statement

For the six months ended 30 June 2023

 


Notes

 

Six months to 30 June 2023

(unaudited)

£'000


Six months to 30 June 2022

(unaudited)

£'000

Revenue

2

 

1,189,322


1,152,847

Operating costs


 

(1,096,130)


(1,031,290)

Property profits

3

 

1,147


18,518

Operating profit


 

94,339


140,075

Finance expense

4

 

(12,458)


(9,849)

Finance income

4

 

11,678


2,158

Profit before tax


 

93,559


132,384

Income tax expense

17

 

(18,775)


(22,950)

Profit after tax for the financial period



74,784


109,434

 



 



Profit attributable to:



 



Owners of the Company


 

74,784


109,434

 

 

 

 



Earnings per ordinary share - basic

5

 

34.21p


45.81p

Earnings per ordinary share - diluted

5

 

34.15p


45.78p



Grafton Group plc

 

Group Condensed Statement of Comprehensive Income

For the six months ended 30 June 2023

 


Notes

 

Six months to 30 June 2023 (Unaudited)

£'000


Six months to 30 June 2022 (Unaudited)

£'000

Profit after tax for the financial period


 

74,784


109,434

Other comprehensive income


 

 



Items that are or may be reclassified subsequently to the income statement


 

 



Currency translation effects:


 

 



- on foreign currency net investments


 

(20,745)


11,267

Fair value movement on cash flow hedges:


 

 



- effective portion of changes in fair value of cash flow hedges



76


10



 

(20,669)


11,277

Items that will not be reclassified to the income statement


 




Remeasurement gain on Group defined benefit pension schemes

13

 

6,407


17,882

Deferred tax on Group defined benefit pension schemes


 

(1,045)


(2,278)



 

5,362


15,604

Total other comprehensive (expense)/income


 

(15,307)


26,881

Total comprehensive income for the financial period


 

59,477


136,315

 

 

Total comprehensive income attributable to:


 

 



Owners of the Company


 

59,477


136,315

Total comprehensive income for the financial period



59,477


136,315

 



 

Grafton Group plc - Group Condensed Balance Sheet as at 30 June 2023

 


Notes

 

30 June 2023

(Unaudited)


30 June 2022 (Unaudited)


31 Dec 2022 (Audited)

ASSETS

 

 

£'000


£'000


£'000

Non-current assets

 

 

 





Goodwill

15

 

625,756


625,434


635,751

Intangible assets

16

 

141,562


158,566


153,712

Property, plant and equipment

9

 

354,563


331,788


354,402

Right-of-use asset

8

 

406,871


418,134


420,115

Investment properties

9

 

24,548


21,939


26,084

Deferred tax assets

 

 

6,104


5,856


8,063

Lease receivable

 

 

361


528


453

Retirement benefit assets

13

 

10,535


8,508


4,584

Other financial assets

 

 

126


128


129

Total non-current assets

 

 

1,570,426


1,570,881


1,603,293


 

 

 





Current assets

 

 

 





Properties held for sale

9

 

5,020


5,461


4,364

Inventories

10

 

391,530


399,209


399,565

Trade and other receivables

10

 

293,039


287,149


267,694

Lease receivable

 

 

195


212


196

Derivative financial instruments

11

 

39


10


-

Cash and cash equivalents

11

 

640,051


782,720


711,721

Total current assets

 

 

1,329,874


1,474,761


1,383,540

Total assets

 

 

2,900,300


3,045,642


2,986,833


 

 

 





EQUITY

 

 

 





Equity share capital

 

 

7,476


8,388


7,870

Share premium account

 

 

222,205


221,112


221,975

Capital redemption reserve

 

 

1,785


869


1,389

Revaluation reserve

 

 

12,286


12,434


12,375

Shares to be issued reserve

 

 

11,487


8,312


8,647

Cash flow hedge reserve

 

 

39


2


(37)

Foreign currency translation reserve

 

 

66,747


68,018


87,492

Retained earnings

 

 

1,359,762


1,444,139


1,411,053

Treasury shares held

 

 

(6,438)


(7,526)


(5,185)

Equity attributable to owners of the Parent

 

 

1,675,349


1,755,748


1,745,579


 

 

 





LIABILITIES

 

 

 





Non-current liabilities

 

 

 





Interest-bearing loans and borrowings

11

 

201,724


136,786


253,502

Lease liabilities

11

 

373,984


390,598


389,198

Provisions

 

 

14,650


15,647


15,189

Retirement benefit obligations

13

 

12,712


853


15,068

Deferred tax liabilities

 

 

57,895


60,649


61,011

Total non-current liabilities

 

 

660,965


604,533


733,968


 

 

 





Current liabilities

 

 

 





Interest-bearing loans and borrowings

11

 

-


125,461


-

Lease liabilities

11

 

60,644


56,399


60,105

Derivative financial instruments

11

 

-


-


29

Trade and other payables

10

 

477,581


480,171


420,653

Current income tax liabilities

 

 

20,093


17,197


20,595

Provisions

 

 

5,668


6,133


5,904

Total current liabilities

 

 

563,986


685,361


507,286

Total liabilities

 

 

1,224,951


1,289,894


1,241,254

 

 

 

 





Total equity and liabilities

 

 

2,900,300


3,045,642


2,986,833

 

 

Grafton Group plc - Group Condensed Cash Flow Statement

For the six months ended 30 June 2023                                                                                                                                 

 

 

 

Notes

Six months to 30 June 2023 (Unaudited)

£'000

Six months to 30 June 2022

(Unaudited)

£'000

Profit before taxation

 

 

93,559


132,384

Finance income

4

 

(11,678)


(2,158)

Finance expense

4

 

12,458


9,849

Operating profit

 

 

94,339


140,075

Depreciation

8,9

 

51,306


45,377

Amortisation of intangible assets

16

 

10,382


10,228

Share-based payments charge

 

 

2,914


2,377

Movement in provisions

 

 

(234)


(94)

(Profit)/loss on sale of property, plant and equipment

 

 

(46)


104

Property profits

 

 

(1,147)


(18,157)

Fair value gains recognised as property profits

 

 

-


(361)

Loss/(gain) on derecognition of leases

 

 

202


(711)

Contributions to pension schemes in excess of IAS 19 charge

 

 

(2,363)


(1,204)

Decrease/(increase) in working capital

10

 

35,978


(39,694)

Cash generated from operations

 

 

191,331


137,940

Interest paid

 

 

(11,045)


(10,208)

Income taxes paid

 

 

(19,572)


(21,861)

Cash flows from operating activities

 

 

160,714


105,871

 

Investing activities

 

 

 



Inflows

 

 

 



Proceeds from sale of property, plant and equipment

 

 

831


83

Proceeds from sale of properties held for sale/investment properties

 

 

1,303


23,978

Interest received

 

 

10,922


2,158


 

 

13,056


26,219

Outflows

 

 

 



Acquisition of subsidiary undertakings (net of cash acquired)

14

 

(3,250)


(45,818)

Deferred acquisition consideration paid

 

 

(725)


-

Investment in intangible assets - computer software

16

 

(1,933)


(1,215)

Purchase of property, plant and equipment

9

 

(23,868)


(21,140)

 

 

 

         (29,776)


(68,173)

Cash flows from investing activities

 

 

(16,720)


(41,954)

 

Financing activities

 

 

 



Inflows

 

 

 



Proceeds from the issue of share capital

 

 

232


1,709

Proceeds from borrowings

 

 

-


16,478


 

 

232


18,187

Outflows

 

 

 



Repayment of borrowings

 

 

(44,443)


(16,854)

Dividends paid

6

 

(51,611)


(52,731)

Treasury shares purchased

20

 

(81,242)


(51,521)

Payment on lease liabilities

 

 

(33,074)


(26,973)


 

 

(210,370)


(148,079)

Cash flows from financing activities

 

 

(210,138)


(129,892)

 

 

 

 



Net (decrease) in cash and cash equivalents

 

 

(66,144)


(65,975)

Cash and cash equivalents at 1 January

 

 

711,721


844,663

Effect of exchange rate fluctuations on cash held

 

 

(5,526)


4,032

Cash and cash equivalents at the end of the period

 

 

640,051


782,720


Grafton Group plc

Group Condensed Statement of Changes in Equity

 

Equity share capital

Share premium account

Capital redemption reserve

Revaluation reserve

Shares to be issued reserve

Cash flow hedge reserve

Foreign currency translation reserve

Retained earnings

Treasury shares

Total equity

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Six months to 30 June 2023 (Unaudited)

 

 

 

 

 

 

 

 

 

 

At 1 January 2023

7,870

221,975

1,389

12,375

8,647

(37)

87,492

1,411,053

(5,185)

1,745,579

Profit after tax for the financial period

-

-

-

-

-

-

-

74,784

-

74,784

Total other comprehensive income

 

 

 

 

 

 

 

 

 

 

Remeasurement gain on pensions (net of tax)

-

-

-

-

-

-

-

5,362

-

5,362

Movement in cash flow hedge reserve (net of tax)

-

-

-

-

-

76

-

-

-

76

Currency translation effect on foreign currency net investments

-

-

-

-

-

-

(20,745)

-

-

(20,745)

Total other comprehensive expense

-

-

-

-

-

76

(20,745)

5,362

-

(15,307)

Total comprehensive income

-

-

-

-

-

76

(20,745)

80,146

-

59,477

Transactions with owners of the Company recognised directly in equity

 

 

 

 

 

 

 

 

 

 

Dividends paid

-

-

-

-

-

-

-

(51,611)

-

(51,611)

Issue of Grafton Units

2

230

-

-

-

-

-

-

-

232

Purchase of treasury shares (Note 20)

-

-

-

-

-

-

-

-

(81,242)

(81,242)

Cancellation of treasury shares (Note 20)

(396)

-

396

-

-

-

-

(79,502)

79,502

-

Transfer from treasury shares (Note 20)

-

-

-

-

-

-

-

(487)

487

-

Share based payments charge

-

-

-

-

2,914

-

-

-

-

2,914

Transfer from shares to be issued reserve

-

-

-

-

(74)

-

-

74

-

-

Transfer from revaluation reserve

-

-

-

(89)

-

-

-

89

-

-

 

(394)

230

396

(89)

2,840

-

-

(131,437)

(1,253)

(129,707)

At 30 June 2023

7,476

222,205

1,785

12,286

11,487

39

66,747

1,359,762

(6,438)

1,675,349

 

 

 

 

 

 

 

 

 

 

 

 

Six months to 30 June 2022 (Unaudited)

 

 

 

 

 

 

 

 

 

 

At 1 January 2022

8,570

219,447

643

12,519

11,837

(8)

56,751

1,413,737

(3,897)

1,719,599

Profit after tax for the financial period

-

-

-

-

-

-

-

109,434

-

109,434

Total other comprehensive income











Remeasurement gain on pensions (net of tax)

-

-

-

-

-

-

-

15,604

-

15,604

Movement in cash flow hedge reserve (net of tax)

-

-

-

-

-

10

-

-

-

10

Currency translation effect on foreign currency net investments

-

-

-

-

-

-

11,267

-

-

11,267

Total other comprehensive expense

-

-

-

-

-

10

11,267

15,604

-

26,881

Total comprehensive income

-

-

-

-

-

10

11,267

125,038

-

136,315

Transactions with owners of the Company recognised directly in equity











Dividends paid

-

-

-

-

-

-

-

(52,731)

-

(52,731)

Issue of Grafton Units

44

1,665

-

-

-

-

-

-

-

1,709

Purchase of treasury shares (Note 20)

-

-

-

-

-

-

-

-

(51,521)

(51,521)

Cancellation of treasury shares (Note 20)

(226)

-

226

-

-

-

-

(47,892)

47,892

-

Share based payments charge

-

-

-

-

2,377

-

-

-

-

2,377

Transfer from shares to be issued reserve

-

-

-

-

(5,902)

-

-

5,902

-

-

Transfer from revaluation reserve

-

-

-

(85)

-

-

-

85

-

-


(182)

1,665

226

(85)

(3,525)

-

-

(94,636)

(3,629)

(100,166)

At 30 June 2022

8,388

221,112

869

12,434

8,312

2

68,018

1,444,139

(7,526)

1,755,748

 

 

 

 

 

 

 

 

 

 

 
















 



 

Grafton Group plc

Group Condensed Statement of Changes in Equity (continued)

 

Equity share capital

Share premium account

Capital redemption reserve

Revaluation reserve

Shares to be issued reserve

Cash flow hedge reserve

Foreign currency translation reserve

Retained earnings

Treasury shares

Total equity

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Year to 31 December 2022 (Audited)

 

 

 

 

 

 

 

 

 

 

At 1 January 2022

8,570

219,447

643

12,519

11,837

(8)

56,751

1,413,737

(3,897)

1,719,599

Profit after tax for the financial year

-

-

-

-

-

-

-

208,618

-

208,618

Total other comprehensive income











Remeasurement (loss) on pensions (net of tax)

-

-

-

-

-

-

-

(2,482)

-

(2,482)

Movement in cash flow hedge reserve (net of tax)

-

-

-

-

-

(29)

-

-

-

(29)

Currency translation effect on foreign currency net investments

-

-

-

-

-

-

30,741

-

-

30,741

Total other comprehensive expense

-

-

-

-

-

(29)

30,741

(2,482)

-

28,230

Total comprehensive income

-

-

-

-

-

(29)

30,741

206,136

-

236,848

Transactions with owners of the Company recognised directly in equity











Dividends paid

-

-

-

-

-

-

-

(73,868)

-

(73,868)

Issue of Grafton Units

46

2,528

-

-

-

-

-

-

-

2,574

Purchase of treasury shares (Note 20)

-

-

-

-

-

-

-

-

(142,981)

(142,981)

Cancellation of treasury shares (Note 20)

(746)

-

746

-

-

-

-

(141,693)

141,693

-

Share based payments charge

-

-

-

-

4,719

-

-

-

-

4,719

Tax on share based payments

-

-

-

-

(1,312)

-

-

-

-

(1,312)

Transfer from shares to be issued reserve

-

-

-

-

(6,597)

-

-

6,597

-

-

Transfer from revaluation reserve

-

-

-

(144)

-

-

-

144

-

-

 

(700)

2,528

746

(144)

(3,190)

-

-

(208,820)

(1,288)

(210,868)

At 31 December 2022

7,870

221,975

1,389

12,375

8,647

(37)

87,492

1,411,053

(5,185)

1,745,579

 

 

 

 

 

 

 

 

 

 

 


Grafton Group plc

Notes to Condensed Consolidated Half Year Financial Statements for the six months ended 30 June 2023

 

1.   General Information

 

Grafton Group plc ("Grafton" or "the Group") is an international distributor of building materials to trade customers who are primarily engaged in residential repair, maintenance and improvement projects and house building.

 

The Group has leading regional or national market positions in the distribution markets in the UK, Ireland, the Netherlands and Finland.  Grafton is also the market leader in the DIY retailing market in Ireland and is the largest manufacturer of dry mortar in Great Britain where it also operates a staircase manufacturing business.

 

The Group's origins are in Ireland where it is headquartered, managed and controlled.  It has been a publicly quoted company since 1965 and its Units (shares) are quoted on the London Stock Exchange where it is a constituent of the FTSE 250 Index and the FTSE All-Share Index.

 

Basis of Preparation, Accounting Policies and Estimates

(a) Basis of Preparation and Accounting Policies

 

The condensed consolidated half year financial statements have been prepared in accordance with the Transparency Rules of the Financial Conduct Authority ('FCA') and International Accounting Standard ("IAS") 34 Interim Financial Reporting" as adopted by the European Union ('EU').  These condensed consolidated half year financial statements do not include all the information and disclosures required in the Group Annual Report and Accounts and should be read in conjunction with the Group's Annual Report and Accounts for the year ended 31 December 2022 that are available on the Company's website www.graftonplc.com.

 

The condensed consolidated half year financial statements for the six months ended 30 June 2023 are unaudited but have been reviewed by the auditor whose report is set out on pages 49 and 50.

 

The condensed consolidated half year financial statements presented do not constitute financial statements prepared in accordance with International Financial Reporting Standards ('IFRS') issued by the International Accounting Standards Board ('IASB') as adopted by the EU. The financial information included in this report in relation to the year ended 31 December 2022 does not comprise statutory annual financial statements within the meaning of section 295 of the Companies Act 2014.  The Annual Report and Accounts for the year ended 31 December 2022 have been filed with the Registrar of Companies and the audit report thereon was unqualified and did not contain any matters to which attention was drawn by way of emphasis.

 

The accounting policies and methods of computation and presentation adopted in the preparation of the condensed consolidated half year financial statements are consistent with those applied in the Annual Report and Accounts for the year ended 31 December 2022. The financial information includes all adjustments that management considers necessary for a fair presentation of such financial information. All such adjustments are of a normal recurring nature. Certain tables in the financial information may not add precisely because of our consistent convention of rounding to one decimal place.

 

The financial reporting framework that has been applied in the preparation of the Group Annual Report and Accounts for the year ended 31 December 2022 is applicable law and IFRS, as adopted by the EU.

 

Basis of Preparation, Accounting Policies and Estimates (continued)

Going Concern

 

The Group's net cash position, before recognising lease liabilities, was £438.4 million at 30 June 2023 (31 December 2022: £458.2 million).  The Group had liquidity of £904.3 million at 30 June 2023 (£934.6 million at 31 December 2022) of which £636.1 million (2022: £707.7 million) was held in accessible cash and £268.2 million.

1.   General Information (continued)

 

(2022: £226.9 million) in undrawn revolving bank facilities. No refinancing of debt is due until August 2028, the Group does not have a leverage (net debt/EBITDA) covenant in its financing arrangements and its assets are unsecured.

 

Having made enquiries, the Directors have a reasonable expectation that Grafton Group plc, and the Group as a whole, have adequate resources to continue in operational existence for the foreseeable future, being at least 12 months from the date of approval of these financial statements.  Having reassessed the principal risks, as detailed on page 21, and  based on expected cashflows and the strong liquidity position of the Group, the directors considered it appropriate to adopt the going concern basis of accounting in preparing its financial information.

 

The consolidated financial information is presented in sterling. Items included in the financial information of each of the Group's entities are measured using its functional currency, being the currency of the primary economic environment in which the entity operates, which is primarily euro and sterling.

 

Climate Change

 

In preparing the financial information, the Directors have considered the impact of climate change.  These considerations did not have a material impact on the financial reporting judgements and estimates in the current period.  The Group's analysis of the impact of climate change continues to evolve with Grafton committed to delivering net zero carbon emissions no later than the end of 2050.  EU Corporate Sustainability Reporting Directive (CSRD) is being phased in from 2024 and will impact all businesses over time.

 

(b) Critical accounting estimate and judgements

The preparation of the half-yearly financial statements requires management to make certain estimations, assumptions and judgements that affect the reported profits, assets and liabilities. Estimates and underlying assumptions are reviewed on an ongoing basis. Changes in accounting estimates may be necessary if there are changes in the circumstances on which the estimate was based or as a result of new information or more experience. Such changes are recognised in the period in which the estimate is revised. In particular, information about significant areas of estimation and judgement that have the most significant effect on the amounts recognised in the consolidated financial statements are described in the respective notes to these consolidated financial statements.

In preparing these half-yearly financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the Group's Annual Report and Accounts for the year ended 31 December 2022.  

 

New Standards and Interpretations

Certain new and revised accounting standards and interpretations have been issued. The Group intends to adopt the relevant new and revised standards when they become effective and the Group's assessment of the impact of these standards and interpretations is set out below:

The following Standards and Interpretations are effective for the Group in 2023 but do not have a material effect on the results or financial position of the Group:

·    IAS 1 (Amendments)                    Presentation of Financial Statements (Effective 1 January 2023)

·    IAS 8 (Amendments)                    Accounting Policies, Changes in Accounting Estimates & Errors (Effective 1 January 2023)

·    IAS 12 (Amendments) Income Taxes (Effective 1 January 2023)

·    IFRS 16 (Amendments)                Leases (Effective 1 January 2023)

·    IFRS 17                                         Insurance Contracts (Effective 1 January 2023)



 

2.   Segmental Analysis

The amount of revenue and operating profit under the Group's reportable segments of Distribution, Retailing and Manufacturing is shown below. Segment profit measure is operating profit before exceptional items, amortisation of intangible assets arising on acquisitions and acquisition related items.


 

Six months to 30 June 2023

(Unaudited)

 

Six months to 30 June 2022

 (Unaudited)



 

£'000

 

£'000


Revenue

 

 



 

UK distribution

 

419,330

 

428,970

 

Ireland distribution

 

318,131

 

309,135

 

Netherlands distribution

 

184,588

 

168,732

 

Finland distribution

 

70,438

 

67,667

 

Total distribution

 

992,487

 

974,504

 

Retailing

 

131,248

 

118,908

 

Manufacturing

 

73,539

 

66,035

 

Less: inter-segment revenue - manufacturing

 

(7,952)

 

(6,600)

 

Total revenue

 

1,189,322

 

1,152,847

 


 

 

 


 

Segmental operating profit before exceptional items, intangible amortisation arising on acquisitions and acquisition related items

 




 

UK distribution

 

23,855

 

47,189

 

Ireland distribution

 

28,930

 

38,478

 

Netherlands distribution

 

20,412

 

21,165

 

Finland distribution

 

7,068

 

8,903

 

Total distribution

 

80,265

 

115,735

 

Retailing

 

15,959

 

13,855

 

Manufacturing

 

15,310

 

12,139

 


 

111,534

 

141,729

 

Reconciliation to consolidated operating profit

 

 

 


 

Central activities

 

(7,593)

 

(9,112)

 


 

103,941

 

132,617

 

Property profits

 

1,147

 

18,518

 

Operating profit before intangible amortisation arising on acquisitions and acquisition related items

 

105,088

 

151,135

 

Acquisition related items*

 

(874)

 

(1,320)

 

Amortisation of intangible assets arising on acquisitions

 

(9,875)

 

(9,740)

 

Operating profit

 

94,339

 

140,075

 

Finance expense

 

(12,458)

 

(9,849)

 

Finance income

 

11,678

 

2,158

 

Profit before tax

 

93,559

 

132,384

 

Income tax expense

 

(18,775)

 

(22,950)

 

Profit after tax for the financial period

 

74,784

 

109,434

 

 

 

* Acquisition related items comprise deferred consideration payments relating to the retention of former owners of businesses acquired, transaction costs and expenses, professional fees, adjustments to previously estimated earn outs and customer relationships asset impairment charges.

 

 

 

 

2.   Segmental Analysis (continued)

The amount of revenue by geographic area is as follows:

 

 

 

Six months to 30 June 2023 (Unaudited)

£'000

Six months to 30 June 2022 (Unaudited)

£'000

Revenue*

 


United Kingdom

 

480,160


484,649

Ireland

 

454,136


431,799

Netherlands

 

184,588


168,732

Finland

 

70,438


67,667

Total revenue

 

1,189,322


1,152,847

 

*Service revenue, which relates to plant and equipment hire and is recognised over time, amounted to £5.5 million for the period (2022: £4.5 million)

 

 

 

30 June 2023 (Unaudited)

£'000

30 June 2022 (Unaudited)

£'000

Segment assets

 

 



Distribution

 

1,946,408


1,929,044

Retailing

 

180,631


205,306

Manufacturing

 

116,406


114,070


 

2,243,445


2,248,420

Unallocated assets

 

 



Deferred tax assets

 

6,104


5,856

Retirement benefit assets

 

10,535


8,508

Other financial assets

 

126


128

Cash and cash equivalents

 

640,051


782,720

Derivative financial instruments (current)

 

39


10

Total assets

 

2,900,300


3,045,642

 

 


30 June 2023 (Unaudited)

£'000

30 June 2022 (Unaudited)

£'000

Segment liabilities

 

 



Distribution

 

710,412


716,524

Retailing

 

188,681


197,121

Manufacturing

 

33,434


35,303


 

932,527


948,948

Unallocated liabilities

 

 



Interest bearing loans and borrowings (current and non-current)

 

201,724


262,247

Retirement benefit obligations

 

12,712


853

Deferred tax liabilities

 

57,895


60,649

Current income tax liabilities

 

20,093


17,197

Total liabilities

 

1,224,951


1,289,894

 

 

 

 

3.   Property Profits

The property profit of £1.1 million relates to profit on property disposals of £1.1 million.  The property profit realised in 2023 included £0.4 million which was the recovery of an amount which had been provided against in the previous period.

The property profit in 2022 of £18.5 million relates to profit on property disposals of £18.2 million and fair value gains of £0.3 million.

In 2023, the Group disposed of one Irish property (2022: two UK properties).

The fair value gain of £0.3 million in 2022 related to two investment properties in Ireland.

 

4.   Finance Expense and Finance Income

                                                                                         


Six months to 30 June 2023 (Unaudited)

£'000

 

Finance expense

 

 

 

 

 

Interest on bank loans, US senior notes and overdrafts

 

4,222

*

2,321

*

Interest on lease liabilities

 

8,021

*

7,194

*

Net finance cost on pension scheme obligations

 

215


65

 

Foreign exchange loss

 

-


269

 


 

12,458


9,849

 


 

 



 

Finance income

 

 



 

Interest income on bank deposits

 

(10,922)

*

(2,158)

*

Foreign exchange gain

 

(756)


-

 


 

(11,678)


(2,158)

 


 

 



 

Net finance expense

 

780


7,691

 

 

* Net bank and US senior note interest income of £6.7 million (2022: £0.2 million interest expense). Including interest on lease liabilities, net interest expense was £1.3 million (2022: £7.4 million net interest expense)

 



 

5.   Earnings per Share

 

The computation of basic, diluted and underlying earnings per share is set out below:

 


Half Year 30

June 2023 (Unaudited)

 

£'000

Half Year 30

June 2022

 (Unaudited)

 

£'000

Numerator for basic, adjusted and diluted earnings per share:

 

 




 

 


 

Profit after tax for the financial period

 

74,784


109,434


 

 



Numerator for basic and diluted earnings per share

 

74,784


109,434

 

 

 



 

 

 



Profit after tax for the financial period

 

74,784


109,434

Amortisation of intangible assets arising on acquisitions

 

9,875


9,740

Tax relating to amortisation of intangible assets arising on acquisitions

 

 

(2,213)


 

(2,185)

Acquisition related items

 

874


1,320

Tax on acquisition related items

 

(109)


(116)

Numerator for adjusted earnings per share

 

83,211


118,193


 

 




 

Number of Grafton Units


Number of Grafton Units

Denominator for basic and adjusted earnings per share:

 

 




 

 



Weighted average number of Grafton Units in issue

 

218,582,690


238,882,241


 

 



Dilutive effect of options and awards

 

377,690


149,550


 

 



Denominator for diluted earnings per share

 

218,960,380


239,031,791


 

 



Earnings per share (pence)

 

 



- Basic

 

34.21


45.81

- Diluted

 

34.15


45.78

 

 

 



Adjusted earnings per share (pence)

 

 



- Basic

 

38.07


49.48

- Diluted

 

38.00


49.45


 

 





 

6.   Dividends

The payment in 2023 of a final dividend for 2022 of 23.75 pence amounted to £51.6 million (2022: final dividend for 2021 of 22.0p amounted to £52.7 million).

An interim dividend for 2023 of 10.0 pence per share will be paid on 20 October 2023 to shareholders on the register at the close of business on 22 September 2023 (the 'Record Date'). The ex-dividend date is 21 September 2023.

A liability in respect of the interim dividend has not been recognised in the balance sheet at 30 June 2023, as there was no present obligation to pay the dividend at the half-year.

 

7.   Exchange Rates

The results and cash flows of subsidiaries with euro functional currencies have been translated into sterling using the average exchange rate for the half-year. The balance sheets of subsidiaries with euro functional currencies have been translated into sterling at the rate of exchange ruling at the balance sheet date.

The average sterling/euro rate of exchange for the six months ended 30 June 2023 was Stg87.64p (six months to 30 June 2022: Stg84.24p).  The sterling/euro exchange rate at 30 June 2023 was Stg85.83p (30 June 2022: Stg85.82p and 31 December 2022: Stg88.69p).

 

8.   Right-Of-Use Asset

 

Right-of-use asset

 

£'000

Recognised at 1 January 2023

420,115

Additions*

6,298

Disposals

(1,216)

Depreciation

(32,143)

Remeasurements*

20,121

Currency translation adjustment

(6,304)

As at 30 June 2023

406,871

 

*Right-of-use asset additions relate to new lease contracts entered into during the period and mainly arise due to leases entered into for replacement vehicle leases, new store locations and new lease contracts agreed for existing stores. Right-of-use asset remeasurements have mainly arisen due to the finalisation of rent reviews and the reassessment of extension options available to the Group on a number of property leases that will now be exercised.

 

 

9.   Property, Plant and Equipment, Properties Held for Sale and Investment Properties

 

 

Property, plant and equipment

Properties

held for sale

Investment properties

Net Book Value

£'000

£'000

£'000

As at 1 January 2023

354,402

4,364

26,084

Additions

23,868

-

-

Depreciation

(19,163)

-

-

Disposals

(385)

(556)

-

Transfer from investment properties

-

1,330

(1,330)

Arising on acquisition (Note 14)

1,450

-

-

Currency translation adjustment

(5,609)

(118)

(206)

As at 30 June 2023

354,563

5,020

24,548

10. Movement in Working Capital

 

 

 

Inventories

Trade

and other receivables

Trade and other

payables

 

 

Total

Current

£'000

£'000

£'000

£'000

At 1 January 2023

399,565

267,694

(420,653)

246,606

Currency translation adjustment

(8,838)

(5,690)

8,754

(5,774)

Deferred acquisition consideration paid

-

-

725

725

Arising on acquisition (Note 14)

625

784

-

1,409

Working capital movement in 2023

178

30,251

(66,407)

(35,978)

At 30 June 2023

391,530

293,039

(477,581)

206,988

        

 

 

11. Interest-Bearing Loans, Borrowings and Net (Cash)/Debt


 

30 June 2023

£'000


30 June 2022

£'000


31 Dec 2022

£'000

Interest-bearing loans and borrowings

 

 





Bank loans (current)

 

-


125,461


-

Bank loans (non-current)

 

64,858


-


112,108

US senior notes (non-current)

 

136,866


136,786


141,394

Total interest-bearing loans and borrowings

 

201,724

 

262,247


253,502

 

 

 





Leases

 

 





Included in non-current liabilities

 

373,984


390,598


389,198

Included in current liabilities

 

60,644


56,399


60,105

Total leases

 

434,628


446,997


449,303

 

 

 





Derivatives

 

 





Included in current liabilities

 

-


-


29

Included in current assets

 

(39)


(10)


-

Total derivatives

 

(39)


(10)


29

 

 

 





Cash and cash equivalents

 

(640,051)

 

(782,720)


(711,721)

 

 

 





Net (cash)

 

(3,738)

 

(73,486)


(8,887)

 

 

 

 




 

 

 

 




Net (cash) before leases

 

(438,366)

 

(520,483)


(458,190)

 

In August 2022, the Group completed a refinancing of its loan facilities that were due to expire in March 2023.  Bilateral revolving loan facilities for £334.5 million were agreed with four established relationship banks for a term of five years to August 2027.  The arrangements include two one-year extension options exercisable at the discretion of Grafton and the banks.  The first one-year extension has been agreed and these facilities are now repayable in August 2028.   This is sustainability linked debt funding and includes an incentive connected to the achievement of carbon emissions, workforce diversity and community support targets that are fully aligned to the Group's sustainability strategy.



 

11. Interest-Bearing Loans, Borrowings and Net (Cash)/Debt (continued)

 

The following table shows the fair value of financial assets and liabilities, all of which are within level 2 of the fair value hierarchy.  It does not include fair value information for financial assets and liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value. Deferred consideration is classified as level 3.


30 June


31 Dec


2023


2022

 

Assets/(liabilities) measured and recognised at fair value

£'000


£'000

Designated as hedging instruments

Other derivative instruments

39


(29)

 

Fair value measurement of liabilities carried at amortised cost


 



US senior notes

(123,848)


(126,605)

 

The fair value of financial assets and liabilities recognised at amortised cost

It is considered that the carrying amounts of other financial assets and liabilities including trade payables, trade receivables and bank loans, which are recognised at amortised cost in the financial information approximate to fair value.  The fixed rate US senior notes denominated in euro are disclosed above at fair value and reflect the differential between the fixed interest rates on these notes and market rates at 30 June 2023.

 

Financial assets and liabilities carried at fair value

The Group's financial assets and liabilities which are carried at fair value are classified as Level 2 in the fair value hierarchy and deferred consideration is classified as Level 3. There have been no transfers between levels in the current period. Fair value measurements are categorised into different levels in the fair value hierarchy based on the inputs to valuation techniques used. The fair values of other derivatives are calculated as the present value of the estimated future cash flows based on the terms and maturity of each contract and using forward currency rates and market interest rates as applicable for a similar instrument at the measurement date. Fair values reflect the credit risk of the instrument and include adjustments to take account of the credit risk of the Group entity and counterparty where appropriate. The fair value of deferred consideration is calculated assuming a probability of payout, which will be based on achievement of EBITDA targets, and discounted to present value using market derived discount rates. The fair value assumes achievement of targets but is sensitive to change in the assessed probability of achieving targets.

 

12. Reconciliation of Net Cash Flow to Movement in Net Cash


 

30 June

2023

£'000


30 June

2022

£'000


 

 



Net (decrease) in cash and cash equivalents

 

(66,144)

 

(65,975)

Net movement in derivative financial instruments

 

68

 

18

Movement in debt and lease financing

 

52,247

 

6,919

Change in net cash resulting from cash flows

 

(13,829)

 

(59,038)


 

 

 


Currency translation adjustment

 

8,680

 

(6,506)

Movement in net cash in the period

 

(5,149)

 

(65,544)


 

 

 


Net cash at 1 January

 

8,887

 

139,030


 

 

 


Net cash at end of the period

 

3,738

 

73,486

 

 

 

 


13. Retirement Benefits

 

The principal financial assumptions employed in the valuation of the Group's defined benefit scheme liabilities for the current period and prior year were as follows:


Irish Schemes

UK Schemes


At 30 June 2023


At 31 Dec 2022

 

At 30 June 2023


At 31 Dec 2022



 

Rate of increase in salaries*

N/A


3.80%

 

N/A


N/A


Rate of increase of pensions in payment

    -


-

 

3.10%


3.10%


Discount rate

3.60%


3.70%

 

5.20%


4.80%


Inflation rate increase

2.50%


2.60%

 

2.70%/3.30%

**

2.60%/3.20%

**

 

* Following the closure to accrual of the Irish schemes and the UK scheme, benefits in those schemes are no longer linked to final salary. Instead, accrued benefits up to the date of closure revalue in line with inflation, subject to certain caps.

** The inflation assumption shown for the UK is based on both the Consumer Price Index (CPI) and the Retail Price Index (RPI)

 

The following table provides a reconciliation of the scheme assets (at bid value) and the actuarial value of scheme liabilities:


         Assets

         Liabilities

Net asset/(deficit)


Half year

to 30 June 2023

Year to 31 Dec 2022

Half year

to 30 June 2023

Year to 31 Dec

2022

Half year

to 30 June 2023

Year to 31 Dec

2022


£'000

£'000

£'000

£'000

£'000

£'000

At 1 January

192,298

283,705

(202,782)

(295,176)

(10,484)

(11,471)

Interest income on plan assets

3,967

4,519

-

-

3,967

4,519

Contributions by employer

2,103

4,413

-

-

2,103

4,413

Contributions by members

23

458

(23)

(458)

-

-

Benefit payments

(6,292)

(8,812)

6,292

8,812

-

-

Current service cost

-

-

(58)

(1,962)

(58)

(1,962)

Curtailment gain - non-recurring

-

-

406

3,690

406

3,690

Other long-term benefit (expense)/credit

-

-

(88)

9

(88)

9

Interest cost on scheme liabilities

-

-

(4,182)

(4,627)

(4,182)

(4,627)

Remeasurements

 


 


 


Actuarial (loss)/gains from:

 


 


 


-experience variations

-

-

(67)

(2,369)

(67)

(2,369)

-financial assumptions

-

-

3,447

98,087

3,447

98,087

-demographic assumptions

-

-

3,076

(2,910)

3,076

(2,910)

Return on plan assets excluding interest income

(49)

(97,848)

-

-

(49)

(97,848)

Translation adjustment

(3,393)

5,863

3,145

(5,878)

(248)

(15)

At 30 June / 31 December

188,657

192,298

(190,834)

(202,782)

(2,177)

(10,484)

Related deferred tax asset (net)

 




1,868

3,201

Net pension liability

 




(309)

(7,283)

 

 

 

13. Retirement Benefits (continued)

 

At 30 June 2023, a curtailment gain of £0.4 million, which is included in 'operating costs' in the income statement, arose on closure to future accrual of a defined benefit pension scheme in Ireland (31 December 2022: a curtailment gain of £3.7 million arose on closure to future accrual of another defined benefit pension scheme in Ireland).

 

The net pension scheme deficit of £2.2 million (31 December 2022: deficit of £10.5 million) is shown in the Group balance sheet as (i) retirement benefit obligations (non-current liabilities) of £12.7 million (31 December 2022: £15.1 million) and (ii) retirement benefit assets (non-current assets) of £10.5 million (31 December 2022: £4.6 million).

 

At 30 June 2023, the retirement benefit asset of £10.5 million relates to three schemes in Ireland.  The surplus has been recognised in accordance with IFRIC 14 'The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction' as it has been determined that the Group has an unconditional right to a refund of the surplus assets if the schemes are run off until the last member has left the scheme. The retirement benefit obligation of £12.7 million relates to one scheme in the UK (£11.9 million) and one scheme in the Netherlands (£0.8 million).

 

At 31 December 2022, the retirement benefit asset of £4.6 million related to three schemes in Ireland.  The retirement benefit obligation of £15.1 million related to one scheme in the UK (£14.3 million) and one scheme in the Netherlands (£0.8 million).

 

14.    Acquisitions

        

         On 12 June 2023, the Group acquired the trade and certain assets of Clady Timber Limited, a distributor of timber and building materials operating from a single branch in Portglenone, County Antrim.  This acquisition is incorporated in the UK Distribution segment and extends market coverage for MacBlair in Northern Ireland.

  

The provisional fair value of assets acquired in 2023 are set out below:

 

Total

£'000

Property, plant and equipment

1,450

Inventories

625

Trade and other receivables

784

Cash acquired

-

Net assets acquired

2,859

Goodwill

391

Consideration

3,250


 

Satisfied by:

 

Cash paid

3,250


3,250

Net cash outflow - arising on acquisitions

 

 

Cash consideration

 

3,250

Less: cash and cash equivalents acquired

-


3,250

 

The fair value of the net assets acquired have been determined on a provisional basis.  Goodwill on the acquisition reflects the anticipated cashflows to be realised as part of the enlarged Group.

 

 

 

14.    Acquisitions (continued)

 

Any adjustments to provisional fair value of assets and liabilities including recognition of any newly identified assets and liabilities, will be made within 12 months of respective acquisition dates.  There were no adjustments made to provisional fair values in the period relating to the Regts, Woodfloor Warehouse and Sitetech acquisitions completed in the prior year.

 

Acquisitions contributed revenue of £0.2 million and operating profit of £Nil for the period from the date of acquisition to 30 June 2023.  If this acquisition had occurred on 1 January 2023, it is estimated that it would have contributed revenue of £1.4 million and operating profit of £0.1 million in the period. The Group incurred acquisition costs of £0.2 million in 2023 (2022: £0.4 million) which are included in operating costs in the Group Income Statement.

 

15.    Goodwill

 

Goodwill is subject to impairment testing on an annual basis at 31 December and additionally during the year if an indicator of impairment is considered to exist. An indicator of impairment was identified in the Finland Distribution CGU following the December 2022 review and an impairment test was therefore performed. As mentioned in Note 12 in the 2022 Annual Report and Accounts, the Finland Distribution CGU's recoverable amount has limited headroom over its' carrying amount. In view of the short period since it was acquired in July 2021, there has been limited opportunity to increase the recoverable amount. Therefore, it is more sensitive to possible changes in key assumptions.

 

The impairment review conducted by the Group at 30 June 2023 concluded that the recoverable amounts of all Cash Generating Units ("CGU's) exceeded their carrying amounts and that there was no impairment (2022: £Nil).

 

 

 

Goodwill

£'000

Net Book Value

 

As at 1 January 2023

635,751

Arising on acquisition (Note 14)

391

Currency translation adjustment

(10,386)

As at 30 June 2023

625,756

 

 

16.    Intangible Assets

 

Computer Software

£'000

Trade Names

£'000

Customer Relationships & Technology

£'000

Total

£'000

Net Book Value

 

 

 

 

As at 1 January 2023

5,665

31,028

117,019

153,712

Additions

1,933

-

-

1,933

Amortisation

(507)

(1,929)

(7,946)

(10,382)

Currency translation adjustment

(115)

(730)

(2,856)

(3,701)

As at 30 June 2023

6,976

28,369

106,217

141,562

 

The amortisation expense of £10.4 million (2022: £10.2 million) has been charged in 'operating costs' in the income statement. Amortisation of intangible assets arising on acquisitions in prior periods amounted to £9.9 million (H1 2022: £9.7 million).



 

17.    Taxation

 

The income tax expense of £18.8 million (2022: £23.0 million) is equivalent to an effective tax rate of 20.1 per cent on profit (2022 Full Year: 17.1 per cent) and is based on the current forecast rate for the year.  This is a blended rate of corporation tax on profits in the four jurisdictions where the Group operates.

 

Certain items of expenditure charged in arriving at profit before tax, including depreciation on buildings, are not eligible for a tax deduction. This factor increased the rate of tax payable on profits above the headline rates that apply in the UK, Ireland, the Netherlands and Finland.

 

The liability shown for current taxation includes a liability for tax uncertainties and is based on the Directors' estimate of (i) the most likely amount; or (ii) the expected value of the probable outflow of economic resources that will be required. As with all estimates, the actual outcome may be different to the current estimate.

 

Accounting estimates and judgements

Management is required to make judgements and estimates in relation to taxation provisions and exposures. In the ordinary course of business, the Group is party to transactions for which the ultimate tax determination may be uncertain. As the Group is subject to taxation in a number of jurisdictions, an open dialogue is maintained with Revenue Authorities with a view to the timely agreement of tax returns. The amounts provided/recognised for tax are based on management's estimate having taken appropriate professional advice.

If the final determination of these matters is different from the amounts that were initially recorded such differences could materially impact the income tax and deferred tax liabilities and assets in the period in which the determination was made.

Deferred tax

At 30 June 2023, there were unrecognised deferred tax assets in relation to capital losses of £0.7 million (31 December 2022: £0.7 million), trading losses of £1.0 million (31 December 2022: £1.1 million) and deductible temporary differences of £3.8 million (31 December 2022: £6.9 million).

Deferred tax assets were not recognised in respect of certain capital losses as they can only be recovered against certain classes of taxable profits. The Directors believe that it is not probable that such profits will arise in the foreseeable future. The trading losses arose in entities that have incurred historic losses and the Directors believe that it is not probable there will be sufficient taxable profits in the particular entities against which they can be utilised.  Separately, the Directors believe that it is not probable the deductible temporary differences will be utilised.

 

18.    Related Party Transactions

 

There were no changes in related parties from those described in the Annual Report and Accounts for the year ended 31 December 2022 that materially affected the financial position or the performance of the Group during the period to 30 June 2023.

 

19.    Grafton Group plc Long Term Incentive Plan (LTIP)

 

LTIP awards were made over 807,889 Grafton Units on 31 March 2023. The fair value of the awards of £6.1 million, which are subject to vesting conditions, will be charged to the income statement over the vesting period of three years. The Annual Report and Accounts for the year ended 31 December 2022 discloses details of the LTIP scheme.



 

20.    Share Buyback and Treasury Shares

 

 

Purchase of Treasury

Shares

£'000

Transaction Costs

£'000

Purchase of Treasury

Shares *

£'000

Cancellation of Treasury

Shares

£'000

Transfer from Treasury

Shares **

£'000

Total Movement

£'000

Year ended 31 December 2022







Buyback Programme 1

43,748

194

43,942

(40,329)

-

3,613

LTIP Awards

7,563

16

7,579

(7,563)

-

16

At 30 June 2022

51,311

210

51,521

(47,892)

-

3,629

Buyback Programme 1

56,252

90

56,342

(59,671)

-

(3,329)

Buyback Programme 2

35,046

72

35,118

(34,130)

-

988

At 31 December 2022

142,609

372

142,981

(141,693)

-

1,288








Period ended 30 June 2023







Buyback Programme 1

-

-

-

-

(284)

(284)

LTIP Awards

-

-

-

-

(16)

(16)

Buyback Programme 2

58,270

115

58,385

(59,186)

(187)

(988)

Buyback Programme 3

22,813

44

22,857

(20,316)

-

2,541

As at 30 June 2023

81,083

159

81,242

(79,502)

(487)

1,253

* Including transaction costs.

 

            ** At 30 June 2023, both share buyback programmes 1 and 2, and the LTIP purchase and cancellation, were fully completed and the related transactions costs have been transferred from treasury shares to retained earnings, totalling £0.5 million.

 

 

Share buyback programme 1

On 28 April 2022, the Group announced its intention to introduce a share buyback programme for a maximum aggregate consideration of up to £100 million.  The Buyback commenced on 9 May 2022 and ended on 12 September 2022.

 

At 30 June 2022, the Group had purchased 5,018,428 shares in aggregate for cancellation at a total cost of £43.9 million, including transaction costs. However, due to timing, only 4,558,428 were cancelled at 30 June 2022.  460,000 shares purchased for £3.6 million were cancelled in early July 2022.

 

At 31 December 2022, the Group had purchased 12,282,711 shares in aggregate for cancellation at a total cost of £100.3 million, including transaction costs. All shares were cancelled by 31 December 2022.

 

LTIP purchase and cancellation

In addition to the above, on 3 May 2022 and 4 May 2022, the Group purchased and cancelled 796,902 Grafton Units to offset the dilutive effect of issuing new shares to satisfy share award obligations under the Company's Long Term Incentive Plan. The total consideration was £7.6 million, including transaction costs.

 

Share buyback programme 2

Following completion of the first share buyback programme the Group announced on 10 November 2022 its intention to commence a second share buyback programme and to buy back ordinary shares (the "Shares") on the Group's behalf for a maximum aggregate consideration of up to £100 million.  The Buyback commenced on 10 November 2022 and ended on 18 April 2023.   

 

 

20.    Share Buyback and Treasury Shares (continued)

 

At 31 December 2022, the Group had purchased 4,417,706 shares in aggregate for cancellation at a total cost of £35.1 million through the second buyback programme, including transaction costs. However, due to timing, only 4,302,597 were cancelled at 31 December 2022 and the remaining 115,109 shares purchased for £0.9 million were cancelled in early January 2023.  In 2023, the Group purchased an additional 6,472,681 shares for cancellation at a total cost of £58.4 million, including transaction costs. The total aggregate consideration, including transaction costs, for the second buyback programme was £93.5 million.

 

Share buyback programme 3

The Group announced on 4 May 2023 its intention to commence a third share buyback programme and to buy back ordinary shares (the "Shares") on the Group's behalf for a maximum aggregate consideration of up to £50 million.  The Buyback commenced on 12 May 2023.  At 30 June 2023, the Group had purchased 2,767,587 shares in aggregate for cancellation at a total cost of £22.9 million, including transaction costs.  However, due to timing, only 2,447,587 were cancelled at 30 June 2023 and the remaining 320,000 shares purchased for £2.5 million were cancelled in early July 2023.  Details of shares bought back since 30 June 2023 are included in Note 22 below.

 

 

21.    Issue of Shares

During the period 34,992 Grafton Units were issued under the Group's Savings Related Share Option Scheme (SAYE) to eligible UK employees.

 

22.    Events after the Balance Sheet Date

 

The Company bought back, for cancellation, 3.2 million shares at a cost of £27.2 million between 1 July 2023 and 30 August 2023.

 

There have been no other material events subsequent to 30 June 2023 that would require adjustment to or disclosure in this report. 

 

23.    Board Approval

 

These condensed consolidated half year financial statements were approved by the Board of Grafton Group plc on 30 August 2023.


Supplementary Financial Information

 

Alternative Performance Measures

 

Certain financial information set out in this consolidated financial information is not defined under IFRS. These key Alternative Performance Measures ("APMs") represent additional measures in assessing performance and for reporting both internally and to shareholders and other external users. The Group believes that the presentation of these APMs provides useful supplemental information which, when viewed in conjunction with IFRS financial information, provides readers with a more meaningful understanding of the underlying financial and operating performance of the Group.


None of these APMs should be considered as an alternative to financial measures drawn up in accordance with IFRS.

 

The key Alternative Performance Measures ("APMs") of the Group are set out below.  As amounts are reflected in £'m some non-material rounding differences may arise. Numbers that refer to 2022 are available in the 2022 Annual Report and Accounts and the 2022 Half Year Report.

 

The term "Adjusted" means before exceptional items and acquisition related items. These items do not relate to the underlying operating performance of the business and therefore to enhance comparability between reporting periods and businesses, management do not take these items into account when assessing the underlying profitability of the Group.

 

Acquisition related items comprise deferred consideration payments relating to the retention of former owners of businesses acquired, transaction costs and expenses, professional fees, adjustments to previously estimated earn outs and customer relationships asset impairment charges. Customer relationships, technology and brands amortisation, acquisition related items and any associated tax are considered by management to form part of the total spend on acquisitions or are non-cash items resulting from acquisitions and therefore are also included as adjusting items.

 

 

APM

Description

 

Adjusted operating profit/EBITA

Profit before acquisition related items, exceptional items, net finance expense and income tax expense.

 

Operating profit margin

Profit before net finance expense and income tax expense as a percentage of revenue.

 

Adjusted operating profit/EBITA before property profit

Profit before profit on the disposal of Group properties, acquisition related items, exceptional items, net finance expense and income tax expense.

 

Adjusted operating profit/EBITA margin before property profit

 

Adjusted operating profit/EBITA before property profit as a percentage of revenue.

 

Adjusted profit before tax

Profit before acquisition related items, exceptional items and income tax expense.

 

Adjusted profit after tax

Profit before acquisition related items and exceptional items but after deducting the income tax expense.

 

Capital Turn

Revenue for the previous 12 months divided by average capital employed (where capital employed is the sum of total equity and net debt/(cash) at each period end).

 

Constant Currency

Constant currency reporting is used by the Group to eliminate the translational effect of foreign exchange on the Group's results. To arrive at the constant currency change, the results for the prior period are retranslated using the average exchange rates for the current period and compared to the current period reported numbers.

 

EBITDA

Profit before exceptional items, acquisition related items, net finance expense, income tax expense and depreciation.

 

EBITDA Interest Cover

EBITDA divided by net bank/loan note interest.

 

Like-for-like revenue

Changes in like-for-like revenue is a measure of underlying revenue performance for a selected period. Branches contribute to like-for-like revenue once they have been trading for more than twelve months.  Acquisitions contribute to like-for-like revenue once they have been part of the Group for more than 12 months. When branches close, or where a business is disposed of, revenue from the date of closure, for a period of 12 months, is excluded from the prior year result.

 

Return on Capital Employed

Adjusted operating profit divided by average capital employed (where capital employed is the sum of total equity and net debt/(cash) at each period end) times 100, expressed as a percentage.

 

Adjusted Earnings Per Share

A measure of underlying profitability of the Group. Adjusted profit after tax is divided by the weighted average number of Grafton Units in issue, excluding treasury shares.

 

 

 

 

 

Adjusted Operating Profit/EBITA before Property Profit              

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2021

£'m

Revenue

 

1,189.3


1,152.8


 

 



Operating profit

 

94.3


140.1

Property profit

 

(1.1)


(18.5)

Acquisition related items

 

0.9


1.3

Amortisation of intangible assets arising on acquisitions

 

9.9


9.7

Adjusted operating profit/EBITA before property profit

 

103.9


132.6

 

Adjusted operating profit/EBITA margin before property profit

 

8.7%


11.5%

 

 

 

 

 

 

Operating Profit Margin     

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2022

£'m

Revenue

 

1,189.3


1,152.8


 

 



Operating profit

 

94.3


140.1

 

Operating profit/EBITA margin

 

7.9%


12.2%

 

 

 

 

Adjusted Operating Profit/EBITA                                                                                                                            

 

 

 

 

 

Six months to 30 June 2023

£'m

 

 

 

 

 

Six months to 30 June 2023

£'m

 

Revenue

 

1,189.3



1,152.8

 


 

 




 

Operating profit

 

94.3



140.1

 

Acquisition related items

 

0.9



1.3

 

Amortisation of intangible assets arising on acquisitions

 

9.9



9.7

 

Adjusted operating profit/EBITA

 

105.1



151.1

 

 

Adjusted operating profit/EBITA margin

 

8.8%



13.1%

 










 

 

 

Adjusted Profit before Tax                                                                                                                         

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2022

£'m

Profit before tax

 

93.6



132.4

Amortisation of intangible assets arising on acquisitions

 

9.9



9.7

Acquisition related items

 

0.9



1.3

Adjusted profit before tax

 

104.3



143.4

 

 

 

Adjusted Profit after Tax                                                                                                                            

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2022

£'m

Profit after tax

 

74.8



109.4

Acquisition related items

 

0.9



1.3

Tax on acquisition related items

 

(0.1)



(0.1)

Amortisation of intangible assets arising on acquisitions

 

9.9



9.7

Tax on amortisation of intangible assets arising on acquisitions

 

(2.2)



(2.2)

Adjusted profit after tax

 

83.2



118.2

 

 

 

Reconciliation of Profit to EBITDA                                                                                                                           

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2022

£'m

Profit after tax

 

74.8



109.4

Net finance expense

 

0.8



7.7

Income tax expense

 

18.8



23.0

Depreciation

 

51.3



45.4

Acquisition related items

 

0.9



1.3

Intangible asset amortisation

 

10.4



10.2

EBITDA

 

156.9



197.0

 

 

 





 

Net (Cash) to EBITDA       

 

 

 

 

 

Six months to 30 June 2023

£'m

 

 

Six months to 30 June 2022

£'m

 

EBITDA (rolling 12 months)

 



341.1


371.4

 

Net (cash)

 



(3.7)


(73.5)

 

Net (cash) to EBITDA - times

 



(0.01)


(0.20)

 

 

 

 

 

EBITDA Interest Cover (including interest on lease liabilities)      

 

 

 

 

 

Six months to 30 June 2023

£'m

 

 

 

 

 

Six months to 30 June 2022

£'m

 

EBITDA

 

156.9



197.0

 

Net bank/loan note interest including interest on lease liabilities

 

1.3



7.4

 

EBITDA interest cover - times

 

118.8



26.8

 


















 

 

Return on Capital Employed - Continuing Operations   

 

 

30 June 2023

£'m

 

30 June 2022

£'m

Operating profit (rolling 12 months)

 



218.5


257.1

Acquisition related items

 



1.9


5.2

Amortisation of intangible assets arising on acquisitions

 



19.4


18.7

Adjusted operating profit (rolling 12 months)

 



239.8


281.1


 



 



Total equity - current period end

 



1,675.3


1,755.7

Net (cash)

 



(3.7)


(73.5)

Capital employed - current period end

 



1,671.6


1,682.3


 



 



Total equity - prior period end

 



1,755.7


1,637.2

Net (cash)/debt

 



(73.5)


246.6

Deemed disposal adjustment

 



-


(581.7)

Capital employed - prior period end

 



1,682.3


1,302.0


 



 



Average capital employed

 



1,676.9


1,492.2


 



 



Return on capital employed

 



14.3%


18.8%


 






 

 

 






 

Capital Turn

 

 

Six months to 30 June 2023

£'m

 

Six months to 30 June 2022

 £'m

 

Revenue H2 prior period

 



1,148.6


1,082.1

 

Revenue H1 current period

 



1,189.3


1,152.8

 

Total revenue for previous 12 months

 



2,338.0


2,235.0

 


 



 



 

Average capital employed

 



1,676.9


1,492.2

 


 



 



 

Capital turn - times

 



1.4


1.5

 













 

 

Liquidity

 

 

30 June

2023

£'m

 

 30 June

2022

 £'m

Cash and cash equivalents

 



640.1


782.7

Less: cash held against letter of credit*

 



(4.0)


(4.0)

Accessible cash

 



636.1


778.7


 



 



Undrawn revolving bank facilities

 



268.2


334.7


 



 



Liquidity

 



904.3


1,113.4

 

*At 30 June 2023, cash of £4.0 million (2022: £4.0 million) was reserved to cover the risk of an event of default by the Group on a letter of credit. This arrangement can be replaced at any time.

 

 

Net Cash - before Leases

 

 

30 June

2023

£'m

 

 30 June

2022

 £'m

Net cash - after Leases

 



3.7


73.5

Lease Liability

 



434.6


447.0


 



 



Net cash - before Leases        

 



438.4


520.5

 

 

Like-for-Like Revenue

 

 

 

 

 

30 June

2023

£'m

 

 

 

 

 30 June

2022

 £'m

 

2022/2021 revenue

 



1,152.8


1,027.8


 



 



Organic growth

 



(1.6)


30.2

Organic growth - new branches

 



5.6


8.9

Total organic growth

 



4.0


39.1

Acquisitions

 



6.1


101.8

Foreign exchange

 



26.4


(15.8)

2023/2022 revenue

 



1,189.3


1,152.8


 



 



Like-for-like movement (organic growth, excluding new branches, as % of prior year revenue)

 



(0.1%)


2.9%

 

Responsibility Statement in Respect of the Six Months Ended 30 June 2023

 

The Directors, whose names and functions are listed on pages 98 and 99 in the Group's 2022 Annual Report, are responsible for preparing this interim management report and the condensed consolidated half year financial statements in accordance with International Accounting Standards 34, 'Interim Financial Reporting' as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

 

The Directors confirm that, to the best of their knowledge:

 

●     the condensed consolidated interim financial statements for the half year ended 30 June 2023 have been prepared in accordance with the international accounting standard applicable to interim financial reporting, IAS 34 as adopted by the EU;

 

●     the interim management report includes a fair review of the important events that have occurred during the first six months of the financial year, and their impact on the condensed consolidated interim financial statements for the half year ended 30 June 2023, and a description of the principal risks and uncertainties for the remaining six months;

 

●     the interim management report includes a fair review of related party transactions that have occurred during the first six months of the current financial year and that have materially affected the financial position or the performance of the Group during that period, and any changes in the related party transactions described in the last annual report that could have a material effect on the financial position or performance of the Group in the first six months of the current financial year.

 

On behalf of the Board:

 

 

 

Eric Born                                                                                                                                                                   David Arnold

Chief Executive Officer                                                                                                                       Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

Independent review report to Grafton Group plc

Report on the condensed consolidated half year financial statements

Our conclusion

We have reviewed Grafton Group plc's condensed consolidated half year financial statements (the "interim financial statements") in the Half Year Report of Grafton Group plc for the six month period ended 30 June 2023 (the "period").

Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

The interim financial statements, comprise:

●    the Group Condensed Balance Sheet as at 30 June 2023;

●    the Group Condensed Income Statement and Group Condensed Statement of Comprehensive Income for the period then ended;

●    the Group Condensed Cash Flow Statement for the period then ended;

●    the Group Condensed Statement of Changes in Equity for the period then ended; and

●    the explanatory notes to the interim financial statements.

The interim financial statements included in the Half Year Report have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

As disclosed in note 1 to the interim financial statements, the financial reporting framework that has been applied in the preparation of the full annual financial statements of the group is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.

Basis for conclusion

We conducted our review in accordance with International Standard on Review Engagements (Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' ("ISRE (Ireland) 2410") issued for use in Ireland. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (Ireland) and, consequently, does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

We have read the other information contained in the Half Year Report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed.

 

This conclusion is based on the review procedures performed in accordance with ISRE (Ireland) 2410. However future events or conditions may cause the group to cease to continue as a going concern.

Responsibilities for the interim financial statements and the review

Our responsibilities and those of the directors

The Half Year Report, including the interim financial statements, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Year Report in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority. In preparing the Half Year Report including the interim financial statements, the directors are responsible for assessing the group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or to cease operations, or have no realistic alternative but to do so.

Our responsibility is to express a conclusion on the interim financial statements in the Half Year Report based on our review. Our conclusion, including our Conclusions relating to going concern, is based on procedures that are less extensive than audit procedures, as described in the Basis for conclusion paragraph of this report. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

 

PricewaterhouseCoopers

Chartered Accountants

30 August 2023

Dublin

 

Notes:

(a)  The maintenance and integrity of the Grafton Group plc website is the responsibility of the directors; the work carried out by the auditors does not involve consideration of these matters and, accordingly, the auditors accept no responsibility for any changes that may have occurred to the financial statements since they were initially presented on the website.

(b)  Legislation in the Republic of Ireland governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR SDLESSEDSEEA
Find out how to deal online from £1.50 in a SIPP, ISA or Dealing account. AJ Bell logo

Related Charts

Grafton Group PLC (GFTU)

+10.91p (+1.17%)
delayed 17:45PM