4
October 2024
J D WETHERSPOON
PLC
PRELIMINARY
RESULTS
(For the 52 weeks ended 28
July 2024)
FINANCIAL HIGHLIGHTS
|
Var %
|
|
|
|
|
Before separately disclosed items
|
|
|
Ÿ Like-for-like sales
|
+7.6%
|
|
Ÿ Revenue £2,035.5m (2023: £1,925.0m)
|
+5.7%
|
|
Ÿ Profit before tax £73.9m (2023: £42.6m)
|
+73.5%
|
|
Ÿ Operating profit £139.5m (2023: £107.1m)
|
+30.2%
|
|
Ÿ Diluted earnings per share 46.8p (2023: 26.4p)
|
+77.3%
|
|
Ÿ Free cash inflow per share 26.4p (2023: 211.4p)
|
-87.5%
|
|
Ÿ Full year dividend 12.0p (2023: 0.0p)
|
+100%
|
|
|
|
|
After separately disclosed items1
|
|
|
Ÿ Profit before tax £60.6m (2023: £90.5m)
|
-33.0%
|
|
Ÿ Operating profit £142.6m (2023: £106.0m)
|
+34.5%
|
|
Ÿ Diluted earnings per share 39.0p (2023: 46.5p)
|
-16.1%
|
|
|
|
|
1Separately disclosed items as disclosed in note 4.
Commenting on the results, Tim Martin, the Chairman of J D
Wetherspoon plc, said:
"Sales
continue to improve. In the last nine weeks, to 29 September 2024,
like-for-like sales increased by 4.9%.
"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/wp-content/uploads/2024/04/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 current 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 2024 has been published
on the Company's website on 04 October 2024.
5.
The current financial year comprises 52 trading weeks to 27 July
2025.
6.
The next trading update will be issued on 6 November
2024.
CHAIRMAN'S
STATEMENT
Financial
performance
The company was
founded in 1979 - and this is the 41st year since incorporation in
1983.
The table below
outlines some key aspects of our performance during that
period.
Summary
accounts for the years 1984-2024
Financial
year
|
Total
number
of pubs
(sites)
|
Total
sales
£000
|
Profit/(loss)
before tax and separately
disclosed items
£000
|
Earnings
per
share
before
separately disclosed
items
pence3
|
Free cash
flow
£000
|
Free cash
flow
per share
pence2,3
|
1984
|
1
|
818
|
(7)
|
-
|
|
|
1985
|
2
|
1,890
|
185
|
0.2
|
|
|
1986
|
2
|
2,197
|
219
|
0.2
|
|
|
1987
|
5
|
3,357
|
382
|
0.3
|
|
|
1988
|
6
|
3,709
|
248
|
0.3
|
|
|
1989
|
9
|
5,584
|
789
|
0.6
|
915
|
0.4
|
1990
|
19
|
7,047
|
603
|
0.4
|
732
|
0.4
|
1991
|
31
|
13,192
|
1,098
|
0.8
|
1,236
|
0.6
|
1992
|
45
|
21,380
|
2,020
|
1.9
|
3,563
|
2.1
|
1993
|
67
|
30,800
|
4,171
|
3.3
|
5,079
|
3.9
|
1994
|
87
|
46,600
|
6,477
|
3.6
|
5,837
|
3.6
|
1995
|
110
|
68,536
|
9,713
|
4.9
|
13,495
|
7.4
|
1996
|
146
|
100,480
|
15,200
|
7.8
|
20,968
|
11.2
|
1997
|
194
|
139,444
|
17,566
|
8.7
|
28,027
|
14.4
|
1998
|
252
|
188,515
|
20,165
|
9.9
|
28,448
|
14.5
|
1999
|
327
|
269,699
|
26,214
|
12.9
|
40,088
|
20.3
|
2000
|
428
|
369,628
|
36,052
|
11.8
|
49,296
|
24.2
|
2001
|
522
|
483,968
|
44,317
|
14.2
|
61,197
|
29.1
|
2002
|
608
|
601,295
|
53,568
|
16.6
|
71,370
|
33.5
|
2003
|
635
|
730,913
|
56,139
|
17.0
|
83,097
|
38.8
|
2004
|
643
|
787,126
|
54,074
|
17.7
|
73,477
|
36.7
|
20054
|
655
|
809,861
|
47,177
|
16.9
|
68,774
|
37.1
|
2006
|
657
|
847,516
|
58,388
|
24.1
|
69,712
|
42.1
|
2007
|
671
|
888,473
|
62,024
|
28.1
|
52,379
|
35.6
|
2008
|
694
|
907,500
|
58,228
|
27.6
|
71,411
|
50.6
|
2009
|
731
|
955,119
|
66,155
|
32.6
|
99,494
|
71.7
|
2010
|
775
|
996,327
|
71,015
|
36.0
|
71,344
|
52.9
|
2011
|
823
|
1,072,014
|
66,781
|
34.1
|
78,818
|
57.7
|
2012
|
860
|
1,197,129
|
72,363
|
39.8
|
91,542
|
70.4
|
2013
|
886
|
1,280,929
|
76,943
|
44.8
|
65,349
|
51.8
|
2014
|
927
|
1,409,333
|
79,362
|
47.0
|
92,850
|
74.1
|
2015
|
951
|
1,513,923
|
77,798
|
47.0
|
109,778
|
89.8
|
2016
|
926
|
1,595,197
|
80,610
|
48.3
|
90,485
|
76.7
|
2017
|
895
|
1,660,750
|
102,830
|
69.2
|
107,936
|
97.0
|
2018
|
883
|
1,693,818
|
107,249
|
79.2
|
93,357
|
88.4
|
2019
|
879
|
1,818,793
|
102,459
|
75.5
|
96,998
|
92.0
|
20206
|
872
|
1,262,048
|
(44,687)
|
(35.5)
|
(58,852)
|
(54.2)
|
20213
|
861
|
772,555
|
(154,676)
|
(119.2)
|
(83,284)
|
(67.8)
|
20223
|
852
|
1,740,477
|
(30,448)
|
(19.6)
|
21,922
|
17.3
|
20233
|
826
|
1,925,044
|
42,559
|
26.4
|
271,095
|
211.4
|
2024
|
800
|
2,035,500
|
73,875
|
46.8
|
33,037
|
26.4
|
Notes
Adjustments
to statutory numbers
1. Where appropriate, the earnings/losses per
share (EPS), as disclosed in the statutory accounts, have been
recalculated to take account of share splits, the issue of new
shares and capitalisation issues.
2. Free cash flow per share excludes dividends
paid which were included in the free cash flow calculations in the
annual report and accounts for the years 1995-2000.
3. EPS and free cash flow per share are
calculated using dilutive shares in issue.
4. Before 2005, the accounts were prepared under
UKGAAP. All accounts from 2005 to date have been prepared under
IFRS.
5. Apart from the items in notes 1-4, all
numbers are as reported in each year's published
accounts.
6. From financial year 2020 data is based on
post-IFRS 16 numbers following the transition from IAS17 to IFRS
16.
Continued Recovery
The recovery from the pandemic
continued in FY24, the year 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. LFL sales, on the same basis,
increased to 7.4% in FY23 and to 16.0% in FY24.
Total sales in FY24, which were
£2,036 million, have increased by £217 million compared to FY19,
although the number of pubs decreased from 879 at the FY19 year-end
to 800 at FY24.
Profits, before tax and separately
disclosed items, like sales, have also continued to make progress,
improving from a loss of £30 million in FY22, to a profit before
tax of £43 million in FY23 and to £74 million in FY24.
Increased Freehold Ownership
Since 2010, the company has
invested £458 million in acquiring the freehold "reversions" of
pubs where it was previously the tenant.
72% of pubs are now freehold, an
increase from 41% in 2010.
Continued Expansion
As previously stated, 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, The Lion and the Unicorn in Waterloo
Station, the Star Light, Heathrow Airport, and The Grand Assembly
in Marlow, all in the London region.
In addition to new openings, there
is potential to expand existing successful pubs, by adding gardens
or, for example, by expanding existing customer areas into adjacent
buildings.
Recent examples of the expansion of
existing pubs include: The Prince of Wales, Cardiff; The Sir John
Moore, Glasgow; The Six Chimneys, Wakefield; Wetherspoons, Victoria
Station, London; The Red Lion, Skegness; The Talk of the Town,
Paignton; The Albany Palace, Trowbridge and The Mile Castle,
Newcastle.
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.
Trading summary
Total sales in FY24 were £2,036
million, an increase of 5.7%, compared to FY23.
LFL sales, compared to FY23,
increased by 7.6%. LFL bar sales increased by 8.9%, food sales by
5.6%, slot/fruit machine sales by 10.8% and hotel-room sales by
2.7%.
LFL sales were stronger than total
sales due to a small number of pub disposals and lease
terminations.
Operating profit, before separately
disclosed items, was £139.5 million (2023: £107.1 million). The
operating margin, before separately disclosed items, was 6.9%
(2023: 5.6%).
Profit, before tax and separately
disclosed items, was £73.9 million (2023: £42.6
million).
In the period, the company sold
eighteen pubs and terminated the lease of an additional nine pubs.
This gave rise to a cash inflow of £8.9 million.
There was an exceptional loss on
disposal of approximately £13.4 million, recognised in the income
statement, relating to these pubs.
The company opened two pubs in the
year; the Star Light at Heathrow Airport and The Captain Flinders,
close to Euston Station in London.
Franchises
Wetherspoon opened its first
franchised pub in Hull University's student union in January 2022.
The second opened at Newcastle University in September 2023, and
the third at Haven Primrose Valley Holiday Park, Filey, North
Yorkshire in March 2024. Further franchise proposals are under
consideration.
Earnings
Earnings per share, before
separately disclosed items, were 48.6p (2023: 27.0p).
Total capital investment was £116.5
million (2023: £78.5 million). £11.9 million was invested in new
pubs and pub extensions (2023: £20.4 million), £82.6 million in
existing pubs and IT (2023: £47.0 million) and £21.9 million in
freehold reversions of properties where Wetherspoon was the tenant
(2023: £11.2 million).
Separately disclosed items
Overall, there was a pre-tax
'separately disclosed loss' of £13.3 million (2023: £48.0 million
gain).
Operating profit, after separately
disclosed items, was £142.6 million (2023: £106.0
million).
Profit before tax, after separately
disclosed items, was £60.6 million (2023: £90.5
million).
Details of the separately disclosed
items are given in note 4 of the accounts.
The tax effect on separately
disclosed items is a credit of £3.5 million (2023: debit of £22.2
million).
Following £19.9 million of
impairment charges and £7.6 million of impairment reversals in the
year, the net book value of the company's assets in the balance
sheet is £1.37 billion, which is approximately seven times the
company's EBITDA (pre IFRS-16 and pre separately disclosed items),
in the last 12 months, of £192.8 million.
Free cash flow
There was a free cash inflow of
£33.0 million in the period, including £14.8 million from the sale
of interest rate swaps (2023: £271.1 million inflow, including
£169.4 million from the sale of interest rate swaps).
Free cash flow was lower than
profits due to:
- the amount that the company owed
to suppliers and other third parties, such as HMRC, reducing from
£329 million at the end of FY23 to £298 million at the end of the
period under review.
- higher-than-usual levels of
reinvestment in existing pubs, which increased from £47 million in
FY23 to £83 million in FY24. This reinvestment, relating to the
projects mentioned above, was around £17 million more than the
P&L depreciation charge for the period.
- £5 million of loan issue costs in
the period relating to the refinancing of the company's
loans.
Balance sheet
Debt, excluding IFRS-16 lease debt,
was £660.0 million at the period end (30 July 2023: £641.9
million).
On an IFRS-16 basis, which includes
notional debt from leases, debt increased from £1.06 billion to
£1.07 billion at the end of FY24.
Debt levels, excluding IFRS-16
lease debt, have decreased from £804.5 million to £660.0 million
since January 2020, just before the first lockdown. On an IFRS-16
basis, debt decreased from £1.45 billion to £1.07 billion during
this period.
Dividends and return of capital
As a result of the improved trading
and financial position of the company, the board is recommending
the payment of a final dividend, equivalent to the 2019 annual
dividend, of 12 pence (2023: nil) per share.
During the period, 5,127,959 shares
(4.1% of the share capital) were purchased by the company for
cancellation, at a cost of £39.5 million, including stamp duty and
fees, representing an average cost per share of 770p.
Financing
The company has total available
finance facilities of £938.0 million.
On 6 June 2024, the company signed
a new four-year £840.0 million banking agreement on attractive
terms.
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 £200.0 million from 23 August 2023
to 6 February 2025 at a rate of 5.67%.
On 25 September 2023, the company
took out a further interest-rate swap of £400.0 million from 6
February 2025 to 6 February 2028 at a rate of 4.23%.
The total cost of the company's
debt, in the period under review, including the banks' margin was
7.05% (30 July 2023: 6.09%).
Taxation
The total tax charge for the period
was £15.4 million in respect of profits before separately disclosed
items (2023: £8.7 million).
The total tax charge comprises two
parts. The first part is the actual current tax (the 'cash' tax)
which this year is £2.9 million (2023: nil).
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 £12.5 million
(2023: £8.7 million).
You cannot be serious
Pubs are highly regulated
businesses, controlled by licensing laws, which originate in
parliament.
In recent weeks, according to press
reports, two potential changes to licensing regulations have been
aired by government ministers and academic researchers, both aimed
at lowering alcohol consumption.
The first is that pub and
hospitality licensing hours might be reduced. Since 1988, pubs have
been able to open all day, having previously been required to close
for around two or three hours each afternoon.
In addition, in 2005, the then
government further liberalised licensing laws, which resulted in
many pubs opening an hour or two more in the evening - in
Wetherspoon's case, usually until midnight on weekdays and until
1am on Fridays and Saturdays.
Counterintuitively, since these
liberalisations, the share of alcohol consumption of the "on-trade"
- pubs, clubs, restaurants etc - has plummeted.
In the early 1980s, the on-trade
accounted for about 90% of beer sales, for example.
This dropped to about 50% before
the pandemic and is now about 40%, probably due to the increase in
price disparity with supermarkets, which stems from the tax
disadvantage referred to in the section entitled "VAT equality"
below.
The effect of reducing pub opening
times would certainly further reduce on-trade consumption, but that
reduction is likely to be replaced by "off-trade" consumption at
home and in other "unregulated" environments.
Among the advantages of the
on-trade, linked to regulation, are that consumption is supervised
by trained licensees, police and local authorities, in many cases
including CCTV coverage of premises, and so on.
This does not mean that pubs are
invariably oases of tranquillity but, in general, pub behaviour is
good and pubs are valued by communities.
The second, slightly daft, proposal
is reported as emanating from Cambridge University - that pubs
should sell beer in quantities of two-thirds of a pint (sometimes
called schooners), rather than the traditional pint.
Common sense indicates that
reducing glass sizes is unlikely, due to human nature, to reduce
alcohol consumption in pubs, and would also have no effect
whatsoever on drinks bought in supermarkets, unless container sizes
in supermarkets were also, unrealistically, reduced.
For example, our Aussie cousins,
notorious guzzlers, already use schooners without any noticeable
reduction in consumption.
Both these proposals seem likely,
if implemented, to encourage off-trade consumption at the expense
of the on-trade, thereby exchanging the relatively highly priced
and supervised pub environment for the inexpensive and unsupervised
alternative of home, park and party consumption.
The word 'pub' may have a
misleading connotation for some ministers and researchers. For
example, Wetherspoon's highest selling draught product by far, is
Pepsi. Coffee and tea volumes, which are not in the draught
category, are approximately double those of Pepsi. The reality is
that products sold in pubs have radically changed in recent
decades.
In summary, neither of these
proposals would seem to pass the common-sense test, as John McEnroe
would no doubt aver.
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.
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 FY23 annual report, can be found in appendix 2 below.
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 financial year ended 28 July
2024, the company generated taxes of £780.2 million.
The table below shows the £6.2
billion of tax revenue generated by the company, its staff and
customers in the last ten years.
Each pub, on average, generated
£7.1 million in tax during that period. The tax generated by the
company, during this period, equates to approximately 26 times the
company's profits after tax.
Republic of Ireland pubs
contributed €14.0 million of Irish tax contributions during the
year, of which €7.9 million related to VAT, €3.5 million alcohol
duty and €2.3 million employment taxes.
|
2024
|
2023
|
2022
|
2021
|
2020
|
2019
|
2018
|
2017
|
2016
|
2015
|
TOTAL
|
2015 to 2024
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
VAT
|
394.7
|
372.3
|
287.7
|
93.8
|
244.3
|
357.9
|
332.8
|
323.4
|
311.7
|
294.4
|
3,013.0
|
Alcohol duty
|
163.7
|
166.1
|
158.6
|
70.6
|
124.2
|
174.4
|
175.9
|
167.2
|
164.4
|
161.4
|
1,526.5
|
PAYE and NIC
|
134.7
|
124.0
|
141.9
|
101.5
|
106.6
|
121.4
|
109.2
|
96.2
|
95.1
|
84.8
|
1,115.4
|
Business rates
|
41.3
|
49.9
|
50.3
|
1.5
|
39.5
|
57.3
|
55.6
|
53.0
|
50.2
|
48.7
|
447.3
|
Corporation tax
|
9.9
|
12.2
|
1.5
|
-
|
21.5
|
19.9
|
26.1
|
20.7
|
19.9
|
15.3
|
147.0
|
Corporation tax credit (historic
capital allowances)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2.0
|
-2.0
|
Fruit/slot machine duty
|
16.7
|
15.7
|
12.8
|
4.3
|
9.0
|
11.6
|
10.5
|
10.5
|
11
|
11.2
|
113.3
|
Climate change levies
|
10.2
|
11.1
|
9.7
|
7.9
|
10
|
9.6
|
9.2
|
9.7
|
8.7
|
6.4
|
92.5
|
Stamp duty
|
1.1
|
0.9
|
2.7
|
1.8
|
4.9
|
3.7
|
1.2
|
5.1
|
2.6
|
1.8
|
25.8
|
Sugar tax
|
2.6
|
3.1
|
2.7
|
1.3
|
2.0
|
2.9
|
0.8
|
-
|
-
|
-
|
15.4
|
Fuel duty
|
2.0
|
1.9
|
1.9
|
1.1
|
1.7
|
2.2
|
2.1
|
2.1
|
2.1
|
2.9
|
20.0
|
Apprenticeship levy
|
2.5
|
2.5
|
2.2
|
1.9
|
1.2
|
1.3
|
1.7
|
0.6
|
-
|
-
|
13.9
|
Carbon tax
|
-
|
-
|
-
|
-
|
-
|
1.9
|
3.0
|
3.4
|
3.6
|
3.7
|
15.6
|
Premise licence and TV
licences
|
0.5
|
0.5
|
0.5
|
0.5
|
1.1
|
0.8
|
0.7
|
0.8
|
0.8
|
1.6
|
7.8
|
Landfill tax
|
-
|
-
|
-
|
-
|
-
|
-
|
1.7
|
2.5
|
2.2
|
2.2
|
8.6
|
Insurance premium tax
|
0.3
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.1
|
0.1
|
-
|
1.7
|
Furlough tax
|
-
|
-
|
-4.4
|
-213
|
-124.1
|
-
|
-
|
-
|
-
|
-
|
-341.5
|
Eat Out to Help Out
|
-
|
-
|
-
|
-23.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-23.2
|
Local government grants
|
-
|
-
|
-1.4
|
-11.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-12.5
|
TOTAL TAX
|
780.2
|
760.4
|
666.9
|
39.1
|
442.1
|
765.1
|
730.7
|
695.3
|
672.4
|
632.4
|
6,184.6
|
TAX PER PUB (£m)
|
0.98
|
0.92
|
0.78
|
0.05
|
0.51
|
0.87
|
0.83
|
0.78
|
0.71
|
0.67
|
7.10
|
TAX AS % OF NET SALES
|
38.3%
|
39.5%
|
38.3%
|
5.1%
|
35.0%
|
42.1%
|
43.1%
|
41.9%
|
42.1%
|
41.8%
|
36.7.%
|
PROFIT/(LOSS) AFTER TAX
|
58.5
|
33.8
|
-24.9
|
-146.5
|
-38.5
|
79.6
|
83.6
|
76.9
|
56.9
|
57.5
|
236.9
|
Note - this table is prepared on a cash basis, is UK only and
post IFRS-16 from FY20 onward.
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 below, further details are
provided on this issue from our FY23 annual report.
Further progress
In the period Wetherspoon awarded
£49.0 million of bonuses and free shares to employees, of which
96.5% was paid to staff below board level and 86.3% was paid to
staff working in our pubs. Approximately 24,500 of our 42,300
employees are shareholders in the company.
The average length of service of a
pub manager increased to 14.9 years, and of a kitchen manager is
10.9 years. There are 26 employees who have worked for the company
for more than 30 years, 662 for more than 20 years, 4,056 for more
than 10 years and 11,444 for more than five 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.
251 pubs feature in the 2025 Good
Beer Guide, an increase of 15 compared to last year.
In November 2023, Wetherspoon was
voted the Best Airport Retailer for Food & Beverages at the
British Travel Awards.
In August 2024, our national
distribution centre in Daventry, operated by DHL, had its 20th
anniversary. 27 of the original colleagues from 2004 are still
working there. In addition, we opened a secondary warehouse in
Rugby which, as well as acting as a business continuity solution,
will allow for further company volume growth.
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 £23.5
million for the charity, thanks to the generosity and efforts of
our customers and employees.
677 of the company's washrooms have
been awarded the highest platinum or diamond statuses by the
National Loo of the Year awards. The awards are aimed at
highlighting and improving standards of away-from home washrooms
across the UK. The washrooms are judged against numerous criteria,
including décor and maintenance, cleanliness, accessibility,
hand-washing and drying equipment and overall
management.
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, 39% of the dishes on the menu that
is available in the majority of pubs are vegetarian, 11% are vegan
and 24% 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.
Guinness have a 'Quality
Accreditation Programme'. Independent assessors review 17 aspects
of quality. 100% of pubs passed their Guinness
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, glass washing cleanliness and hygiene. A
star rating is awarded from 1 to 5, with a target of 4 to 5 stars
for all pubs. Cask Marque state that 66% of UK pubs achieve 4 or 5
stars. 98% 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.
In partnership with Veolia, our
waste service provider, 99.8% of general waste was diverted from
landfill in FY24.
9,324 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 (and are being installed into the rest of pubs) to
facilitate energy consumption reporting.
According to ISTA, a leading company
providing energy services, Wetherspoon has reduced greenhouse gas
emissions by 66% over the last 10 years, after adjusting for sales
growth. During that time, the company has also contributed £108.1m
in climate change levies and carbon taxes.
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
|
14.9
|
10.9
|
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
|
49
|
59
|
83%
|
Total2
|
466
|
860
|
54.2%
|
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.
Food hygiene ratings
Wetherspoon has always emphasised
the importance of hygiene standards.
We now have 735 pubs rated on the
Food Standards Agency's website (see table below). The average
score is 4.99, with 99.6% 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 56 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
|
735
|
4.99
|
99.6
|
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
below.
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/wp-content/uploads/2024/08/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 532
schemes country wide, with 4 new schemes and 10 less schemes due to
disposals.
The company also helps to fund
National Pubwatch, founded in 1997 by licensees Bill Stone and
Raoul De Vaux, along with police superintendent Malcolm Eidmans.
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 nine weeks, to 29 September 2024,
like-for-like sales increased by 4.9%.
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/wp-content/uploads/2024/04/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 current 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
Wetherspoon has been a strong critic
of the composition of the boards of UK-quoted companies.
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 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 52 weeks ended 28 July 2024
1 Separately disclosed items is a measure not required by
accounting standards. Post separately disclosed items is a GAAP
measure.
|
|
52 weeks
|
|
52 weeks
|
|
52 weeks
|
|
52
weeks
|
52
weeks
|
52
weeks
|
|
Notes
|
ended
|
|
ended
|
|
ended
|
|
ended
|
ended
|
ended
|
|
|
28 July
|
|
28 July
|
|
28 July
|
|
30
July
|
30
July
|
30
July
|
|
|
2024
|
|
2024
|
|
2024
|
|
2023
|
2023
|
2023
|
|
|
before
|
|
separately
|
|
after
|
|
before
|
separately
|
after
|
|
|
separately
|
|
disclosed
|
|
separately
|
|
separately
|
disclosed
|
separately
|
|
|
disclosed
|
|
Items1
|
|
disclosed
|
|
disclosed
|
items1
|
disclosed
|
|
|
items1
|
|
|
|
items1
|
|
items1
|
|
items1
|
|
|
£000
|
|
£000
|
|
£000
|
|
£000
|
£000
|
£000
|
Revenue
|
1
|
2,035,500
|
|
-
|
|
2,035,500
|
|
1,925,044
|
-
|
1,925,044
|
Other operating
income/(costs)
|
4
|
-
|
|
4,153
|
|
4,153
|
|
-
|
(1,022)
|
(1,022)
|
Operating costs
|
|
(1,896,009)
|
|
(1,059)
|
|
(1,897,068)
|
|
(1,817,982)
|
-
|
(1,817,982)
|
Operating profit
|
|
139,491
|
|
3,094
|
|
142,585
|
|
107,062
|
(1,022)
|
106,040
|
Property gains/(losses)
|
3
|
11
|
|
(32,480)
|
|
(32,469)
|
|
2,231
|
(47,712)
|
(45,481)
|
Finance income
|
6
|
2,032
|
|
16,131
|
|
18,163
|
|
1,351
|
97,724
|
99,075
|
Finance costs
|
6
|
(67,659)
|
|
-
|
|
(67,659)
|
|
(68,085)
|
(1,038)
|
(69,123)
|
Profit/(loss) before tax
|
|
73,875
|
|
(13,255)
|
|
60,620
|
|
42,559
|
47,952
|
90,511
|
Income tax
(charge)/credit
|
7
|
(15,361)
|
|
3,526
|
|
(11,835)
|
|
(8,734)
|
(22,190)
|
(30,924)
|
Profit/(loss) for the period
|
|
58,514
|
|
(9,729)
|
|
48,785
|
|
33,825
|
25,762
|
59,587
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) per ordinary share (p)
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
8
|
48.6
|
|
(8.1)
|
|
40.5
|
|
27.0
|
20.5
|
47.5
|
- Diluted
|
8
|
46.8
|
|
(7.8)
|
|
39.0
|
|
26.4
|
20.1
|
46.5
|
STATEMENT OF
COMPREHENSIVE INCOME for the 52 weeks ended 28 July
2024
|
Notes
|
|
52 weeks
|
52
weeks
|
|
|
|
ended
|
ended
|
|
|
|
28 July
|
30
July
|
|
|
|
2024
|
2023
|
|
|
|
£000
|
£000
|
Items which will be reclassified subsequently to
profit or loss:
|
|
|
|
|
Interest-rate swaps: gain taken to other
comprehensive income
|
|
|
38
|
37,529
|
Interest-rate swaps: loss reclassification to
the income statement
|
|
|
(18,025)
|
(13,310)
|
Tax on items taken directly to other
comprehensive income
|
7
|
|
-
|
(6,055)
|
Currency translation differences
|
|
|
(1,294)
|
1,633
|
Net
(loss)/gain recognised directly in other comprehensive
income
|
(19,281)
|
19,797
|
Profit for the period
|
|
|
48,785
|
59,587
|
Total
comprehensive profit for the period
|
|
|
29,504
|
79,384
|
CASH FLOW
STATEMENT for the 52 weeks ended 28 July 2024
|
|
|
|
Free cash
|
|
Free
cash
|
|
|
|
|
flow1
|
|
flow1
|
|
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
|
Note
|
ended
|
|
ended
|
ended
|
ended
|
|
|
28 July
|
|
28 July
|
30
July
|
30
July
|
|
|
2024
|
|
2024
|
2023
|
2023
|
|
|
£000
|
|
£000
|
£000
|
£000
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Cash generated from operations
|
9
|
232,907
|
|
232,907
|
270,686
|
270,686
|
Interest received
|
6
|
1,765
|
|
1,765
|
1,011
|
1,011
|
Interest paid
|
6
|
(52,482)
|
|
(52,482)
|
(50,545)
|
(50,545)
|
Cash proceeds on termination of interest-rate
swaps
|
|
14,783
|
|
14,783
|
169,413
|
169,413
|
Corporation tax paid
|
|
(9,940)
|
|
(9,940)
|
(12,200)
|
(12,200)
|
Lease interest
|
|
(14,471)
|
|
(14,471)
|
(15,954)
|
(15,954)
|
Net cash flow
from operating activities
|
|
172,562
|
|
172,562
|
362,411
|
362,411
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
Reinvestment in pubs
|
|
(76,389)
|
|
(76,389)
|
(41,646)
|
(41,646)
|
Reinvestment in business and IT
projects
|
|
(6,243)
|
|
(6,243)
|
(5,315)
|
(5,315)
|
Investment in new pubs and pub
extensions
|
|
(11,933)
|
|
-
|
(20,361)
|
-
|
Freehold reversions and investment
properties
|
|
(21,944)
|
|
-
|
(11,202)
|
-
|
Proceeds of sale of property, plant and
equipment
|
|
17,872
|
|
-
|
11,349
|
-
|
Net cash flow
from investing activities
|
|
(98,637)
|
|
(82,632)
|
(67,175)
|
(46,961)
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
Purchase of own shares for
cancellation
|
|
(39,505)
|
|
-
|
-
|
-
|
Purchase of own shares for share-based
payments
|
|
(12,738)
|
|
(12,738)
|
(12,332)
|
(12,332)
|
Loan issue cost
|
|
(4,948)
|
|
(4,948)
|
-
|
-
|
Repayments under bank loans
|
|
(4,000)
|
|
-
|
(200,033)
|
-
|
Other loan receivables
|
|
778
|
|
-
|
889
|
-
|
Lease principal payments
|
|
(39,207)
|
|
(39,207)
|
(32,023)
|
(32,023)
|
Asset-financing principal payments
|
|
(4,245)
|
|
-
|
(4,911)
|
-
|
Net cash flow
from financing activities
|
|
(103,865)
|
|
(56,893)
|
(248,410)
|
(44,355)
|
|
|
|
|
|
|
|
Net change in
cash and cash equivalents
|
(29,940)
|
|
|
46,826
|
|
Opening cash and cash equivalents
|
|
87,173
|
|
|
40,347
|
|
Closing cash and cash equivalents
|
|
57,233
|
|
|
87,173
|
|
Free cash
flow1
|
|
|
|
33,037
|
|
271,095
|
1 Free cash flow is a measure not required by accounting
standards.
BALANCE SHEET
as at 28 July 2024
J D Wetherspoon plc, company number:
1709784
|
Notes
|
|
Restated1
|
|
|
28 July
|
30
July
|
|
|
2024
|
2023
|
|
|
£000
|
£000
|
Assets
|
|
|
|
Non-current
assets
|
|
|
|
Property, plant and equipment
|
13
|
1,374,617
|
1,377,816
|
Intangible assets
|
12
|
5,933
|
6,505
|
Investment property
|
14
|
18,290
|
18,740
|
Right-of-use assets1
|
|
373,338
|
395,353
|
Other loan receivable
|
|
1,194
|
1,986
|
Derivative financial instruments
|
|
-
|
11,944
|
Lease assets
|
|
8,860
|
8,450
|
Total
non-current assets
|
|
1,782,232
|
1,820,794
|
Current
assets
|
|
|
|
Lease assets
|
|
1,358
|
1,361
|
Assets held for sale
|
|
2,488
|
400
|
Inventories
|
|
28,404
|
34,558
|
Receivables
|
|
26,576
|
27,267
|
Current income tax receivables
|
|
6,079
|
8,351
|
Cash and cash equivalents
|
|
57,233
|
87,173
|
Total current
assets
|
|
122,138
|
159,110
|
Total
assets
|
|
1,904,370
|
1,979,904
|
Current
liabilities
|
|
|
|
Borrowings
|
|
-
|
(4,200)
|
Derivative financial instruments
|
|
(701)
|
(78)
|
Trade and other payables
|
|
(298,059)
|
(329,098)
|
Provisions
|
|
(3,047)
|
(2,395)
|
Lease liabilities
|
|
(49,582)
|
(51,486)
|
Total current
liabilities
|
|
(351,389)
|
(387,257)
|
Non-current
liabilities
|
|
|
|
Borrowings
|
|
(719,134)
|
(727,643)
|
Derivative financial instruments
|
|
(4,073)
|
-
|
Deferred tax liabilities1
|
7
|
(59,487)
|
(60,152)
|
Lease liabilities
|
|
(368,660)
|
(391,794)
|
Total
non-current liabilities
|
|
(1,151,354)
|
(1,179,589)
|
Total
liabilities
|
|
(1,502,743)
|
(1,566,846)
|
Net
assets
|
|
401,627
|
413,058
|
Shareholders'
equity
|
|
|
|
Share capital
|
|
2,472
|
2,575
|
Share premium account
|
|
143,170
|
143,170
|
Capital redemption reserve
|
|
2,440
|
2,337
|
Other reserves
|
|
195,074
|
234,579
|
Hedging reserve
|
|
13,794
|
31,781
|
Currency translation reserve
|
|
106
|
2,148
|
Retained earnings1
|
|
44,571
|
(3,532)
|
Total
shareholders' equity
|
|
401,627
|
413,058
|
|
|
|
| |
1Restated 30 July
2023.
STATEMENT OF
CHANGES IN EQUITY
|
Notes
|
Share
|
Share
premium
|
Capital
|
Other
|
|
Currency
|
Restated1
|
|
|
|
capital
|
account
|
redemption
|
Reserves
|
Hedging
|
translation
|
Retained
|
Total
|
|
|
|
|
reserve
|
|
reserve
|
reserve
|
earnings
|
|
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
As at 31 July
2022 as previously reported
|
|
2,575
|
143,294
|
2,337
|
234,579
|
13,617
|
(144)
|
(74,373)
|
321,885
|
Effect of restatements1
|
|
-
|
-
|
-
|
-
|
-
|
-
|
13,600
|
13,600
|
Restated1 as at 31 July
2022
|
|
2,575
|
143,294
|
2,337
|
234,579
|
13,617
|
(144)
|
(60,773)
|
335,485
|
Total comprehensive income
|
|
-
|
-
|
-
|
-
|
18,164
|
2,292
|
58,928
|
79,384
|
Profit for the period1
|
|
-
|
-
|
-
|
-
|
-
|
-
|
59,587
|
59,587
|
Interest-rate swaps: cash flow
hedges
|
|
-
|
-
|
-
|
-
|
37,529
|
-
|
-
|
37,529
|
Interest-rate swaps: amount
reclassified to the income statement
|
|
-
|
-
|
-
|
-
|
(13,310)
|
-
|
-
|
(13,310)
|
Tax on items taken directly to comprehensive
income
|
7
|
-
|
-
|
-
|
-
|
(6,055)
|
-
|
-
|
(6,055)
|
Currency translation differences
|
-
|
-
|
-
|
-
|
-
|
2,292
|
(659)
|
1,633
|
|
|
|
|
|
|
|
|
|
|
Share capital expenses
|
|
-
|
(124)
|
-
|
-
|
-
|
-
|
-
|
(124)
|
Share-based payment charges
|
|
-
|
-
|
-
|
-
|
-
|
-
|
10,545
|
10,545
|
Tax on share-based payment
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
100
|
Purchase of own shares for share-based
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,332)
|
(12,332)
|
As at 30 July
2023 as previously reported
|
|
2,575
|
143,170
|
2,337
|
234,579
|
31,781
|
2,148
|
(17,132)
|
399,458
|
Effect of restatements1
|
|
|
|
|
|
|
|
13,600
|
13,600
|
Restated1 as at 30 July
2023
|
|
2,575
|
143,170
|
2,337
|
234,579
|
31,781
|
2,148
|
(3,532)
|
413,058
|
Total comprehensive income
|
|
-
|
-
|
-
|
-
|
(17,987)
|
(2,042)
|
49,533
|
29,504
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
|
-
|
48,785
|
48,785
|
Interest-rate swaps: cash flow hedges
|
|
-
|
-
|
-
|
-
|
38
|
-
|
-
|
38
|
Interest-rate swaps: amount reclassified to the
income statement
|
|
-
|
-
|
-
|
-
|
(18,025)
|
-
|
-
|
(18,025)
|
Currency translation differences
|
|
-
|
-
|
-
|
-
|
-
|
(2,042)
|
748
|
(1,294)
|
|
|
|
|
|
|
|
|
|
|
Purchase of own shares and
cancellation
|
(103)
|
-
|
103
|
(39,505)
|
-
|
-
|
-
|
(39,505)
|
Share-based payment charges
|
-
|
-
|
-
|
-
|
-
|
-
|
11,021
|
11,021
|
Tax on share-based payment
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
287
|
287
|
Purchase of own shares for share-based
payments
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,738)
|
(12,738)
|
As at 28 July
2024
|
|
2,472
|
143,170
|
2,440
|
195,074
|
13,794
|
106
|
44,571
|
401,627
|
|
|
|
|
|
|
|
|
|
| |
1Restated 30 July 2023.
The share premium account represents those
proceeds received in excess of the nominal value of new shares
issued.
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. During the
year, £39.5 million was deducted from other reserves relating to
share buybacks. Other reserves is used as this is determined to be
distributable for the purposes of the Companies Act
2006.
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 July 2024, the company had
distributable reserves of £253.5 million (Restated 2023: £265.0
million).
NOTES TO THE
FINANCIAL STATEMENTS
1. Revenue
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Bar
|
1,167,450
|
1,093,368
|
Food
|
773,002
|
742,067
|
Slot/fruit machines
|
66,886
|
62,579
|
Hotel
|
25,337
|
24,939
|
Other
|
2,825
|
2,091
|
|
2,035,500
|
1,925,044
|
2. Operating profit/(loss) - analysis of costs by
nature
This is stated after
charging/(crediting):
|
52 weeks
|
52
weeks
|
|
Ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Variable concession rental
payments
|
16,905
|
16,980
|
Short-term leases
|
593
|
504
|
Repairs and maintenance
|
114,544
|
94,011
|
Net rent receivable
|
(2,711)
|
(2,506)
|
Share-based payments (note
5)
|
11,021
|
10,545
|
Depreciation of property, plant and
equipment (note 13)
|
63,496
|
70,173
|
Amortisation of intangible assets
(note 12)
|
1,937
|
1,827
|
Depreciation of investment
properties (note 14)
|
176
|
185
|
Amortisation of right-of-use
assets
|
36,773
|
37,556
|
Analysis of continuing
operations
|
52 weeks
|
52
weeks
|
|
Ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Revenue
|
2,035,500
|
1,925,044
|
Cost of sales1
|
(1,837,608)
|
(1,765,970)
|
Gross profit
|
197,892
|
159,074
|
Administration costs
|
(55,307)
|
(53,034)
|
Operating profit after separately
disclosed items
|
142,585
|
106,040
|
1Included in
cost of sales is £664.7 million (2023: £654.3 million) relating to
the cost of inventory recognised as an expense.
Auditor's remuneration
|
52 weeks
|
52
weeks
|
|
Ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Fees payable for the audit of the
financial statements
|
|
|
- Audit fees
|
610
|
560
|
- Additional audit work (for
previous year audit)
|
122
|
50
|
|
|
|
Fees payable for other
services
|
|
|
- Audit related services (interim
audit procedures)
|
72
|
82
|
Total auditor's fee
|
804
|
692
|
3. Property losses and
gains
|
52 weeks
|
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
52
weeks
|
|
ended
|
|
ended
|
|
ended
|
ended
|
ended
|
ended
|
|
28 July
2024
|
|
28 July
2024
|
|
28 July
2024
|
30 July
2023
|
30 July
2023
|
30 July
2023
|
|
Before
|
|
Separately
|
|
After
|
Before
|
Separately
|
After
|
|
separately
|
|
disclosed
|
|
separately
|
separately
|
disclosed
|
separately
|
|
disclosed
|
|
items
|
|
disclosed
|
disclosed
|
items
|
disclosed
|
|
items
|
|
(note 4)
|
|
items
|
items
|
(note
4)
|
items
|
|
£000
|
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
Disposals
|
|
|
|
|
|
|
|
|
Fixed assets
|
77
|
|
10,496
|
|
10,573
|
-
|
8,136
|
8,136
|
Leases
|
-
|
|
(1,519)
|
|
(1,519)
|
-
|
(1,404)
|
(1,404)
|
Additional costs of
disposal
|
-
|
|
4,405
|
|
4,405
|
42
|
2,693
|
2,735
|
|
77
|
|
13,382
|
|
13,459
|
42
|
9,425
|
9,467
|
Impairments
|
|
|
|
|
|
|
|
|
Property, plant and equipment (note
13)
|
-
|
|
25,268
|
|
25,268
|
-
|
35,966
|
35,966
|
Reversal of property plant and
equipment
|
-
|
|
(7,582)
|
|
(7,582)
|
-
|
(5,430)
|
(5,430)
|
Investment properties (note
14)
|
-
|
|
347
|
|
347
|
-
|
4,448
|
4,448
|
Reversal of investment
properties
|
-
|
|
(73)
|
|
(73)
|
-
|
-
|
-
|
Intangible assets
|
-
|
|
-
|
|
-
|
-
|
(74)
|
(74)
|
Right-of-use assets
|
-
|
|
2,161
|
|
2,161
|
-
|
3,377
|
3,377
|
Reversal of right-of-use
assets
|
-
|
|
(1,023)
|
|
(1,023)
|
-
|
-
|
-
|
|
-
|
|
19,098
|
|
19,098
|
-
|
38,287
|
38,287
|
Other
|
|
|
|
|
|
|
|
|
Other property gains
|
(88)
|
|
-
|
|
(88)
|
(1,409)
|
-
|
(1,409)
|
Leases
|
-
|
|
-
|
|
-
|
(864)
|
-
|
(864)
|
|
(88)
|
|
-
|
|
(88)
|
(2,273)
|
-
|
(2,273)
|
|
|
|
|
|
|
|
|
|
Total property (gains)/losses
|
(11)
|
|
32,480
|
|
32,469
|
(2,231)
|
47,712
|
45,481
|
4. Separately disclosed items
|
|
52 weeks
|
52
weeks
|
|
|
ended
|
ended
|
|
|
28 July
|
30
July
|
|
|
2024
|
2023
|
|
|
£000
|
£000
|
Operating
items
|
|
|
|
Local government support grants
|
|
(14)
|
(54)
|
Depreciation overcharge on impaired
assets
|
|
(4,139)
|
-
|
Operating
income
|
|
(4,153)
|
(54)
|
|
|
|
|
Other
|
|
1,059
|
1,076
|
Operating
costs
|
|
1,059
|
1,076
|
Total operating (profit)/loss
|
|
(3,094)
|
1,022
|
|
|
|
|
Property
losses
|
|
|
|
Loss on disposal of pubs
|
|
13,382
|
9,425
|
|
|
13,382
|
9,425
|
Other property
losses
|
|
|
|
Impairment of assets under
construction
|
|
5,334
|
-
|
Impairment of intangible assets
|
|
-
|
(74)
|
Impairment of property, plant and
equipment
|
|
19,934
|
35,966
|
Reversal of property, plant and
equipment impairment
|
|
(7,582)
|
(5,430)
|
Impairment of investment
properties
|
|
347
|
4,448
|
Reversal of investment properties
impairment
|
|
(73)
|
-
|
Impairment of right-of-use assets
|
|
2,161
|
3,377
|
Reversal of right-of-use asset
Impairments
|
|
(1,023)
|
-
|
|
|
19,098
|
38,287
|
|
|
|
|
Total property losses
|
|
32,480
|
47,712
|
|
|
|
|
Other items
|
|
|
|
Finance costs
|
|
-
|
1,038
|
Finance income
|
|
(16,131)
|
(97,724)
|
|
|
(16,131)
|
(96,686)
|
|
|
|
|
Taxation
|
|
|
|
Tax effect on separately disclosed
items
|
|
(3,526)
|
22,190
|
|
|
(3,526)
|
22,190
|
|
|
|
|
Total
separately disclosed items
|
|
9,729
|
(25,762)
|
Other
operating income
Included in 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
and 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: £54,000) of local government support grants in
the UK and the Republic of Ireland, associated with the COVID-19
pandemic.
Other
operating costs
Other operating costs relate to a contractual
dispute with a large supplier which has now been resolved. Costs
of £1,846,000 (2023: 1,076,000) have been recognised
in relation to this dispute. Further costs of £684,000 (2023: nil)
are in relation to an historic employment tax issue. Income of
£1,471,000 has been recognised in the period relating to a
settlement agreement (2023: nil).
Property
losses
In the table on the previous page, those costs
classified under the 'separately disclosed property losses' relate
to the loss on disposal of sites sold during the year.
Other
property 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 £19,934,000 (2023: £35,966,000) was incurred in respect
of property, plant and equipment and £2,161,000 (2023: £3,377,000)
in respect of right-of-use assets, as required under IAS 36. There
were impairment reversals of £8,678,000 recognised in the year
(2023: £5,430,000).
In the year, a total impairment charge of
£347,000 (2023: £4,448,441) was incurred in respect of the
impairment of our investment properties.
There was £5,334,000 impairment charge
relating to assets under construction (2023: nil).
Separately
disclosed finance costs
In the previous year, the company recognised
covenant waiver fees of £1,038,000.
Separately
disclosed finance income
The separately disclosed finance income of
£16,131,000 (2023: £97,724,000) relates to interest-rate swaps. A
charge of £1,894,000 (2023: income of £71,124,000) relates to the
fair value movement on interest-rate swaps. Income of £18,025,000
(2023: £13,310,000) relates to the amortisation of the hedge
reserve to the P&L relating to discontinued hedges. As a result
of no hedge accounting being applied, there has been no hedge
ineffectiveness recognised in the P&L (2023:
£13,290,000).
Taxation
The tax effect on separately
disclosed items is a credit of £3,526,000 (2023: £22,190,000
charge).
5. Employee benefits expenses
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Wages and salaries
|
717,558
|
668,397
|
Employee support grants
|
(289)
|
(768)
|
Social security costs
|
45,857
|
41,262
|
Other pension costs
|
11,983
|
10,675
|
Share-based payments
|
11,021
|
10,545
|
|
786,130
|
730,111
|
|
|
|
|
|
Restated1
|
Directors'
emoluments
|
2024
|
2023
|
|
£000
|
£000
|
Aggregate emoluments
|
1,874
|
2,864
|
Aggregate amount receivable under
share schemes
|
353
|
339
|
Company contributions to money
purchase pension scheme
|
171
|
173
|
|
2,398
|
3,376
|
1Restated 30 July 2023.
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.
|
2024
|
2023
|
|
Number
|
Number
|
Full-time
equivalents
|
|
|
Head office
|
388
|
362
|
Pub managerial
|
4,542
|
4,549
|
Pub hourly paid staff
|
19,467
|
19,539
|
|
24,397
|
24,450
|
|
|
|
|
2024
|
2023
|
|
Number
|
Number
|
Total
employees
|
|
|
Head office
|
397
|
379
|
Pub managerial
|
4,743
|
4,678
|
Pub hourly paid staff
|
36,937
|
37,151
|
|
42,077
|
42,208
|
The totals above relate to the
monthly average number of employees during the year, not the total
of employees at the end of the year.
|
|
Restated1
|
Share-based
payments
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
Shares awarded during the year
(shares)
|
3,937,892
|
3,813,792
|
Average price of shares awarded
(pence)
|
701
|
526
|
Market value of shares vested during the year
(£000)
|
7,377
|
1,464
|
Share awards not yet vested (£000)
|
21,617
|
16,632
|
1Restated 30 July 2023.
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.
6. Finance income and costs
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Finance
costs
|
|
|
Interest payable on bank loans and
overdrafts
|
48,262
|
43,469
|
Amortisation of bank loan issue costs (note
10)
|
439
|
1,246
|
Interest payable on swaps
|
866
|
1,894
|
Interest payable on asset-financing
|
70
|
205
|
Interest payable on private placement
|
3,284
|
4,977
|
Finance costs excluding lease
interest
|
52,921
|
51,791
|
|
|
|
Interest payable on leases
|
14,738
|
16,294
|
Total finance
costs
|
67,659
|
68,085
|
|
|
|
Bank interest receivable
|
(1,765)
|
(1,011)
|
Lease interest receivable
|
(267)
|
(340)
|
Total finance
income
|
(2,032)
|
(1,351)
|
|
|
|
Net finance
costs before separately disclosed items
|
65,627
|
66,734
|
|
|
|
Separately disclosed finance costs (note
4)
|
-
|
1,038
|
Separately disclosed finance income (note
4)
|
(16,131)
|
(97,724)
|
|
(16,131)
|
(96,686)
|
|
|
|
Net
finance costs/(income) after separately disclosed
items
|
49,496
|
(29,952)
|
7. Income tax expense
(a) Tax on profit/(loss) on ordinary
activities
The standard rate of corporation
tax in the UK is 25%. The company's profits for the accounting
period are taxed at a rate of 25% (2023: 21%).
|
52 weeks
|
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
52
weeks
|
|
|
ended
|
|
ended
|
|
ended
|
ended
|
ended
|
ended
|
|
|
28 July
2024
|
|
28 July
2024
|
|
28 July
2024
|
30 July
2023
|
30 July
2023
|
30 July
2023
|
|
|
Before
|
|
separately
|
|
After
|
Before
|
separately
|
After
|
|
|
separately
|
|
disclosed
|
|
separately
|
separately
|
disclosed
|
separately
|
|
|
disclosed
|
|
items
|
|
disclosed
|
disclosed
|
items
|
disclosed
|
|
|
items
|
|
(note 4)
|
|
items
|
items
|
(note
4)
|
Items
|
|
|
£000
|
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
|
Taken through income statement
|
|
|
|
|
|
|
|
|
|
Current income tax:
|
|
|
|
|
|
|
|
|
|
Current income tax charge
|
2,901
|
|
12,406
|
|
15,307
|
-
|
5,552
|
5,552
|
|
|
Previous period
adjustment
|
-
|
|
(3,043)
|
|
(3,043)
|
-
|
293
|
293
|
|
|
Total current income tax
|
2,901
|
|
9,363
|
|
12,264
|
-
|
5,845
|
5,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax:
|
|
|
|
|
|
|
|
|
|
|
Origination and reversal of
temporary differences
|
12,460
|
|
(13,164)
|
|
(704)
|
13,602
|
16,345
|
29,947
|
|
|
Previous period deferred tax
credit
|
-
|
|
275
|
|
275
|
(4,868)
|
-
|
(4,868)
|
|
|
Total deferred tax
|
12,460
|
|
(12,889)
|
|
(429)
|
8,734
|
16,345
|
25,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax
charge
|
15,361
|
|
(3,526)
|
|
11,835
|
8,734
|
22,190
|
30,924
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52 weeks
|
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
52
weeks
|
|
|
ended
|
|
ended
|
|
ended
|
ended
|
ended
|
Ended
|
|
|
28 July
2024
|
|
28 July
2024
|
|
28 July
2024
|
30 July
2023
|
30 July
2023
|
30 July
2023
|
|
|
Before
|
|
separately
|
|
After
|
Before
|
separately
|
After
|
|
|
separately
|
|
disclosed
|
|
separately
|
separately
|
disclosed
|
separately
|
|
|
disclosed
|
|
items
|
|
disclosed
|
disclosed
|
items
|
disclosed
|
|
|
items
|
|
(note 4)
|
|
items
|
items
|
(note
4)
|
items
|
|
|
£000
|
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
|
Taken through equity
|
|
|
|
|
|
|
|
|
|
Current tax
|
(52)
|
|
-
|
|
(52)
|
-
|
-
|
-
|
|
Deferred tax
|
(235)
|
|
-
|
|
(235)
|
(100)
|
-
|
(100)
|
|
Tax
credit
|
(287)
|
|
-
|
|
(287)
|
(100)
|
-
|
(100)
|
|
|
|
|
|
|
|
|
|
|
|
|
52 weeks
|
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
52
weeks
|
|
|
Ended
|
|
ended
|
|
ended
|
ended
|
ended
|
ended
|
|
|
28 July
2024
|
|
28 July
2024
|
|
28 July
2024
|
30 July
2023
|
30 July
2023
|
30 July
2023
|
|
|
Before
|
|
Separately
|
|
After
|
Before
|
separately
|
After
|
|
|
Separately
|
|
disclosed
|
|
separately
|
separately
|
disclosed
|
separately
|
|
|
Disclosed
|
|
items
|
|
disclosed
|
disclosed
|
items
|
disclosed
|
|
|
Items
|
|
(note 4)
|
|
items
|
items
|
(note
4)
|
items
|
|
|
£000
|
|
£000
|
|
£000
|
£000
|
£000
|
£000
|
|
Taken through comprehensive income
|
|
|
|
|
|
|
|
|
|
Deferred tax charge on
swaps
|
-
|
|
-
|
|
-
|
-
|
6,055
|
6,055
|
|
Tax
charge
|
-
|
|
-
|
|
-
|
-
|
6,055
|
6,055
|
|
7. Income tax expense
(continued)
(b) Reconciliation of the total tax
charge
The taxation charge pre-separately
disclosed items, for the 52 weeks ended 28 July 2024, is based on
the profit before tax of £73.9m and the estimated effective tax
rate for the 52 weeks ended 28 July 2024 of 20.8% (July 2023:
20.5%). This comprises of a current tax rate of 3.9% (July 2023:
0%) and a deferred tax charge of 16.9% (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.
|
52 weeks
|
|
52 weeks
|
52
weeks
|
52
weeks
|
|
ended
|
|
ended
|
ended
|
ended
|
|
28 July
2024
|
|
28 July
2024
|
30 July
2023
|
30 July
2023
|
|
Before
|
|
After
|
Before
|
After
|
|
separately
|
|
separately
|
separately
|
separately
|
|
disclosed
|
|
disclosed
|
disclosed
|
disclosed
|
|
items
|
|
items
|
items
|
items
|
|
£000
|
|
£000
|
£000
|
£000
|
Profit before income tax
|
73,875
|
|
60,620
|
42,559
|
90,511
|
|
|
|
|
|
|
Profit multiplied by the UK standard
rate of
|
18,469
|
|
15,155
|
8,937
|
19,008
|
corporation tax of 25% (2023:
21%)
|
|
|
|
|
|
Abortive acquisition costs and
disposals
|
490
|
|
490
|
427
|
427
|
Expenditure not allowable
|
643
|
|
1,120
|
711
|
711
|
Fair value movement on SWAP
disregarded for tax
|
-
|
|
(4,504)
|
(2,599)
|
484
|
Other allowable
deductions
|
(18)
|
|
(18)
|
(13)
|
(13)
|
Non-qualifying depreciation and loss
on disposal
|
(3,143)
|
|
(1,986)
|
5,875
|
8,489
|
Capital gains - effect of deferred
tax not recognised/(effect of relief)
|
-
|
|
2,271
|
1,175
|
1,175
|
Share options and SIPs
|
(1,382)
|
|
(1,382)
|
188
|
188
|
Deferred tax on balance-sheet-only
items
|
(56)
|
|
(56)
|
(182)
|
(182)
|
Effect of different tax rates and
unrecognised losses in overseas companies
|
358
|
|
3,513
|
2,871
|
2,871
|
Rate change adjustment
|
-
|
|
-
|
(3,788)
|
2,341
|
Previous year adjustment - current
tax
|
-
|
|
(3,043)
|
-
|
293
|
Previous year adjustment - deferred
tax
|
-
|
|
275
|
(4,868)
|
(4,868)
|
Total tax expense reported in the income
statement
|
15,361
|
|
11,835
|
8,734
|
30,924
|
7. Income tax expense
(continued)
(c) Deferred tax
The main rate of corporation tax increased to
25% on 1 April 2023. Deferred tax balances have been recognised at
the rate they are expected to reverse. The deferred tax in the
balance sheet is as follows:
Deferred tax liabilities
|
Accelerated tax depreciation
|
Other
temporary differences
|
Interest-rate swap
|
Total
|
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
As at 30 July
2023
|
50,048
|
6,838
|
27,032
|
83,918
|
|
Previous year movement posted to the income
statement
|
(52)
|
(824)
|
4,149
|
3,273
|
|
Movement during year posted to the income
statement
|
1,779
|
42
|
(20,619)
|
(18,798)
|
|
At 28 July
2024
|
51,775
|
6,056
|
10,562
|
68,393
|
|
Deferred tax assets
|
Share-based payments
|
Tax
losses and interest capacity carried forward
|
Other
temporary differences
|
Total
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
As previously
reported as at 30 July 2023
|
1,044
|
17,122
|
-
|
18,166
|
Effect of restatements1
|
-
|
-
|
5,600
|
5,600
|
Restated1 as at 30 July
2023
|
1,044
|
17,122
|
5,600
|
23,766
|
Previous year movement posted to the income
statement
|
-
|
2,999
|
-
|
2,999
|
Movement during year posted to the income
statement
|
914
|
(19,061)
|
53
|
(18,094)
|
Movement during year posted to equity
|
235
|
-
|
-
|
235
|
At 28 July
2024
|
2,193
|
1,060
|
5,653
|
8,906
|
|
|
|
|
|
|
|
|
| |
The company has recognised deferred tax assets
of £8.9 million (2023 restated: £23.8 million), which are expected
to be offset against future profits. This includes a
deferred tax asset of £1.1 million
(2023: £17.1 million), in respect of UK tax losses. Included in
other temporary differences is £5.7
million (2023 restated: £5.6 million) relating
to capital losses capable of offset against rolled over
gains.
Deferred tax assets and liabilities have been
offset as follows:
|
|
|
|
2024
|
Restated1
2023
|
|
|
|
|
£000
|
£000
|
Deferred tax liabilities
|
|
|
|
68,393
|
83,918
|
Offset against deferred tax
assets1
|
|
|
|
(8,906)
|
(23,766)
|
Deferred tax liabilities1
|
|
|
|
59,487
|
60,152
|
|
|
|
|
|
|
Deferred tax
assets1
|
|
|
|
8,906
|
23,766
|
Offset against deferred tax
liabilities1
|
|
|
|
(8,906)
|
(23,766)
|
Deferred tax asset1
|
|
|
|
-
|
-
|
1Restated 30 July
2023.
As at 28 July 2024, the company had a potential
deferred tax asset of £5.4 million (2023: £4.1 million) relating to
capital losses (gross tax losses £21.6 million (2023: £16.4
million)) and tax losses in the Republic of Ireland (gross tax
losses £32.6 million (2023: £24.2 million)). Both types of loss do
not expire and will be available to use in future periods
indefinitely. A deferred tax asset has not been recognised, as
there is insufficient certainty of recovery.
For periods commencing on or after 1 January
2024, additional reporting requirements will apply to ensure that
the effective tax rate will be at least 15% in all countries,
subject to various complex calculations. This is in line with the
minimum taxation rules announced by the G7 and progressed by the
OECD Inclusive Framework on Base Erosion and Profit Sharing. These
rules have been implemented in the UK via the Multinational Top Up
Tax legislation during the year and will first apply to the
accounting period ending 27 July 2025.
Historically the company's effective tax rate
has been above 15%. However, the company does operate in Ireland
where the corporation tax rate is below 15%. The group has assessed
the exposure to Multinational Top Up Taxes and any impact will be
immaterial.
The company applies the exception to recognising
and disclosing information about deferred tax assets and
liabilities related to Pillar Two income taxes, as provided in the
amendments to IAS 12 issued in May 2023.
8. Earnings and free cash flow 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 125,291,770 (2023: 128,750,155) less the
weighted average number of shares held in trust during the
financial year of 4,956,072 (2023: 3,296,278). Shares held in trust
are shares purchased by the company to satisfy employee share
schemes which 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. 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.
Weighted average number of shares
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
Shares in issue
|
125,291,770
|
128,750,155
|
Shares held in trust
|
(4,956,072)
|
(3,296,278)
|
Shares in issue - basic
|
120,335,698
|
125,453,877
|
Dilutive shares
|
4,693,614
|
2,810,231
|
Shares in issue - diluted
|
125,029,312
|
128,264,108
|
Earnings/(loss) per
share
52
weeks ended 28 July 2024
|
Profit/(loss)
|
Basic EPS
|
Diluted
EPS
|
|
£000
|
pence
|
pence
|
Earnings (profit after tax)
|
48,785
|
40.5
|
39.0
|
Exclude effect of
separately disclosed items after
tax
|
9,729
|
8.1
|
7.8
|
Earnings before separately disclosed items
|
58,514
|
48.6
|
46.8
|
Exclude effect of property
gains/(losses)
|
(11)
|
-
|
-
|
Underlying earnings before
separately disclosed items
|
58,503
|
48.6
|
46.8
|
52
weeks ended 30 July 2023
|
Profit/(loss)
|
Basic
EPS
|
Diluted
EPS
|
|
£000
|
pence
|
Pence
|
Earnings (profit after tax)
|
59,587
|
47.5
|
46.5
|
Exclude effect of
separately disclosed items after
tax
|
(25,762)
|
(20.5)
|
(20.1)
|
Earnings before separately disclosed
items
|
33,825
|
27.0
|
26.4
|
Exclude effect of property
gains/(losses)
|
(2,231)
|
(1.8)
|
(1.7)
|
Underlying earnings before
separately disclosed items
|
31,594
|
25.2
|
24.7
|
Free cash
flow per share
|
Free cash
flow
|
Basic free cash flow per
share
|
Diluted free cash flow per
share
|
|
£000
|
pence
|
pence
|
52
weeks ended 28 July 2024
|
33,037
|
27.5
|
26.4
|
52 weeks ended 30 July
2023
|
271,095
|
216.1
|
211.4
|
9. Cash used in/generated from
operations
|
52 weeks
|
52
weeks
|
|
ended
|
ended
|
|
28 July
|
30
July
|
|
2024
|
2023
|
|
£000
|
£000
|
Profit for the period
|
48,785
|
59,587
|
Adjusted for:
|
|
-
|
Tax (note 7)
|
11,835
|
30,924
|
Share-based charges (note 5)
|
11,021
|
10,545
|
Loss on disposal of property, plant and
equipment (note 3)
|
14,978
|
10,871
|
Disposal of capitalised leases and lease
premiums (note 3)
|
(1,519)
|
(2,273)
|
Net impairment charge (note 3)
|
19,098
|
38,287
|
Interest receivable (note 6)
|
(1,765)
|
(1,011)
|
Interest payable (note 6)
|
52,482
|
50,234
|
Lease interest receivable (note
6)
|
(267)
|
(340)
|
Lease interest payable (note
6)
|
14,738
|
22,796
|
Separately disclosed Interest (note
6)
|
(16,131)
|
(96,686)
|
Amortisation of bank loan issue
costs (note 6)
|
439
|
1,246
|
Depreciation of property, plant and equipment
(note 13)
|
63,496
|
70,173
|
Amortisation of intangible assets (note
12)
|
1,937
|
1,827
|
Depreciation on investment properties (note
14)
|
176
|
185
|
Aborted properties costs
|
336
|
1,719
|
Foreign exchange movements
|
(1,294)
|
1,633
|
Amortisation of right-of-use assets
|
36,773
|
37,556
|
|
255,118
|
237,273
|
Change in inventories
|
6,154
|
(8,157)
|
Change in receivables
|
707
|
2,133
|
Change in payables
|
(29,072)
|
39,437
|
Cash generated from operations
|
232,907
|
270,686
|
10. Analysis of change in net debt
|
|
30 July
|
Cash
|
Other
|
28 July
|
Analysis of changes in net debt for 52 weeks ended 28 July
2024
|
|
2023
|
flows
|
changes
|
2024
|
|
|
|
|
|
|
|
|
£000
|
£000
|
£000
|
£000
|
Borrowings
|
|
|
|
|
|
Cash and cash equivalents
|
|
87,173
|
(29,940)
|
-
|
57,233
|
Other loan receivable - due before
one year
|
|
803
|
(87)
|
-
|
716
|
Asset-financing obligations - due
before one year
|
|
(4,200)
|
4,245
|
(45)
|
-
|
Current net borrowings
|
|
83,776
|
(25,782)
|
(45)
|
57,949
|
|
|
|
|
|
|
Bank loans - due after one
year
|
|
(629,783)
|
8,948
|
(394)
|
(621,229)
|
Asset-financing obligations - due
after one year
|
|
-
|
-
|
-
|
-
|
Other loan receivable - due after
one year
|
|
1,986
|
(691)
|
(101)
|
1,194
|
Private placement - due after one
year
|
|
(97,860)
|
-
|
(45)
|
(97,905)
|
Non-current net
borrowings
|
|
(725,657)
|
8,257
|
(540)
|
(717,940)
|
|
|
|
|
|
|
Net
debt
|
|
(641,881)
|
(17,525)
|
(585)
|
(659,991)
|
|
|
|
|
|
|
Derivatives
|
|
|
|
|
|
Interest-rate swaps asset - due
after one year
|
|
11,944
|
(14,783)
|
2,839
|
-
|
Interest rate swaps liability - due
before one year
|
|
(78)
|
-
|
(623)
|
(701)
|
Interest-rate swaps liability - due
after one year
|
|
-
|
-
|
(4,073)
|
(4,073)
|
Total derivatives
|
|
11,866
|
(14,783)
|
(1,857)
|
(4,774)
|
|
|
|
|
|
|
Net
debt after derivatives
|
|
(630,015)
|
(32,308)
|
(2,442)
|
(664,765)
|
|
|
|
|
|
|
Leases
|
|
|
|
|
|
Lease assets - due before one
year
|
|
1,361
|
(976)
|
973
|
1,358
|
Lease assets - due after one
year
|
|
8,449
|
-
|
411
|
8,860
|
Lease obligations - due before one
year
|
|
(51,486)
|
40,183
|
(38,279)
|
(49,582)
|
Lease obligations - due after one
year
|
|
(391,794)
|
-
|
23,134
|
(368,660)
|
Net
lease liabilities
|
|
(433,468)
|
39,207
|
(13,761)
|
(408,024)
|
|
|
|
|
|
|
Net
debt after derivatives and lease liabilities
|
|
(1,063,483)
|
6,899
|
(16,203)
|
(1,072,790)
|
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. The amortisation charge for the year of £439,000
(2023: £1,246,000) is disclosed in note 6. These are arrangement
fees paid in respect of new borrowings and charged to the income
statement over the loans' expected life.
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.
Non-cash movement in net lease liabilities
|
28 July
|
|
2024
|
|
£000
|
Recognition of new leases
|
(8,617)
|
Recognition of new lease
assets
|
1,900
|
Remeasurements of existing leases
liabilities
|
(22,458)
|
Remeasurements of existing leases
assets
|
(516)
|
Disposals and derecognised
leases
|
2,081
|
Lease transfers to property, plant
and equipment
|
14,179
|
Exchange differences
|
(330)
|
Non-cash movement in net lease liabilities
|
(13,761)
|
11. Dividends paid and proposed
The board proposes, subject to shareholders'
consent, to pay a final dividend of 12.0p (2023: nil) per share, on
28 November 2024, to those shareholders on the register on 25
October 2024, giving a total dividend for the year of 12.0p per
share.
12. Intangible assets
|
|
|
|
|
Computer
software and
development
£000
|
Assets
under
construction
£000
|
Total
£000
|
Cost:
|
|
|
|
|
|
|
|
At 31 July 2022
|
|
|
|
35,602
|
433
|
36,035
|
Additions
|
|
|
|
|
1,169
|
1,689
|
2,858
|
Disposals
|
|
|
|
|
-
|
(9)
|
(9)
|
At 30 July 2023
|
|
|
|
36,771
|
2,113
|
38,884
|
Additions
|
|
|
|
|
2,505
|
101
|
2,606
|
Transfers
|
|
|
|
|
2,114
|
(2,114)
|
-
|
Exchange differences
|
|
|
|
(4)
|
-
|
(4)
|
Disposals
|
|
|
|
|
(2,516)
|
-
|
(2,516)
|
At
28 July 2024
|
|
|
|
38,870
|
100
|
38,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortisation
|
|
|
|
|
|
At 31 July 2022
|
|
|
|
(30,626)
|
-
|
(30,626)
|
Provided during the
period
|
|
|
(1,827)
|
-
|
(1,827)
|
Reversal of impairment
losses
|
|
|
74
|
|
74
|
At 30 July 2023
|
|
|
|
(32,379)
|
-
|
(32,379)
|
Provided during the
period
|
|
|
(1,937)
|
-
|
(1,937)
|
Exchange differences
|
|
|
|
4
|
-
|
4
|
Disposals
|
|
|
|
|
1,275
|
-
|
1,275
|
At
28 July 2024
|
|
|
|
(33,037)
|
-
|
(33,037)
|
|
|
|
|
|
|
|
|
Net
book amount at 28 July 2024
|
|
|
5,833
|
100
|
5,933
|
Net book amount at 30 July
2023
|
|
|
|
4,392
|
2,113
|
6,505
|
Net book amount at 31 July
2022
|
|
|
|
4,976
|
433
|
5,409
|
The majority of intangible assets
relates to computer software and software development. Examples
include the development costs of the Wetherspoon customer-facing
app and other bespoke company applications.
13. Property, plant and equipment
|
Freehold and long leasehold
property
£000
|
Short-leasehold property
£000
|
Equipment fixtures and
fittings
£000
|
Assets under
construction
£000
|
Total
£000
|
Cost
|
|
|
|
|
|
At 31 July 2022
|
1,477,334
|
280,330
|
731,115
|
75,451
|
2,564,230
|
Additions
|
19,315
|
5,983
|
32,148
|
10,323
|
67,769
|
Transfers from capitalised
leases
|
(464)
|
-
|
-
|
-
|
(464)
|
Transfers
|
6,551
|
1,967
|
7,900
|
(16,418)
|
-
|
Exchange differences
|
1,289
|
57
|
214
|
253
|
1,813
|
Transfer to held for sale
|
(527)
|
-
|
(419)
|
-
|
(946)
|
Disposals
|
(16,448)
|
(8,750)
|
(7,574)
|
(4,719)
|
(37,491)
|
Reclassifications
|
7,003
|
(7,003)
|
-
|
-
|
-
|
At 30 July 2023
|
1,494,053
|
272,584
|
763,384
|
64,890
|
2,594,911
|
Additions
|
36,085
|
4,347
|
52,105
|
22,367
|
114,904
|
Transfers from capitalised
leases
|
(1,753)
|
-
|
-
|
-
|
(1,753)
|
Transfers
|
21,880
|
1,225
|
6,414
|
(29,519)
|
-
|
Exchange differences
|
(917)
|
(43)
|
(168)
|
(183)
|
(1,311)
|
Transfer to held for sale
|
(7,335)
|
-
|
-
|
-
|
(7,335)
|
Disposals
|
(42,970)
|
(10,892)
|
(6,601)
|
-
|
(60,463)
|
Reclassifications
|
8,661
|
(8,661)
|
-
|
-
|
-
|
At
28 July 2024
|
1,507,704
|
258,560
|
815,134
|
57,555
|
2,638,953
|
Accumulated depreciation and impairment
|
At 31 July 2022
|
(374,533)
|
(171,516)
|
(589,104)
|
(2,215)
|
(1,137,368)
|
Provided during the
period
|
(21,958)
|
(9,056)
|
(39,159)
|
-
|
(70,173)
|
Transfers from investment
property
|
-
|
-
|
-
|
-
|
-
|
Exchange differences
|
(35)
|
(13)
|
(184)
|
-
|
(232)
|
Impairment loss
|
(30,478)
|
(5,488)
|
-
|
-
|
(35,966)
|
Reversal of impairment
losses
|
700
|
3,440
|
1,290
|
-
|
5,430
|
Transfer to held for sale
|
206
|
-
|
341
|
-
|
547
|
Disposals
|
5,514
|
7,534
|
6,005
|
1,614
|
20,667
|
Reclassifications
|
(4,523)
|
4,523
|
-
|
-
|
-
|
At 30 July 2023
|
(425,107)
|
(170,576)
|
(620,811)
|
(601)
|
(1,217,095)
|
Provided during the
period
|
(19,844)
|
(8,184)
|
(35,468)
|
-
|
(63,496)
|
Transfers to capitalised
leases
|
211
|
-
|
-
|
-
|
211
|
Exchange differences
|
35
|
12
|
91
|
-
|
138
|
Impairment loss
|
(16,335)
|
(1,237)
|
(2,362)
|
(5,334)
|
(25,268)
|
Reversal of impairment
losses
|
6,612
|
584
|
386
|
-
|
7,582
|
Transfer to held for sale
|
4,847
|
-
|
-
|
-
|
4,847
|
Disposals
|
13,379
|
7,202
|
4,171
|
3,993
|
28,745
|
Reclassifications
|
(5,725)
|
5,725
|
-
|
-
|
-
|
At
28 July 2024
|
(441,927)
|
(166,474)
|
(653,993)
|
(1,942)
|
(1,264,336)
|
|
|
|
|
|
|
Net
book amount at 28 July 2024
|
1,065,777
|
92,086
|
161,141
|
55,613
|
1,374,617
|
Net book amount at 30 July
2023
|
1,068,946
|
102,008
|
142,573
|
64,289
|
1,377,816
|
Net book amount at 31 July
2022
|
1,102,801
|
108,814
|
142,011
|
73,236
|
1,426,862
|
|
|
|
|
|
|
During the period, an amount of
£76,389,000 (2023: £41,646,000) was spent on the reinvestment of
existing pubs. £21,944,000 (2023: £11,202,000) was spent on
freehold reversions. £11,933,000 (2023: £20,361,000) was spent on
investment in new pubs and pub extensions. This led to a total
capital expenditure of £110,266,000 (2023: £73,209,000).
Reclassifications relate to assets
transferred from short leasehold property to freehold and long
leasehold property on a freehold reversion.
14.
Investment property
The company owns six (2023: six)
freehold properties with existing tenants - and these assets have
been classified
as investment
properties:
|
|
|
|
|
|
|
Total
£000
|
Cost:
|
|
|
|
|
|
|
|
At 31 July 2022
|
|
|
|
|
|
24,535
|
Additions
|
|
|
|
|
|
|
9
|
At 30 July 2023
|
|
|
|
|
|
24,544
|
At
28 July 2024
|
|
|
|
|
|
24,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
At 31 July 2022
|
|
|
|
|
|
(1,171)
|
Provided during the
period
|
|
|
|
|
(185)
|
Impairment loss
|
|
|
|
|
|
|
(4,448)
|
At 30 July 2023
|
|
|
|
|
|
(5,804)
|
Provided during the
period
|
|
|
|
|
(176)
|
Impairment loss
|
|
|
|
|
|
(347)
|
Reversal of impairment
loss
|
|
|
|
|
|
|
73
|
At
28 July 2024
|
|
|
|
|
|
(6,254)
|
|
|
|
|
|
|
|
|
Net
book amount at 28 July 2024
|
|
|
|
|
18,290
|
Net book amount at 30 July
2023
|
|
|
|
|
|
18,740
|
Net book amount at 31 July
2022
|
|
|
|
|
|
23,364
|
Rental income received from
investment properties in the period was £1,205,000 (2023:
£1,197,000).
At the year end, the investment properties were
independently valued at £18,290,000 giving rise to an impairment
charge of £347,000 (2023: £4,448,000) and an impairment reversal of
£73,000, to adjust their net book values
15. Events
after the balance sheet date
There were no significant events
after the balance sheet date.
16. 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 1 of
FY26).
The Company has modelled a 'base
case' forecast in which recent momentum of sales, profit and cash
flow growth is sustained. Within this forecast, the Company has
anticipated 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 within its
leverage covenants for the going concern assessment
period.
A more cautious, yet plausible,
scenario has been analysed, in which lower sales growth is
realised. The Company has reviewed, and is satisfied with, the
mitigating actions which 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 sensible headroom within
its covenants through the duration of the going concern review
period.
The Company has also performed a
'reverse stress case' which shows that it could withstand a 13%
reduction in like-for-like sales from those assessed in the 'base
case' throughout the going concern period, as well as costs assumed
to increase at a similar level to the downside 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
sales decline at anywhere close to that rate. Furthermore, the
Company could take additional mitigating actions, in such a
scenario, to prevent any covenant breach.
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.
17. Prior
year restatements
During the year, it was identified
and agreed that two previous year restatements should be recognised
for the period ended 31 July 2022. The restatements are disclosed
and described below:
Restatement of IFRS 16 right-of-use asset
Due to errors identified in the
lease database, in the period ended 28 July 2024 the company
migrated to a new lease accounting system to manage the estate. As
a result, the right-of-use asset and reserves balance as at 31 July
2022 has been restated by £8 million. The position as at 30 July
2023 has also been restated.
Restatement of deferred tax asset
During the period, it was
identified that there was certainty of recovery of historical
capital losses against rolled over gains relating to the year ended
31 July 2022 and therefore, a deferred tax asset should have been
recognised at this point totalling £5.6 million. As a result, the
position as at 30 July 2023 has also been restated.
The disclosures impacted as a
result of the above two misstatements have been identified
throughout the financial statements. The effect on specific
financial statement line items within the Statement of changes in
equity and Balance Sheet are as follows:
SOCIE
|
Reported in 52 weeks
ended
31 July
2022
£000
|
Restatement
£000
|
Restated 52 weeks ended 31
July 2022
£000
|
Retained earnings
|
(74,373)
|
13,600
|
(60,773)
|
Total shareholders
equity
|
321,885
|
13,600
|
335,485
|
Balance Sheet
|
|
|
|
Right-of-use assets
|
419,416
|
8,000
|
427,416
|
Deferred tax liability
|
34,718
|
5,600
|
40,318
|
Retained earnings
|
(74,373)
|
13,600
|
(60,773)
|
SOCIE
|
Reported in
52
weeks ended
30 July
2023
£000
|
Restatement
£000
|
Restated 52 weeks ended 30
July 2023
£000
|
Retained earnings
|
(17,132)
|
13,600
|
(3,532)
|
Total shareholders
equity
|
399,458
|
13,600
|
413,058
|
Balance Sheet
|
|
|
|
Right-of-use assets
|
387,353
|
8,000
|
395,353
|
Deferred tax liability
|
(65,752)
|
5,600
|
(60,152)
|
Retained earnings
|
(17,132)
|
13,600
|
(3,532)
|
|
|
|
|
|
|
|
|
|
|
|
| |