Source - LSE Regulatory
RNS Number : 8747H
Wetherspoon (JD) PLC
22 March 2024
 

22 March 2024

 

J D WETHERSPOON PLC

PRELIMINARY RESULTS

(For the 26 weeks ended 28 January 2024)

 

 

FINANCIAL HIGHLIGHTS

Var %

 

 



Before separately disclosed items



  Like-for-like sales (vs FY23)

+9.9%


  Revenue £991.0m (2023: £916.0m)

+8.2%


  Profit before tax £36.0m (2023: £4.6m)

+682.6%


  Operating profit £67.7m (2023: £37.4m)

+81.0%


  Basic earnings per share 20.3p (2023: 1.0p)

+1930%


  Free cash outflow per share (4.8)p (2023: inflow 132.4p)

-103.6%


  Half year dividend 0.0p (2023: 0.0p)

-





After separately disclosed items1



  Profit before tax £26.1m (2023: £57.0m)

-54.2%


  Operating profit £72.0m (2023: £37.4m)

+92.5%


  Basic earnings per share 15.2p (2023: 29.4p)

-48.3%


 



 

1Separately disclosed items as disclosed in account note 2.



 

Commenting on the results, Tim Martin, the Chairman of J D Wetherspoon plc, said:

 

"Sales continue to improve. In the last 7 weeks, to 17 March 2024, like-for-like sales increased by 5.8%.

 

"The company continues to be concerned about the possibility of further lockdowns and about the efficacy of the government enquiry into the pandemic, which will not be concluded for several years.

 

"In contrast, the World Health Organisation (WHO) reported on its findings in 2022.

 

"Professor Francois Balloux, director of the UCL Genetics Institute, writing in The Guardian, and Professor Robert Dingwall, of Trent University, writing in the Telegraph, provide useful synopses of the WHO report:

 

(see pages 54-56 of Wetherspoon News

https://www.jdwetherspoon.com/~/media/files/pdf-documents/wetherspoon-news/wetherspoon-news-autumn-2022.pdf)

 

"The conclusion of Professor Balloux, broadly echoed by Professor Dingwall, based on an analysis by the World Health Organisation of the pandemic, is that Sweden (which did not lock down), had a Covid-19 fatality rate "of about half the UK's" and that "the worst performer, by some margin, is Peru, despite enforcing the harshest, longest lockdown."

 

"Professor Balloux concludes that "the strength of mitigation measures does not seem to be a particularly strong indicator of excess deaths."

 

"The company currently anticipates a reasonable outcome for the financial year, subject to our future sales performance."

 

 

 

 

 


 

 

 

Enquiries:

 

John Hutson                                         Chief Executive Officer     01923 477777

Ben Whitley                                          Finance Director                 01923 477777

Eddie Gershon                                    Company spokesman         07956 392234

 

Photographs are available at: www.newscast.co.uk   

 

Notes to editors

1.             J D Wetherspoon owns and operates pubs throughout the UK. The Company aims to provide customers with good-quality food and drink, served by well-trained and friendly staff, at reasonable prices. The pubs are individually designed and the Company aims to maintain them in excellent condition.

2.             Visit our website jdwetherspoon.com

3.             The financial information set out in the announcement does not constitute the company's statutory accounts for the periods ended 28 July 2024 or 30 July 2023. The financial information for the period ended 30 July 2023 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The auditors have reported on those accounts: their report was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006. Statutory accounts for 2024 will be delivered to the registrar of companies in due course. This announcement has been prepared solely to provide additional information to the shareholders of J D Wetherspoon, in order to meet the requirements of the UK Listing Authority's Disclosure and Transparency Rules. It should not be relied on by any other party, for other purposes. Forward-looking statements have been made by the directors in good faith using information available up until the date that they approved this statement. Forward-looking statements should be regarded with caution because of inherent uncertainties in economic trends and business risks.

4.             The annual report and financial statements 2023 has been published on the Company's website on 6 October 2023.

5.             The current financial year comprises 52 trading weeks to 28 July 2024.

6.             The next trading update will be issued on 8 May 2024.

 

 


 

CHAIRMAN'S STATEMENT

 

Background

 

The recovery from the effects of the pandemic continued in the period under review.

 

In the first full post-lockdown financial year (FY22), like-for-like (LFL) sales declined by 4.7% compared to the pre-pandemic FY19.

 

In the second post-lockdown year (FY23), LFL sales increased by 7.4%, compared to FY19 - and in the half year under review, LFL sales increased to 15.3% compared to the same period in FY19.

 

In the last decade, there has been a reduction in the number of trading Wetherspoon pubs, which peaked at 955 in December 2015. Some leasehold pubs have been surrendered to landlords at the end of the lease or by negotiation, and other pubs have been sold to third parties. At the end of the period under review, the company traded from 814 pubs.

 

In spite of a reduction in the overall number of pubs, sales have continued to increase - total sales are now about one third higher than in 2015, when the number of pubs peaked, and sales per pub have increased by about 50% since then.

 

Since 2010, the company has invested £448m in acquiring the freehold "reversions" of pubs where it was previously the tenant.

 

71% of pubs are now freehold, an increase from 41% in 2010.

 

Our best estimate is that the company has potential for about 1,000 pubs in the UK.

 

Examples of recent pub openings include the Captain Flinders near Euston Station, London; the Stargazer, The O2, Greenwich; The Star Light, Heathrow Airport and the Scribbling Mill, White Rose Shopping Centre, Leeds.

 

In addition, there is potential to expand existing successful pubs, by adding gardens or, for example, by expanding the existing customer area into adjacent buildings.

 

Examples of the substantial expansion of existing pubs include the Prince of Wales, Cardiff; the Sir John Moore, Glasgow; the Standing Order, Derby; the Five Swans, Newcastle; the Six Chimneys, Wakefield; Wetherspoons, Victoria Station, London; the Red Lion, Skegness and the Windmill, Stansted Airport.

 

As previously indicated, the company is also increasing investment in new staff rooms, changing rooms, glass racks above bars (to cater for increased usage of brewers' "branded glasses") and air conditioning.

 

In summary, the company has recovered steadily from the pandemic, with current sales at record levels, and plans to increase sales in the next decade by investing in the areas outlined above.

 

Trading Summary

 

Total sales for the first half of FY24 were £991.0 million, an increase of 8.2%, compared to the first half of FY23.

 

Like-for-like sales, compared to FY23, increased by 9.9%. Like-for-like bar sales increased by 11.6%, food sales by 7.6%, slot/fruit machine sales by 10.5% and hotel rooms by 2.8%.

 

Like-for-like (LFL) sales were stronger than total sales due to a small number of pub disposals and lease terminations.

 

The operating profit, before separately disclosed items, was £67.7 million (2023: £37.4 million). The operating margin, before separately disclosed items, was 6.8% (2023: 4.1%).

 

The profit before tax and separately disclosed items was £36.0 million (2023: £4.6 million), including property gains of £0.1 million (2023: £0.5 million).

 

In the period, the company sold five pubs, terminated the lease of five pubs and sublet three pubs. This gave rise to a cash inflow of £3.8 million.

 

There was a loss on disposal of £5.9 million, recognised in the income statement, relating to these pubs.

 

The company opened two pubs; The Star Light at Heathrow Airport and the Captain Flinders, close to Euston Station in London.

The first Wetherspoon franchise pub opened at Hull University in January 2022. The second opened at Newcastle University in September 2023. The third opened at Haven Primrose Valley Holiday Park, Filey, North Yorkshire in March 2024.

 

Earnings per share before separately disclosed items, were 20.3p (2023: 1.0p).

 

Total capital investment was £57.2 million (2023: £47.8 million). £10.5 million was invested in new pubs and pub extensions (2023: £10.7 million), £34.6 million in existing pubs and IT (2023: £27.1 million) and £12.1 million in freehold reversions of properties where Wetherspoon was the tenant (2023: £10.0 million).

 

Separately disclosed items

 

Overall, there was a pre-tax 'separately disclosed loss' of £9.8 million (2023: £52.3 million).

 

There was a £4.1 million depreciation credit in relation to previously impaired fixed assets. The company had, in previous financial years, continued to depreciate pubs at the level which applied before the impairments. This credit corrects the 'over-depreciation'.

 

There was also:

- a £0.6 million charge relating to the fair value movement of interest rate swaps.

 

- a £1.6 million credit relating to overcharged interest in respect of IFRS-16 leases.

 

- a £5.9 million charge, reflecting the loss on disposal referred to above.

 

- a £9.3 million property impairment charge, in respect of pubs which were deemed unlikely to generate sufficient cash flows, in the future, to support their carrying value.

 

The tax effect on separately disclosed items is a credit of £3.7 million (2023: debit of £16.8 million).

 

The net book value of the company's assets in the balance sheet is £1.38 billion, which is approximately seven times the company's EBITDA (pre IFRS-16), in the last 12 months, of £198 million.

 

Free cash flow

 

There was a free cash outflow of £6.1 million in the period (2023: £166.0 million inflow). The main reason for the outflow is that 'trade and other payables', the amount that the company owed to suppliers and other third parties, such as HMRC, were £329 million at the end of FY23, reducing to £281 million at the end of the period under review.

 

Free cash flow benefitted from proceeds of approximately £14.8 million from a sale of interest rate swaps (please see the 'Financing' section below).

 

Free cash flow was calculated after capital payments of £34.6 million for existing pubs (2023: £27.1 million), £6.6 million for share purchases for employees (2023: £7.5 million) and payments of tax and interest.

 

Balance sheet

 

Debt levels, excluding IFRS-16 lease debt, were £694.2 million at the period end (30 July 2023: £641.9 million). As indicated in the 'Free cash flow' section above, there was a reduction in trade and other payables of £48 million between the last year end and the end of the period under review, which contributed to the increase in borrowings.

 

On an IFRS-16 basis, which includes notional debt from leases, debt increased from £1.06 billion to £1.11 billion in the first half of FY24.

Debt levels, excluding IFRS-16 lease debt, have decreased from £804.5 million to £694.2 million since January 2020, just before the first lockdown. On an IFRS-16 basis, debt decreased from £1.45 billion to £1.11 billion.

 

Dividends and return of capital

 

The board has not recommended the payment of an interim dividend (2023: £0).

 

During the period, 4,497,959 shares (3.5% of the share capital) were purchased by the company for cancellation, at a cost of £34.1m, including stamp duty and fees, representing an average cost per share of 779p.

 

 

Financing

 

The company has total available finance facilities of £963 million.

 

On 22 August 2023, the company disposed of all interest rate swaps in place, receiving £14.8 million to do so. At the same time, the company took out a new interest-rate swap of £200 million from 23 August 2023 through to 6 February 2025 at a rate of 5.665%. On 25 September 2023, the company took out a further interest-rate swap of £400 million from 6 February 2025 to 6 February 2028 at a rate of 4.225%. 

 

The total cost of the company's debt, in the period under review, including the banks' margin was 7.03%.

 

Taxation

 

The total tax charge for the period was £11.1 million in respect of profits before separately disclosed items (2023: £3.3 million).

 

The total tax charge comprises two parts. The first part is the actual current tax (the 'cash' tax) which this year is £0.1 million (2023: £0.9 million).

 

The second part is deferred tax (the 'accounting' tax), which is tax payable in future periods, that must be recognised in the current period for accounting purposes. The accounting tax charge for the period is £11.1 million (2023: £2.4 million).

 

Scottish Business Rates

 

In appendix 1 below, we explain how business rates for Scottish pubs, theoretically based on property values, have, by a strange process of legal reasoning, become a de facto sales tax, based on the sales performance of the occupier. As the famous baseball coach, Yogi Berra said: "In theory there is no difference between theory and practice - in practice, there is."

 

VAT equality

 

Wetherspoon, along with many in the hospitality industry, has been a strong advocate of tax equality between the off-trade, which consists mainly of supermarkets, and the on-trade, consisting mainly of pubs, clubs and restaurants.

 

Pubs, clubs and restaurants pay 20% VAT in respect of food sales but supermarkets pay nothing. Supermarkets also pay far less business rates per pint or meal than pubs.

 

It does not make economic sense for the tax system to favour mainly out-of-town supermarkets over mainly high-street pubs. This imbalance is a major factor in town centre and high street dereliction.

 

Our more detailed arguments on this point, from our last annual report, can be found in appendix 2.

 

 

 

 


 

 

 

How pubs contribute to the economy

 

Wetherspoon and other pub and restaurant companies have always generated far more in taxes than are earned in profit.

 

In the six months ended 28 January 2024, the company generated taxes of £383.1 million.

 

The table below shows the £5.8 billion of tax revenue generated by the company, its staff and customers in the last nine and a half years. Each pub, on average, generated £6.6 million in tax during that period. The tax generated by the company, during this period, equates to approximately 28 times the company's profits after tax.

 


2024 H1

2023

2022

2021

2020

2019

2018

2017

2016

2015

TOTAL

2015 to 2024 H1

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

£m

VAT

193.0 

372.3

287.7

93.8

244.3

357.9

332.8

323.4

311.7

294.4

2,811.3

Alcohol duty

80.9 

166.1

158.6

70.6

124.2

174.4

175.9

167.2

164.4

161.4

1,443.7

PAYE and NIC

65.8 

124.0

141.9

101.5

106.6

121.4

109.2

96.2

95.1

84.8

1,046.5

Business rates

20.2

49.9

50.3

1.5

39.5

57.3

55.6

53.0

50.2

48.7

426.2

Corporation tax

6.6

12.2

1.5

-

21.5

19.9

26.1

20.7

19.9

15.3

143.7

Corporation tax credit (historic capital allowances)

-

-

-

-

-

-

-

-

-2.0

-2.0

Fruit/slot Machine duty

8.1 

15.7

12.8

4.3

9.0

11.6

10.5

10.5

11.0

11.2

104.7

Climate change levies

4.2 

11.1

9.7

7.9

10.0

9.6

9.2

9.7

8.7

6.4

86.5

Stamp duty

0.4

0.9

2.7

1.8

4.9

3.7

1.2

5.1

2.6

1.8

25.1

Sugar tax

1.4 

3.1

2.9

1.3

2.0

2.9

0.8

-

-

-

14.4

Fuel duty

1.0 

1.9

1.9

1.1

1.7

2.2

2.1

2.1

2.1

2.9

19.0

Apprenticeship levy

1.2

2.5

2.2

1.9

1.2

1.3

1.7

0.6

-

-

12.6

Carbon tax

-

-

-

-

-

1.9

3.0

3.4

3.6

3.7

15.6

Premise licence and TV licences

0.3

0.5

0.5

0.5

1.1

0.8

0.7

0.8

0.8

1.6

7.6

Landfill tax

-

-

-

-

-

-

1.7

2.5

2.2

2.2

8.6

Furlough tax

 -

-

-4.4

-213.0

-124.1

-

-

-

-

-

-341.5

Eat out to help out

-

-

-

-23.2

-

-

-

-

-

-

-23.2

Local government grants

-

-1.4

-11.1

-

-

-

-

-

-

-12.5

TOTAL TAX

383.1

760.2

666.9

38.9

441.9

764.9

730.5

695.2

672.3

632.4

£5.8bn

TAX PER PUB (£m)

0.47

0.92

0.78

0.05

0.51

0.87

0.83

0.78

0.73

0.66

£6.6m

TAX AS % OF NET SALES

38.7%

39.5%

38.3%

5.0%

35.0%

42.1%

43.1%

41.9%

42.1%

41.8%

38.6%

PROFIT/(LOSS) AFTER TAX

24.9

33.8

-24.9

-146.5

-38.5

79.6

83.6

76.9

56.9

57.5

203.3

Note - this table is prepared on a cash basis. IFRS-16 from FY20 onwards


 


 

 

 

Corporate governance

 

Wetherspoon has been a strong critic of the composition of the boards of UK-quoted companies.

 

Directors of UK PLCs have, on average, relatively little experience of the companies they govern, due to the "nine-year rule", which limits their tenure, combined with the fact that most directors are part-time, and have never worked for the company in question, on a full-time basis.

 

In addition, those responsible for overseeing governance, among institutional shareholders, are often responsible for several hundred companies each, making genuine board engagement impossible, and thereby necessitating a "tick-box" approach, which is the antithesis of good governance.

 

The combination of arbitrary rules, the preponderance of part-time directors and overloaded institutional governance departments means that bureaucracy and virtue-signalling, rather than innovation and efficacy, dominate most UK PLC boardrooms.

 

In appendix 3, further details are provided on this issue from our last annual report.

 

Further progress

 

The company has always tried to improve as many areas of the business as possible, on a continuing basis.

 

In the period Wetherspoon awarded £21.2 million in respect of bonuses and free shares to employees, of which 99.0% was paid to staff below board level and 89.6% was paid to staff working in our pubs.

 

Tenure continued to improve. The average length of service of a pub manager is now 14.6 years, and of a kitchen manager is 10.7 years.

 

Wetherspoon has been recognised by the Top Employers Institute as a Top Employer United Kingdom 2024. It is the 19th time that Wetherspoon has been certified by the Top Employers' Institute.

 

The company has an extensive training programme for its employees, including 'kitchen of excellence' training, as well as cellar, dispense and coffee academy training.

 

Wetherspoon has recently been included in the Financial Times 'FT - Statista Leaders 2024' report, which highlights Europe's leading companies in diversity and inclusion.

 

The company's UK nominated charity is Young Lives vs Cancer (previously CLIC Sargent). It supports children and young people with cancer. Since our partnership began in 2002, Wetherspoon has raised over £23 million for the charity, thanks to the generosity of our customers and employees.

 

In January 2024, the company was awarded the highest rating by the Sustainable Restaurant Association - the world's largest accreditation scheme for pubs and restaurants, see Link to SRA article.

 

Wetherspoon came first in the 'Out to Lunch' league table, compiled by the Soil Association, when last awarded, in 2019 and 2021. Restaurants and pubs are judged and scored on a range of criteria: family friendliness, healthy options, food quality, value, sustainability and ingredients' provenance.

 

Wetherspoon is seeking to extend the appeal of its menu. For example, 36% of the dishes on the menu that is available in the majority of pubs are vegetarian, 10% are vegan and 21% are under 500 calories.

 

Cod and haddock are sourced from fisheries which have been certified to the MSC's (Marine Stewardship Council) standards for well-managed and sustainable fisheries.

 

We are introducing a new chip scuttle to our kitchens, which helps to keep chips hot, while also reducing the risk of fire, and reducing energy consumption by around 10%.

 

We have introduced a food oil monitoring device to improve oil quality checks, which should reduce oil consumption and improve food quality.

 

Guinness have a 'Quality Accreditation Programme'. Independent assessors review 17 aspects of quality. All Wetherspoon pubs have received accreditation.

 

Since 2008, Wetherspoon has invited brewers from overseas to feature their ales in its real-ale festivals. To date, these brewers have contributed 234 ales, from 147 breweries in 29 countries. In addition, the company works with over 250 UK brewers, mostly small or "micro" brewers.

 

Since 1999, Wetherspoon has worked with independent real-ale quality assessor Cask Marque to gauge the quality of ale being served in its pubs. Cask Marque carries out an 11-point audit covering stock rotation, beer line cleanliness, equipment maintenance, glasswashing cleanliness and hygiene. A star rating is awarded from 1 to 5, with a target or 4 to 5 stars for all pubs. Cask Marque state that 66% of pubs achieve 4 or 5 stars. 99% of Wetherspoon pubs have achieved 4 or 5 stars.

 

Sustainability, recycling and the environment

 

Wherever possible, Wetherspoon separates waste into eight streams: glass; tins/cans; cooking oil; paper/cardboard; plastic; lightbulbs; food waste and general waste.

 

9,911 tonnes of recyclable waste were processed last year at our national recycling centre. In addition, food waste is sent for 'anaerobic digestion' and used cooking oil is converted to biodiesel for agricultural use.

 

Smart meters are installed in the majority of pubs to facilitate energy consumption reporting.

 

According to ISTA, a leading company providing energy services, Wetherspoon has reduced greenhouse gas emissions by 60% over the last 10 years, after adjusting for sales growth. During that time, the company has also contributed £107m in climate change levies and carbon taxes.

 

The company has 'Cleaner Power Certification' from its electricity supplier, Total Gas & Power Ltd, that states that "the electricity supplied by Total Gas & Power Ltd for the supply period of 01/10/22 to 30/09/24 will be 100% generated from renewable schemes as accredited by OFGEM".

 

Bonuses and free shares

 

As indicated above, Wetherspoon has, for many years (see table below), operated a bonus and share scheme for all employees. Before the pandemic, these awards increased, as earnings increased for shareholders.

 

Financial year

Bonus and free shares

Profit/(loss) after tax1

Bonus and free shares as % of profits

 

£m

£m

 

2007

19

47

41%

2008

16

36

45%

2009

21

45

45%

2010

23

51

44%

2011

23

52

43%

2012

24

57

42%

2013

29

65

44%

2014

29

59

50%

2015

31

57

53%

2016

33

57

58%

2017

44

77

57%

2018

43

84

51%

2019

46

80

58%

2020

33

(39)

-

2021

23

(146)

-

2022

30

(25)

-

2023

36

34

106%

2024 H1

21

25

84%

Total

524

616

55%2

1(IFRS-16 was implemented in the year ending 26 July 2020 (FY20). From this period all profit numbers in the above table are on a Post IFRS-16 basis. Prior to this date all profit numbers are on a Pre IFRS-16 basis.

2 Excludes 2020, 2021 and 2022.

 

 

 

 

Length of service

 

The table below provides details of the improved retention levels of pub and kitchen managers, key areas for any pub company, in the last decade.

 

Financial year

Average pub manager length of service

Average kitchen manager length of service

 

(Years)

(Years)

2014

10.0

6.1

2015

10.1

6.1

2016

11.0

7.1

2017

11.1

8.0

2018

12.0

8.1

2019

12.2

8.1

2020

12.9

9.1

2021

13.6

9.6

2022

13.9

10.4

2023

14.3

10.6

2024

14.6

10.7

 

Food hygiene ratings

 

Wetherspoon has always emphasised the importance of hygiene standards.

 

We now have 744 pubs rated on the Food Standards Agency's website (see table below). The average score is 4.99, with 99.1% of the pubs achieving a top rating of five stars. We believe this to be the highest average rating for any substantial pub company.

 

In the separate Scottish scheme, which records either a 'pass' or a 'fail', all of our 57 pubs have passed.

 

Financial Year

Total pubs scored

Average rating

Pubs with highest rating %

2014

824

4.91

92.0

2015

858

4.93

94.1

2016

836

4.89

91.7

2017

818

4.89

91.8

2018

807

4.97

97.3

2019

799

4.97

97.4

2020

781

4.96

97.0

2021

787

4.97

98.4

2022

775

4.98

98.6

2023

753

4.99

99.2

2024

744

4.99

98.7

 

Property litigation

 

Some years ago, Wetherspoon took successful legal action for fraud against its own property advisors Van de Berg, who were found, by the court, to have diverted freehold properties to third parties, leaving Wetherspoon with an inferior leasehold interest. Following the Van de Berg case, Wetherspoon instigated further legal actions against a number of individuals and companies who had freehold properties introduced to them by Van de Berg. Liability was denied by all. The cases were contested and settled out of court. Details can be found in appendix 4.

 

Press corrections

 

In the febrile atmosphere of the first UK lockdown, a number of harmful inaccuracies were published in the press. A large number of corrections and apologies were received, as a result of legal representations by Wetherspoon.

 

In order to try to set the record straight, a special edition of Wetherspoon News was published, which includes details of the apologies and corrections. It can be found on the company's website:

 

(https://www.jdwetherspoon.com/~/media/files/pdf-documents/wetherspoon-news/does-truth-matter_.pdf ).

 

 

 

 

Pubwatch

 

As Wetherspoon has previously highlighted, Pubwatch is a forum which has improved wider town and city environments, by bringing together pubs, local authorities and the police, in a concerted way, to encourage good behaviour and to reduce antisocial activity.

 

Wetherspoon pubs are members of 541 schemes country wide, with 5 new schemes and 2 less schemes due to disposals.

 

The company also helps to fund National Pubwatch, founded in 1997 by just two licensees and a police office. This is the umbrella organisation which helps to set up, co-ordinate and support local schemes.

 

It is our experience that in some towns and cities, where the authorities have struggled to control antisocial behaviour, the setting up of a Pubwatch has been instrumental in improving safety and security - of not only licensed premises, but also the town and city in general, as well as assisting the police in bringing down crime.

 

Conversely, we have found, in several towns, including some towns on the outskirts of London, that the absence of an effective Pubwatch scheme results in higher incidents of crime, disorder and antisocial behaviour.

 

In our view, Pubwatch is integral to making towns and cities a safe environment for everyone.

 

Current trading and outlook

 

As indicated above, sales continue to improve. In the last 7 weeks, to 17 March 2024, like-for-like sales increased by 5.8%.

 

The company continues to be concerned about the possibility of further lockdowns and about the efficacy of the government enquiry into the pandemic, which will not be concluded for several years.

 

In contrast, the World Health Organisation (WHO) reported on its findings in 2022.

 

Professor Francois Balloux, director of the UCL Genetics Institute, writing in The Guardian, and Professor Robert Dingwall, of Trent University, writing in the Telegraph, provide useful synopses of the WHO report:

 

(see pages 54-56 of Wetherspoon News

https://www.jdwetherspoon.com/~/media/files/pdf-documents/wetherspoon-news/wetherspoon-news-autumn-2022.pdf)

 

The conclusion of Professor Balloux, broadly echoed by Professor Dingwall, based on an analysis by the World Health Organisation of the pandemic, is that Sweden (which did not lock down), had a Covid-19 fatality rate "of about half the UK's" and that "the worst performer, by some margin, is Peru, despite enforcing the harshest, longest lockdown."

 

Professor Balloux concludes that "the strength of mitigation measures does not seem to be a particularly strong indicator of excess deaths."

 

The company currently anticipates a reasonable outcome for the financial year, subject to our future sales performance.

 

 

 

 

 


 

 

APPENDIX 1 Extract from Wetherspoon FY23 Annual report, Chairman's Statement

 

Business rates transmogrified to a sales tax

 

Business rates are supposed to be based on the value of the building, rather than the level of trade of the tenant. This should mean that the rateable value per square foot is approximately the same for comparable pubs in similar locations. However, as a result of the valuation approach adopted by the government "Assessor" in Scotland, Wetherspoon often pays far higher rates per square foot than its competitors.

 

This is highlighted (in the tables below) by assessments for the Omni Centre, a modern leisure complex in central Edinburgh, where Wetherspoon has been assessed at more than double the rate per square foot of the average of its competitors, and for The Centre in Livingston (West Lothian), a modern shopping centre, where a similar anomaly applies.

 

As a result of applying valuation practice from another era, which assumed that pubs charged approximately the same prices, the raison d'être of the rating system - that rates are based on property values, not the tenant's trade - has been undermined.

 

Similar issues are evident in Galashiels, Arbroath, Anniesland - and, indeed, at most Wetherspoon pubs in Scotland. In effect, the application of the rating system in Scotland discriminates against businesses like Wetherspoon, which have lower prices, and encourages businesses to charge higher prices. As a result, consumers are likely to pay higher prices, which cannot be the intent of rating legislation.

 

Omni Centre, Edinburgh

 

The Centre, Livingston

Occupier Name

Rateable Value (RV)

Customer Area (ft²)

Rates per square foot

 

Occupier Name

Rateable Value (RV)

Customer Area (ft²)

Rates per square foot

Playfair (JDW)

£218,750

2,756

£79.37

 

The Newyearfield (JDW)

£165,750

4,090

£40.53

Unit 9 (vacant)

£48,900

1,053

£46.44


Paraffin Lamp

£52,200

2,077

£25.13

Unit 7 (vacant)

£81,800

2,283

£35.83


Wagamama

£67,600

2,096

£32.25

Frankie & Benny's

£119,500

2,731

£43.76


Nando's

£80,700

2,196

£36.75

Nando's

£122,750

2,804

£43.78


Chiquito

£68,500

2,221

£30.84

Slug & Lettuce

£108,750

3,197

£34.02


Ask Italian

£69,600

2,254

£30.88

The Filling Station

£147,750

3,375

£43.78


Pizza Express

£68,100

2,325

£29.29

Tony Macaroni

£125,000

3,427

£36.48


Prezzo

£70,600

2,413

£29.26

Unit 6 (vacant)

£141,750

3,956

£35.83


Harvester

£98,600

3,171

£31.09

Cosmo

£200,000

7,395

£27.05


Pizza Hut

£111,000

3,796

£29.24

Average (exc JDW)

£121,800

3,358

£38.55

 

Hot Flame

£136,500

4,661

£29.29

 

 

 

 

 

Average (exc JDW)

£82,340

2,721

£30.40

 

In summary, as a result of the approach taken in Scotland, business rates for pubs are de facto a sales tax, rather than a property tax, as the above examples clearly demonstrate.

 

 

 


 

 

APPENDIX 2 Extract from Wetherspoon FY23 Annual report, Chairman's Statement:

 

VAT equality

 

As we have previously stated, the government would generate more revenue and jobs if it were to create tax equality among supermarkets, pubs and restaurants.

 

Supermarkets pay virtually no VAT in respect of food sales, whereas pubs pay 20%. This has enabled supermarkets to subsidise the price of alcoholic drinks, widening the price gap, to the detriment of pubs and restaurants. Pubs also pay around 20 pence a pint in business rates, whereas supermarkets pay only about 2 pence, creating further inequality.

 

Pubs have lost 50% of their beer sales to supermarkets in the last 35 or so years. It makes no sense for supermarkets to be treated more leniently than pubs, since pubs generate far more jobs per pint or meal than do supermarkets, as well as far higher levels of tax. Pubs also make an important contribution to the social life of many communities and have better visibility and control of those who consume alcoholic drinks.

.

Tax equality is particularly important for residents of less affluent areas, since the tax differential is more important there - people can less afford to pay the difference in prices between the on and off trade.

 

As a result, in these less affluent areas, there are often fewer pubs, coffee shops and restaurants, with less employment and increased high-street dereliction. Tax equality would also be in line with the principle of fairness - the same taxes should apply to businesses which sell the same products.

 

 

 


 

 

 

 

APPENDIX 3 Extract from Wetherspoon FY23 Annual report, Chairman's Statement

 

Corporate Governance

 

As a result of the 'nine-year rule', limiting the tenure of NEDs and the presumption in favour of 'independent', part-time chairmen, boards are often composed of short-term directors, with very little representation from those who understand the company best - people who work for it full time, or have worked for it full time.

 

Wetherspoon's review of the boards of major banks and pub companies, which teetered on the edge of failure in the 2008-10 recession, highlighted the short "tenure", on average, of directors.

 

In contrast, Wetherspoon noted the relative success, during this fraught financial period, of pub companies Fuller's and Young's, the boards of which were dominated by experienced executives, or former executives.

 

As a result, Wetherspoon increased the level of experience on the Wetherspoon board by appointing four "worker directors".

 

All four worker directors started on the 'shop floor' and eventually became successful pub managers. Three have been promoted to regional management roles. They have worked for the company for an average of 24 years.

 

Board composition cannot guarantee future success, but it makes sensible decisions, based on experience at the coalface of the business, more likely.

 

The UK Corporate Governance Code 2018 (the 'Code') is a vast improvement on previous codes, emphasising the importance of employees, customers and other stakeholders in commercial success. It also emphasises the importance of its comply-or-explain ethos, and the consequent need for shareholders to engage with companies in order to understand their explanations.

 

A major impediment to the effective implementation of comply or explain seems to be the undermanning of the corporate governance departments of major shareholders.

 

For example, Wetherspoon has met a compliance officer from one major institution who is responsible for around 400 companies - an impossible task.

 

As a result, it appears that compliance officers and governance advisors, in practice, often rely on a "tick-box" approach, which is, itself, in breach of the Code.

 

A further issue is that many major investors, in their own companies, for sensible reasons, do not observe the nine-year rule, and other rules, themselves. An approach of "do what I say, not what I do" is clearly unsustainable.

 

 


 

APPENDIX 4 Extract from Wetherspoon FY23 Annual report, Chairman's Statement:

 

Property Litigation

 

In 2013, Wetherspoon agreed an out-of-court settlement of approximately £1.25 million with developer Anthony Lyons, formerly of property leisure agent Davis Coffer Lyons, relating to claims that Mr Lyons had been an accessory to frauds committed by Wetherspoon's former retained agent Van de Berg and its directors Christian Braun, George Aldridge and Richard Harvey in respect of properties in Leytonstone (which currently trades as the Walnut Tree), Newbury (which was leased to Café Rouge) and Portsmouth (which currently trades as The Isambard Kingdom Brunel).

 

Of these three properties, only Portsmouth was pleaded by Wetherspoon in its case 2008/9 case against Van de Berg. Mr Lyons denied the claim and the litigation was contested.

 

In the Van de Berg litigation, Mr Justice Peter Smith ruled that Van de Berg, but not Mr Lyons (who was not a party to the case), fraudulently diverted the freehold of Portsmouth from Wetherspoon to Moorstown Properties Limited, a company owned by Simon Conway, which leased the property to Wetherspoon.

 

As part of a series of cases, Wetherspoon also agreed out-of-court settlements with:

 

1) Paul Ferrari of London estate agent Ferrari Dewe & Co, in respect of properties referred to as the 'Ferrari Five' by Mr Justice Peter Smith in the Van de Berg case, and

 

2) Property investor Jason Harris, formerly of First London and now of First Urban Group who paid £400,000 to Wetherspoon to settle a claim in which it

 was alleged that Harris was an accessory to frauds committed by Van de Berg. Harris contested the claim and did not admit liability.

 

Messrs Ferrari and Harris both contested the claims and did not admit liability.

 

 


 

 

INCOME STATEMENT for the 26 weeks ended 28 January 2024

 

 

J D Wetherspoon plc, company number: 1709784

 










Notes


Unaudited

 


Unaudited

 


Unaudited

 


Unaudited


Unaudited


Unaudited

 



26 weeks

 

26 weeks

 

26 weeks

 

26 weeks

26 weeks

26 weeks

 



ended

 

ended

 

ended

 

ended

ended

ended

 



28 January

 

28 January

 

28 January

 

29 January

29 January

29 January

 



2024

 

2024

 

2024

 

2023

2023

2023

 



before

 

separately

 

after

 

before

separately

after

 



separately

 

disclosed

 

separately

 

separately

disclosed

separately

 



disclosed

 

items

 

disclosed

 

disclosed

items

disclosed

 



items

 

 

 

items

 

items


items

 



£000

 

£000

 

£000


£000

£000

£000

 

Revenue

1

990,954

 

-

 

990,954

 

915,956

-

915,956

 

Other operating income

2

-

 

4,356

 

4,356

 

-

-

                 -  

 

Operating costs


(923,272)

 

-

 

(923,272)

 

(878,536)

-

(878,536)

 

Operating profit


67,682

 

4,356

 

72,038


37,420

-

37,420

 

Property gains/(losses)

2

88

 

(15,179)

 

(15,091)

 

489

(11,665)

(11,176)

 

Finance income

2

1,195

 

1,567

 

2,762

 

247

65,091

65,338

 

Finance costs

2

(32,931)

 

(636)

 

(33,567)

 

(33,592)

(1,037)

(34,629)

 

Profit/(loss) before tax


36,034

 

(9,892)

 

26,142


4,564

52,389

56,953

 

Income tax charge

4

(11,147)

 

3,653

 

(7,494)

 

(3,271)

(16,767)

(20,038)

 

Profit/(loss) for the period


24,887

 

(6,239)

 

18,648


1,293

35,622

36,915

 



 

 

 

 

 

 




 

Profit/(loss) per ordinary share (p)

 

 

 

 

 

 

 




 

 - Basic

5

20.3

 

5.1

 

15.2

 

1.0

28.4

29.4

 

 - Diluted1

5

19.6

 

4.9

 

14.7


1.1

27.9

29.0

 

1Restated, see note 5.




























 

 

 

STATEMENT OF COMPREHENSIVE INCOME for the 26 weeks ended 28 January 2024

 




 

Unaudited

 

Unaudited

 

Audited


Notes


26 weeks

26 weeks

52 weeks




ended

ended

ended




28 January

29 January

30 July




2024

2023

2023




£000

£000

£000

Items which will be reclassified subsequently to profit or loss:






Interest-rate swaps: gain taken to other comprehensive income

10


38

37,529

37,529

Interest-rate swaps: loss reclassification to the income statement

10


(5,601)

(1,913)

(13,310)

Tax on items taken directly to other comprehensive income



-

(8,904)

(6,055)

Currency translation differences



(1,388)

3,211

1,633

Net (loss)/gain recognised directly in other comprehensive income

(6,951)

29,923

19,797

Profit for the period



18,648

36,915

59,587

Total comprehensive profit for the period



11,697

66,838

79,384

 

 

 


 

 

 

CASH FLOW STATEMENT for the 26 weeks ended 28 January 2024

 

J D Wetherspoon plc, company number: 1709784












Unaudited

 

Unaudited

 

Unaudited

Unaudited

Audited

Audited




 

 

free cash

 


free cash


free cash




 

 

flow1

 


flow1


Flow1




26 weeks

 

26 weeks

 

26 weeks

26 weeks

53 weeks

53 weeks




ended

 

ended

 

ended

ended

ended

ended


Notes


28 January

 

28 January

 

29 January

29 January

30 July

30 July




2024

 

2024

 

2023

2023

2023

2023




£000

 

£000

 

£000

£000

£000

£000

Cash flows from operating activities











Cash generated from operations

6


78,719

 

78,719

 

84,187

84,187

270,686

270,686

Interest received



1,053

 

1,053

 

71

71

1,011

1,011

Interest paid



(26,770)

 

(26,770)

 

(21,245)

(21,245)

(50,545)

(50,545)

Cash proceeds on termination of interest-rate swaps

14,783

 

14,783

 

169,413

169,413

169,413

169,413

Corporation tax paid



(6,600)

 

(6,600)

 

(8,730)

(8,730)

(12,200)

(12,200)

Lease interest



(7,321)

 

(7,321)

 

(8,172)

(8,172)

(15,954)

(15,954)

Net cash flow from operating activities 

53,864

 

53,864

 

215,524

215,524

362,411

362,411




 

 

 

 





Cash flows from investing activities

 


 

 

 

 





Reinvestment in pubs



(33,612)

 

(33,612)

 

(24,333)

(24,333)

(41,646)

(41,646)

Reinvestment in business and IT projects


(975)

 

(975)

 

(2,804)

(2,804)

(5,315)

(5,315)

Investment in new pubs and pub extensions

(10,510)

 

-

 

(10,669)

-

(20,361)

-

Freehold reversions and investment properties


(12,122)

 

-

 

(9,994)

-

(11,202)

-

Proceeds of sale of property, plant and equipment

10,688

 

-

 

3,327

-

11,349

-

Net cash flow from investing activities

 

(46,531)

 

(34,587)

 

(44,473)

(27,137)

(67,175)

(46,961)




 

 

 

 





Cash flows from financing activities

 


 

 

 

 





Purchase of own shares for cancellation


(34,081)

 

-

 

-

-

-

-

Purchase of own shares for share-based payments

(6,630)

 

(6,630)

 

(7,454)

(7,454)

(12,332)

(12,332)

Advances/(repayments) under bank loans


15,000

 

-

 

(140,033)

-

(200,033)

-

Other loan receivables



370

 

-

 

393

-

889

-

Lease principal payments



(18,729)

 

(18,729)

 

(14,904)

(14,904)

(32,023)

(32,023)

Asset-financing principal payments



(2,107)

 

-

 

(2,855)

-

(4,911)

-

Net cash flow from financing activities 

 

(46,177)

 

(25,359)

 

(164,853)

(22,358)

(248,410)

(44,355)




 

 

 

 





Net change in cash and cash equivalents

(38,844)

 

 

 

6,198


46,826


Opening cash and cash equivalents



87,173

 

 

 

40,347


40,347


Closing cash and cash equivalents



48,329

 

 

 

46,545


87,173


Free cash flow1



 

 

(6,082)

 


166,029


271,095

 

1 Free cash flow is a measure not required by accounting standards; a definition is provided in the accounting policies within the 2023 Annual Report.

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET as at 28 January 2024

 

J D Wetherspoon plc, company number: 1709784

Notes

Unaudited

Unaudited

Audited



28 January

29 January

30 July



2024

2023

2023



£000

£000

£000

Assets

 




Non-current assets

 




Property, plant and equipment


1,374,806

1,417,559

1,377,816

Intangible assets


6,489

5,670

6,505

Investment property


18,652

23,276

18,740

Right-of-use assets

11 

364,072

400,739

387,353

Other loan receivable


1,523

2,749

1,986

Derivative financial instruments

10

-

326

11,944

Lease assets

11

9,771

8,662

8,450

Total non-current assets

 

1,775,313

1,858,981

1,812,794

Current assets

 

 



Lease assets

11

1,617

2,001

1,361

Assets held for sale

8

1,750

1,533

400

Inventories


29,374

32,483

34,558

Receivables


27,543

14,650

27,267

Current income tax receivables


6,301

4,049

8,351

Cash and cash equivalents


48,329

46,545

87,173

Total current assets


114,914

101,261

159,110

Total assets

 

1,890,227

1,960,242

1,971,904

Current liabilities

 

 



Borrowings

9

(2,093)

(4,324)

(4,200)

Derivative financial instruments

10

-

(66)

(78)

Trade and other payables


(281,294)

(258,733)

(329,098)

Provisions


(2,817)

(2,877)

(2,395)

Lease liabilities

11

(48,413)

(47,409)

(51,486)

Total current liabilities

 

(334,617)

(313,409)

(387,257)

 

 

 



Non-current liabilities

 

 



Borrowings

9

(742,879)

(789,296)

(727,643)

Derivative financial instruments

10

(9,116)

(9,631)

-

Deferred tax liabilities


(64,359)

(56,984)

(65,752)

Lease liabilities

11

(369,938)

(406,529)

(391,794)

Total non-current liabilities

 

(1,186,292)

(1,262,440)

(1,185,189)

Total liabilities

 

(1,520,909)

(1,575,849)

(1,572,446)

Net assets

 

369,318

384,393

399,458

 

 

 



Shareholders' equity

 

 



Share capital


2,485

2,575

2,575

Share premium account


143,170

143,294

143,170

Capital redemption reserve


2,337

2,337

2,337

Other reserves


234,669

234,579

234,579

Hedging reserve


26,218

40,329

31,781

Currency translation reserve


578

4,529

2,148

Retained earnings


(40,139)

(43,250)

(17,132)

Total shareholders' equity

 

369,318

384,393

399,458

 

 

 

 

 

 

 

 

STATEMENT OF CHANGES IN EQUITY

 




Share

Capital



Currency


 

 


Share

premium

redemption

Other

Hedging

translation

Retained

 

 

Notes

capital

account

reserve

Reserves

reserve

reserve

earnings

Total



£000

£000

£000

£000

£000

£000

£000

£000

As at 29 January 2023

 

2,575

143,294

2,337

234,579

40,329

4,529

(43,250)

384,393

Total comprehensive income


-

-

-

-

(8,548)

(2,381)

23,476

12,547

Profit for the period


-

-

-

-

-

-

22,673

22,673

Interest-rate swaps: amount reclassified to the income statement

10

-

-

-

-

(11,397)

-

-

(11,397)

Tax on items taken directly to comprehensive income

10

-

-

-

-

2,849

-

-

2,849

Currency translation differences

-

-

-

-

-

(2,381)

803

(1,578)











Share capital expenses


-

(124)

-

-

-

-

-

(124)

Share-based payment charges


-

-

-

-

-

-

7,420

7,420

Tax on share-based payment

4

-

-

-

-

-

-

100

100

Purchase of own shares for share-based payments

-

-

-

-

-

-

(4,878)

(4,878)

As at 30 July 2023

 

2,575

143,170

2,337

234,579

31,781

2,148

(17,132)

399,458

 










Total comprehensive income


-

-

-

-

(5,563)

(1,570)

18,830

11,697

Profit for the period


-

-

-

-


-

18,648

18,648

Interest-rate swaps: cash flow hedges

10

-

-

-

-

38

-

-

38

Interest-rate swaps: amount reclassified to the income statement

10

-

-

-

-

(5,601)

-

-

(5,601)

Currency translation differences


-

-

-

-

-

(1,570)

182

(1,388)











Purchase of own shares and cancelled

(90)

-

-

90

-

-

(39,458)

(39,458)

Share-based payment charges

-

-

-

-

-

-

4,013

4,013

Tax on share-based payment

4

-

-

-

-

-

-

238

238

Purchase of own shares for share-based payments

-

-

-

-

-

-

(6,630)

(6,630)

As at 28 January 2024

 

2,485

143,170

2,337

234,669

26,218

578

(40,139)

369,318

 

The share premium account represents those proceeds received in excess of the nominal value of new shares issued. £124,000 was recognised in the 2023 in relation to the issue of shares in previous periods.

 

The capital redemption reserve represents the nominal amount of share capital repurchased and cancelled in previous periods.

 

Other reserves contain net proceeds received for share placements which took place in previous periods. The other reserve is determined to be distributable for the purposes of the Companies Act 2006.

 

During the year, 4,497,959 shares were repurchased by the company and cancelled, representing approximately 3.5% of the issued share capital, at a cost of £34.1 million, including stamp duty and fees, representing an average cost per share of 779p. As at 28 January 2024, the company had committed to, but not yet purchased 630,000 shares.

 

See note 10 for details on the hedging reserve.

 

The currency translation reserve contains the accumulated currency gains and losses on the long-term financing and balance sheet translation of the overseas branch. The currency translation difference reported in retained earnings is the retranslation of the opening reserves in the overseas branch at the current period end's currency exchange rate.

 

As at 28 January 2024, the company had distributable reserves of £221.3 million (2023: £251.4 million).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

 

1.      Revenue

 


Unaudited

Unaudited

Audited


26 weeks

26 weeks

53 weeks


ended

ended

ended


28 January

29 January

30 July


2024

2023

2023


£000

£000

£000

Bar

570,810

521,088

1,093,368

Food

374,714

351,741

742,067

Slot/fruit machines

32,232

30,269

62,579

Hotel

12,131

11,863

24,939

Other

1,067

995

2,091


990,954

915,956

1,925,044

 

2.      Separately disclosed items

 



Unaudited

Unaudited



26 weeks

26 weeks



ended

ended



28 January

29 January



2024

2023

 

 

£000

£000

Operating items

 

 

 

Other


203

-

Government grants


14

-

Depreciation overcharge on impaired assets


4,139

-

Operating income

 

4,356

-



 

 

Total operating profit


4,356

-



 

 

Property losses

 

 

 

Loss on disposal of pubs


(5,913)

(3,052)



(5,913)

(3,052)

Other property (gains)/losses

 

 

 

Impairment of assets under construction


(4,583)

-

Reversal of intangible assets impairment


-

74

Impairment of property, plant and equipment


(5,848)

(7,311)

Reversal of property, plant and equipment impairment


358

-

Impairment of right-of-use assets


-

(1,376)

Reversal of right-of-use assets impairment


807

-



(9,266)

(8,613)



 

 

Total property losses


(15,179)

(11,665)



 

 

Other items

 

 

 

Finance costs


(636)

(1,037)

Finance income


1,567

65,091



931

64,054

Taxation

 

 

 

Current income tax charge


-

(5,847)

Tax effect on separately disclosed items


3,653

(10,920)



3,653

(16,767)

 


 

 

Total separately disclosed items


(6,239)

35,622

 

 

 

 

 

 

 

 

2. Separately disclosed items (continued)

 

Other operating income

Other income of £1,402,000 has been recognised in the period relating to a settlement agreement (2023: nil). This is offset by costs of £517,000 (2023: nil) due to an ongoing contractual dispute with a large supplier, as outlined in note 14 and costs of £682,000 (2023: nil) in relation to a historic employment tax issue.

 

Included within other operating income is a reversal of overcharged depreciation in relation to previously impaired fixed assets and right-of-use assets, totalling £4,139,000. The overcharge of depreciation occurred between the periods ended 26 July 2020 through to 30 July 2023, and was not material in any one period to any line item. As such, the overcharge has been reversed in the current year.

 

Local government support grants

The company has recognised £14,000 (2023: £nil) of local government support grants in the UK and the Republic of Ireland, associated with the COVID-19 pandemic.

 

Property losses

Costs classified under the 'loss on disposal of pubs' relate to sites sold or surrendered during the year.

 

Other property (gains)/losses

Property impairment relates to pubs which are deemed unlikely to generate sufficient cash flows in the future to support their carrying value. In the year, a total impairment charge of £9,266,000 (2023: £8,613,000) was incurred in respect of the impairment of assets as required under IAS 36. Included within this charge were impairment reversals of £1,165,000 recognised in the year (2023: £74,000).

 

Separately disclosed finance costs and income

The separately disclosed finance costs in the prior period of £1,037,000 relate to covenant-waiver fees. The separately disclosed finance costs in the current year of £636,000 (2023: income of £65,091,000) relate to interest-rate swaps.

 

A charge of £6,237,000 (2023: income of £49,887,000) relates to the fair value movement on interest-rate swaps. Income of £176,000 (2023: income of £1,913,000) relates to the amortisation of the hedge reserve to the P&L relating to discontinued hedges and, £5,425,000 (2023: income of £13,291,000) relates to hedge ineffectiveness reclassified from the reserve to the P&L in relation to terminated swaps.

 

Included within separately disclosed finance income during the 26 weeks ended 28 January 2024 is the reversal of overcharged interest relating to IFRS-16 leases, of £1,567,000.

 

Taxation

The tax effect on separately disclosed items is a credit of £3,653,000 (2023: income of £16,767,000).

 

 


 

3.      Employee benefits expenses

 


Unaudited

Unaudited


26 weeks

26 weeks


ended

ended


28 January

29 January


2024

2023

 

£000

£000

Wages and salaries

345,684

321,363

Employee support grants

(289)

(768)

Social security costs

21,506

20,174

Other pension costs

5,682

5,165

Share-based payments

4,013

4,053


376,596

349,987

Employee support grants disclosed above are amounts claimed by the company under the coronavirus job retention schemes in the UK and the Republic of Ireland.

 


Unaudited

Unaudited


2024

2023


Number

Number

Full-time equivalents

 

 

Head office

382

354

Pub managerial

4,490

4,563

Pub hourly paid staff

19,593

19,295


24,465

24,212


 

 


2024

2023


Number

Number

Total employees

 

 

Head office

382

362

Pub managerial

4,744

5,069

Pub hourly paid staff

36,628

36,629

 

41,754

42,060

 

The totals above relate to the monthly average number of employees during the period, not the total of employees at the end of the period.

 

Share-based payments

Unaudited

Unaudited


26 weeks

26 weeks


ended

ended


28 January

29 January

 

2024

2023

Shares awarded during the year (shares)

1,548,446

1,971,414

Average price of shares awarded (pence)

658

477

Market value of shares vested during the year (£000)

4,835

1,445

Share awards not yet vested (£000)

15,116

9,484

 

The shares awarded as part of the above schemes are based on the cash value of the bonuses at the date of the awards. These awards vest over three years, with their cost spread over their three-year life. The share-based payment charge above represents the annual cost of bonuses awarded over the past three years. All awards are settled in equity.

 

The company operates two share-based compensation plans. In both schemes, the fair values of the shares granted are determined by reference to the share price at the date of the award. The shares vest at a £Nil exercise price - and there are no market-based conditions to the shares which affect their ability to vest.

 

 

 

 

 

4.      Income tax expense

The taxation charge for the 26 weeks ended 28 January 2024 is based on the pre-separately disclosed items profit before tax of £36.0 million and the estimated effective tax rate before separately disclosed items for the 26 weeks ended 28 January 2024 of 33.0% (July 2023: 20.5%). This comprises a pre-separately disclosed current tax rate of 0.3% (July 2023: 0%) and a pre-separately disclosed deferred tax charge of 32.7% (July 2023: 20.5% charge).

 

The UK standard weighted average tax rate for the period is 25% (2023: 21%). The current tax rate is lower than the UK standard weighted average tax rate owing to tax losses in the period.

 

The exceptional current tax charge relates entirely to the tax on profit crystallised when terminating interest rate SWAP contracts in the previous period.  For tax purposes the profits are spread over the remaining life of the underlying hedged item which results in the high exceptional ETR in the current period. A deferred tax liability is recognised in respect of this item.

 


Unaudited

 

Unaudited

Unaudited

Unaudited

Audited

Audited


26 weeks

 

26 weeks

26 weeks

26 weeks

52 weeks

52 weeks


ended

 

ended

ended

ended

ended

Ended


28 January 2024

 

28 January 2024

29 January 2023

29 January 2023

30 July 2023

30 July 2023


before

 

after

before

after

before

after


separately

 

separately

separately

separately

separately

separately


disclosed

 

disclosed

disclosed

Disclosed

disclosed

disclosed


items

 

items

items

Items

Items

Items


£000

 

£000

£000

£000

£000

£000

Taken through income statement

 

 

 

 




Current income tax:

 

 

 

 




Current income tax charge

75

 

8,895

866

6,625

-

5,552

Previous period adjustment

-

 

(245)

-

88

-

293

Total current income tax

75

 

8,650

866

6,713

-

5,845


 

 

 





Deferred tax:

 

 

 





Origination and reversal of temporary differences

11,072

 

(1,156)

2,405

15,771

13,602

29,947

Prior year deferred tax credit

-

 

-

-

(36)

(4,868)

(4,868)

Impact of change in UK tax rate

-

 

-

-

(2,410)

-

-

Total deferred tax

11,072

 

(1,156)

2,405

13,325

8,734

25,079

Tax charge

11,147

 

7,494

3,271

20,038

8,734

30,924









Taken through equity

 

 

 





Current tax

(52)

 

(52)

-

-

-

-

Deferred tax

(186)

 

(186)

-

-

(100)

(100)

Tax credit

(238)

 

(238)

-

-

(100)

(100)









Taken through comprehensive income



 





Deferred tax charge on swaps

-

 

-

7,479

7,479

-

6,055

Impact of change in UK tax rate

-

 

-

1,425

1,425

-

-

Tax (credit)/charge

-

 

-

8,904

8,904

-

6,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.  Basic earnings/(loss) per share

 

Weighted average number of shares

 

Basic earnings/(loss) per share is calculated by dividing the profit/(loss) after tax for the period by the weighted average number of ordinary shares in issue during the financial year of 127,671,463 (2023: 128,750,155) less the weighted average number of shares held in trust during the financial year of 4,618,943 (2023: 3,296,278). Shares held in trust are shares purchased by the company to satisfy employee share schemes that have not yet vested.

 

Diluted earnings/(loss) per share is calculated by dividing the profit/(loss) after tax for the period by the weighted average number of ordinary shares in issue during the financial year adjusted for both shares held in trust and the effects of potentially dilutive shares. For the company, the dilutive shares are those that relate to employee share schemes that have not been purchased in advance and have not yet vested. In the event of making a loss during the year, the diluted loss per share is capped at the basic earnings per share as the impact of dilution cannot result in a reduction in the loss per share.

 

 


Unaudited

Unaudited

Audited

Weighted average number of shares

26 weeks

26 weeks

52 weeks


ended

ended

ended


28 January

29 January

30 July


2024

2023

2023


 

Restated1


Shares in issue

127,671,463

128,750,155

128,750,155

Shares held in trust

(4,618,943)

(3,337,132)

(3,296,278)

Shares in issue - Basic

123,052,520

125,413,023

125,453,877

Dilutive shares1

3,466,567

2,046,258

2,810,231

Shares in issue - Diluted

126,519,087

127,459,281

128,264,108

1 Impact of dilutive shares from FY 2023 has been restated.

 

 

Earnings / (loss) per share

 

Profit/(loss)

Basic EPS

Diluted EPS


£000

pence

pence

18,648

15.2

14.7

Exclude effect of separately disclosed items after tax

6,239

5.1

4.9

24,887

20.3

19.6

(88)

(0.1)

(0.1)

Underlying earnings before separately disclosed

24,799

20.2

19.5

 

 

 

26 weeks ended 29 January 2023 unaudited

Profit/(loss)

Basic EPS

Diluted EPS


£000

pence

Pence1

Earnings (profit after tax)

36,915

29.4

29.0

Exclude effect of exceptional items after tax

(35,622)

(28.4)

(27.9)

Earnings before separately disclosed items

1,293

1.0

1.1

Exclude effect of property gains/(losses)

(489)

(0.4)

(0.4)

Underlying earnings before separately disclosed

804

0.6

0.7

1 Impact of dilutive shares from FY 2023 has been restated.

 

 

 


 

 

 

 

 

6. Cash used in/generated from operations

 


Unaudited

 

Unaudited

Audited


26 weeks

 

26 weeks

53 weeks


ended

 

ended

ended


28 January

 

29 January

30 July


2024

 

2023

2023

 

£000

 

£000

£000

Profit for the period

18,648

 

36,915

59,587

Adjusted for:

 

 



Tax (note 4)

7,494

 

20,038

30,924

Share-based charges

4,013

 

3,125

10,545

Loss on disposal of property, plant and equipment

5,964

 

3,738

10,871

Gain on remeasurement of capitalised leases

(1,568)

 

(489)

(2,273)

Gain on disposal of capitalised leases

-

 

(686)

-

Net impairment charge (note 2)

9,266

 

8,613

38,287

Interest payable & receivable

25,718

 

24,411

49,223

Lease interest

5,782

 

7,966

22,456

Separately disclosed depreciation overcharge on impaired assets

(4,139)

 

-

-

Separately disclosed Interest (note 2)

636

 

(64,054)

(96,686)

Amortisation of bank loan and private placement issue costs

236

 

968

1,246

Depreciation and amortisation

53,814

 

54,847

109,741

Aborted properties costs

397

 

688

1,719

Foreign exchange movements

(1,388)

 

(3,214)

1,633

Lease premiums

(51)

 

-


124,822

 

92,866

237,273

Change in inventories

5,184

 

(6,081)

(8,157)

Change in receivables

(312)

 

14,143

2,133

Change in payables

(50,975)

 

(16,741)

39,437

Cash flow from operating activities

78,719

 

84,187

270,686

 

 

 

 

 

 

 

 

 

 

 

 


7. Analysis of change in net debt

 


Unaudited

 


Audited

 


Unaudited

 

29 January

Cash

Other

30 July

Cash

Other

28 January

 

2023

flows

changes

2023

flows

changes

2024


£000

£000

£000

£000

£000

£000

£000

Borrowings

 






 

Cash and cash equivalents

46,545

40,628

-

87,173

(38,844)

-

48,329

Other loan receivable - before one year

402

401

-

803

(6)

-

797

Asset-financing obligations - before one year

(4,324)

76

48

(4,200)

2,107

-

(2,093)

Current net borrowings

42,623

41,105

48

83,776

(36,743)

-

47,033

 







 

Bank loans - due after one year

(689,528)

60,000

(256)

(629,784)

(15,000)

(212)

(644,996)

Asset-financing obligations - after one year

(1,931)

1,976

(45)

-

-

-

-

Other loan receivable - after one year

2,739

(753)

-

1,986

(379)

-

1,607

Private placement - after one year

(97,837)

-

(23)

(97,860)

-

(23)

(97,883)

Non-current net borrowings

(786,557)

61,223

(324)

(725,658)

(15,379)

(235)

(741,272)

 







 

Net debt

(743,934)

102,328

(276)

(641,882)

(52,122)

(235)

(694,239)

 







 

Derivatives

 






 

Interest-rate swaps asset - after one year

326

(169,413)

181,031

11,944

-

(11,944)

-

Interest-rate swaps liability - within one year

(66)

-

(12)

(78)

-

78

-

Interest-rate swaps liability - after one year

(9,631)

-

9,631

-

-

(9,116)

(9,116)

Total derivatives

(9,371)

(169,413)

190,650

11,866

-

(20,982)

(9,116)

 







 

Net debt after derivatives

(753,305)

(67,085)

190,374

(630,016)

(52,122)

(21,217)

(703,355)

 







 

Leases

 






 

Lease assets - before one year

1,213

(851)

999

1,361

(427)

683

1,617

Lease assets - after one year

9,448

-

(998)

8,450

-

1,321

9,771

Lease obligations - before one year

(47,409)

17,196

(21,273)

(51,486)

19,156

(16,083)

(48,413)

Lease obligations - after one year

(406,529)

-

14,735

(391,794)

-

21,856

(369,938)

Net lease liabilities

(443,277)

16,345

(6,537)

(433,469)

18,729

7,777

(406,963)

 








Net debt after derivatives and lease liabilities

(1,196,582)

(50,740)

183,837

(1,063,485)

(33,393)

(13,440)

(1,110,318)

 

Lease obligations represent long-term payables, while lease assets represent long-term receivables - both are, therefore, disclosed in the table above.

 

The non-cash movement in bank loans and the private placement relate to the amortisation of loan issue costs. These are arrangement fees paid in respect of new borrowings and are charged to the income statement over the expected life of the loans.

 

The movement in interest-rate swaps relates to the change in the 'mark to market' valuations for the year for swaps subject to hedge accounting.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8. Assets held for sale

 

These relate to situations in which the company had exchanged contracts to sell a property, but the transaction is not yet complete. As at 28 January 2024, one site was classified as held for sale (2023: one site)







Unaudited

Unaudited

Audited







28 January

29 January

30 July







2024

2023

2023







£000

£000

£000

Property, plant and equipment






1,750

1,533

400

 

 

 

9. Borrowings







Unaudited

Unaudited

Audited







28 January

29 January

30 July







2024

2023

2023







£000

£000

£000

Current (due within one year)





 



Other






 



Lease liabilities






48,413

47,409

51,486

Asset-financing obligations






2,093

4,324

4,200

Total current borrowings (including lease liabilities)

 

 

50,506

51,733

55,686







 



Non-current (due after one year)






 



Bank loans






 



Variable-rate facility






645,000

690,000

630,000

Unamortised bank loan issue costs




(4)

(472)

(217)







644,996

689,528

629,783

Private placement






 



Fixed-rate facility






98,000

98,000

98,000

Unamortised private placement issue costs




(117)

(163)

(140)







97,883

97,837

97,860

Other






 



Lease liabilities






369,938

406,529

391,794

Asset-financing






-

1,931

-







369,938

408,460

391,794







 



Total non-current borrowings (including lease liabilities)


1,112,817

1,195,825

1,119,437










Total borrowings (including lease liabilities)




1,163,323

1,247,558

1,175,123

 

Lease liabilities

The carrying amounts of lease liabilities and the movements during the period are outlined in note 11.

 

Asset-financing obligations

Asset-financing obligations relate to asset finance leases of equipment in pubs.

 

Variable-rate facility

The secured revolving credit facility is £875 million. As at 28 January 2024, £645 million was drawn down (30 July 2023: £630 million). There are 14 participating lenders. £20 million matured in February 2024 while £855 million matures in February 2025. The company has hedged its interest-rate liabilities to its banks by swapping the floating-rate debt into fixed-rate debt, see note 10.

 

Unamortised bank loan issue costs

Unamortised bank loan issue costs primarily relate to refinancing, securing and extending the variable-rate facility.

 

Private placement

The fixed-rate facility relates to senior secured notes of £98 million. The notes mature in 2026.

 

The company has an overdraft facility of £10 million, which is undrawn as at 28 January 2024.

 

 

10. Financial instruments

 

The below table outlines the movements in fair value among the hedging reserve, comprehensive income and the income statement during the year.


Unaudited

Audited


28 January

30 July


2024

2023

Interest-rate swaps

£000

£000

Carrying value of derivative financial instruments - Liability

(9,116)

(78)

Carrying value of derivative financial instruments - Asset

-

11,944

Change in fair value of continuing derivatives

(21,048)

1,147

Change in fair value of discontinued derivatives

65

(48,617)

Hedge (gain)/loss recognised in comprehensive income in respect of continuing hedges

(38)

(50,819)

Hedge (gain)/loss recognised in P&L in respect of hedges held at fair value through the profit or loss

21,020

(71,124)

Transaction proceeds received in respect of terminated hedges (net of termination fees)

14,783

169,413

Hedge ineffectiveness

-

(13,290)

Amortisation to P&L of cash flow hedge reserve relating to discontinued hedge relationship

(5,601)

(13,310)

Hedging reserve balance in respect of continuing hedges

-

346

Hedging reserve balance in respect of discontinued hedges

(26,218)

(32,127)





Unaudited

Audited


28 January

31 July


2024

2022

Hedging reserve

£000

£000

Opening

(31,781)

(13,617)

Hedging (gains)/losses recognised in comprehensive income

(38)

(50,819)

Hedge ineffectiveness reclassified from the reserves to the P&L in respect of terminated swaps

-

13,290

Amortisation to P&L of cash flow hedge reserve relating to discontinued hedge relationships

5,601

13,310

Deferred tax posted to comprehensive income

-

6,055

Closing

(26,218)

(31,781)

 

At the beginning of the reporting period, the company had four designated hedge relationships, each of which held several interest-rate swaps. Hedge relationships refer to interest-rate swaps entered into at the same time. Hedge accounting was applied to two of these hedge relationships. The following changes have taken place during the 26 weeks ended 28 January 2024:

 

·      On 31 July 2023, the two hedge relationships whereby hedge accounting applied matured (hedge relationships one and four).

 

·      On 22 August 2023, the company terminated the remaining two of its interest-rate swaps (hedge relationships nine and ten. On termination, the company received a cash inflow of £14,783,000, being proceeds less termination fees. Hedge accounting did not apply to either interest-rate swap and therefore their fair value was realised in the P&L.

 

·      On 23 August 2023, a new interest-rate swap was entered into (hedge relationship eleven), with a total nominal value of £200 million. On 25 September 2023, a further interest-rate swap was entered into (hedge relationship twelve), with a nominal value of £400m. Management elected not to apply hedge accounting to the hedge relationships from inception, as they did not meet the company's risk strategy.

 

The liability of £9.1 million (30 July 2023: £0.078 million) is made up of the two remaining active interest-rate swaps (eleven and twelve) whereby hedge accounting does not apply. The hedge reserve of £26.2 million is made up of fair value relating to hedges which have been previously been derecognised/discontinued (30 July 2023: £0.3m of fair value relating to continuing hedges and £32.1 million relating to those which have been derecognised/discontinued).



 

11. Leases

 

The following amounts, relating to lease cash flows, were debited/credited to the income statement during the period.

 

Rent cash flow analysis

Unaudited

Unaudited

Audited


 weeks

 weeks

 weeks


ended

ended

ended


28 January

29 January

30 July


2024

2023

2023


£000

£000

£000

Cash outflows relating to capitalised leases

26,352

24,081

49,994

Expense relating to short term leases

(935)

194

504

Expense relating to variable element of concessions

7,401

7,665

16,980

Total rent cash outflows for period

32,818

31,940

67,478

 

 

 


Cash inflows relating to capitalised leases

(567)

(1,005)

(2,017)

Income relating to lessor sites

(1,259)

(1,188)

(2,506)

Total rent cash Inflows for period

(1,826)

(2,193)

(4,523)

 

 

The balance sheet shows the following amounts relating to leases. These have been reconciled in sections (a) to (d) below:

 

Amounts Recognised in the balance sheets

Unaudited

Unaudited

Audited


26 weeks

26 weeks

53 weeks


ended

ended

ended


28 January

29 January

30 July


2024

2023

2023


£000

£000

£000

Right-of-use asset1

 

 


Current

-

-

-

Non-current

364,072

400,739

387,353

 

 

 


Lease Assets2

 

 


Current

1,617

2,001

1,361

Non-current

9,771

8,662

8,450

Total Assets

375,460

411,402

397,164

 

 

 


Lease Liabilities

 

 


Current

(48,413)

(47,409)

(51,486)

Non-current

(369,938)

(406,529)

(391,794)

Total Liabilities

(418,351)

(453,938)

(443,280)

 

1Right-of-use assets and lease liabilities relate to leasehold properties occupied by J D Wetherspoon.

2Lease assets relate to leasehold properties sublet by J D Wetherspoon.

 

 

 


 

12. Going Concern

 

The directors have made enquiries into the adequacy of the Company's financial resources, through a review of the Company's budget and medium-term financial plan, including capital expenditure plans and cash flow forecasts.

 

In line with accounting standards, the going concern assessment period is the 12-months from the date of approval of this report (approximately the end of quarter 3 of FY25).

 

The Company has modelled a 'base case' forecast in which recent momentum of sales and profit is sustained. The Company has anticipated within this forecast continued high levels of inflation, particularly on wages, utility costs and repairs. The base case scenario indicates that the Company will have sufficient resources to continue to settle its liabilities as they fall due and operate comfortably within its leverage covenants for the going concern assessment period.  

 

A more cautious but plausible scenario has been analysed, in which lower sales growth is realised. The Company has reviewed, and is satisfied with, the mitigating actions that it could take if such an outcome were to occur. Such actions could include reducing discretionary expenditure and/or implementing price increases. Under this scenario, the Company would still have sufficient resources to settle liabilities as they fall due and headroom within its covenants throughout the going concern review period.  

 

The Company has also performed a 'reverse stress case' which shows that the Company could withstand a 9% reduction in sales from those assessed in the 'base case' throughout the going concern period, as well as similar cost assumptions to the 'base case' scenario, before the covenant levels would be exceeded towards the end of the period. The directors consider this scenario to be remote as, other than when the business was closed during the pandemic, it has never seen such sales declines. Furthermore, the Company has concluded it could take additional mitigating actions, in such a scenario, to prevent a covenant breach.  

 

The Company's secured Revolving Credit Facility totalling £855 million matures in February 2025. As part of the ongoing refinancing process, the feedback we have received from existing and potential new lenders to date, provides the Directors with appropriate assurance that the prospect of not being able to refinance is remote and as such no material uncertainty exists.

 

After due consideration of the matters set out above, the directors have satisfied themselves that the Company will continue in operational existence for the foreseeable future. For this reason, the Company continues to adopt the going-concern basis in preparing its financial statements.

 

13. Contingent liability

 

The company is in an ongoing contractual dispute with a large supplier. The outcome of the dispute is yet to be determined and

may be resolved by a legal process. Disclosing any further information at this stage about the ongoing contractual dispute, its financial effect (if any) and uncertainties relating to the amount or timing of any outflow might be prejudicial to the company's position.

 

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

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 EAEDFAAXLEAA
Find out how to deal online from £1.50 in a SIPP, ISA or Dealing account. AJ Bell logo

Related Charts

Wetherspoon ( J.D.) PLC (JDW)

+3.45p (+0.55%)
delayed 12:59PM