| 52-week period | 52week period | ||
| ended | ended | ||
| 28 April 2024 | 30 April 2023 | ||
| Note | £m | £m | |
Revenue | 2, 3 | ||
Cost of sales | ( | ( | |
Exceptional cost of sales | 4 | ||
| GROSS PROFIT | |||
Administrative expenses | ( | ( | |
Exceptional (impairment)/reversal of impairment of assets | 4 | ( | |
Exceptional other administrative expenses | 4 | ( | ( |
| OPERATING PROFIT | |||
Finance costs | 7 | ( | ( |
Finance income | 7 | ||
Exceptional finance costs | 4,7 | ( | ( |
| NET FINANCE COST | ( | ( | |
Profit before taxation | |||
Tax ation | 8 | ( | ( |
Profit for the financial period | |||
| EARNINGS PER SHARE | |||
Basic | 9 | ||
Diluted | 9 |
| 52 week period | 52 week period | ||
| ended | ended | ||
| 28 April 2024 | 30 April 2023 | ||
| Note | £m | £m | |
Profit for the financial period | |||
| Other comprehensive income/(expense): | |||
| ITEMS THAT MAY BE RECLASSIFIED TO PROFIT OR LOSS | |||
Foreign exchange gain/(loss) on translation of foreign operations | ( | ||
Related current tax movements | 8 | ( | |
( | |||
| ITEMS THAT WILL NOT BE RECLASSIFIED TO PROFIT OR LOSS | |||
Actuarial movements on defined benefit pension scheme | 19 | ( | |
Related deferred tax movements | 8 | ( | |
( | |||
Other comprehensive income/(expense) for the period | ( | ||
Total comprehensive income for the period |
| 28 April 2024 | 30 April 2023 | ||
| Note | £m | £m | |
| ASSETS | |||
| NON-CURRENT ASSETS | |||
Goodwill | 10 | ||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Deferred tax assets | 8 | ||
Post-employment benefit asset | 19 | ||
Trade and other receivables | 13 | ||
| CURRENT ASSETS | |||
Inventories | 14 | ||
Current tax asset | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 15 | ||
Total assets | |||
| LIABILITIES | |||
| CURRENT LIABILITIES | |||
Trade and other payables | 16 | ( | ( |
Current tax liability | ( | ||
Lease liabilities | 12 | ( | ( |
Provisions | 17 | ( | ( |
( | ( | ||
| NON-CURRENT LIABILITIES | |||
Trade and other payables | 16 | ( | ( |
Deferred tax liabilities | 8 | ( | ( |
Lease liabilities | 12 | ( | ( |
Borrowings | 18 | ( | ( |
Post-employment benefit obligations | 19 | ( | |
Provisions | 17 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| EQUITY | |||
Share capital | 20 | ||
Share premium | 20 | ||
Merger reserve | 20 | ( | ( |
Other reserves | 20 | ( | ( |
Retained earnings | |||
Foreign exchange reserve | 20 | ||
Total equity |
| Foreign | Total equity | ||||||
| Share | Share | Merger | Other | Retained | exchange | attributable to | |
| capital | premium | reserve | reserves | earnings | reserve | owners | |
| £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 May 2022 | ( | ( | |||||
Profit for the financial period | |||||||
Other comprehensive income, net of tax | ( | ( | |||||
Total comprehensive income | ( | ||||||
Purchase of own shares | ( | ( | |||||
Share-based payment charge (note 21) | |||||||
Share-based payments | ( | ||||||
Tax on items credited to equity | ( | ( | |||||
Tax on vested shares moved to current tax | |||||||
Total other transactions | ( | ( | |||||
Balance at 30 April 2023 | ( | ( | |||||
Profit for the financial period | |||||||
Other comprehensive income, net of tax | ( | ||||||
Total comprehensive income | |||||||
Purchase of own shares (note 20) | ( | ( | |||||
Share-based payment charge (note 21) | |||||||
Share-based payments | ( | ||||||
Tax on items credited to equity | ( | ( | |||||
Tax on vested shares moved to current tax | ( | ( | |||||
Total other transactions | ( | ( | ( | ||||
Balance at 28 April 2024 | ( | ( |
| 52 week period | 52 week period | ||
| ended | ended | ||
| 28 April 2024 | 30 April 2023 | ||
| Note | £m | £m | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit for the period | |||
| Adjustments for: | |||
Depreciation of property, plant and equipment | 11 | ||
Depreciation of right-of-use assets | 12 | ||
Depreciation of right-of-use assets – exceptional items (note 4) | 12 | ||
Amortisation of intangible assets | 10 | ||
Impairment of property, plant and equipment | 11 | ||
Impairment of right-of-use assets – exceptional items (note 4) | 12 | ||
Impairment of property, plant and equipment – exceptional items (note 4) | 11 | ||
Reversal of impairment of property, plant and equipment – exceptional items (note 4) | 11 | ( | |
Reversal of impairment of right-of-use assets – exceptional items (note 4) | 12 | ( | |
Loss on disposal of property, plant and equipment | 11 | ||
Gain on lease modifications | 12 | ( | ( |
Share-based payment charge | 21 | ||
Finance income | 7 | ( | ( |
Finance costs | 7 | ||
Finance costs – exceptional items (note 4) | 7 | ||
Tax ation | 8 | ||
Increase in inventory | ( | ( | |
(Increase)/decrease in debtors | ( | ||
(Decrease)/increase in creditors, provisions and pensions | ( | ||
Cash generated from operations | |||
Pension scheme contributions | 19 | ( | ( |
Tax paid | ( | ( | |
Total net cash generated from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Purchase of non-current assets: | |||
Property, plant and equipment additions | 11 | ( | ( |
Intangible asset additions | 10 | ( | ( |
Movement on capital expenditure accrual | |||
Cash outflow from purchase of non-current assets | ( | ( | |
Interest received | |||
Acquisition of subsidiaries net of cash acquired | 24 | ( | ( |
Total net cash outflow from investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Purchase of own shares | 20 | ( | ( |
Repayment of term loan | 18 | ( | |
Proceeds from multicurrency revolving loan facility | 18 | ||
Costs directly attributable to raising new loan facility | 18 | ( | |
Payment of capital element of leases | 12 | ( | ( |
Payment of interest element of leases | 12 | ( | ( |
Interest paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | |||
Exchange gains/(losses) on cash and cash equivalents | ( | ||
Cash and cash equivalents at the end of period | |||
| Comprised of: | |||
Cash at bank and in hand | 15 | ||
Cash in transit | 15 | ||
Cash and cash equivalents at end of period |
Computer software | 3 to 5 years |
Brands | 5 to 30 years |
Agency agreements | 10 years |
Land and buildings | Lease period |
Fittings and equipment | 3 to 10 years |
Financial assets | Classification under IFRS 9 |
| Trade and other receivables | Amortised cost – held to collect as business |
| (excluding prepayments) | model and SPPI met |
Cash and short-term deposits | Amortised cost |
Financial liabilities | Classification under IFRS 9 |
| Interest-bearing loans and | Amortised cost |
| borrowings | |
| Trade and other payables (excluding | Amortised cost |
| accrued income) |
Financial liabilities at FVPL | Subsequently measured at fair value. Gains |
| and losses are recognised in the | |
| Consolidated Income Statement | |
| Interest-bearing loans and | Subsequently measured at amortised cost |
| borrowings | using the EIR method. The EIR amortisation |
| is included in finance costs in the Income | |
| Statement | |
| Trade and other payables (excluding | Subsequently measured at amortised cost |
| accrued income) |
| 52 week period ended 28 April 2024 | ||||
UK and Europe | US | Corporate | Tot al | |
£m | £m | £m | £m | |
Revenue | 846.1 | 691.8 | – | 1,537.9 |
Net margin | 307.3 | 254.9 | – | 562.2 |
| Less: | ||||
Showroom costs | (162.6) | (126.5) | – | (289.1) |
Overheads | (50.2) | (32.8) | (2.3) | (85.3) |
Showroom opening and closing costs | (5.6) | (3.3) | – | (8.9) |
Adjusted EBITDA | 88.9 | 92.3 | (2.3) | 178.9 |
Depreciation, amortisation, impairment and loss on disposal of assets | (27.6) | (15.2) | (1.4) | (44.2) |
Segment profit/(loss)* | 61.3 | 77.1 | (3.7) | 134.7 |
Impact of IFRS 16 (excluding interest on leases) | 17.2 | |||
Net finance costs | (26.6) | |||
Exceptional cost of sales (note 4) | 0.5 | |||
Exceptional administrative expenses (note 4) | (6.2) | |||
Exceptional impairment of assets (note 4) | (26.2) | |||
Exceptional finance costs (note 4) | (1.3) | |||
Profit before taxation for the financial period | 92.1 |
| 52 week period ended 30 April 2023 | ||||
UK and Europe | US | Corporate | Tota l | |
£m | £m | £m | £m | |
Revenue | 889.9 | 652.9 | – | 1,542.8 |
Net margin | 330.0 | 246.3 | – | 576.3 |
| Less: | ||||
Showroom costs | (153.6) | (125.6) | – | (279.2) |
Overheads | (47.8) | (30.9) | (5.4) | (84.1) |
Showroom opening and closing costs | (7.3) | (3.4) | (0.9) | (11.6) |
Adjusted EBITDA | 121.3 | 86.4 | (6.3) | 201.4 |
Depreciation, amortisation, impairment and loss on disposal of assets | (23.2) | (13.1) | – | (36.3) |
Segment profit/(loss)* | 98.1 | 73.3 | (6.3) | 165.1 |
Impact of IFRS 16 (excluding interest on leases) | 13.7 | |||
Net finance costs | (23.1) | |||
Exceptional administrative expenses (note 4) | (0.9) | |||
Exceptional reversal of impairment of assets (note 4) | 0.7 | |||
Exceptional finance costs (note 4) | (0.7) | |||
Profit before taxation for the financial period | 154.8 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
| UK AND EUROPE | ||
Luxury watches | 709.4 | 749.6 |
Luxury jewellery | 62.1 | 67.8 |
Services/other | 74.6 | 72.5 |
Total | 846.1 | 889.9 |
| US | ||
Luxury watches | 635.3 | 586.5 |
Luxury jewellery | 40.3 | 51.4 |
Services/other | 16.2 | 15.0 |
Total | 691.8 | 652.9 |
| GROUP | ||
Luxury watches | 1,344.7 | 1,336.1 |
Luxury jewellery | 102.4 | 119.2 |
Services/other | 90.8 | 87.5 |
Total | 1,537.9 | 1,542.8 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
| UK AND EUROPE | ||
Goodwill | 137.6 | 121.6 |
Intangible assets | 5.1 | 5.0 |
Property, plant and equipment | 115.7 | 100.2 |
Right-of-use assets | 252.3 | 244.0 |
Total | 510.7 | 470.8 |
| US | ||
Goodwill | 61.7 | 61.2 |
Intangible assets | 11.3 | 12.6 |
Property, plant and equipment | 65.2 | 54.2 |
Right-of-use assets | 124.3 | 115.1 |
Total | 262.5 | 243.1 |
| CORPORATE | ||
Property, plant and equipment | 10.5 | – |
Right-of-use assets | 5.2 | – |
Total | 15.7 | – |
| GROUP | ||
Goodwill | 199.3 | 182.8 |
Intangible assets | 16.4 | 17.6 |
Property, plant and equipment | 191.4 | 154.4 |
Right-of-use assets | 381.8 | 359.1 |
Total | 788.9 | 713.9 |
| 52 week period ended 28 April 2024 | |||
| Rendering of | |||
| Sale of goods | services | Total | |
£m | £m | £m | |
UK and Europe | 810.6 | 35.5 | 846.1 |
US | 678.8 | 13.0 | 691.8 |
Total | 1,489.4 | 48.5 | 1,537.9 |
| 52 week period ended 30 April 2023 | |||
| Rendering of | |||
| Sale of goods | services | Total | |
£m | £m | £m | |
UK and Europe | 855.4 | 34.5 | 889.9 |
US | 641.2 | 11.7 | 652.9 |
Total | 1,496.6 | 46.2 | 1,542.8 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
| EXCEPTIONAL COST OF SALES | ||
Acquisition costs (i) | (0.7) | – |
Rolex Old Bond Street (IFRS 16 depreciation) (ii) | (1.2) | – |
Reversal of inventory provision created on acquisition (iii) | 2.4 | – |
Total exceptional cost of sales | 0.5 | – |
| EXCEPTIONAL ADMINISTRATIVE COSTS | ||
Showroom impairment (iv) | ||
Impairment of property, plant and equipment | (7.2) | – |
Impairment of right-of-use assets | (13.0) | – |
Other onerous contracts | (1.0) | – |
European showroom impairment (v) | ||
Impairment of property, plant and equipment | (2.6) | – |
Impairment of right-of-use assets | (3.4) | – |
Other costs | (2.6) | – |
Reversal of impairment of property, plant and equipment | – | 0.5 |
Reversal of impairment of right-of-use assets | – | 0.2 |
Professional and legal expenses on actual and prospective business acquisitions (vi) | (2.6) | (0.9) |
Total exceptional administrative costs | (32.4) | (0.2) |
| EXCEPTIONAL FINANCE COSTS | ||
Rolex Old Bond Street (IFRS 16 interest) (ii) | (1.3) | – |
Amortisation of capitalised transaction costs | – | (0.7) |
Total exceptional finance costs | (1.3) | (0.7) |
Total exceptional items | (33.2) | (0.9) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Wages and salaries | 132.0 | 126.2 |
Social security costs | 11.3 | 10.4 |
Share-based payments (note 21) | 2.1 | 3.5 |
Share-based payments social security costs | 0.3 | 0.5 |
Pensions costs – defined contribution schemes (note 19) | 3.6 | 3.1 |
Pensions costs – defined benefit scheme (note 19) | 0.1 | 0.2 |
Total | 149.4 | 143.9 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
Retail staff | 2,135 | 2,010 |
Services staff | 149 | 103 |
Administrative staff | 667 | 665 |
Total | 2,951 | 2,778 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
Retail staff | 1,982 | 1,898 |
Services staff | 142 | 99 |
Administrative staff | 645 | 646 |
Total | 2,769 | 2,643 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| £m | £m | |
| FINANCE COSTS | ||
Interest payable on long-term borrowings | (7.9) | (5.6) |
Interest payable on short-term borrowings | – | (0.4) |
Amortisation of capitalised transaction costs | (0.5) | (0.8) |
Interest on lease liabilities (note 12) | (20.8) | (17.2) |
Net foreign exchange expense on financing activities | (0.3) | – |
Total finance costs | (29.5) | (24.0) |
| FINANCE INCOME | ||
Bank interest receivable | 2.9 | 0.9 |
Total finance income | 2.9 | 0.9 |
Total net finance costs excluding exceptional items | (26.6) | (23.1) |
Exceptional finance costs (note 4) | (1.3) | (0.7) |
Total net finance costs | (27.9) | (23.8) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| £m | £m | |
| CURRENT TAX: | ||
Current UK tax on profits for the period | 8.7 | 13.0 |
Current US tax on profits for the period | 16.9 | 16.5 |
Adjustments in respect of prior periods – UK and Europe | 1.1 | (1.8) |
Adjustments in respect of prior periods – US | 0.1 | 0.2 |
Total current tax | 26.8 | 27.9 |
| DEFERRED TAX: | ||
Origination and reversal of temporary differences | 5.2 | 5.7 |
Impact of change in tax rate | 0.1 | (0.5) |
Adjustments in respect of prior periods | 0.9 | (0.1) |
Total deferred tax | 6.2 | 5.1 |
Tax expense reported in the Income Statement | 33.0 | 33.0 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| £m | £m | |
Profit before taxation | 92.1 | 154.8 |
Notional taxation at standard UK corporation tax rate of 25.0% (2023: 19.5%) | 23.0 | 30.2 |
Non-deductible expenses – recurring | 2.5 | 1.4 |
Non-deductible expenses – exceptional items | 1.9 | – |
Overseas tax differentials | 1.9 | 4.6 |
Deferred tax not recognised – European subsidiaries | 1.5 | – |
Adjustments in respect of prior periods | 2.1 | (1.7) |
Super-deduction on fixed assets | – | (1.9) |
Current/deferred tax rate difference on current year movements | – | 0.9 |
Adjustments due to deferred tax rate change | 0.1 | (0.5) |
Tax expense reported in the Income Statement | 33.0 | 33.0 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| £m | £m | |
| CURRENT TAX: | ||
Foreign exchange difference on translation of foreign operations | (0.1) | 0.1 |
| DEFERRED TAX: | ||
Pension benefit obligation | 0.2 | (0.1) |
Tax charge in other comprehensive income | 0.1 | – |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Deferred tax assets | 0.4 | 6.2 |
Deferred tax liabilities | (3.4) | (3.0) |
Total | (3.0) | 3.2 |
28 April 2024 | 30 April 2023 | ||
£m | £m | ||
Accelerated capital allowances | (i) | (15.4) | (9.8) |
Non-trade tax losses | (ii) | 1.2 | 1.2 |
Trade tax losses | (iii) | 2.0 | 2.7 |
Deferred tax on leases (IFRS 16) | (iv) | 7.0 | 5.5 |
Share-based payments | (v) | 1.5 | 4.0 |
Intangible assets | (vi) | (4.1) | (2.5) |
Other temporary differences | (vii) | 3.7 | 2.1 |
Deferred tax on business combinations | (viii) | 1.1 | – |
Total | (3.0) | 3.2 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Balance at 1 May 2023 | 3.2 | 8.9 |
| RECOGNISED IN THE INCOME STATEMENT: | ||
Accelerated capital allowances | (5.6) | (6.5) |
Pension benefit obligations | (0.2) | – |
Movement on unused tax losses | (0.7) | 0.6 |
Deferred tax on leases (IFRS 16) | 1.5 | 0.8 |
Share-based payments | (1.3) | 0.8 |
Intangible fixed assets | (1.6) | 0.2 |
Other temporary differences | 1.7 | (1.0) |
| RECOGNISED IN OTHER COMPREHENSIVE INCOME: | ||
Pension benefit obligations | 0.2 | (0.1) |
Foreign exchange movements | (0.1) | – |
| RECOGNISED DIRECTLY WITHIN EQUITY: | ||
Share-based payments | (1.1) | (0.5) |
Vested share-based payments | (0.1) | – |
| RECOGNISED DIRECTLY WITHIN GOODWILL: | ||
| Deferred tax acquired on business combination | 1.1 | – |
Balance at 28 April 2024 | (3.0) | 3.2 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| BASIC | ||
EPS | 25.0p | 51.2p |
EPS adjusted for exceptional items | 36.8p | 51.5p |
EPS adjusted for exceptional items and pre-IFRS 16 | 38.0p | 52.7p |
| DILUTED | ||
EPS | 24.8p | 50.9p |
EPS adjusted for exceptional items | 36.6p | 51.2p |
EPS adjusted for exceptional items and pre-IFRS 16 | 37.7p | 52.3p |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Profit after tax attributable to equity holders of the Parent Company | 59.1 | 121.8 |
| ADJUST FOR EXCEPTIONAL ITEMS: | ||
Exceptional items | 33.2 | 0.9 |
Tax on exceptional items | (5.2) | (0.2) |
Profit adjusted for exceptional items | 87.1 | 122.5 |
Pre-exceptional IFRS 16 adjustments, net of tax | 2.8 | 2.7 |
Profit adjusted for exceptional items and IFRS 16 | 89.9 | 125.2 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
| WEIGHTED AVERAGE NUMBER OF SHARES: | ‘000 | ‘000 |
Weighted average number of ordinary shares in issue | 236,753 | 237,641 |
Weighted average shares for basic EPS | 236,753 | 237,641 |
Weighted average dilutive potential shares | 1,446 | 1,713 |
Weighted average shares for diluted EPS | 238,199 | 239,354 |
| 28 April 2024 | |||||
Goodwill | Brands | Agency agreement | Computer software | Tot al | |
£m | £m | £m | £m | £m | |
| COST | |||||
At 1 May 2023 | 182.8 | 14.0 | 2.8 | 13.2 | 212.8 |
Acquired on business acquisition (note 24) | 16.0 | – | – | – | 16.0 |
Additions | – | – | – | 2.4 | 2.4 |
Foreign exchange differences | 0.5 | 0.1 | – | – | 0.6 |
At 28 April 2024 | 199.3 | 14.1 | 2.8 | 15.6 | 231.8 |
| ACCUMULATED AMORTISATION AND IMPAIRMENT | |||||
At 1 May 2023 | – | 3.5 | 1.6 | 7.3 | 12.4 |
Charge for the period | – | 0.6 | 0.2 | 2.8 | 3.6 |
Foreign exchange differences | – | – | – | 0.1 | 0.1 |
At 28 April 2024 | – | 4.1 | 1.8 | 10.2 | 16.1 |
| NET BOOK VALUE | |||||
At 28 April 2024 | 199.3 | 10.0 | 1.0 | 5.4 | 215.7 |
At 30 April 2023 | 182.8 | 10.5 | 1.2 | 5.9 | 200.4 |
| 30 April 2023 | |||||
Goodwill | Brands | Agency agreement | Computer software | Tot al | |
£m | £m | £m | £m | £m | |
| COST | |||||
At 2 May 2022 | 165.1 | 14.0 | 2.8 | 10.5 | 192.4 |
Acquired on business acquisition (note 24) | 18.2 | – | – | – | 18.2 |
Additions | – | – | – | 2.7 | 2.7 |
Foreign exchange differences | (0.5) | – | – | – | (0.5) |
At 30 April 2023 | 182.8 | 14.0 | 2.8 | 13.2 | 212.8 |
| ACCUMULATED AMORTISATION AND IMPAIRMENT | |||||
At 2 May 2022 | – | 2.9 | 1.3 | 5.0 | 9.2 |
Charge for the period | – | 0.6 | 0.3 | 2.3 | 3.2 |
At 30 April 2023 | – | 3.5 | 1.6 | 7.3 | 12.4 |
| NET BOOK VALUE | |||||
At 30 April 2023 | 182.8 | 10.5 | 1.2 | 5.9 | 200.4 |
At 1 May 2022 | 165.1 | 11.1 | 1.5 | 5.5 | 183.2 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Heritage (UK) | 137.6 | 121.6 |
Watches of Switzerland (US) | 24.2 | 24.0 |
Betteridge (US) | 22.1 | 21.9 |
Mayors Jewelers (US) | 12.2 | 12.1 |
The Wynn Resorts (US) | 3.0 | 3.0 |
Analog:Shift (US) | 0.2 | 0.2 |
Total | 199.3 | 182.8 |
| 28 April 2024 | |||
| Fittings and | |||
| Land and buildings | equipment | Tot al | |
£m | £m | £m | |
| COST | |||
At 1 May 2023 | 2.5 | 264.4 | 266.9 |
Additions | 0.1 | 81.5 | 81.6 |
Acquired on business acquisition (note 24) | – | 5.8 | 5.8 |
Disposals | (0.4) | (9.7) | (10.1) |
Foreign exchange differences | – | 0.4 | 0.4 |
At 28 April 2024 | 2.2 | 342.4 | 344.6 |
| ACCUMULATED DEPRECIATION | |||
At 1 May 2023 | 1.7 | 110.8 | 112.5 |
Charge for the period | 0.2 | 39.5 | 39.7 |
Impairment – exceptional items (note 4) | – | 9.8 | 9.8 |
Disposals | (0.3) | (8.7) | (9.0) |
Foreign exchange differences | – | 0.2 | 0.2 |
At 28 April 2024 | 1.6 | 151.6 | 153.2 |
| NET BOOK VALUE | |||
At 28 April 2024 | 0.6 | 190.8 | 191.4 |
At 30 April 2023 | 0.8 | 153.6 | 154.4 |
| 30 April 2023 | |||
| Fittings and | |||
| Land and buildings | equipment | Tot al | |
£m | £m | £m | |
| COST | |||
At 2 May 2022 | 2.7 | 202.4 | 205.1 |
Additions | – | 75.0 | 75.0 |
Disposals | (0.2) | (12.4) | (12.6) |
Foreign exchange differences | – | (0.6) | (0.6) |
At 30 April 2023 | 2.5 | 264.4 | 266.9 |
| ACCUMULATED DEPRECIATION | |||
At 2 May 2022 | 1.8 | 90.8 | 92.6 |
Charge for the period | 0.1 | 32.2 | 32.3 |
Impairment | – | 0.4 | 0.4 |
Reversal of impairment – exceptional items (note 4) | – | (0.5) | (0.5) |
Disposals | (0.2) | (11.6) | (11.8) |
Foreign exchange differences | – | (0.5) | (0.5) |
At 30 April 2023 | 1.7 | 110.8 | 112.5 |
| NET BOOK VALUE | |||
At 30 April 2023 | 0.8 | 153.6 | 154.4 |
At 1 May 2022 | 0.9 | 111.6 | 112.5 |
Properties | Other | Tot al | |
£m | £m | £m | |
At 1 May 2023 | 358.0 | 1.1 | 359.1 |
Additions | 88.3 | 0.6 | 88.9 |
Acquired on business acquisition (note 24) | 14.5 | – | 14.5 |
Lease surrenders and breaks | (15.4) | – | (15.4) |
Impairment – exceptional items (note 4) | (16.4) | – | (16.4) |
Depreciation | (54.3) | (0.5) | (54.8) |
Depreciation – exceptional items (note 4) | (1.2) | – | (1.2) |
Leases renewed during the period | 6.0 | – | 6.0 |
Lease modifications and expansions | 0.5 | – | 0.5 |
Foreign exchange differences | 0.6 | – | 0.6 |
At 28 April 2024 | 380.6 | 1.2 | 381.8 |
Properties | Other | Tot al | |
£m | £m | £m | |
At 2 May 2022 | 292.8 | 0.8 | 293.6 |
Additions | 101.0 | 0.7 | 101.7 |
Lease surrenders and breaks | (9.6) | – | (9.6) |
Reversal of impairment – exceptional items (note 4) | 0.2 | – | 0.2 |
Depreciation | (49.9) | (0.4) | (50.3) |
Leases renewed during the period | 14.7 | – | 14.7 |
Lease modifications and expansions | 10.1 | – | 10.1 |
Foreign exchange differences | (1.3) | – | (1.3) |
At 30 April 2023 | 358.0 | 1.1 | 359.1 |
Properties | Other | Tot al | |
£m | £m | £m | |
At 1 May 2023 | (409.4) | (1.0) | (410.4) |
Additions | (86.4) | (0.6) | (87.0) |
Acquired on business acquisition (note 24) | (18.5) | – | (18.5) |
Lease surrenders and breaks | 16.1 | – | 16.1 |
Interest (note 7) | (20.8) | – | (20.8) |
Interest – exceptional items (note 4) | (1.3) | – | (1.3) |
Leases renewed during the period | (5.7) | – | (5.7) |
Lease modifications and expansions | (0.4) | – | (0.4) |
Payments | 67.6 | 0.5 | 68.1 |
Foreign exchange differences | (0.5) | – | (0.5) |
At 28 April 2024 | (459.3) | (1.1) | (460.4) |
Properties | Other | Tot al | |
£m | £m | £m | |
At 2 May 2022 | (339.9) | (0.7) | (340.6) |
Additions | (98.6) | (0.7) | (99.3) |
Lease surrenders and breaks | 10.4 | – | 10.4 |
Interest (note 7) | (17.2) | – | (17.2) |
Leases renewed during the period | (14.3) | – | (14.3) |
Lease modifications and expansions | (9.7) | – | (9.7) |
Payments | 58.8 | 0.4 | 59.2 |
Foreign exchange differences | 1.1 | – | 1.1 |
At 30 April 2023 | (409.4) | (1.0) | (410.4) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Depreciation expense of right-of-use assets | (54.8) | (50.3) |
Depreciation expense of right-of-use assets – exceptional items (note 4) | (1.2) | – |
Interest expense on lease liabilities | (20.8) | (17.2) |
Interest expense on lease liabilities – exceptional items (note 4) | (1.3) | – |
Impairment of right-of-use assets – exceptional items (note 4) | (16.4) | – |
Reversal of impairment of right-of-use assets – exceptional items (note 4) | – | 0.2 |
Gain on lease modifications | 0.8 | 1.3 |
Expense relating to short-term leases (included within cost of sales) | (1.4) | (0.7) |
Variable lease payments (included within cost of sales) | (6.8) | (7.0) |
Total amount recognised in the Consolidated Income Statement | (101.9) | (73.7) |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Within 1 year | 78.7 | 63.1 |
Between 1 and 2 years | 77.9 | 67.9 |
Between 2 and 3 years | 74.7 | 63.4 |
Between 3 and 4 years | 70.2 | 59.7 |
Between 4 and 5 years | 64.4 | 57.4 |
Total for the periods thereafter | 214.4 | 192.4 |
Total | 580.3 | 503.9 |
28 April 2024 | 30 April 2023 | |||
Current | Non-current | Current | Non-current | |
£m | £m | £m | £m | |
Trade receivables | 10.1 | – | 6.6 | – |
Other receivables | 5.7 | 2.1 | 5.5 | 2.1 |
Allowance for expected credit losses | (0.5) | – | (0.3) | – |
15.3 | 2.1 | 11.8 | 2.1 | |
Prepayments | 7.2 | – | 5.9 | – |
Total | 22.5 | 2.1 | 17.7 | 2.1 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Opening balance | 0.3 | 0.2 |
Increase in allowance – cost of sales | 0.2 | 0.1 |
Balance at period end | 0.5 | 0.3 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Finished goods | 389.2 | 352.3 |
Work in progress | 4.1 | 3.7 |
Inventories | 393.3 | 356.0 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Cash at bank and in hand | 93.8 | 120.7 |
Cash in transit | 21.9 | 15.7 |
Cash and cash equivalents | 115.7 | 136.4 |
28 April 2024 | 30 April 2023 | |||
Current | Non-current | Current | Non-current | |
£m | £m | £m | £m | |
Trade payables | (123.7) | – | (128.6) | – |
Other taxation and social security | (16.1) | – | (14.0) | – |
Accruals and deferred income | (75.6) | (1.1) | (76.1) | (0.9) |
Total | (215.4) | (1.1) | (218.7) | (0.9) |
28 April 2024 | 30 April 2023 | |||
Current | Non-current | Current | Non-current | |
£m | £m | £m | £m | |
Dilapidations | (1.4) | (8.1) | (1.8) | (6.0) |
Onerous | (0.5) | (0.6) | – | – |
Total | (1.9) | (8.7) | (1.8) | (6.0) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Opening balance | (7.8) | (5.1) |
Increase in provision | (2.3) | (3.0) |
Utilised | 0.6 | 0.3 |
Balance at period end | (9.5) | (7.8) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Opening balance | – | – |
Charged to Income Statement | (1.3) | – |
Utilised | 0.2 | – |
Balance at period end | (1.1) | – |
28 April 2024 | 30 April 2023 | |
£m | £m | |
| NON-CURRENT | ||
Term loan | – | (120.0) |
Multicurrency revolving loan facility | (115.0) | – |
Associated capitalised transaction costs | 1.7 | – |
Total borrowings | (113.3) | (120.0) |
1 May 2023 | Cash flow | Non-cash changes 1 | Foreign exchange | 28 April 2024 | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents | 136.4 | (21.5) | – | 0.8 | 115.7 |
Term loan | (120.0) | 120.0 | – | – | – |
Multicurrency revolving loan facility | – | (115.0) | – | – | (115.0) |
Net cash/(debt) excluding capitalised transaction costs (pre-IFRS 16) | 16.4 | (16.5) | – | 0.8 | 0.7 |
Capitalised transaction costs | – | 2.2 | (0.5) | – | 1.7 |
Net cash/(debt) (pre-IFRS 16) | 16.4 | (14.3) | (0.5) | 0.8 | 2.4 |
Lease liabilities | (410.4) | 68.1 | (117.6) | (0.5) | (460.4) |
Total net debt | (394.0) | 53.8 | (118.1) | 0.3 | (458.0) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Administrative expenses | (0.1) | (0.2) |
Charge within labour costs and operating profit | (0.1) | (0.2) |
Defined benefit charge to the Consolidated Income Statement | (0.1) | (0.2) |
Defined contribution schemes | (3.6) | (3.1) |
Total charge to the Consolidated Income Statement | (3.7) | (3.3) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Actuarial gains due to liability financial assumption changes | 0.4 | 5.1 |
Experience adjustment | (0.5) | (0.5) |
Loss on scheme assets greater than discount rate | (1.0) | (4.3) |
Actuarial gains due to demographic changes | 0.2 | – |
Actuarial (loss)/gain recognised in other comprehensive income | (0.9) | 0.3 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Diversified growth funds | 9.6 | 9.6 |
Liability Driven Investment (LDI) | 3.4 | 4.4 |
Cash | 0.2 | (0.2) |
Fair value of scheme assets | 13.2 | 13.8 |
Present value of benefit obligations | (13.4) | (13.7) |
Net pension (liability)/asset | (0.2) | 0.1 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Opening defined benefit obligation | (13.7) | (18.5) |
Interest cost | (0.6) | (0.6) |
Actuarial gains on defined benefit obligation | 0.1 | 4.7 |
Benefits paid | 0.8 | 0.7 |
Closing defined benefit obligation | (13.4) | (13.7) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Opening scheme assets | 13.8 | 17.9 |
Expected return on scheme assets | 0.6 | 0.5 |
Actuarial losses on pension scheme assets | (1.0) | (4.4) |
Employer contributions | 0.7 | 0.7 |
Benefits paid | (0.8) | (0.7) |
Administrative expenses | (0.1) | (0.2) |
Closing scheme assets | 13.2 | 13.8 |
28 April 2024 | 30 April 2023 | |
Discount rate | 5.10% | 4.75% |
Rate of future inflation – RPI | 3.45% | 3.20% |
Rate of future inflation – CPI | 2.85% | 2.60% |
Rate of increase in pensions in payment | 3.20% | 3.15% |
Proportion of employees opting for a cash commutation | 100.0% | 100.0% |
28 April 2024 | 30 April 2023 | |||
| Pensioner | Non-pensioner | Pensioner | Non-pensioner | |
| aged 65 | aged 45 | aged 65 | aged 45 | |
| Life expectancy at age 65 (years): | ||||
Male | 21 | 22 | 21 | 23 |
Female | 24 | 25 | 23 | 25 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
0.25% increase in discount rate | 0.4 | 0.6 |
0.25% decrease in discount rate | (0.4) | (0.6) |
0.25% increase in pension growth rate | (0.2) | (0.3) |
0.25% decrease in pension growth rate | 0.2 | 0.3 |
1 year increase in life expectancy | (0.4) | (0.4) |
1 year decrease in life expectancy | 0.4 | 0.4 |
| Foreign exchange | |||||||
Nominal value | Share capital | Share premium | Merger reserve | Other reserves | reserve | ||
£ | Shares | £m | £m | £m | £m | £m | |
As at 1 May 2023 | 0.0125 | 239,570,297 | 3.0 | 147.1 | (2.2) | (18.4) | 2.8 |
Other comprehensive income, net of tax | – | – | – | – | – | – | 1.6 |
Purchase of own shares | – | – | – | – | – | (7.2) | – |
Share-based payments | – | – | – | – | – | 2.2 | – |
As at 28 April 2024 | 0.0125 | 239,570,297 | 3.0 | 147.1 | (2.2) | (23.4) | 4.4 |
28 April 2024 | 30 April 2023 | |
Outstanding at 1 May 2023 | 1,866,662 | 1,958,038 |
Granted | 551,319 | 413,589 |
Exercised | (284,703) | (315,041) |
Forfeited | (39,440) | (189,924) |
Outstanding at 28 April 2024 | 2,093,838 | 1,866,662 |
Exercisable price | £nil | £nil |
Exercisable at 28 April 2024 | 988,471 | 606,454 |
Average fair value at grant | £5.08 | £4.37 |
28 April 2024 | 30 April 2023 | |
Outstanding at 1 May 2023 | 378,607 | 247,455 |
Change in FY22 number of shares granted* | – | 53,611 |
Change in FY23 number of shares granted* | 9,440 | – |
Granted | – | 106,056 |
Exercised | (7,552) | (20,872) |
Forfeited | (7,609) | (7,643) |
Outstanding at 28 April 2024 | 372,886 | 378,607 |
Exercisable price | £nil | £nil |
Exercisable at 28 April 2024 | 15,485 | 12,863 |
Average fair value at grant | £8.02 | £8.24 |
28 April 2024 | 30 April 2023 | |
Outstanding at 1 May 2023 | 367,259 | 480,636 |
Forfeited | (133,013) | (113,377) |
Expired (ESPP) | (31,697) | – |
Outstanding at 28 April 2024 | 202,549 | 367,259 |
Exercisable price | £nil | £nil |
Exercisable at 28 April 2024 | nil | nil |
Average fair value at grant | £10.80 | £10.80 |
28 April 2024 | 30 April 2023 | |
Outstanding at 1 May 2023 | 92,700 | 112,050 |
Forfeited | (19,250) | (19,350) |
Outstanding at 28 April 2024 | 73,450 | 92,700 |
Exercisable price | £nil | £nil |
Exercisable at 28 April 2024 | nil | nil |
Average fair value at grant | £12.66 | £12.66 |
28 April 2024 | 30 April 2023 | |
Outstanding at 1 May 2023 | 1,722 | 38,835 |
Exercised | (1,722) | (1,721) |
Lapsed | – | (35,392) |
Outstanding at 28 April 2024 | – | 1,722 |
Exercisable price | £nil | £nil |
Exercisable at 28 April 2024 | nil | nil |
Average fair value at grant | £14.20 | £14.20 |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
LTIP | 0.5 | 1.9 |
DBP | 0.8 | 0.7 |
Former CFO | – | (0.1) |
SAYE/ESPP | 0.6 | 0.7 |
Free shares | 0.2 | 0.3 |
2.1 | 3.5 |
LTIP | DBP | SAYE/ESPP | CFO | ||||||
28 Apr 2024 | 30 Apr 2023 | 1 May 2022 | 2 May 2021 | 30 Apr 2023 | 1 May 2022 | 2 May 2021 | 1 May 2022 | 1 May 2022 | |
Share price (£) | £4.89/£6.70 | £7.51 | £9.42 | £3.20 | £7.56 | £7.51 | £9.42 | £10.80 | £14.20 |
Exercise price (£) | nil | nil | nil | nil | nil | nil | nil | nil | nil |
Dividend yield (%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Risk-free interest rate (%) | 4.39% | 3.72% | 0.61% | 0.57% | 3.71% | 0.66% | 0.57% | 0.05% | 0.41% |
| Expected life of share | 3 yrs | 3 yrs | 3 yrs | 3 yrs | 4 yrs | 4 yrs | 4 yrs | UK 3 yrs | 2 yrs |
| option | US 2 yrs |
28 April 2024 | 30 April 2023 | |
£m | £m | |
| FINANCIAL ASSETS – HELD AT AMORTISED COST | ||
Trade and other receivables * | 17.4 | 13.9 |
Cash and cash equivalents | 115.7 | 136.4 |
Total financial assets | 133.1 | 150.3 |
| FINANCIAL LIABILITIES – HELD AT AMORTISED COST | ||
| Interest-bearing loans and borrowings: | ||
Term loan (net of capitalised transaction costs) | – | (120.0) |
Multicurrency revolving loan facility (net of capitalised transaction costs) | (113.3) | – |
Multicurrency revolving loan facility interest payable | (1.4) | – |
Trade and other payables ** | (188.4) | (193.8) |
(303.1) | (313.8) | |
Lease liability (IFRS 16) | (460.4) | (410.4) |
Total financial liabilities | (763.5) | (724.2) |
| 28 April 2024 | ||||
| Between one and | Greater than five | |||
| Less than one year | five years | years | Tot al | |
£m | £m | £m | £m | |
Multicurrency revolving loan facility | (1.4) | (113.3) | – | (114.7) |
Trade and other payables | (188.4) | – | – | (188.4) |
Lease liabilities (IFRS 16) | (78.7) | (287.2) | (214.4) | (580.3) |
Total | (268.5) | (400.5) | (214.4) | (883.4) |
| 30 April 2023 | ||||
| Between one and | Greater than five | |||
| Less than one year | five years | years | Tot al | |
£m | £m | £m | £m | |
Term loan | (2.9) | (120.0) | – | (122.9) |
Trade and other payables | (192.9) | (0.9) | – | (193.8) |
Lease liabilities (IFRS 16) | (63.1) | (248.4) | (192.4) | (503.9) |
Total | (258.9) | (369.3) | (192.4) | (820.6) |
| 52 week period | 52 week period | |
| ended | ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Interest rate increase of 0.5% | (0.6) | (0.6) |
Interest rate decrease of 0.5% | 0.6 | 0.6 |
28 April 2024 | 30 April 2023 | |
£m | £m | |
Not past due | 9.3 | 5.7 |
Less than one month past due | 0.2 | 0.5 |
One to two months past due | 0.1 | 0.2 |
More than two months past due | 0.5 | 0.2 |
Total | 10.1 | 6.6 |
| 28 April 2024 | ||||
Sterling | US Dollar | Other | To ta l | |
£m | £m | £m | £m | |
| FINANCIAL ASSETS | ||||
Trade and other receivables | 10.6 | 6.8 | – | 17.4 |
Cash and cash equivalents | 77.3 | 37.4 | 1.0 | 115.7 |
Total financial assets | 87.9 | 44.2 | 1.0 | 133.1 |
| FINANCIAL LIABILITIES | ||||
Multicurrency revolving loan facility | (113.3) | – | – | (113.3) |
Trade and other payables | (113.9) | (72.8) | (3.1) | (189.8) |
Lease liabilities | (299.7) | (152.9) | (7.8) | (460.4) |
Total financial liabilities | (526.9) | (225.7) | (10.9) | (763.5) |
| 30 April 2023 | ||||
Sterling | US Dollar | Other | To ta l | |
£m | £m | £m | £m | |
| FINANCIAL ASSETS | ||||
Trade and other receivables | 7.4 | 6.3 | 0.2 | 13.9 |
Cash and cash equivalents | 91.2 | 44.0 | 1.2 | 136.4 |
Total financial assets | 98.6 | 50.3 | 1.4 | 150.3 |
| FINANCIAL LIABILITIES | ||||
Term loan | (120.0) | – | – | (120.0) |
Trade and other payables | (108.7) | (84.6) | (0.5) | (193.8) |
Lease liabilities | (258.2) | (138.6) | (13.6) | (410.4) |
Total financial liabilities | (486.9) | (223.2) | (14.1) | (724.2) |
| Effect on profit after tax | Effect on profit after tax | ||
| 52 week period ended | 52 week period ended | ||
| (Increase)/decrease | 28 April 2024 | 30 April 2023 | |
| in rate | £m | £m | |
US Dollar | (5%) | (2.3) | (2.3) |
US Dollar | 5% | 2.5 | 2.5 |
| 52 week period ended | 52 week period ended | |
| 28 April 2024 | 30 April 2023 | |
£m | £m | |
Short-term employment benefits | 0.9 | 1.7 |
Share-based payments | 0.6 | 1.1 |
Total | 1.5 | 2.8 |
| £m | |
Total cash consideration | 44.2 |
| Initial assessment of values on acquisition | |
Inventories | 25.3 |
Fixed assets | 5.8 |
Right-of-use asset | 14.5 |
Lease liabilities | (18.5) |
Deferred tax asset | 1.1 |
Total identifiable net assets | 28.2 |
Goodwill | 16.0 |
Total assets acquired | 44.2 |
| £m | |
Total cash consideration | 21.2 |
| Final assessment of values on acquisition | |
Inventories | 3.1 |
Trade and other payables | (0.1) |
Right-of-use assets | 1.9 |
Lease liabilities | (1.9) |
Total identifiable net assets | 3.0 |
Goodwill | 18.2 |
Total assets acquired | 21.2 |