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 | Items 1 | disclosed | disclosed | items 1 | disclosed | ||
items 1 | items 1 | items 1 | items 1 | ||||
£000 | £000 | £000 | £000 | £000 | £000 | ||
Revenue | 1 | 2,035,500 | - | 1,925,044 | - | ||
Other operating income/(costs) | 4 | - | 4,153 | - | (1,022) | ( | |
Operating costs | (1,896,009) | (1,059) | ( | (1,817,982) | - | ( | |
Operating profit | 139,491 | 3,094 | 107,062 | (1,022) | |||
Property gains/(losses) | 3 | 11 | (32,480) | ( | 2,231 | (47,712) | ( |
Finance income | 6 | 2,032 | 16,131 | 1,351 | 97,724 | ||
Finance costs | 6 | (67,659) | – | ( | (68,085) | (1,038) | ( |
Profit/(loss) before tax | 73,875 | (13,255) | 42,559 | 47,952 | |||
Income tax (charge)/credit | 7 | (15,361) | 3,526 | ( | (8,734) | (22,190) | ( |
Profit/(loss) for the period | 58,514 | (9,729) | 33,825 | 25,762 | |||
Profit/(loss) per ordinary | |||||||
share (p) | |||||||
– Basic | 8 | 48.6 | (8.1) | 27.0 | 20.5 | ||
– Diluted | 8 | 46.8 | (7.8) | 26.4 | 20.1 |
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 | 22 | ||
Interest-rate swaps: loss reclassification to the income statement | 22 | ( | ( |
Tax on items taken directly to other comprehensive income | 7 | ( | |
Currency translation differences | ( | ||
Net (loss)/gain recognised directly in other comprehensive income | ( | ||
Profit for the period | |||
Total comprehensive profit for the period |
Free cash | Free | ||||
cash | |||||
flow 1 | flow 1 | ||||
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 | 270,686 | ||
Interest received | 6 | 1,765 | 1,011 | ||
Interest paid | 6 | ( | (52,482) | ( | (50,545) |
Cash proceeds on termination of interest-rate swaps | 14,783 | 169,413 | |||
Corporation tax paid | ( | (9,940) | ( | (12,200) | |
Lease interest | 23 | ( | (14,471) | ( | (15,954) |
Net cash flow from operating activities | 172,562 | 362,411 | |||
Cash flows from investing activities | |||||
Reinvestment in pubs | ( | (76,389) | ( | (41,646) | |
Reinvestment in business and IT projects | ( | (6,243) | ( | (5,315) | |
Investment in new pubs and pub extensions | ( | – | ( | – | |
Freehold reversions and investment properties | ( | – | ( | – | |
Proceeds of sale of property, plant and equipment | – | – | |||
Net cash flow from investing activities | ( | (82,632) | ( | (46,961) | |
Cash flows from financing activities | |||||
Purchase of own shares for cancellation | ( | – | – | ||
Purchase of own shares for share-based payments | ( | (12,738) | ( | (12,332) | |
Loan issue cost | ( | (4,948) | – | ||
Repayments under bank loans | ( | – | ( | – | |
Other loan receivables | – | – | |||
Lease principal payments | 23 | ( | (39,207) | ( | (32,023) |
Asset-financing principal payments | ( | – | ( | – | |
Net cash flow from financing activities | ( | (56,893) | ( | (44,355) | |
Net change in cash and cash equivalents | ( | ||||
Opening cash and cash equivalents | 18 | ||||
Closing cash and cash equivalents | 18 | ||||
Free cash flow 1 | 33,037 | 271,095 |
J D Wetherspoon plc, company number: 1709784 | Notes | Restated 1 | |
28 July | 30 July | ||
2024 | 2023 | ||
£000 | £000 | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 13 | ||
Intangible assets | 12 | ||
Investment property | 14 | ||
Right-of-use assets 1 | 23 | ||
Other loan receivable | 16 | ||
Derivative financial instruments | 22 | ||
Lease assets | 23 | ||
Total non-current assets | |||
Current assets | |||
Lease assets | 23 | ||
Assets held for sale | 17 | ||
Inventories | 15 | ||
Receivables | 16 | ||
Current income tax receivables | |||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Borrowings | 20 | ( | |
Derivative financial instruments | 22 | ( | ( |
Trade and other payables | 19 | ( | ( |
Provisions | 21 | ( | ( |
Lease liabilities | 23 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Derivative financial instruments | 22 | ( | |
Deferred tax liabilities 1 | 7 | ( | ( |
Lease liabilities | 23 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Shareholders’ equity | |||
Share capital | 27 | ||
Share premium account | |||
Capital redemption reserve | |||
Other reserves | |||
Hedging reserve | 22 | ||
Currency translation reserve | |||
Retained earnings 1 | ( | ||
Total shareholders’ equity |
Notes | Share | Share | Capital | Other | Currency | Restated 1 | |||
premium | |||||||||
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 | |||||||||
Effect of restatements 1 | |||||||||
Restated 1 as at 31 July 2022 | ( | ( | |||||||
Total comprehensive income | |||||||||
Profit for the period 1 | - | ||||||||
Interest-rate swaps: cash flow | 22 | ||||||||
hedges | |||||||||
Interest-rate swaps: amount | |||||||||
reclassified to the income | 22 | ( | ( | ||||||
statement | |||||||||
Tax on items taken directly to comprehensive income | 7 | ( | ( | ||||||
Currency translation differences | ( | ||||||||
Share capital expenses | ( | ( | |||||||
Share-based payment charges | |||||||||
Tax on share-based payment | 7 | ||||||||
Purchase of own shares for share- based payments | ( | ( | |||||||
As at 30 July 2023 as previously | ( | ||||||||
reported | |||||||||
Effect of restatements 1 | |||||||||
Restated 1 as at 30 July 2023 | ( | ||||||||
Total comprehensive income | ( | ( | |||||||
Profit for the period | |||||||||
Interest-rate swaps: cash flow | |||||||||
hedges | 22 | ||||||||
Interest-rate swaps: amount | |||||||||
reclassified to the income | 22 | ( | ( | ||||||
statement | |||||||||
Currency translation differences | ( | ( | |||||||
Purchase of own shares and cancellation | ( | ( | ( | ||||||
Share-based payment charges | |||||||||
Tax on share-based payment | 7 | ||||||||
Purchase of own shares for share- based payments | ( | ( | |||||||
As at 28 July 2024 |