Audited Results for
the Year Ended 27 April 2024
Performance continues to strengthen
We Help Everyone Enjoy
Amazing Technology
Summary
· Group adjusted profit before tax £118m, +10% YoY
· Group net funds +£193m YoY
· Trading momentum improving throughout the year
· UK credit adoption +240bps to 20.1%, and +17% growth in
active accounts to 2.3m
· iD Mobile growing strongly to 1.8m subscribers, +34%
YoY
· Colleague engagement score +3 to 81, amongst top 10% of
global companies1
· Customer satisfaction rising with UK NPS +4pts YoY and
Nordics "Happy or Not" climbing again
· Successful disposal of Greece business for a significant
valuation premium
Financial performance
· UK&I like-for-like revenue (2)% and adjusted EBIT £142m,
(16)% YoY
o Underlying gross margin improvement and cost savings offset
sales decline
o Adjusted EBIT up +£2m excluding non-repeat of c.£30m of
one-off mobile revaluations in the prior year
· Nordics like-for-like revenue (3)% and adjusted EBIT £61m,
+135% YoY
o Gaining
share in a market that declined, with H2 market share +100bps
YoY
o Gross
margin returning close to level of two years ago
· Continuing operations statutory profit before tax of £28m,
+£490m YoY
· Free cash flow of £82m, +£174m improvement YoY
· Year-end net cash of £96m, +£193m YoY
· Period end IAS 19 pension deficit £(171)m, +£78m improvement
YoY
Outlook
· Group trading in early part of the new financial year has
been in line with expectations
· Group planning confidently for year ahead, expect profit and
free cash flow growth
· Targeting continued growth in high margin, recurring revenue
services, including reaching at least 2m iD Mobile subscribers
before year end
Alex Baldock, Group Chief
Executive
"Our performance continues to strengthen. We've kept up our encouraging momentum in the UK&I, our Nordics business is getting back on track, and
we're stronger financially.
We can see our progress in ever-more engaged
colleagues, more satisfied customers and better financial performance. Continued growth
in sales of solutions and services were particular highlights:
they're good for customers, margins and recurring revenues, and
they lean on Currys' competitive strengths. We're planning
prudently but confidently for the year ahead, on course to
grow both profits and
cashflow while carefully stepping back up to more normal
investment levels.
Encouraged as we are by our progress, we know
we can go further. For one thing, we expect AI-powered technology
to be the most exciting new product cycle since the tablet in 2010.
With our partnerships, scale and expert colleagues to demystify AI,
we're best-placed to benefit.
As ever, I'm thankful to our thousands of
capable and committed colleagues, whose skill and will is an
inspiration to me. With them we can go so much further, and they
will benefit alongside customers, shareholders and
society."
Performance Summary
Group like-for-like sales decreased (2)% with
a decline in both segments as high inflation and rising interest
rates caused weak consumer confidence and depressed
demand.
|
|
|
Year-on-year
|
Revenue
|
2023/24
£m
|
2022/23
£m
|
Reported
% change
|
Currency
neutral
% change
|
Like-for-Like
% change
|
- UK &
Ireland
|
4,970
|
5,067
|
(2)%
|
(2)%
|
(2)%
|
- Nordics
|
3,506
|
3,807
|
(8)%
|
(2)%
|
(3)%
|
Continuing operations
|
8,476
|
8,874
|
(4)%
|
(2)%
|
(2)%
|
UK&I adjusted EBIT decreased (16)% YoY.
This reflects a positive underlying performance, offset by the
non-repeat of c.£30m of mobile revaluations in the prior year.
Underlying improvements to gross margin were driven through higher
adoption of services and solutions, better monetisation of our
improved customer experience, a focus on more profitable sales, and
cost savings. Operating costs fell in absolute terms as savings
across property, marketing, central and IT costs more than offset
inflationary cost pressures.
Nordics adjusted EBIT increased +135% YoY.
Despite a challenging consumer spending environment, our
disciplined focus on margins and costs is getting this business
back on track. A year-on-year gross margin increase of +190bps has
returned margins to the level of two years ago while cost savings
have largely offset the impact of inflation.
Group operating cash flow was broadly flat YoY
as the small improvement in adjusted EBIT was offset by lower
depreciation. Free cash flow was an inflow of £82m, a +£174m
improvement YoY, largely reflecting lower capital expenditure and a
much-improved working capital outflow. Total cash inflow of £193m
was £334m better YoY due to the higher free cash flow, lower
dividend, reduced pension payments and the proceeds from the
disposal of Kotsovolos.
Profit and Cash Flow
Summary
|
2023/24
£m
|
2022/23
£m
|
2023/24
Adjusted
£m
|
2022/23
Adjusted
(restated) £m
|
Reported
%
change
|
Currency
neutral
%
change
|
Segmental EBIT
|
|
|
|
|
|
|
- UK &
Ireland
|
88
|
(353)
|
142
|
170
|
(16)%
|
(16)%
|
- Nordics
|
29
|
(11)
|
61
|
26
|
+135%
|
+163%
|
EBIT on continuing operations
|
117
|
(364)
|
203
|
196
|
+4%
|
+8%
|
EBIT Margin
|
1.4%
|
(4.1%)
|
2.4%
|
2.2%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
|
|
Net interest expense on
leases
|
(59)
|
(63)
|
(59)
|
(63)
|
n/a
|
|
Other net finance costs
|
(30)
|
(35)
|
(26)
|
(26)
|
n/a
|
|
Profit / (loss) before tax on continuing
operations
|
28
|
(462)
|
118
|
107
|
+10%
|
+16%
|
Tax on continuing
operations
|
(1)
|
(30)
|
(31)
|
(25)
|
|
|
Profit / (loss) after tax on continuing
operations
|
27
|
(492)
|
87
|
82
|
|
|
Profit after tax on discontinued operations
|
138
|
11
|
|
|
|
|
Profit after tax
|
165
|
(481)
|
|
|
|
|
Earnings / (loss) per share on continuing
operations
|
2.4p
|
(44.6)p
|
7.9p
|
7.4p
|
+7%
|
|
|
|
|
|
|
|
|
Operating cash flow
|
|
|
246
|
244
|
+1%
|
+5%
|
Operating cash flow
margin
|
|
|
2.9%
|
2.7%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
|
|
Cash generated from continuing operations
|
419
|
342
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
|
82
|
(92)
|
n/a
|
|
Net (cash) / debt
|
|
|
96
|
(97)
|
n/a
|
|
Balance sheet and capital allocation
The Group has a clear capital
allocation framework:
1. Maintain
prudent balance sheet (defined as meeting banking covenants and
meeting our own targets for indebtedness fixed charge cover of
>1.5x and indebtedness leverage <2.5x)
2. Pay required
pension cash contributions
3. Invest to
grow business/profits/cashflow
4. Pay and grow
ordinary dividend
5. Surplus
capital available to return to shareholders
Trading over the last year,
combined with the successful disposal of the Greece business, means
that the Group has finished the year with £96m net cash and a
pension deficit of £171m, a net position of £(75)m. This is a more
than £700m improvement compared to before the pandemic and
represents a healthy position from which the company can pay
required pension contributions, invest in future success and return
cash to shareholders.
Currently, the Group continues
to benefit from the relaxed bank covenants and lower pension
contributions that were negotiated in spring 2023, although pension
contributions will increase to £50m this year, and capital
expenditure will rise back towards normalised levels. In this
context, the Board has taken a prudent decision not to declare a
dividend at this year-end. Providing trading is in line with
expectations, it is the Board's intention to announce a
recommencement of shareholder returns during the next twelve
months.
Current year guidance
The Group expects to see growth in
profits and free cash flow
· Capital expenditure of around £90m, doubling YoY and
returning to normalised levels
· Net exceptional cash costs around £30m, due to lower
restructuring costs
· Pension contributions of £50m, in line with scheduled
increase from £36m in 2023/24
Other technical cashflow items:
· Depreciation & amortisation around £290m
· Cash payments of leasing costs, debt & interest around
£260m
· Cash tax around £10m
· Cash interest of around £20m
2024/25 is a 53-week year. This
will have a small impact on sales but immaterial impact on profits
and cashflows.
Longer term guidance
The Group is continuing to target
at least 3% adjusted EBIT margin. This, combined with maintained
leading market share, tight discipline on capital expenditure,
controllable exceptional cash costs and working capital, is
expected to deliver improving free cash flow.
The Group pension contributions are scheduled to rise to £78m in
2025/26 and for the following two years, before a final payment of
£43m in 2028/29. Pension contributions will cease ahead of schedule
if the deficit falls to zero on a defined basis agreed between the
Group and the scheme trustees. The next triennial valuation date is
March 2025 and the Group will work proactively with the scheme
trustees through this process to maximise value for all
stakeholders.
In the reporting of financial
information, the Group uses certain measures that are not required
under IFRS. These are presented in accordance with the Guidelines
on APMs issued by the European Securities and Markets Authority
('ESMA') and are consistent with those used internally by the
Group's Chief Operating Decision Maker to evaluate trends, monitor
performance, and forecast results. These APMs may not be directly
comparable with other similarly titled measures of 'adjusted' or
'underlying' revenue or profit measures used by other companies,
including those within our industry, and are not intended to be a
substitute for, or superior to, IFRS measures. Further information
and definitions can be found in the Notes to the Financial
Information of this report.
Unless otherwise stated, 2022/23
figures have been restated throughout this report to exclude
discontinued operations.
1Viva-Glint, December 2023.
We Help Everyone Enjoy
Amazing Technology
Chief Executive's Review
Our priorities last year were simple: to get
the Nordics back on track, to keep the UK&I's encouraging
momentum going, and to strengthen our balance sheet and liquidity
in a turbulent environment. I am pleased to say that we made good
progress in all three areas, and we can plan confidently for the
future.
In the Nordics, consumer demand remained weak.
Headwinds of inflation and interest rate rises impacted consumer
confidence and drove a market decline of (3)% YoY. Against this
backdrop, we grew market share (1H: (90)bps, 2H: +100bps),
recovered our gross margin (+190bps) back to the level of two years
ago, and saw our profits more than double, despite a headwind from
currency translation.
In the UK&I, the market was similarly
soft, declining (3)% YoY. We maintained our #1 position but lost
(70)bps of share, as we continued to focus on more profitable
sales. This focus saw UK&I gross margin improve +120bps Yo2Y,
and, alongside significant net cost savings, this resulted in
adjusted profits climbing +£25m compared to two years ago, despite
a (9)% drop in revenue over the same period.
These achievements have been built on our
long-term strategy.
Our strategy starts with colleagues, as it is
difficult in a business like ours for the customer experience to
exceed that of the colleague. We have supported colleagues with
better tools, training and reward, and now have world class
colleague engagement scores to show for it, with Group eSat
climbing +3 to 81, putting Currys plc in the top 10% of global
companies. I am lucky enough to see my colleagues in action every
day, and the calibre of people in our business, from my immediate
leadership team through to colleagues on the front line, has never
been higher.
Second, we are making our customer proposition
ever easier to shop. We look to constantly improve on the retail
fundamentals of range, price, and availability. To this we add
solution selling whereby we seek to sell the customer everything
they need (products, accessories and services) rather than just a
product on its own. We have seen a +10pts YoY improvement in
UK&I solutions adoption rates to nearly 30% of eligible
products sold now have ancillary products alongside, helping
customers enjoy the technology to the full while growing our
profits. We are also doing more to get it 'Right First Time' for
customers. This big business-wide effort improves customer
satisfaction (they like it when the right washing machine arrives
undamaged at the appointed time, and can be installed there and
then), and so indirectly reduces customer acquisition costs. It
also reduces the cost of repeat work (by £8m last year), while
boosting margins: customers will pay more for a better
service.
We are doing all this with the benefit of the
omnichannel shopping model. Customers clearly prefer to use stores
as an integral part of their shopping journey, and we have invested
to continually improve that experience online and in-store. This
year will see prudent increases to those investments.
The third leg of our strategy is to create
customers for life. At the heart of this is our unique
range of services that help customers afford and enjoy amazing
technology to the full.
We help customers afford tech through credit,
and we have seen UK&I adoption climb +240bps to 20.1%, and
active customer accounts grow +17% to almost 2.3m.
We help customers get tech started, through
installation and set-up. Our installation services are becoming
ever more valued by customers, and 28% of UK big box deliveries now
include installation, a rise of +290bps YoY. Our in-home customer
satisfaction is amongst the highest of all activities we carry
out.
Once they have the tech, customers want to
keep it working. We are uniquely well placed to keep tech working
as we operate repair services in Norway, Sweden and the UK, where
we have Europe's largest technology repair centre. We are the only
tech retailer that operates our own repair facilities, allowing us
to offer customers the protection they want at good value. The
result of this can been seen in the 12m protection plans in place
across the Group. During the year, our team of over
1,400 engineers successfully completed 1.4 million product repairs,
both at our repair centres and in customers' homes.
When tech has reached the end of its life, we
want everyone to bring their old or unwanted tech into our stores
to be reused or recycled for free - whether they bought it from us
or not. If we can't reuse it, then we can harvest the parts which
can be put to good use by our amazing repair colleagues in our
labs. Or we can recycle it.
Currys has worked on responsible recycling for
many years. We provide free in-store drop off and collect our
customers' unwanted electrical equipment and small electrical
appliances for recycling when we deliver their new technology. In
2023/24, 8.1 million e-waste products were collected for reuse and
recycling across the Group.
The circularity of trade-in, protection,
repair, refurbishment, reuse and recycling is not just a PR
exercise for Currys, it's our business model. Colleagues
increasingly want to work for organisations with powerful societal
benefit, and customers want to shop there. Customers value the
economic benefit of pre-loved and repaired products. Currys'
well-invested capabilities in this area are barriers to
competitors, while our unmatched scale makes offering the complete
set of activities more profitable for us.
Finally, we help customers get the most out of
their tech, with connectivity being the greatest enabler of
this.
Our mobile business is growing, profitable and
cash generative. iD Mobile, our MVNO (Mobile Virtual Network
Operator) in the UK, has been the standout performer this year. It
has grown +34% to 1.8m subscribers, as customers have realised the
value in the deals we offer. iD is an increasingly valuable asset
in the business, one that we intend to keep growing, targeting at
least 2m subscribers before year end.
Credit, protection plans and connectivity are
all sources of higher margin, recurring revenue. Our aim is to
continue growing these, so that over time our business mixes away
from single product purchases to the more predictable, recurring
and higher margin revenue streams of solution sales.
All of this rests on important progress in
collecting, protecting and using data, evidenced by our Nordics
Customer Club growing to 8.6m members, and 8.9m Currys Perks
members. These memberships generate over
£4bn of customer revenue per year.
Delivering on our strategy drives improved
customer satisfaction, which has climbed to record levels this
year. It also drives improved profits.
Our UK&I gross margin is now +240bps
higher than three years ago and our Nordics gross margin has
rebounded strongly, up +190bps YoY. The drivers of gross margin are
the same across the Group:
· Better bundling of products - Selling customers a complete
solution enhances customer satisfaction and our margins
· Higher adoption of services - Our services are higher margin
than our product sales, and produce recurring revenues
· Monetising the improved experience - As our strategy has
improved the customer experience we have been able to charge more
for it
· Focus on higher margin sales - Our enhanced data and
analytics have provided a better understanding of end-to-end
profitability, which we have used not to chase sales that fall
below internal margin thresholds
· Cost savings - We have delivered significant cost savings in
our supply chain and service operations through outsourcing and
efficiencies
Cost savings have also reduced our operating
costs, and in the UK&I we have delivered £268m of total cost
reductions over the last three years as a result of actions in
supply chain and service operations, stores, central operations and
IT. Cost saving processes and culture are now embedded across the
Group. There is more cost to go after, with more we can do on Group
synergies, and through process improvement enhanced by Artificial
Intelligence (AI) technology. We are in the early phases of
exploring Generative AI and, having identified over 60 potential
use cases, we are focussing, with our partners Accenture and
Microsoft, on opportunities in aftersales returns and
repairs.
Alongside improved profitability, we have been
prudent in deploying cash. Last year, our capital expenditure was
deliberately reduced and working capital was tightly controlled. In
April, we completed the disposal of our Greece business for net
proceeds of £156m, allowing us to focus on our larger businesses in
the UK&I and Nordics and further strengthening our balance
sheet. We finished the year with £96m net cash and a pension
deficit of £(171)m. This £(75)m net position is £700m better than
it was four years ago at the start of the pandemic.
We are the clear #1 brand in all our markets,
with a diversified revenue base and a strategy that is working.
After a volatile five years that have been impacted by the legacy
issues in UK Mobile, the pandemic disruption, and a challenging
situation in the Nordics, we have delivered a year without any
surprises and with material progress in all three priorities of
Nordics recovery, UK&I momentum and financial strength. Our
priority for the year ahead is simple: to continue doing the same.
We are planning prudently but confidently on this basis.
After three years of revenue declines, there
are also reasons to be more cheerful about the outlook for topline
growth. First, when we look at what we sell, the coming wave of AI
led technology offers arguably the most exciting tech cycle since
the Apple iPad in 2010. We are uniquely placed to help consumers
understand the power of this technology and are working closely
with suppliers on recent and upcoming product launches. For
example, we were the first retailer globally to launch Microsoft
Copilot+PC. We also see opportunities in product categories and
services where we're growing but are still underweight. Second, in
terms of who we sell to, we are starting to see consumers in all
our markets recover, with confidence and spending indicators
increasing. We also have an opportunity in B2B, where we are well
placed to serve small and medium sized enterprises, a market almost
as large as B2C which currently represents only 6% of our sales.
Finally, on how we sell product, we will continue making
improvements to our websites, and further judicious investments in
our stores.
We remain focussed on
generating improved free cash flow through
improved operating performance, tight working capital management
and increasing capital expenditure back to normalised
levels to support profitable growth and the long-term success of
this business.
Combined with our
proactive actions to strengthen the balance sheet, this will enable
resumption and growth of shareholder returns. We will then see a
business that's increasingly valuable for shareholders as well as
colleagues, customers and society.
Results call
There will be a live presentation followed by
Q&A call for investors and analysts at 9:30am today.
It will be webcast here:
https://brrmedia.news/CURY_FY24
Next
scheduled announcement
The Group is scheduled to publish a trading
update at its AGM on 5 September 2024.
For further information
Dan
Homan
|
Investor Relations
|
+44 (0)7401 400442
|
Carla
Fabiano
|
Investor Relations
|
+44 (0)7460 944523
|
Toby
Bates
|
Corporate Communications
|
+44 (0)7841 037946
|
Tim
Danaher
|
Brunswick Group
|
+44 (0)2074 045959
|
Information on Currys plc is available
at www.currysplc.com
Follow us on Twitter: @currysplc
About Currys
plc
Currys plc is a leading
omnichannel retailer of technology products and services, operating
online and through 719 stores in 6 countries. We Help Everyone Enjoy Amazing
Technology, however they choose to shop with us.
In the UK & Ireland we trade
as Currys and in the UK we operate our own mobile virtual network,
iD Mobile. In the Nordics we trade under the Elkjøp brand. We're
the market leader in all markets, able to serve all households and
employing 24,000 capable
and committed colleagues.
We help everyone enjoy amazing
technology. We believe in the power of technology to improve lives,
helping people stay connected, productive, fit, healthy, and
entertained. We're here to help everyone enjoy those benefits and
with our scale and expertise, we are uniquely placed to do
so.
Our full range of services and
support makes it easy for our customers to discover, choose, afford
and enjoy the right technology to the full. The Group's operations
include Europe's largest technology repair facility, a sourcing
office in Hong Kong and an extensive distribution network, centred
on Newark in the UK and Jönköping in Sweden, enabling fast and
efficient delivery to stores and homes.
We're a
leader in giving technology a longer life through repair, recycling
and reuse. We're reducing our impact on the environment in our
operations and our wider value chain and we aim to achieve net zero
emissions by 2040. We offer customers products that help them save
energy, reduce waste and save water, and we partner with charitable
organisations to bring the benefits of amazing technology to those
who might otherwise be excluded.
Certain statements made in this announcement are
forward-looking. Such statements are based on current expectations
and are subject to a number of risks and uncertainties that could
cause actual results to differ materially from any expected future
events or results referred to in these forward-looking statements.
Unless otherwise required by applicable laws, regulations or
accounting standards, we do not undertake any obligation to update
or revise any forward-looking statements, whether as a result of
new information, future developments or otherwise. Information
contained on the Currys plc website or the Twitter feed does not
form part of this announcement and should not be relied on as
such.
Performance Review
The business is managed and evaluated across
two reporting segments, UK & Ireland and Nordics. The table
below shows the combined Group results, with further explanation
following under each of the individual segments.
Following the disposal of Kotsovolos on 10
April 2024, the Greece reporting segment has been removed from
current and prior year results.
Income Statement
|
2023/24
£m
|
2022/23
(restated)
£m
|
Reported
%
change
|
Currency
neutral
%
change
|
Revenue
|
8,476
|
8,874
|
(4)%
|
(2)%
|
|
|
|
|
|
Adjusted EBITDA
|
479
|
481
|
-%
|
+3%
|
Adjusted EBITDA margin
|
5.7%
|
5.4%
|
+30
bps
|
+30
bps
|
|
|
|
|
|
Depreciation on right-of-use
assets
|
(178)
|
(179)
|
|
|
Depreciation on other
assets
|
(41)
|
(46)
|
|
|
Amortisation
|
(57)
|
(60)
|
|
|
Adjusted EBIT
|
203
|
196
|
+4%
|
+8%
|
Adjusted EBIT margin
|
2.4%
|
2.2%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
Interest on lease
liabilities
|
(59)
|
(63)
|
|
|
Finance income
|
4
|
2
|
|
|
Adjusted finance costs
|
(30)
|
(28)
|
|
|
Adjusted PBT
|
118
|
107
|
+10%
|
+16%
|
Adjusted PBT margin
|
1.4%
|
1.2%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
Adjusted tax
|
(31)
|
(25)
|
|
|
Adjusted Profit after tax on continuing
operations
|
87
|
82
|
|
|
Adjusted EPS
|
7.9p
|
7.4p
|
|
|
|
|
|
|
|
Statutory
Reconciliation
|
|
|
|
|
Adjusting items to
EBITDA
|
(63)
|
(537)
|
|
|
EBITDA
|
416
|
(56)
|
n/a
|
n/a
|
Adjusting items to depreciation
and amortisation
|
(23)
|
(23)
|
|
|
EBIT
|
117
|
(364)
|
n/a
|
n/a
|
EBIT Margin
|
1.4%
|
(4.1%)
|
+550
bps
|
+550
bps
|
|
|
|
|
|
Adjusting items to finance
costs
|
(4)
|
(9)
|
|
|
PBT
|
28
|
(462)
|
n/a
|
n/a
|
Adjusting items to tax
|
30
|
(5)
|
|
|
Profit after tax on continuing
operations
|
27
|
(492)
|
|
|
EPS - total
|
14.9p
|
(43.6)p
|
|
|
Cash flow
|
2023/24
£m
|
2022/23
(restated)
£m
|
Reported
% change
|
Currency
neutral
%
change
|
Adjusted EBITDAR
|
483
|
491
|
(2)%
|
+2%
|
Adjusted EBITDAR margin
|
5.7%
|
5.5%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
Cash payments of leasing costs,
debt & interest1
|
(247)
|
(261)
|
|
|
Other non-cash items in
EBIT
|
10
|
14
|
|
|
Operating cash flow
|
246
|
244
|
+1%
|
+5%
|
Operating cash flow
margin
|
2.9%
|
2.7%
|
+20
bps
|
+20
bps
|
|
|
|
|
|
Capital expenditure
|
(48)
|
(103)
|
|
|
Adjusting items to cash
flow
|
(48)
|
(40)
|
|
|
Free cash flow before working capital
|
150
|
101
|
+49%
|
+55%
|
Working capital
|
(34)
|
(127)
|
|
|
Segmental free cash flow
|
116
|
(26)
|
n/a
|
n/a
|
Cash tax paid
|
(7)
|
(40)
|
|
|
Cash interest paid
|
(27)
|
(26)
|
|
|
Free cash flow
|
82
|
(92)
|
n/a
|
n/a
|
Dividend
|
-
|
(35)
|
|
|
Purchase of own shares - share
buyback
|
-
|
-
|
|
|
Purchase of own shares - employee
benefit trust
|
(12)
|
(4)
|
|
|
Pension
|
(36)
|
(78)
|
|
|
Disposals including discontinued
operations
|
162
|
22
|
|
|
Other
|
(3)
|
46
|
|
|
Movement in net cash / (debt)
|
193
|
(141)
|
n/a
|
n/a
|
|
|
|
|
|
Net cash / (debt)
|
96
|
(97)
|
n/a
|
n/a
|
UK & Ireland
|
2023/24
|
2022/23
|
Number of stores
|
|
|
UK
|
282
|
285
|
Ireland
|
16
|
16
|
Total UK&I
|
298
|
301
|
|
|
|
Selling space '000 sq. ft
|
|
|
UK
|
5,223
|
5,262
|
Ireland
|
207
|
207
|
Total UK&I
|
5,430
|
5,469
|
|
2023/24
£m
|
2022/23
£m
|
Reported
%
change
|
Currency
neutral % change
|
Income Statement
|
|
|
|
|
Revenue
|
4,970
|
5,067
|
(2)%
|
(2)%
|
|
|
|
|
|
Adjusted EBITDA
|
294
|
325
|
(10)%
|
(10)%
|
Adjusted EBITDA margin
|
5.9%
|
6.4%
|
(50)
bps
|
(50)
bps
|
|
|
|
|
|
Depreciation on right-of-use
assets
|
(97)
|
(98)
|
|
|
Depreciation on other
assets
|
(18)
|
(21)
|
|
|
Amortisation
|
(37)
|
(36)
|
|
|
Adjusted EBIT
|
142
|
170
|
(16)%
|
(16)%
|
Adjusted EBIT margin
|
2.9%
|
3.4%
|
(50)
bps
|
(50)
bps
|
|
|
|
|
|
Adjusting items to EBIT
|
(54)
|
(523)
|
|
|
EBIT
|
88
|
(353)
|
n/a
|
n/a
|
EBIT margin
|
1.8%
|
(7.0%)
|
+880
bps
|
+880
bps
|
|
|
|
|
|
Cash flow
|
|
|
|
|
Adjusted EBITDAR
|
298
|
332
|
(10)%
|
(10)%
|
Adjusted EBITDAR margin
|
6.0%
|
6.6%
|
(60)
bps
|
(60)
bps
|
|
|
|
|
|
Cash payments of leasing costs,
debt & interest
|
(150)
|
(161)
|
|
|
Other non-cash items in
EBIT
|
8
|
10
|
|
|
Operating cash flow
|
156
|
181
|
(14)%
|
(14)%
|
Operating cash flow
margin
|
3.1%
|
3.6%
|
(50)
bps
|
(50) bps
|
|
|
|
|
|
Capital expenditure
|
(22)
|
(58)
|
|
|
Adjusting items to cash
flow
|
(32)
|
(36)
|
|
|
Free cash flow before working capital
|
102
|
87
|
+17%
|
+17%
|
Working capital
|
(19)
|
(71)
|
|
|
Segmental free cash flow
|
83
|
16
|
+419%
|
+419%
|
Total reported and like-for-like UK&I
sales declined (2)% and the online share of business was 45%, flat
YoY.
The UK market shrank (3)% during the year with
the store channel reducing by around (6)% and the online market
reducing by (3)%. Our market share was down (70)bps compared to the
previous year, in line with our focus on profitable sales. In
higher margin areas, our market share is stable. Mobile and
services were the strongest performing categories, in line with our
plans to grow our mix of recurring revenue. Sales of major domestic
appliances fell slightly, while consumer electronic and computing
sales declined more steeply.
Gross margins decreased (40)bps (1H: +10bps,
2H: +(80) bps). The non-repeat of £30 million mobile revaluations
impacted margins by (60)bps. The underlying improvement of +20bps
reflects the investment in long-term transformation activities
which has yielded higher adoption rate of credit and other services
and allowed us to better monetise the improvements in our customer
proposition. Alongside this, improved understanding and analysis of
the end-to-end profitability has allowed for more selective
promotional activity and we have driven £35m of cost savings within
supply chain. Operating costs fell in absolute terms as wage and
other inflation was offset by savings in stores, IT, central and
marketing costs. The operating expense to sales ratio worsened by
(10)bps due to operating deleverage.
Adjusted EBIT decreased to £142m at 2.9% EBIT
margin, down (50)bps YoY.
In the period, adjusting items to EBIT totalled
£(54)m mainly due to £(11)m of restructuring charges, £(17)m of
impairment losses and new provisions related to historical
regulatory matters. The cash costs in the period primarily relate
to ongoing strategic change and leases on closed
properties.
|
2023/24
£m
|
2022/23 £m
|
|
P&L
|
Cash
|
P&L
|
Cash
|
Acquisition / disposal related
items
|
(11)
|
-
|
(11)
|
-
|
Strategic change
programmes
|
(11)
|
(26)
|
(8)
|
(36)
|
Impairment losses and onerous
contracts
|
(17)
|
(2)
|
(511)
|
-
|
Regulatory
|
(13)
|
(3)
|
7
|
-
|
Other
|
(2)
|
(1)
|
-
|
-
|
Total
|
(54)
|
(32)
|
(523)
|
(36)
|
Operating cash flow was down (14)% to £156m
due to lower operating profit, slightly offset by lower lease
costs. Capital expenditure was down significantly compared to last
year due to deliberate decision to reduce spend during the year,
with £22m spent on a variety of small-scale IT and systems
upgrades. Adjusting items are described above. Working capital cash
outflow was driven by iD Mobile, offset by small inflows in the
rest of the business because of internal efficiencies and sales
growth in the final few months of the year. In combination, this
resulted in segmental free cash inflow of £83m, £67m higher than
last year.
Nordics
|
|
2023/24
|
|
2022/23
|
Number of stores
|
Own stores
|
Franchise
stores
|
Total
|
Own
stores
|
Franchise stores
|
Total
|
Norway
|
80
|
64
|
144
|
87
|
63
|
150
|
Sweden
|
96
|
76
|
172
|
99
|
76
|
175
|
Denmark
|
47
|
-
|
47
|
44
|
-
|
44
|
Finland
|
20
|
22
|
42
|
21
|
21
|
42
|
Other Nordics
|
-
|
16
|
16
|
-
|
15
|
15
|
Nordics
|
243
|
178
|
421
|
251
|
175
|
426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling space '000 sq ft
|
Own stores
|
Franchise
stores
|
Total
|
Own
stores
|
Franchise stores
|
Total
|
Norway
|
1,062
|
654
|
1,716
|
1,100
|
616
|
1,716
|
Sweden
|
1,150
|
389
|
1,539
|
1,182
|
389
|
1,571
|
Denmark
|
788
|
-
|
788
|
734
|
-
|
734
|
Finland
|
508
|
196
|
704
|
520
|
184
|
704
|
Other Nordics
|
-
|
106
|
106
|
-
|
105
|
105
|
Nordics
|
3,508
|
1,345
|
4,853
|
3,536
|
1,294
|
4,830
|
|
|
|
|
|
|
|
| |
|
2023/24
£m
|
2022/23
£m
|
Reported
%
change
|
Currency
neutral % change
|
Income Statement
|
|
|
|
|
Revenue
|
3,506
|
3,807
|
(8)%
|
(2)%
|
|
|
|
|
|
Adjusted EBITDA
|
185
|
156
|
+19%
|
+29%
|
Adjusted EBITDA margin
|
5.3%
|
4.1%
|
+120
bps
|
+130
bps
|
|
|
|
|
|
Depreciation on right-of-use
assets
|
(81)
|
(81)
|
|
|
Depreciation on other
assets
|
(23)
|
(25)
|
|
|
Amortisation
|
(20)
|
(24)
|
|
|
Adjusted EBIT
|
61
|
26
|
+135%
|
+163%
|
Adjusted EBIT margin
|
1.7%
|
0.7%
|
+100
bps
|
+120
bps
|
|
|
|
|
|
Adjusting items to EBIT
|
(32)
|
(37)
|
|
|
EBIT
|
29
|
(11)
|
n/a
|
n/a
|
EBIT margin
|
0.8%
|
(0.3%)
|
+110
bps
|
+120
bps
|
|
|
|
|
|
Cash flow
|
|
|
|
|
Adjusted EBITDAR
|
185
|
159
|
+16%
|
+26%
|
Adjusted EBITDAR margin
|
5.3%
|
4.2%
|
+110
bps
|
+120
bps
|
|
|
|
|
|
Cash payments of leasing costs,
debt & interest
|
(97)
|
(100)
|
|
|
Other non-cash items in
EBIT
|
2
|
4
|
|
|
Operating cash flow
|
90
|
63
|
+43%
|
+58%
|
Operating cash flow
margin
|
2.6%
|
1.7%
|
+90
bps
|
+100
bps
|
|
|
|
|
|
Capital expenditure
|
(26)
|
(45)
|
|
|
Adjusting items to cash
flow
|
(16)
|
(4)
|
|
|
Free cash flow before working capital
|
48
|
14
|
+243%
|
+273%
|
Working capital
|
(15)
|
(56)
|
|
|
Segmental free cash flow
|
33
|
(42)
|
n/a
|
n/a
|
Revenue declined by (2)% on a currency neutral
basis, due to a like-for-like sales decline of (3)%.
Compared to last year, the Nordic market
declined around (3)%. Our market share was 27.7%, +10bps higher
than last year, with improving trajectory throughout the year (1H:
(80)bps, 2H: +100bps). Mobile and service revenues saw growth, with
all other product categories experiencing a sales decline,
particularly computing and consumer electronics.
Gross margin recovered strongly, growing
+190bps YoY, almost back to level of two years ago. This was driven
through a better balance of trading in a market where the inventory
position and competitive intensity have normalised, but consumer
spending remains subdued. The operating expense to sales ratio
worsened by (90)bps as cost inflation meant that costs increased
slightly, despite the impact of cost savings delivered across
marketing, procurement, and IT expenditure.
As a result, adjusted EBIT increased +135% to
£61m.
In the period, adjusting items to EBIT
totalled £(32)m, with £(12)m due to the amortisation of acquisition
intangibles and £(15)m of asset impairments which have no cash
impact, as well as £(5)m of restructuring costs. The cash cost of
restructuring was £(16)m in the year.
|
2023/24
£m
|
2022/23 £m
|
|
P&L
|
Cash
|
P&L
|
Cash
|
Acquisition / disposal related
items
|
(12)
|
-
|
(12)
|
-
|
Strategic change
programmes
|
(5)
|
(16)
|
(18)
|
(4)
|
Impairment losses and onerous
contracts
|
(15)
|
-
|
(7)
|
-
|
Total
|
(32)
|
(16)
|
(37)
|
(4)
|
Operating cash flow increased by +43% to £90m, driven by the higher
profit outturn. Capital expenditure was £26m, a (42)% reduction YoY
as investment was reduced in line with group policy. Significant
areas of expenditure included store refits, IT transformation and
the upgrades to our Nordic Distribution Centre expansion in
Jönköping. Working capital outflow was £(15)m, driven mainly
by the lower sales volumes.
Finance Costs
Interest on lease liabilities was £(59)m,
lower than last year and in line with our overall lease commitment.
The cash impact of this interest is included within "Cash payments
of leasing costs, debt & interest" in segmental free cash
flow.
The adjusted net finance costs were lower than
last year due to lower interest on lease liabilities. The net cash
impact of these costs was £(27)m from £(26)m in the prior
year.
The finance cost on the defined benefit
pension scheme is an adjusting item and increased by £4m compared
to the prior year due to higher average interest rates.
|
2023/24
£m
|
2022/23
(Restated)
£m
|
Interest on lease
liabilities
|
(59)
|
(63)
|
Finance income
|
4
|
2
|
Finance costs
|
(30)
|
(28)
|
Adjusted net finance costs
|
(85)
|
(89)
|
|
|
|
Finance costs on defined benefit
pension schemes
|
(11)
|
(7)
|
Other finance costs
|
7
|
(2)
|
Net finance costs on continuing operations
|
(89)
|
(98)
|
Tax
The full year adjusted effective tax rate of 27% was higher than
the previous year rate of 23% due to the impact of the increase of
the UK tax rate from 19% to 25% in April 2023 on current year
profits. Taxation payments of £7m (2022/23: £40m) were lower due to
the settlement of previously deferred payments in the Nordics in
the prior year. The cash tax rate of 6% is lower than the adjusted
effective rate of 27% primarily due to the tax impact of adjusting
items, which reduce taxes payable.
Cash flow
|
2023/24
£m
|
2022/23
(restated)
£m
|
Reported
%
change
|
Currency
neutral
%
change
|
Operating cash flow
|
246
|
244
|
+1%
|
+5%
|
Capital expenditure
|
(48)
|
(103)
|
|
|
Adjusting items to cash
flow
|
(48)
|
(40)
|
|
|
Free cash flow before working capital
|
150
|
101
|
+49%
|
+55%
|
Working capital and network
receivables
|
(34)
|
(127)
|
|
|
Segmental free cash flow
|
116
|
(26)
|
n/a
|
n/a
|
Cash tax paid
|
(7)
|
(40)
|
|
|
Cash interest paid
|
(27)
|
(26)
|
|
|
Free cash flow
|
82
|
(92)
|
n/a
|
n/a
|
Dividend
|
-
|
(35)
|
|
|
Purchase of own shares - share
buyback
|
-
|
-
|
|
|
Purchase of own shares - employee
benefit trust
|
(12)
|
(4)
|
|
|
Pension
|
(36)
|
(78)
|
|
|
Disposals including discontinued
operations
|
162
|
22
|
|
|
Other
|
(3)
|
46
|
|
|
Movement in net cash
|
193
|
(141)
|
n/a
|
n/a
|
|
|
|
|
|
Opening net cash /
(debt)
|
(97)
|
44
|
n/a
|
|
Closing net cash / (debt)
|
96
|
(97)
|
n/a
|
n/a
|
Segmental free cash flow was an inflow of £116m (2022/23:
outflow of £(26)m) mainly due to improvements in working capital
and lower capital expenditure as described in segmental performance
above. Interest and tax outflows totalled £(34)m as described
above, resulting in free cash flow of £82m (2022/23: outflow of
£(92)m).
During this period, the Group
disposed of its Greece business, Kotsovolos, generating cash
proceeds of £162 million, with funds received upon completion in
the final month of the year. Fees associated with the transaction
were paid after the year end.
The employee benefit trust
acquired £12m worth of shares to satisfy colleague share
awards.
Pension contributions of £36m (2022/23: £78m) were in line with the contribution plan agreed
with the pension fund trustees at the previous triennial
review.
Other movements relate to
currency translation differences due to movements on foreign net
debt across multiple currencies.
The closing net cash
position was £96m, compared to a net debt position of £(97)m at 29
April 2023.
Balance sheet
The prior year balance sheet is shown
including and excluding Greece. The commentary below refers to the
balance sheet movements excluding any impact from the disposal of
Greece.
|
27 April
2024
Group
|
29 April
2023
Group
Excluding Greece
|
29 April
2023
Group
|
|
£m
|
£m
|
£m
|
Goodwill
|
2,237
|
2,270
|
2,270
|
Other fixed assets
|
1,156
|
1,385
|
1,500
|
Working capital
|
(163)
|
(220)
|
(230)
|
Net cash / (debt)
|
96
|
(170)
|
(97)
|
Net lease liabilities
|
(999)
|
(1,143)
|
(1,228)
|
Pension
|
(171)
|
(248)
|
(249)
|
Deferred tax
|
8
|
4
|
8
|
Provisions
|
(72)
|
(48)
|
(48)
|
Income tax payable
|
(20)
|
(33)
|
(34)
|
Net assets
|
2,072
|
1,797
|
1,892
|
Goodwill decreased £(33)m as
currency revaluations impacted goodwill allocated to
Nordics.
Other fixed assets decreased
by £(229)m, as reduced capital expenditure and lease additions were
more than offset by impairments, depreciation and
amortisation.
|
27 April
2024
Group
|
29 April
2023
Group
Excluding Greece
|
29 April
2023
Group
|
|
£m
|
£m
|
£m
|
Inventory
|
1,034
|
1,004
|
1,151
|
Trade Receivables
|
195
|
261
|
299
|
Trade Payables
|
(1,180)
|
(1,248)
|
(1,439)
|
Trade working capital
|
49
|
17
|
11
|
Network commission receivables and
contract assets
|
66
|
116
|
116
|
Network accrued income
|
187
|
105
|
105
|
Network receivables
|
253
|
221
|
221
|
Other Receivables
|
269
|
207
|
259
|
Other Payables
|
(743)
|
(675)
|
(731)
|
Derivatives
|
9
|
10
|
10
|
Working capital
|
(163)
|
(220)
|
(230)
|
At year-end, total working capital was £(163)m
(29 April 2023: £(220)m). Group inventory was £1,034m, +3% higher
than last year, due primarily to an increase in mobile stock to
support strong demand. Stock days remained flat year-on-year at 61.
Trade payable days slightly improved to 74 (2022/23: 73) since 29
April 2023, trade payables decreased by £68m to £(1,180)m (29 April
2023: £(1,248)m).
Total network receivables increased £32m due
to growth of iD Mobile.
The majority of the movement in other
receivables and other payables is due to a reclassification between
the two balances, with the net payable increase of £(6)m driven by
lower contract assets and an increase in accruals.
Lease liabilities have reduced by £(144)m
against 29 April 2023 due to the closure of stores and reduction in
rents at lease renewals.
The IAS 19 accounting deficit of the defined
benefit pension scheme amounted to £171m (30 April 2023: £248m).
The reduction of £77m during the period was primarily driven by
£36m of contributions and £46m due to updated assumptions on
longevity and commutation. The application of a higher discount
rate was favourable for the deficit, but this was entirely offset
by a lower return on assets as the asset portfolio is structured to
materially hedge the scheme's funding position against movements in
the discount rate.
As agreed during the last triennial valuation,
pension contributions will rise to £50m in 2024/25 and to £78m per
annum for the following three years, with a final payment of £43m
in 2028/29, when deficit is scheduled to be closed.
As part of the triennial valuation, the Group
has agreed to matching on shareholder distributions such that
distributions above £12m for 2024/25 and above £60m for 2025/26
onwards will be matched by additional contributions to the pension
scheme.
|
27 April
2024
|
29 April
2023*
|
30 April
2022*
|
|
£m
|
£m
|
£m
|
Net cash / (debt)
|
96
|
(97)
|
44
|
Restricted cash
|
(36)
|
(30)
|
(30)
|
Net lease liabilities
|
(999)
|
(1,228)
|
(1,263)
|
Pension liability
|
(171)
|
(249)
|
(257)
|
Total closing indebtedness
|
(1,110)
|
(1,604)
|
(1,506)
|
Less: year-end net cash /
(debt)
|
(96)
|
97
|
(44)
|
Add: average net cash /
(debt)
|
(69)
|
(96)
|
290
|
Total average indebtedness
|
(1,275)
|
(1,603)
|
(1,260)
|
|
27 April
2024
|
29 April
2023*
|
30 April
2022*
|
|
£m
|
£m
|
£m
|
Operating cashflow
|
246
|
268
|
375
|
Cash payments of leasing costs,
debt & interest
|
247
|
283
|
263
|
Operating cash flow plus cash
payments of leasing
|
493
|
551
|
638
|
|
|
|
|
Bank covenant
ratios
|
|
|
|
Fixed charges (cash lease costs +
cash interest)
|
274
|
309
|
280
|
Fixed charge cover
|
1.80x
|
1.78x
|
2.28x
|
|
|
|
|
Net cash excluding restricted
funds
|
60
|
(127)
|
14
|
Net debt leverage
|
(0.24)x
|
0.47x
|
(0.04)x
|
|
|
|
|
Net indebtedness
ratios
|
|
|
|
Fixed charges (cash lease costs +
cash interest + pension contributions)
|
310
|
387
|
358
|
Total indebtedness fixed charge cover
|
1.59x
|
1.42x
|
1.78x
|
|
|
|
|
Total closing
indebtedness
|
(1,110)
|
(1,604)
|
(1,506)
|
Total indebtedness leverage
|
2.25x
|
2.91x
|
2.36x
|
*The prior year figures have not
been restated for the disposal of Kotsovolos as these calculations
are consistent with the covenants in place at the time
At 27 April 2024 the Group had a net cash
position of £96m (2022/23: net debt £(97)m) and average net debt
for the year of £(69)m (2022/23: average net debt £(96)m). The
Group has access to £493m across two longer term revolving credit
facilities that expire in April 2026, and two additional short-term
credit facilities totalling £134m that expire in October 2024,
taking total available credit from revolving credit facilities to
£627m. The covenants on the debt facilities are net debt leverage
<2.5x and fixed charge cover >1.75x. In April 2023 the
Group's supportive lending syndicate agreed to relax the fixed
charge cover covenant to >1.5x until after the October 2024
measurement date.
The deferred tax asset remained at
£8m in the year and related primarily to the Nordics business. The
potential UK deferred tax asset remained de-recognised in the year,
which has been prudently assessed based on the current
macroeconomic uncertainty.
Provisions primarily relate to property,
reorganisation and sales provisions. The balance increased by £24m
during the year due to additions for new provisions related to
historical regulatory matters, and reclassification of balances
related to insurance claim liabilities and commercial
clawbacks.
Comprehensive income / Changes in equity
Total equity for the Group increased from
£1,892m to £2,072m in the period, driven by profit after tax of
£165m, the actuarial gain (net of taxation) on the defined benefit
pension deficit for the UK pensions scheme of £57m, hedging gains
of £4m and movements in relation to share schemes of £8m. This was
partially offset by £(42)m for the translation of overseas
operations and purchase of own shares by the EBT of
£(12)m.
Share count
The weighted average number of shares used for
basic earnings increased by 2m to 1,106m due to a small decrease in
the average number of shares held by the Group EBT to satisfy
colleague shareholder schemes.
The dilutive effect of share options and other
incentive schemes increased as some schemes improved performance
against vesting conditions.
|
|
27 April
2024
|
29 April
2023
|
|
|
Million
|
Million
|
Weighted average number of shares
|
|
|
|
Average shares in
issue
|
|
1,133
|
1,133
|
Less average holding by Group EBT
and treasury shares held by Company
|
|
(27)
|
(29)
|
For basic earnings / (loss) per share
|
|
1,106
|
1,104
|
Dilutive effect of share options
and other incentive schemes
|
|
22
|
20
|
For diluted earnings / (loss) per
share
|
|
1,128
|
1,124
|
Financial Information
Consolidated Income
Statement
Note
|
Period
ended
27 April
2024
£m
|
(Restated)*
Period
ended
29
April
2023
£m
|
Continuing Operations
|
|
8,476
|
8,874
|
Revenue
|
2
|
|
|
|
|
Profit before impairment of goodwill, interest and
tax
|
2
|
117
|
147
|
|
|
|
|
Impairment of goodwill
|
|
-
|
(511)
|
Profit / (loss) before interest and tax
|
|
117
|
(364)
|
Finance income
|
|
4
|
2
|
Finance costs
|
|
(93)
|
(100)
|
Net finance
costs
|
3
|
(89)
|
(98)
|
Profit / (loss) before tax
|
28
|
(462)
|
Income tax expense
|
|
(1)
|
(30)
|
Profit / (loss) after tax for the period from continuing
operations
|
27
|
(492)
|
|
|
|
Profit after tax
for the
period from
discontinued operations
|
138
|
11
|
|
|
|
Profit / (loss) after tax for the period
|
165
|
(481)
|
Earnings per
share (pence)
|
4
|
|
|
Basic - continuing
operations
|
|
2.4p
|
(44.6)p
|
Diluted - continuing
operations
|
|
2.4p
|
(44.6)p
|
|
|
|
|
Basic - total
|
|
14.9p
|
(43.6)p
|
Diluted - total
|
|
14.6p
|
(43.6)p
|
* The prior period has been
restated to exclude discontinued operations
Financial Information
Consolidated Statement of
Comprehensive Income
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period ended
29
April
2023
£m
|
Profit/(loss)
after tax
for the
period
|
|
|
165
|
(481)
|
Items that
may be
reclassified to
the income
statement in
subsequent periods:
|
|
|
|
Cash flow hedges
|
|
|
|
|
Fair value movements recognised in other comprehensive
income
|
|
4
|
11
|
Reclassified
and reported
in income
statement
|
|
|
6
|
3
|
Tax on movements on cash flow hedges
|
|
|
(1)
|
-
|
Loss
arising on
translation of
foreign operations
|
|
(41)
|
(5)
|
Reclassification of foreign
currency translation differences due to disposal of foreign
operations
|
|
(1)
|
-
|
|
(33)
|
9
|
Items that
will not
be reclassified
to the
income statement
in subsequent
periods:
|
|
|
|
Actuarial gain/(loss)
on defined
benefit pension
schemes
|
- UK
|
|
52
|
(61)
|
|
- Overseas
|
|
-
|
-
|
Tax on movements on defined benefit pension schemes
|
|
|
5
|
(35)
|
|
57
|
(96)
|
Other comprehensive
income/(expense) for
the period
(taken to
equity)
|
24
|
(87)
|
|
|
|
Total comprehensive
income/(expense) for the period - continuing operations
|
52
|
(579)
|
Total comprehensive income for the
period - discontinued operations
|
137
|
11
|
Total comprehensive
income/(expense) for
the period
|
189
|
(568)
|
* The prior period has been
restated to exclude discontinued operations
Financial Information
Consolidated Balance Sheet
|
27
April
2024
£m
|
29
April
2023
£m
|
Non-current assets
|
|
|
|
Goodwill
|
|
2,237
|
2,270
|
Intangible assets
|
|
246
|
350
|
Property, plant &
equipment
|
|
111
|
155
|
Right-of-use assets
|
|
799
|
995
|
Lease receivables
|
|
3
|
4
|
Trade and other
receivables
|
|
101
|
148
|
Deferred tax assets
|
|
20
|
23
|
|
3,517
|
3,945
|
Current assets
|
|
|
|
Inventory
|
|
1,034
|
1,151
|
Lease receivables
|
|
1
|
1
|
Trade and other receivables
|
|
616
|
631
|
Income tax receivable
|
|
3
|
1
|
Derivative assets
|
|
13
|
23
|
Cash and cash equivalents
|
|
125
|
97
|
|
1,792
|
1,904
|
Total assets
|
5,309
|
5,849
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(1,809)
|
(2,067)
|
Derivative liabilities
|
|
(4)
|
(13)
|
Income tax payable
|
|
(23)
|
(35)
|
Loans and other borrowings
|
|
(29)
|
(16)
|
Lease liabilities
|
|
(202)
|
(213)
|
Provisions
|
|
(64)
|
(43)
|
|
(2,131)
|
(2,387)
|
Non-current liabilities
|
|
|
|
Trade and other payables
|
|
(114)
|
(103)
|
Loans and other borrowings
|
|
-
|
(178)
|
Lease liabilities
|
|
(801)
|
(1,020)
|
Retirement benefit obligations
|
|
(171)
|
(249)
|
Deferred tax
liabilities
|
|
(12)
|
(15)
|
Provisions
|
|
(8)
|
(5)
|
|
(1,106)
|
(1,570)
|
Total liabilities
|
(3,237)
|
(3,957)
|
Net assets
|
2,072
|
1,892
|
Capital and reserves
|
|
|
|
Share capital
|
|
1
|
1
|
Share premium reserve
|
|
2,263
|
2,263
|
Other reserves
|
|
(844)
|
(804)
|
Accumulated profits
|
|
652
|
432
|
Equity attributable
to
equity holders
of
the parent
company
|
2,072
|
1,892
|
Financial Information
Consolidated Statement
of
Changes in
Equity
|
|
Share
capital
£m
|
Share
premium reserve
£m
|
Other
reserves
£m
|
Accumulated
profits
£m
|
Total
equity
£m
|
At 1 May 2022
|
|
1
|
2,263
|
(803)
|
1,040
|
2,501
|
Profit for the period
|
|
-
|
-
|
-
|
(481)
|
(481)
|
Other comprehensive
income/(expense) recognised directly in
equity
|
|
-
|
-
|
9
|
(96)
|
(87)
|
Total comprehensive
income/(expense) for the period
|
|
-
|
-
|
9
|
(577)
|
(568)
|
Amounts transferred to the
carrying value of inventory purchased during the period
|
|
-
|
-
|
(19)
|
-
|
(19)
|
Net movement in relation to share
schemes
|
|
-
|
-
|
13
|
4
|
17
|
Purchase of own shares - employee
benefit trust
|
|
-
|
-
|
(4)
|
-
|
(4)
|
Equity dividend
|
|
-
|
-
|
-
|
(35)
|
(35)
|
At 29 April 2023
|
|
1
|
2,263
|
(804)
|
432
|
1,892
|
Profit for the period
|
|
-
|
-
|
-
|
165
|
165
|
Other comprehensive
(expense)/income recognised directly in
equity
|
|
-
|
-
|
(32)
|
56
|
24
|
Total comprehensive
(expense)/income for
the period
|
|
-
|
-
|
(32)
|
221
|
189
|
Amounts transferred to the
carrying value of inventory purchased during the period
|
|
-
|
-
|
(5)
|
-
|
(5)
|
Amounts transferred to accumulated
profits
|
|
-
|
-
|
(1)
|
1
|
-
|
Net movement in relation to share schemes
|
|
-
|
-
|
10
|
(2)
|
8
|
Purchase of own shares - employee benefit trust
|
|
-
|
-
|
(12)
|
-
|
(12)
|
Equity dividend
|
|
-
|
-
|
-
|
-
|
-
|
At 27
April 2024
|
1
|
2,263
|
(844)
|
652
|
2,072
|
|
|
|
|
|
|
Financial Information
Consolidated Cash
Flow Statement
Note
|
Period
ended
27
April
2024
£m
|
(Restated)* Period
ended
29 April
2023
£m
|
Operating activities
|
|
|
|
Cash generated from operations
|
6
|
419
|
342
|
Contributions to defined benefit
pension scheme
|
|
(36)
|
(78)
|
Income tax paid
|
|
(7)
|
(40)
|
Net cash flows from operating activities - continuing
operations
|
376
|
224
|
Net cash flows from operating
activities - discontinued operations
|
(10)
|
46
|
Net cash
flows from
operating activities
|
366
|
270
|
Investing activities
|
|
|
|
Acquisition of property, plant
& equipment and other intangibles
|
|
(48)
|
(103)
|
Net cash flows from investing activities - continuing
operations
|
(48)
|
(103)
|
Net cash flows from investing
activities - discontinued operations
|
(11)
|
(8)
|
Net cash flows from investing
activities - discontinued operations: proceeds on sale
of
business
|
202
|
-
|
Net cash
flows from
investing activities
|
143
|
(111)
|
Financing activities
|
|
|
|
Interest paid
|
|
(87)
|
(88)
|
Capital repayment of lease
liabilities
|
|
(195)
|
(202)
|
Purchase of own shares - employee
benefit trust
|
|
(12)
|
(4)
|
Equity dividends paid
|
|
-
|
(35)
|
(Repayment) / Drawdown of
borrowings
|
|
(178)
|
109
|
Cash (outflows) / inflows from
derivative financial instruments
|
|
(3)
|
43
|
Facility arrangement fees
paid
|
|
(1)
|
(1)
|
Net cash flows from financing activities - continuing
operations
|
(476)
|
(178)
|
Net cash flows from financing
activities - discontinued operations
|
(17)
|
(19)
|
Net cash
flows from
financing activities
|
(493)
|
(197)
|
Increase / (decrease) in
cash and
cash equivalents
and bank
overdrafts
|
16
|
(38)
|
Cash and cash equivalents and bank overdrafts at the beginning of the period
|
|
81
|
124
|
Currency translation differences
|
|
(1)
|
(5)
|
Cash and
cash equivalents
and bank
overdrafts at
the end
of
the period
|
6
|
96
|
81
|
* The prior period has been
restated to exclude discontinued operations
Financial Information
Notes to
the Financial
Information
1 Basis of preparation
The Financial Information, which
comprises the consolidated income statement, consolidated statement
of comprehensive income, consolidated balance sheet, consolidated
statement of changes in equity, consolidated cash flow statement
and extracts from the notes to the accounts for the period ended 27
April 2024 and 29 April 2023, has been prepared in accordance with
the accounting policies set out in the full financial statements
and on a going concern basis.
Alternative performance
measures ('APMs')
In addition to IFRS measures, the
Group uses certain APMs that are considered to be additional
informative measures of ongoing trading performance of the Group
and are consistent with how performance is measured internally. The
APMs used by the Group in addition to IFRS measures are included
within the Glossary and definitions. This includes further
information on the definitions, purpose, and reconciliation to IFRS
measures of those APMs that are used for internal reporting and
presented to the Group's Chief Operating Decision Maker ('CODM').
The CODM has been determined to be the Board.
Going concern
Going concern is the basis of
preparation of the financial statements that assumes an entity will
remain in operation for a period of at least 12 months from the
date of approval of these financial statements.
In their consideration of going
concern, the directors have reviewed the Group's future cash
forecasts and profit projections, which are based on market data
and past experience. Given the short to medium term macroeconomic
uncertainty, Currys obtained a fixed charge cover covenant
relaxation from its banking syndicate covering the October 2023,
April 2024, and October 2024 test periods. The debt facilities
modelled in the base case total £627m for May to October 2024 and
reduce to £492m from November 2024 onwards as the two short-term
facilities the Group arranged in October 2022 to mitigate any
potential short-medium term macroeconomic uncertainty come to an
end in October 2024.
As a result of the uncertainties
surrounding the forecasts due to the current macroeconomic
environment, the Group has also modelled a severe but plausible
downside scenario by applying a sales risk of 5% in 2024/25
declining to 2% by 2026/27. This sales risk can be offset with
controllable mitigations across various operating expense line
items and hence in this severe but plausible downside scenario, the
Group does not breach any of the Group's facilities or banking
covenants. Further, the Group has numerous other mitigations
available (in addition to those applied to the severe but plausible
downside scenario) which are considered controllable should sales
drop below the severe but plausible downside, before requiring
additional sources of financing in excess of those that are
committed. Such a scenario, and the sequence of events which could
lead to it, is considered to be remote.
The directors are of the opinion
that the Group's forecasts and projections, which take into account
reasonably possible changes in trading performance including the
impact of increased uncertainty and inflation in the wider economic
environment, show that the Group is able to operate within its
current facilities and comply with its banking covenants for at
least 12 months from the date of approval of these financial
statements. In arriving at their conclusion that the Group has
adequate financial resources, the directors considered the level of
borrowings and facilities and that the Group has a robust policy
towards liquidity and cash flow management.
For this reason, the Board
considers it appropriate for the Group to adopt the going concern
basis in preparing the financial information. The long-term effect
of macroeconomic factors is uncertain and should the impact on
trading conditions be more prolonged or severe than what the
directors consider to be reasonably possible, the Group would need
to implement additional operational or financial
measures.
Further information
The Financial Information set out
in this announcement does not constitute statutory accounts within
the meaning of Sections 434 to 436 of the Companies Act 2006 and is
an abridged version of the Group's financial statements for the
period ended 27 April 2024 which were approved by the directors on
27 June 2024. Statutory accounts for the period ended 29 April 2023
have been delivered to the Registrar of Companies, the auditor has
reported on those accounts, their report was unqualified and did
not contain statements under Section 498(2) or (3) of the Companies
Act 2006. Statutory accounts for the period ended 27 April 2024
will be delivered in due course. The auditor has reported on those
accounts, their report was unqualified and did not contain
statements under Section 498 of the Companies Act 2006.
The consolidated financial
statements have been prepared in accordance with UK-adopted
international accounting standards. The consolidated financial
statements incorporate the financial statements of the Company and
its subsidiary undertakings for the period ended 27 April
2024.
Financial Information
Notes to
the Financial
Information continued
2
Segmental analysis
The Group's operating segments
reflect the segments routinely reviewed by the CODM used to manage
performance and allocate resources. This information is
predominantly based on geographical areas which are either managed
separately or have similar trading characteristics.
The Group's operating and
reportable segments have been identified as follows:
· UK
& Ireland; comprises the operations of Currys, iD Mobile and
B2B operations.
· Nordics; operates both franchise and own stores in Norway,
Sweden, Finland and Denmark with further franchise operations in
Iceland, Greenland and the Faroe Islands.
UK & Ireland and Nordics are
involved in the sale of consumer electronics and mobile technology
products and services, primarily through stores or online
channels.
Transactions between segments are
on an arm's length basis.
Segmental results
|
Period
ended 27
April 2024
|
UK &
Ireland
£m
|
Nordics
£m
|
Eliminations
£m
|
Total
£m
|
External revenue
|
4,970
|
3,506
|
-
|
8,476
|
Inter-segmental revenue
|
53
|
-
|
(53)
|
-
|
Total revenue
|
5,023
|
3,506
|
(53)
|
8,476
|
Profit before
interest and
tax
|
88
|
29
|
-
|
117
|
Finance income
|
|
|
|
4
|
Finance costs
|
|
|
|
(93)
|
Profit before tax
|
|
|
|
28
|
|
|
|
|
|
Depreciation and
amortisation
|
(163)
|
(136)
|
-
|
(299)
|
|
(Restated)*
Period ended 29 April
2023
|
|
UK &
Ireland
£m
|
Nordics
£m
|
Eliminations
£m
|
Total
£m
|
External revenue
|
5,067
|
3,807
|
-
|
8,874
|
Inter-segmental revenue
|
59
|
-
|
(59)
|
-
|
Total revenue
|
5,126
|
3,807
|
(59)
|
8,874
|
Profit/(loss) before interest, tax and impairment of
goodwill
|
158
|
(11)
|
-
|
147
|
Impairment of goodwill
|
(511)
|
-
|
-
|
(511)
|
(Loss) before interest and tax
|
(353)
|
(11)
|
-
|
(364)
|
Finance income
|
|
|
|
2
|
Finance costs
|
|
|
|
(100)
|
(Loss) before tax
|
|
|
|
(462)
|
|
|
|
|
|
Depreciation and
amortisation
|
(166)
|
(142)
|
-
|
(308)
|
* The prior period has
been restated to exclude discontinued operations
No individual customer
represented more than 10% of the Group's revenue within the current
or preceding period.
Financial Information
Notes to
the Financial
Information continued
2
Segmental analysis
continued
Disaggregation of revenues
The Group's disaggregated revenue
recognised under 'Revenue from Contracts with Customers' in
accordance with IFRS 15 relates to the following operating segments
and revenue streams:
|
|
Period ended 27 April
2024
|
UK &
Ireland
£m
|
Nordics
£m
|
Total
£m
|
Sale of goods
|
4,296
|
3,208
|
7,504
|
Commission revenue
|
178
|
165
|
343
|
Support services revenue
|
229
|
43
|
272
|
Other services revenue
|
267
|
90
|
357
|
Total revenue from continuing
operations
|
4,970
|
3,506
|
8,476
|
(Restated)*
Period
ended 29 April
2023
|
|
UK &
Ireland
£m
|
Nordics
£m
|
Total
£m
|
Sale of goods
|
4,391
|
3,480
|
7,871
|
Commission revenue
|
260
|
195
|
455
|
Support services
revenue
|
242
|
53
|
295
|
Other services revenue
|
174
|
79
|
253
|
Total revenue from continuing
operations
|
5,067
|
3,807
|
8,874
|
* The prior period has been
restated to exclude discontinued operations
Revenue from commissions relates
predominantly to network and insurance commissions.
Financial Information
Notes to
the Financial
Information continued
3 Net finance
costs
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period
ended
29 April
2023
£m
|
Unwind of discounts on trade and other receivables
|
4
|
2
|
Finance income
|
4
|
2
|
Interest on bank overdrafts,
loans and
borrowings
|
(21)
|
(18)
|
Interest expense on lease liabilities
|
(59)
|
(63)
|
Net interest on defined benefit pension obligations
|
(11)
|
(7)
|
Amortisation of facility fees
|
(2)
|
(2)
|
Intercompany interest
|
(3)
|
(2)
|
Other interest expense
|
3
|
(8)
|
Finance costs
|
(93)
|
(100)
|
Total net
finance costs
|
(89)
|
(98)
|
* The prior period has been
restated to exclude discontinued operations
All finance costs in the above
table represent interest costs of financial liabilities and assets,
other than amortisation of facility fees which represent
non-financial assets and net interest on defined benefit pension
obligations.
4 Earnings per share
|
Period
ended
27
April
2024
£m
|
Period
ended
29 April
2023
£m
|
Profit / (loss) for the period
attributable to equity shareholders - continued
operations
|
27
|
(492)
|
Profit for the period attributable
to equity shareholders - discontinued operations
|
138
|
11
|
Profit / (loss) for the period - Total
|
165
|
(481)
|
|
Million
|
Million
|
Weighted average
number of
shares
|
|
|
Average shares in issue
|
1,133
|
1,133
|
Less average holding by Group EBT and Treasury shares held by Company
|
(27)
|
(29)
|
For basic earnings per share
|
1,106
|
1,104
|
Dilutive effect of share options and other incentive schemes
|
22
|
20
|
For diluted earnings per share
|
1,128
|
1,124
|
|
Pence
|
Pence
|
Earnings per
share
|
|
|
Basic earnings per share -
continuing operations
|
2.4
|
(44.6)
|
Diluted earnings per share -
continuing operations
|
2.4
|
(44.6)
|
|
|
|
Basic earnings per share -
discontinued operations
|
12.5
|
1.0
|
Diluted earnings per share -
discontinued operations
|
12.2
|
1.0
|
|
|
|
Basic earnings per share -
total
|
14.9
|
(43.6)
|
Diluted earnings per share -
total
|
14.6
|
(43.6)
|
Financial Information
Notes to
the Financial
Information continued
5
Equity dividends
|
27
April
2024
£m
|
29 April
2023
£m
|
Final dividend for the period
ended 30 April 2022 of 2.15p per ordinary share
|
-
|
24
|
Interim dividend for the period
ended 29 April 2023 of 1.00p per ordinary share
|
-
|
11
|
Amounts recognised
as
distributions to
equity shareholders
in
the period
-
on
ordinary shares
of 0.1p
each
|
-
|
35
|
The final dividend proposed for
the period ended 27 April 2024 is nil:
|
£m
|
Final dividend for the period ended 27 April 2024 of nil per ordinary share
|
-
|
6
Notes to the
cash flow
statement
a. Reconciliation of cash and cash equivalents and bank overdrafts at the end of the period
|
Period
ended
27
April
2024
£m
|
Period
ended
29 April
2023
£m
|
Cash at bank and on deposit
|
125
|
97
|
Bank overdrafts
|
(29)
|
(16)
|
Cash and cash equivalents and bank overdrafts at end of the period
|
96
|
81
|
b. Reconciliation of operating profit to cash generated
from continuing operations
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period
ended
29 April
2023
£m
|
Profit / (loss)
before interest
and tax
|
117
|
(364)
|
Depreciation and amortisation
|
299
|
308
|
Share-based payment charge
|
8
|
14
|
Profit on disposal of fixed assets
|
-
|
-
|
Impairments and other non-cash items
|
28
|
520
|
Operating cash flows before movements in working capital
|
452
|
478
|
Movements in working
capital:
|
|
|
(Increase) / Decrease in
inventory
|
(43)
|
126
|
(Increase) / Decrease in
receivables
|
(36)
|
40
|
Increase / (Decrease) in
payables
|
21
|
(286)
|
Increase / (Decrease) in
provisions
|
25
|
(16)
|
|
(33)
|
(136)
|
Cash generated
from continuing
operations
|
419
|
342
|
* The prior period has been
restated to exclude discontinued operations
Financial Information
Notes to
the Financial
Information continued
6
Notes to the
cash flow
statement continued
c. Changes in liabilities arising from
financing activities
The table below details changes in
the Group's liabilities arising from financing activities,
including both cash and non-cash changes. Liabilities arising from
financing activities are those for which cash flows were, or future
cash flows will be, classified in the Group's consolidated cash
flow statement as cash flows from financing
activities.
|
29
April
2023
£m
|
Financing
cash flows
£m
|
Lease
additions, modifications and
disposals
£m
|
Foreign
exchange
£m
|
Interest
£m
|
27 April
2024
£m
|
Loans and other borrowings
|
(178)
|
197
|
4
|
(1)
|
(22)
|
-
|
Lease liabilities(i)
|
(1,233)
|
275
|
1(iii)
|
18
|
(64)
|
(1,003)
|
Total liabilities
from financing
activities (ii)
|
(1,411)
|
472
|
5
|
17
|
(86)
|
(1,003)
|
|
30
April
2022
£m
|
Financing
cash flows
£m
|
Lease
additions, modifications and
disposals
£m
|
Foreign
exchange
£m
|
Interest
£m
|
29 April
2023
£m
|
Loans and other borrowings
|
(80)
|
(92)
|
-
|
11
|
(17)
|
(178)
|
Lease liabilities(i)
|
(1,267)
|
285
|
(198)
|
15
|
(68)
|
(1,233)
|
Total liabilities
from financing
activities (ii)
|
(1,347)
|
193
|
(198)
|
26
|
(85)
|
(1,411)
|
i. Lease liabilities
are secured over the Group's right-of-use assets.
ii. In addition to the
amounts shown above, facility arrangement fees of £1m (2022/23:
£1m) are included within cash flows from financing activities in
the consolidated cash flow statement.
iii.
This figure includes the disposal of lease liabilities related to
Greece of £81m
The consolidated cash flow
statement presents the drawdown and repayment of loans and other
borrowings on a net basis as these loans and other borrowings are
used as a key part of the Group's daily cash management, with daily
deposits and repayments, and the entire balance revolving within a
matter of days.
d. Proceeds on sale of
business
On 10 April 2024, the Group
announced that it has completed the sale of Dixons South East
Europe A.E.V.E., the holding company of Currys' entire Greece and
Cyprus retail business, trading as Kotsovolos, to Public Power
Corporation S.A. Total consideration received was £237m and £32m of
cash was held in Dixons South East Europe A.E.V.E. at the disposal
date, resulting in a net cash inflow on disposal of £205m. A
further £3m of transaction fees associated with the sale were paid
during FY24, resulting in net proceeds on disposal of
£202m.
7
Related party transactions
Transactions between the Group's
subsidiary undertakings, which are related parties, have been
eliminated on consolidation and accordingly are not
disclosed.
The Group had the following
transactions and balances with its associates:
|
27
April
2024
£m
|
29 April
2023
£m
|
Revenue from sale of goods and services
|
14
|
13
|
Amounts owed to the Group
|
1
|
1
|
All transactions entered into with
related parties were completed on an arm's length
basis.
Risks to Achieving the Group's Objectives
The Board continually reviews and
monitors the risks and uncertainties which could have a material
effect on the Group's results. The Group's risks, and the factors
which mitigate them, are set out in more detail on pages 64 to 72
in the Annual Report and Accounts 2022/23 and remain relevant, but
have evolved, in the current period.
The updated risks and
uncertainties are listed below:
1. Failure
to actively understand, manage and deepen key supplier and brand
relationships who contribute materially to our business could
weaken our ability to respond to external shocks and, could result
in a deterioration in financial performance;
2. Failure
to deliver an effective business transformation programme in
response to a changing consumer environment could result in a loss
of competitive advantage impacting financial
performance;
3. Failure
to comply with financial services regulation could result in
reputational damage, customer compensation, financial penalties and
a resultant deterioration in financial performance;
4. Failure
in appropriately safeguarding sensitive information and failure to
comply with legislation could result in reputational damage,
financial penalties and a resultant deterioration in financial
performance;
5. Failure
to adequately invest in and integrate the Group's IT systems and
infrastructure could result in restricted growth and reputational
damage impacting financial performance;
6. Failure
to appropriately safeguard against cyber risks and associated
attacks could result in reputational damage, customer compensation,
financial penalties and a resultant deterioration in financial
performance;
7. Failure
to action appropriate Health and Safety measures resulting in
injury could give rise to reputational damage and financial
penalties;
8.
Business continuity plans are not effective and major incident
response is inadequate resulting in reputational damage and a loss
of competitive advantage;
9.
Crystallisation of potential tax exposures resulting from legacy
corporate transactions, employee and sales taxes arising from
periodic tax audits and investigations across various jurisdictions
in which the Group operates may impact cash flows for the
Group;
10. Failure to employ
adequate procedures and due diligence regarding product quality and
safety could result in the provision of products which pose a risk
to customer health, resulting in fines, prosecution and significant
reputational damage;
11. Failure to either
deliver or adequately communicate our commitment to sustainability
and being a good corporate citizen could result in reduced cash
flow, reputational damage and loss of competitive
advantage;
12. Failure to successfully
navigate an increasingly pervasive set of externally driven
factors, inflation and cost of living pressures could result in a
deterioration in financial performance; and
13. Failure to manage
Currys' access to sufficient liquidity at any given time may impact
the Group's ability to meet its financial obligations and support
business growth plans.
The directors have prepared the
preliminary Financial Information on a going concern basis. In
considering the going concern basis, the directors have considered
the above-mentioned principal risks and uncertainties, especially
in the context of a highly competitive consumer and retail
environment as well as the wider macroeconomic environment and how
these factors might influence the Group's objectives and
strategy.
In their consideration of going
concern, the directors have reviewed the Group's future cash
forecasts and profit projections, which are based on market data
and past experience. The directors are of the opinion that the
Group's forecasts and projections, which take into account
reasonably possible changes in trading performance including the
impact of increased uncertainty and inflation in the wider economic
environment, show that the Group is able to operate within its
current facilities and comply with its banking covenants for at
least 12 months from the date of approval of these condensed
financial statements. In arriving at their conclusion that the
Group has adequate financial resources, the directors considered
the level of borrowings and facilities and that the Group has a
robust policy towards liquidity and cash flow
management.
As a result, the Board believes
that the Group is well placed to manage its financing and other
significant risks satisfactorily and that the Group will be able to
operate within the level of its facilities for at least 12 months
from the date of approval of these condensed financial statements.
For this reason, the Board considers it appropriate for the Group
to adopt the going concern basis in preparing the financial
information.
Glossary and Definitions
Alternative performance
measures ('APMs')
In the reporting of financial
information, the Group uses certain measures that are not required
under IFRS. These are presented in accordance with the Guidelines
on APMs issued by the European Securities and Markets Authority
('ESMA'). These measures are consistent with those used internally
by the Group's Chief Operating Decision Maker ('CODM') in order to
evaluate trends, monitor performance and forecast
results.
These APMs may not be directly
comparable with other similarly titled measures of 'adjusted' or
'underlying' revenue or profit measures used by other companies,
including those within our industry, and are not intended to be a
substitute for, or superior to, IFRS measures.
We consider these additional
measures to provide additional information on the performance of
the business and trends to shareholders. The below, and
supplementary notes to the APMs, provides further information on
the definitions, purpose and reconciliations to IFRS measures of
those APMs that are used internally in order to provide parity and
transparency between the users of this financial information and
the CODM in assessing the core results of the business in
conjunction with IFRS measures.
Adjusted results
Included within our APMs the Group
reports a number of adjusted profit, and earnings measures, all of
which are described throughout this section. The Group subsequently
refers to adjusted results as those which reflect the in-period
trading performance of the ongoing omnichannel retail operations
(referred to below as underlying operations and trade) and excludes
from IFRS measures discontinued operations and certain items that
are significant in size or volatility or by nature are non-trading
or highly infrequent.
Adjusting items
When determining whether an item
is to be classified as adjusting, and the departure from IFRS
measures is deemed more appropriate than the additional disclosure
requirements for material items under IAS 1, it must meet at least
one of the following criteria:
o be one-off in nature and have a significant impact on amounts
presented in either the statutory income statement or statutory
cash flow statement in any set of annual Group financial
statements; or
o recur for a finite number of years and do not reflect the
underlying trading performance of the business.
Management will classify items as
adjusting where these criteria are met and it is considered more
useful for the users of the financial statements to depart from
IFRS measures.
Items excluded from adjusted
results can evolve from one financial period to the next depending
on the nature of exceptional items or one-off type activities.
Where appropriate, for example where a business is classified as
exited/to be exited, comparative information is restated
accordingly.
Below highlights the grouping in
which management allocate adjusting items and provides further
detail on how management consider such items to meet the criteria
set out above. Further information on the adjusting items
recognised in the current and comparative period can be found in
note A4.
Acquisition and
disposal
related items
Includes costs incurred in
relation to the acquisition, and income for the disposal of
business operations, as the related costs and income reflect
significant changes to the Group's underlying business operations
and trading performance. Adjusted results do not exclude the
related revenues or costs that have been earned in relation to
previous acquisitions, with the exception of the amortisation of
intangibles, such as brands, that would not have been recognised
prior to their acquisition. Where practically possible amounts are
restated in comparative periods to reflect where a business
operation has subsequently been disposed.
Strategic change
programmes
Primarily relate to costs incurred for the execution and delivery of a change in strategic direction, such as; severance and other direct employee costs incurred following the announcement of
detailed formal restructuring plans as they are considered
one-off;
property rationalisation programmes
where a
business decision
is made
to rebase
the store
estate as
this is
considered both
one-off in nature
and to
cause a
significant change to the underlying business operations;
and implementation costs
for strategic
change
delivery projects that are
considered one-off in nature. Such costs incurred do not reflect
the Group's underlying trading performance. Results
are therefore adjusted to exclude such items in order to aid
comparability between periods.
Regulatory costs
The Group includes material costs
related to data incidents and regulatory challenge within adjusting
items so far as on the basis of internal or external legal advice,
it has been determined that it is more than possible that a
material outflow will be required to settle the obligation (legal
or constructive) and subsequently recognised a provision in
accordance with IAS 37.
Glossary and
Definitions continued
Alternative performance
measures ('APMs')
continued
Adjusting items
continued
Impairment losses
and onerous
contracts
In order to aid comparability,
costs incurred for material non-cash impairments (or reversals of
previously recognised impairments) and onerous contracts are
included within adjusting items where they have a significant
impact on amounts presented in either the statutory income
statement or statutory cash flow statement in any set of annual
Group financial statements. When considering the threshold,
management will consider whether the gross impairment charge and
gross reversal of previously recognised impairment in any one
reportable operating segment is above the material threshold for
that financial period.
While the recognition of such is
considered to be one-off in nature, the unavoidable costs for those
contracts considered onerous is continuously reviewed and therefore
based on readily available information at the reporting date as
well as managements historical experience of similar transactions.
As a result, future cash outflows and total charges to the income
statement may fluctuate in future periods. If these changes are
material they will be recognised in adjusting items.
Other items
Other items include those items
that are non-operating and one-off in nature that are material
enough to distort the underlying results of the business but do not
fall into the categories disclosed above. Such items include the
settlement of legal cases and other contractual disputes where the
corresponding income, or costs, would be considered to distort
users understanding of trading performance during the
period.
Net interest income/(costs)
Included within adjusting interest
income/(costs) are the finance income/(costs) of businesses to be
exited, previously disposed operations, net pension interest costs
on the defined benefit pension scheme within the UK and other
exceptional items considered so one-off or material that they
distort underlying finance costs of the Group (including legacy tax
cases). As disclosed above, the disposal of businesses represents a
significant change to the underlying business operations, as such,
the related interest income/(costs) are removed from adjusted
results to assist users' understanding of the trading
business.
The net interest charge on defined
benefit pension schemes represents the non-cash remeasurement
calculated by applying the corporate bond yield rates applicable on
the last day of the previous financial period to the net defined
benefit obligation. As a non-cash remeasurement cost which is
unrepresentative of the actual investment gains or losses made or
the liabilities paid and payable, and given the defined benefit
section of the scheme having closed to future accrual on 30 April
2010, the accounting effect of this is excluded from adjusted
results.
Tax
Included within taxation is the
tax impact on those items defined above as adjusting. The exclusion
from adjusted results ensures that users, and management, can
assess the overall performance of the Groups underlying
operations.
Where the Group is cooperating
with tax authorities in relation to legacy tax cases and is
applying tax treatments to changes in underlying business
operations as a result of acquisition, divestiture or closure of
operations, the respective costs will also be included within
adjusting items. Management considers it appropriate to divert from
IFRS measures in such circumstance as the one-off charges related
to prior periods could distort users understanding of the Group's
ongoing operational performance.
The Group also includes the
movement of un-recognised deferred tax assets relating to unused
tax losses and other deductible temporary differences within
adjusting items. Management considers that the exclusion from
adjusted results aids users in the determination of current period
performance as the recognition and derecognition of deferred tax is
impacted by management's forecast of future performance and the
ability to utilise unused tax losses and other deductible temporary
differences.
Definitions, purpose
and reconciliations
In line with the Guidelines on
Alternative Performance Measures issued by ESMA we have provided
additional information on the APMs used by the Group below,
including full reconciliations back to the closest equivalent
statutory measure.
Glossary and
Definitions continued
Alternative performance
measures ('APMs')
continued
Adjusting items
continued
EBIT/EBITDA
In the key highlights and
Performance review we reference financial metrics such as EBIT and
EBITDA. We would like to draw to the user's attention that these
are shown to aid comparison of our adjusted measures to the closest
IFRS measure. We acknowledge that the terminology of EBIT and
EBITDA are not IFRS defined labels but are compiled directly from
the IFRS measures of profit without making any adjustments for
adjusting items explained above. These measures are: profit for the
period before deducting interest and tax, termed as EBIT; and
profit for the period before deducting interest, tax, depreciation
and amortisation, termed as EBITDA. These metrics are further
explained and reconciled within notes A1 and A2 below.
Currency neutral
Some comparative performance
measures are translated at constant exchange rates, called
'currency neutral' measures.
This restates the prior period
results at a common exchange rate to the current period in order to
provide appropriate period-on-period movement measures without the
impact of foreign exchange movements.
Like-for-like ('LFL') % change
LFL revenue is calculated based on
adjusted store and online revenue (including order & collect,
online in-store and ShopLive UK) using constant exchange rates
consistent with the currency neutral percentage change measure
detailed above. New stores are included where they have been open
for a full financial period both at the beginning and end of the
financial period. Revenue from franchise stores are excluded and
closed stores are excluded for any period of closure during either
period. Customer support agreement, insurance and wholesale
revenues along with revenue from other non-retail businesses are
excluded from LFL calculations. We consider that LFL revenue
represents a useful measure of the trading performance of our
underlying and ongoing store and online portfolio.
Glossary and
Definitions continued
A1 Reconciliation
from statutory
profit before
interest and
tax to
adjusted EBIT
and adjusted
PBT (continuing
operations)
Adjusted EBIT and adjusted PBT are
measures of profitability that are adjusted from total IFRS
measures to remove adjusting items, the nature of which are
disclosed above. A description of costs included within adjusting
items during the period and comparative periods is further
disclosed in note A4.
As discussed above, the Group uses
adjusted profit measures in order to provide a useful measure of
the ongoing performance of the Group.
The below reconciles profit before
tax and profit before interest and tax, which are considered to be
the closest equivalent IFRS measures, to adjusted EBIT and adjusted
PBT.
Period ended 27 April 2024
|
Total
profit
£m
|
Acquisition
/ disposal related items
£m
|
Strategic
change programmes
£m
|
Impairment
losses and
onerous contracts
£m
|
Regulatory
income
£m
|
Other
£m
|
Interest
£m
|
Adjusted
profit
£m
|
UK & Ireland
|
88
|
11
|
11
|
17
|
13
|
2
|
-
|
142
|
Nordics
|
29
|
12
|
5
|
15
|
-
|
-
|
-
|
61
|
EBIT from continuing operations
|
117
|
23
|
16
|
32
|
13
|
2
|
-
|
203
|
Finance income
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
Finance costs
|
(93)
|
-
|
-
|
-
|
-
|
-
|
4
|
(89)
|
Profit before
tax from
continuing operations
|
28
|
23
|
16
|
32
|
13
|
2
|
4
|
118
|
(Restated)* Period ended 29
April 2023
|
Total
profit/ (loss)
£m
|
Acquisition
/ disposal related items
£m
|
Strategic
change programmes
£m
|
Impairment
losses and
onerous contracts
£m
|
Regulatory
income
£m
|
Other
£m
|
Interest
£m
|
Adjusted
profit
(restated)*
£m
|
|
UK & Ireland
|
(353)
|
11
|
8
|
511
|
(7)
|
-
|
-
|
170
|
|
Nordics
|
(11)
|
12
|
18
|
7
|
-
|
-
|
-
|
26
|
|
EBIT from continuing operations
|
(364)
|
23
|
26
|
518
|
(7)
|
-
|
-
|
196
|
|
Finance income
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
2
|
|
Finance costs
|
(100)
|
-
|
-
|
-
|
-
|
-
|
9
|
(91)
|
|
(Loss)/profit before
tax from
continuing operations
|
(462)
|
23
|
26
|
518
|
(7)
|
-
|
9
|
107
|
|
* The prior period has been
restated to exclude discontinued operations
|
|
A2 Reconciliation
from statutory
profit before
interest and
tax to
EBITDA
(continuing operations)
EBITDA represents earnings before
interest, tax, depreciation and amortisation. It provides a useful
measure of profitability for users by adjusting for the volatility
of depreciation and amortisation expense which, due to variable
useful lives and timing of capital investment, could distort the
underlying profit generated from the Group in relative
periods.
The below reconciles profit before
interest and tax, which are considered to be the closest equivalent
IFRS measures, to EBITDA.
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period ended
29 April
2023
£m
|
Profit/(loss) before interest and tax from continuing
operations
|
117
|
(364)
|
Depreciation
|
219
|
225
|
Amortisation
|
80
|
83
|
EBITDA
|
416
|
(56)
|
* The prior period has been
restated to exclude discontinued operations
|
|
|
Glossary and
Definitions continued
A3 Reconciliation
from adjusted
EBIT to
adjusted EBITDA
and adjusted
EBITDAR
(continuing operations)
Adjusted EBITDA represents
earnings before interest, tax, depreciation and amortisation. This
measure also excludes adjusting items, the nature of which are
disclosed above and with further detail in note A4. It provides a
useful measure of profitability for users by adjusting for the
items noted in A1 above as well as the volatility of depreciation
and amortisation expense which, due to variable useful lives and
timing of capital investment, could distort the underlying profit
generated from the Group in relative periods.
The depreciation adjusted within
adjusted EBITDA includes right-of-use asset depreciation on leased
assets under IFRS 16. As some lease rental expenses are not
depreciation linked to right-of-use assets due to being short-term,
low value or variable, a similar measure of adjusted EBITDAR is
provided. Adjusted EBITDAR provides a measure of profitability
based on the above adjusted EBITDA definition as well as deducting
rental expenses not linked to right-of-use assets. The purpose of
this measure is aligned to the adjusted EBITDA purpose above, with
the addition of excluding the full cost base of leases which can
vary from period to period, for example when leases are short-term
whilst negotiations are ongoing regarding lease
renewals.
The below reconciles adjusted EBIT
to adjusted EBITDA and adjusted EBITDAR. The closest equivalent
IFRS measures are considered to be profit before interest and tax,
the reconciliation of such from adjusted EBIT can be found in note
A1.
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period ended
29 April
2023
£m
|
Adjusted EBIT
|
203
|
196
|
Depreciation
|
219
|
225
|
Amortisation
|
57
|
60
|
Adjusted EBITDA
|
479
|
481
|
Leasing costs in EBITDA
|
4
|
10
|
Adjusted EBITDAR
|
483
|
491
|
* The prior period has been
restated to exclude discontinued operations
|
|
|
A4 Further information on the
adjusting items between IFRS measures to adjusted profit
measures noted above (continuing
operations)
Note
|
Period
ended
27
April
2024
£m
|
Period
ended
29 April
2023
(restated)*
£m
|
Included in profit before interest and tax (continuing
operations):
|
|
|
|
Acquisition / disposal related
items
|
(i)
|
23
|
23
|
Strategic change
programmes
|
(ii)
|
16
|
26
|
Impairment losses and onerous
contracts
|
(iii)
|
32
|
518
|
Regulatory income
|
(iv)
|
13
|
(7)
|
Other
|
(v)
|
2
|
-
|
Included in net finance costs (continuing
operations):
|
|
86
|
560
|
Net non-cash finance costs on
defined benefit pension schemes
|
(vi)
|
11
|
7
|
Other interest
|
(vii)
|
(7)
|
2
|
Total impact on profit before tax
(continuing operations)
|
|
90
|
569
|
Tax on other adjusting
items
|
(viii)
|
(30)
|
5
|
Total impact on profit after tax
|
60
|
574
|
* The prior period has been
restated to exclude discontinued operations
|
|
|
(i) Acquisition/disposal related
items
A charge of £23m (2022/23: £23m)
relates primarily to amortisation of acquisition intangibles
arising on the Dixons Retail Merger.
Glossary and Definitions continued
A4 Further information on the
adjusting items between IFRS measures to adjusted profit
measures noted above (continuing
operations) continued
(ii) Strategic
change programmes
During the period, costs of £16m
have been incurred as the Group continues to deliver the long-term
strategic plan. The costs incurred relate to the following
strategic change programmes:
• £12m (2022/23: £10m) of one-off implementation costs related
to transferring service centre operations to a third
party;
• £4m (2022/23: £17m) of additional restructuring costs in
relation to the restructure of the Nordics central operations and
retail business as announced in the prior period.
In addition, in the period ended
29 April 2023 restructuring costs of £3m were recognised related to
central operations and UK & Ireland retail
operations.
Property rationalisation
Included within strategic change
programmes is a credit of £4m that primarily relates to the release
of lease liabilities and excess property provisions following
successful early exit negotiations on stores included within
previously announced rationalisation and closure programmes.
Included in the £4m credit is a £2m impairment charge against
right-of-use assets for non-trading properties in the UK. The
number of periods impacted by the property programme is determined
by the remaining lease duration for closed stores where they cannot
be exited early. Amounts recongised in the current period in
relation to property programmes have been net £nil.
(iii) Impairment losses and
onerous contracts
Following the announcement in the
period of the strategic decision to restructure elements of the
Nordics segment in the prior period, fixed asset impairment charges
of £15m (2022/23: £7m) were recognised over assets held in the
Nordics component of the Group. This includes £16m of impairments
of inefficient intangible software assets with a view to achieving
long-term efficiencies with alternative assets. This is partially
offset by a £1m net credit from reversals of right-of-use asset
impairments following some additional store closures and some
planned closures from the prior period not executed.
During the period the Group also
recognised £10m of impairments over intangible software assets in
the UK & Ireland segment that became obsolete due to system
replacements that took place in the year. In addition, during the
period the Group undertook a strategic review of the IT licensing
portfolio which resulted in £1m of intangible impairments and a
provision for onerous contracts of £6m in relation to unavoidable
future costs of licensing agreements.
During the period ended 29 April
2023, a non-cash impairment charge of £511m was recognised over the
goodwill recognised in the UK & Ireland operating segment. No
impairment charge over goodwill has been recognised in the period
ending 27 April 2024, as described in note 8 to the consolidated
statements.
(iv) Regulatory
costs
During the current period the
Group has provided for £13m of costs related to historic regulatory
matters.
In periods prior, the Group
provided for redress related to the mis-selling of Geek Squad
mobile phone insurance policies following the FCA investigation for
periods preceding June 2015. During the period ended 29 April 2023,
the Group received confirmation that no further action would be
taken for a large proportion of claims and as a result, the Group
reduced the provision in relation to redress by a further
£7m.
(v) Other
In the current period the group
has recognised £2m of FX impact upon translation of an exceptional
underlying intra-group balance that has since been capitalised. A
further £2m has been recognised for professional fees incurred in
relation to open tax cases and other non-operating matters. These
costs are offset by £2m of income from intra-group balance
adjustments, which is offset in total statutory profit by a
corresponding cost in discontinued operations.
Glossary and Definitions continued
A4 Further information on the
adjusting items between IFRS measures to adjusted profit
measures noted above (continuing
operations) continued
(vi) Net
non-cash financing
costs on defined
benefit pension
schemes
The net interest charge on defined
benefit pension schemes represents the non-cash remeasurement
calculated by applying the corporate bond yield rates applicable on
the last day of the previous financial period to the net defined
benefit obligation.
(vii) Other
interest
The Group continues to cooperate
with HMRC in relation to open tax cases arising from pre-merger
legacy transactions in the Carphone Warehouse Group. The Group has
risk assessed that certain of the cases have a probable chance of
resulting in cash outflows to HMRC that are measured at £50m as at
27 April 2024 (comprising the amount of tax payable and interest up
to 27 April 2024) (2022/23: £59m). During the period, interest of
£7m was recorded in relation to these cases which arose from the
downward remeasurement of the risks based on their most recent
based on their recent weighted average probability of
occurring.
(viii) Tax
on
other adjusting
items
The effective tax rate on
adjusting items is 34%. The rate is higher than the UK statutory
rate of 25% predominantly due to the downward remeasurement of the
provisions for uncertain tax positions relating to the legacy
Carphone Warehouse Group tax cases referred to at (vii)
above.
A5 Reconciliation
from statutory
net finance
costs to
adjusted net
finance costs (continuing
operations)
Adjusted net finance costs exclude
certain adjusting finance cost items from total finance costs. The
adjusting items include net pension interest costs and interest
charged on Uncertain Tax Positions (UTP). Further information on
these items being removed from our adjusted earnings measures is
included within the definitions above.
The below provides a
reconciliation from net finance costs, which is considered to be
the closest IFRS measure, to adjusted net finance
costs.
|
Period
ended
27 April
2024
£m
|
(Restated)*
Period ended
29 April
2023
£m
|
Total net finance costs
|
(89)
|
(98)
|
Net interest on defined benefit
pension obligations
|
11
|
7
|
Other interest
|
(7)
|
2
|
Adjusted total
net finance
costs
|
(85)
|
(89)
|
* The
prior period has been restated to exclude discontinued
operations
|
|
|
Glossary and Definitions continued
A6 Adjusted
tax expense (continuing
operations)
a) Tax
expense
The corporation tax charge comprises:
|
|
Period ended
27
April 2024
|
|
(Restated*)
Period
ended 29
April 2023
|
Adjusted
£m
|
Adjusting
items
£m
|
Statutory
£m
|
Adjusted
£m
|
Adjusting
items
£m
|
Statutory
£m
|
Current tax
|
|
|
|
|
|
|
UK corporation tax at 25%
(2022/23: 19.5%)
|
16
|
(9)
|
7
|
14
|
-
|
14
|
Overseas tax
|
6
|
(1)
|
5
|
7
|
(1)
|
6
|
|
22
|
(10)
|
12
|
21
|
(1)
|
20
|
Adjustments made in respect of prior periods:
|
|
|
|
|
|
|
UK corporation tax
|
-
|
(4)
|
(4)
|
-
|
(9)
|
(9)
|
Overseas tax
|
(1)
|
-
|
(1)
|
1
|
2
|
3
|
|
(1)
|
(4)
|
(5)
|
1
|
(7)
|
(6)
|
Total current
tax
|
21
|
(14)
|
7
|
22
|
(8)
|
14
|
Deferred tax
|
|
|
|
|
|
|
UK corporation tax
|
10
|
(12)
|
(2)
|
18
|
9
|
27
|
Overseas tax
|
-
|
(4)
|
(4)
|
(14)
|
(2)
|
(16)
|
|
10
|
(16)
|
(6)
|
4
|
7
|
11
|
Adjustments made in respect of prior periods:
|
|
|
|
|
|
|
UK corporation tax
|
-
|
-
|
-
|
-
|
(14)
|
(14)
|
Overseas tax
|
-
|
-
|
-
|
(1)
|
20
|
19
|
|
-
|
-
|
-
|
(1)
|
6
|
5
|
Total deferred
tax
|
10
|
(16)
|
(6)
|
3
|
13
|
16
|
Total tax
charge
|
31
|
(30)
|
1
|
25
|
5
|
30
|
* The prior period has been
restated to exclude discontinued operations
b) Reconciliation
of
standard to
actual (effective)
tax rate
The principal differences between
the total tax charge shown above and the amount calculated by
applying the standard rate of UK corporation tax to profit/(loss)
before taxation are as follows:
|
Period
ended 27
April 2024
|
(Restated*)
Period
ended 29
April 2023
|
Adjusted
£m
|
Adjusting
items
£m
|
Statutory
£m
|
Adjusted
£m
|
Adjusting
items
£m
|
Statutory
£m
|
Profit/(loss) before
taxation
|
118
|
(90)
|
28
|
107
|
(569)
|
(462)
|
Tax at UK statutory rate of 25%
(2022/23: 19.5%)
|
30
|
(23)
|
7
|
21
|
(111)
|
(90)
|
Items attracting no tax relief or
liability(i)
|
2
|
-
|
2
|
5
|
100
|
105
|
Movement in unprovided deferred
tax(ii)
|
-
|
(4)
|
(4)
|
(2)
|
19
|
17
|
Effect of change in statutory tax
rate
|
-
|
-
|
-
|
4
|
(1)
|
3
|
Differences in effective overseas
tax rates
|
(1)
|
1
|
-
|
(1)
|
(1)
|
(2)
|
Increase in provisions
|
-
|
-
|
-
|
-
|
-
|
-
|
Other tax adjustments
|
1
|
-
|
1
|
(2)
|
-
|
(2)
|
Adjustments in respect of prior
periods(iii)
|
(1)
|
(4)
|
(5)
|
-
|
(1)
|
(1)
|
Total tax
charge
|
31
|
(30)
|
1
|
25
|
5
|
30
|
* The prior period has been
restated to exclude discontinued operations
The effective tax rate on adjusted
earnings for the period ended 27 April 2024 is 27% (2022/23: 23%).
The effective tax rate on adjusting items is 34% (2022/23: (1)%).
The future effective tax rate is likely to be impacted by the
geographical mix of profits and the Group's ability to take
advantage of currently un-recognised deferred tax
assets.
(i) Items attracting no tax relief or liability relate mainly to
non-deductible expenditure, including non-qualifying depreciation
and share based payments.
(ii)
Deferred tax assets relating to tax losses and
other short-term temporary differences in the UK business remain
recognised due to the macroeconomic uncertainty built into the
Group's business plans.
(iii)
The provisions for uncertain tax positions
relating to the legacy Carphone Warehouse tax cases were remeasured
during the period.
A7 Adjusted
earnings per
share
(continuing operations)
Earnings per share ('EPS')
measures are adjusted in order to show an adjusted EPS figure,
which reflects the adjusted earnings per share of the Group. We
consider the adjusted EPS to provide a useful measure of the
ongoing earnings of the underlying Group.
The below table shows a
reconciliation of statutory basic and diluted EPS to adjusted basic
and diluted EPS as these are considered to be the closest IFRS
equivalents.
|
Period
ended
27
April
2024
£m
|
(Restated)* Period ended
29
April
2023
£m
|
Profit after tax for the period (continuing
operations)
|
|
|
Total
|
27
|
(492)
|
Adjustments
|
60
|
574
|
Adjusted profit after tax (continuing
operations)
|
87
|
82
|
|
|
Million
|
Million
|
Weighted average
number of
shares
|
|
|
Average shares in issue
|
1,133
|
1,133
|
Less average holding by Group EBT
and Treasury shares held by Company
|
(27)
|
(29)
|
For basic earnings per
share
|
1,106
|
1,104
|
Dilutive effect of share options
and other incentive schemes
|
22
|
20
|
For diluted earnings per share
|
1,128
|
1,124
|
|
|
Pence
|
Pence
|
Basic earnings
per share
|
|
|
Total
|
2.4
|
(44.6)
|
Adjustments
|
5.5
|
52.0
|
Adjusted basic
earnings per
share
(continuing operations)
|
7.9
|
7.4
|
Diluted earnings
per share
|
|
|
Total
|
2.4
|
(44.6)
|
Adjustments
|
5.3
|
51.9
|
Adjusted diluted
earnings per
share
(continuing operations)
|
7.7
|
7.3
|
* The prior period has been
restated to exclude discontinued operations
Basic and diluted EPS are based on
the profit for the period attributable to equity shareholders.
Adjusted EPS is presented in order to show the underlying
performance of the Group. Adjustments used to determine adjusted
earnings are described further in note A4.
A8 Reconciliations
of
cash generated
from operations
to
free cash
flow (continuing
operations)
Operating cash flow comprises cash
generated from/(utilised by) operations, adjusting items (the
nature of which are disclosed above), and after repayments of lease
liabilities (excluding non-trading stores) and movements in working
capital presented within the Performance review. The measure aims
to provide users a clear understanding of cash generated from the
operations of the Group.
Sustainable free cash flow
comprises cash generated from/(utilised by) operations, but before
movements in working capital, and after capital expenditure,
capital repayments of lease liabilities, net cash interest paid,
and income tax paid. Free cash flow comprises all items contained
within sustainable free cash flow but after movements in working
capital. Sustainable free cash flow and free cash flow are
considered to be useful for users as they represent available cash
resources after operational cash outflows and capital investment to
generate future economic inflows. We consider it useful to present
both measures to draw users' attention to the impact of movements
in working capital on free cash flow.
Glossary and Definitions continued
A8 Reconciliations
of
cash generated
from operations
to
free cash
flow (continuing
operations) continued
The below provides a
reconciliation of cash generated from operations, which is
considered the closest equivalent IFRS measure, to operating cash
flow, sustainable free cash flow and free cash flow:
Reconciliation of cash
inflow from
operations to free
cash flow
|
Period
ended
27
April
2024
£m
|
(Restated)* Period ended
29
April
2023
£m
|
Cash generated
from continuing
operations
|
419
|
342
|
Capital repayment of leases cost and interest
|
(255)
|
(264)
|
Less adjusting items to cash flow
|
48
|
40
|
Less movements in working capital presented within the Performance review (note A10)
|
34
|
127
|
Other
|
-
|
(1)
|
Operating cash flow
|
246
|
244
|
Capital expenditure
|
(48)
|
(103)
|
Add back adjusting items to cash flow
|
(48)
|
(40)
|
Taxation
|
(7)
|
(40)
|
Cash interest paid
|
(27)
|
(26)
|
Sustainable free
cash flow
|
116
|
35
|
Add back movements in working capital presented
within the Performance review (note
A10)
|
(34)
|
(127)
|
Free cash
flow
|
82
|
(92)
|
* The prior period has been
restated to exclude discontinued operations
Reconciliation of adjusted
EBIT to free
cash flow
and
sustainable free
cash flow
|
Period
ended
27
April
2024
£m
|
(Restated)*
Period ended
29
April
2023
£m
|
Adjusted EBIT
(note A1)
|
203
|
196
|
Depreciation and amortisation (note A3)
|
276
|
285
|
Working capital presented
within the
Performance review (note A10)
|
(34)
|
(127)
|
Capital expenditure
|
(48)
|
(103)
|
Taxation
|
(7)
|
(40)
|
Interest
|
(27)
|
(26)
|
Repayment of leases**
|
(243)
|
(251)
|
Other non-cash items in
EBIT***
|
10
|
14
|
Free cash
flow before
adjusting items
to
cash flow
|
130
|
(52)
|
Adjusting items to cash
flow
|
(48)
|
(40)
|
Free cash
flow
|
82
|
(92)
|
Less working capital presented within the Performance review (note A10)
|
34
|
127
|
Sustainable free
cash flow
|
116
|
35
|
* The prior period has
been restated to exclude discontinued operations
** Repayment of
leases excludes the impact of non-trading leases which are
presented within adjusting items to cash flow.
*** Other non-cash
items in EBIT, as disclosed within the Performance review, comprise
share-based payments, profit / loss on disposal of fixed assets,
impairments and other non-cash items.
A9 Reconciliation
from liabilities
arising from
financing activities
to
total indebtedness
and net
cash
Total indebtedness is a new
measure used for the first time in the prior period and represents
period end net cash, pension deficit, lease liabilities and lease
receivables, less any restricted cash. The purpose of this is to
evaluate the liquidity of the Group with the inclusion of all
interest-bearing liabilities.
Net cash comprises cash and cash
equivalents and short-term deposits, less loans and other
borrowings. Lease liabilities are not included within net cash. We
consider that this provides a useful alternative measure of the
indebtedness of the Group and is used within our banking covenants
as part of the leverage ratio.
Glossary and Definitions continued
A9 Reconciliation
from liabilities
arising from
financing activities
to
total indebtedness
and net
cash continued
The below provides a
reconciliation of total liabilities from financing activities,
which is considered the closest equivalent IFRS measure, to total
indebtedness and net cash.
|
27
April
2024
£m
|
29
April
2023
£m
|
Loans and other
borrowings
|
-
|
(178)
|
Lease liabilities*
|
(1,003)
|
(1,233)
|
Total liabilities
from financing
activities (note
6c)
|
(1,003)
|
(1,411)
|
Cash and cash equivalents less
restricted cash
|
89
|
67
|
Overdrafts
|
(29)
|
(16)
|
Lease receivables*
|
4
|
5
|
Pension liability
|
(171)
|
(249)
|
Total indebtedness
|
(1,110)
|
(1,604)
|
Restricted cash
|
36
|
30
|
Add back pension
liability
|
171
|
249
|
Add back lease liabilities
|
1,003
|
1,233
|
Less lease receivables
|
(4)
|
(5)
|
Net cash
|
96
|
(97)
|
*
Net lease liabilities within the Performance
review relates to lease liabilities less lease
receivables.
Within the Performance review
management also refer to average net cash/(debt) and total average
indebtedness. Average net cash/(debt) and total average
indebtedness comprises the same items as included in net cash and
total indebtedness as defined above, however the net cash element
is calculated as the average between April - April for the full
period to align to the Group's Remuneration Committee calculation
and as reported internally.
A10 Reconciliation
of
statutory working
capital to
working capital
presented within
the Performance
review
Within the Performance review a
reconciliation of the adjusted EBIT to free cash flow is provided.
Within this, the working capital balance of £(34)m (2022/23:
£(127)m) differs to the statutory working capital balance of £(29)m
(2022/23: £(136)m) as cash flows on adjusting items are separately
disclosed.
Working capital presented within
the Performance review is a measure of working capital that is
adjusted from total IFRS measures to remove the working capital on
adjusting items, the nature of which are disclosed above. A
description of costs included within adjusting items during the
period and comparative periods is further disclosed in note
A4.
As discussed above, the Group uses
adjusted profit measures in order to provide a useful measure of
the ongoing performance of the Group. A reconciliation of the
disclosed working capital balance is as follows:
|
Period
ended
27
April
2024
£m
|
(Restated)* Period ended
29
April
2023
£m
|
Movements in working capital (note
6b)
|
(33)
|
(136)
|
Adjusting items
provisions
|
(1)
|
10
|
Facility arrangement fees
|
-
|
(1)
|
Working capital
presented within
the Performance
review
|
(34)
|
(127)
|
*The prior period has been restated
to exclude discontinued operations
Glossary and
Definitions continued
A11 Summary
of
working capital
presented within
the Performance
review
Within the Performance review a
summary balance sheet is provided which includes a working capital
balance of £(163)m (2022/23: £(230)m). The below table provides a
breakdown of how the summary working capital balance ties through
to the statutory balance sheet.
|
27
April
2024
£m
|
29
April
2023
£m
|
Non-current assets
|
|
|
|
Trade and other receivables
|
|
101
|
148
|
Current assets
|
|
|
|
Inventory
|
|
1,034
|
1,151
|
Trade and other receivables
|
|
616
|
631
|
Derivative assets
|
|
13
|
23
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(1,809)
|
(2,067)
|
Derivative liabilities
|
|
(4)
|
(13)
|
Non-current liabilities
|
|
|
|
Trade and other payables
|
|
(114)
|
(103)
|
Working capital
presented within
the Performance
review
|
(163)
|
(230)
|
A12 Restatement
of
the Group's
Performance review
Within the Performance review a
summary Group balance sheet is provided which includes a
comparative column for April 2023 that excludes balances as at this
date that were held by Dixons South East Europe A.E.V.E. Whilst
under IFRS requirements the prior period balance sheet is not
restated for discontinued operations, this additional comparator
has been included to aid comparability between periods.
Glossary and
Definitions continued
The following definitions apply
throughout this Annual Report and Accounts unless the context
otherwise requires:
Acquisition intangibles
|
Acquired intangible assets such as customer bases, brands and other intangible assets acquired through a business combination
capitalised separately from goodwill.
|
B2B
|
Business to business
|
Board
|
The Board of Directors of the Company
|
Carphone,
Carphone Warehouse
or Carphone
Group
|
The Company or Group prior to the Merger on 6 August 2014
|
CGU
|
Cash-generating
unit
|
CODM
|
Chief Operating Decision
Maker
|
Company or
the
Company
|
Currys plc (incorporated in England
& Wales under the Act, with registered number
07105905), whose registered office is at
1 Portal Way, London W3
6RS
|
Credit adoption
|
Sales on Credit as a proportion of total sales
|
Currys plc
or
Group
|
The Company, its subsidiaries, interests
in joint
ventures and
other investments
|
Dixons Retail
Merger or Merger
|
The all-share merger of Dixons Retail plc and Carphone Warehouse plc which occurred on 6 August 2014
|
EBT
|
Employee benefit trust
|
ESG
|
Environmental, social and governance
|
GfK
|
Growth from Knowledge
|
HMRC
|
His Majesty's Revenue
and Customs
|
IFRS
|
International Financial Reporting
Standards as
adopted by
the UK
|
Market share
|
Market share is measured for each
of the Group's markets by comparing data for revenue or volume of
units sold relative to similar metrics for competitors in the same market
|
MNO
|
Mobile network operator
|
Net zero
|
Net zero emissions includes our
Scope 1, 2 and 3 emissions as reported in the Sustainable business
section of the Strategic Report. In 2020,
we collaborated with The British Retail Consortium
and other major retailers on the development of a Climate Action
Roadmap to decarbonise the retail industry
and its supply chains. The plan aims to bring the retail industry and its supply
chains to net zero by 2040. Our
commitment to net zero meets a number of the criteria of the
SBTi Corporate
Net-Zero Standard
but is not fully aligned or validated against this standard. We will develop and publish a robust net zero emissions roadmap for the Group which will provide detail on carbon abatement for key emissions sources and neutralisation plans
of any source of residual emissions that remain unfeasible to remove.
|
NPS
|
Net Promoter Score, a rating used
by the Group to measure customers' likelihood to recommend
its operations
|
Online
|
Online sales, Online market share,
and Online share of business relate to all sales where the journey
is completed via the website or app. This
includes online home delivered, order & collect,
Online in-store and ShopLive UK
|
Online in-store
|
Sales that are generated through
in-store tablets
for product
that is
not stocked
in the
store
|
Order &
collect
|
Sales where the sale is made via the website or app and collected in store
|
Peak/post-Peak
|
Peak refers
to the ten-week trading period ended on 6 January 2024 as reported
in the Group's Christmas Trading statement on 18 January
2024. Post-Peak refers to the trading period from 7
January 2024 to the Group's period end on 27 April 2024.
|
RCF
|
Revolving credit facility
|
Sharesave or
SAYE
|
Save as you earn share scheme
|
ShopLive UK
|
The Group's
own video shopping service where store colleagues can assist,
advise and demonstrate the use of products to customers online
face-to-face
|
Store
|
Store sales, Store market share, and Store share of business relate to all sales where the journey is completed in store. This excludes online home delivered,
order & collect, Online in-store and
ShopLive UK
|
TSR
|
Total shareholder return
|
WAEP
|
Weighted average exercise price
|
Responsibility Statement
The 2023/24 Annual Report and
Accounts which will be issued in July 2024 contains a
responsibility statement in compliance with DTR 4.1.12 of the
Listing, Prospectus and Disclosure Rules, which sets out that as at
the date of approval of the Annual Report and Accounts on 26 June
2024, the directors confirm to the best of their
knowledge:
· the
financial statements, prepared in accordance with the relevant
financial reporting framework, give a true and fair view of the
assets, liabilities, financial position and profit or loss of the
Company and the undertakings included in the consolidation taken as
a whole;
· the
Strategic Report includes a fair review of the development and
performance of the business and the position of the Company and the
undertakings included in the consolidation taken as a whole,
together with a description of the principal risks and
uncertainties that they face; and
· the
Annual Report and Accounts, taken as a whole, are fair, balanced
and understandable and provide the information necessary for
shareholders to assess the Group and the Company's performance,
business model and strategy.
At the date of this statement, the
directors are:
Alex Baldock, Group Chief
Executive
Bruce Marsh, Group Chief Financial
Officer
Ian Dyson, Chair of the
Board
Octavia Morley, Senior Independent
Director
Eileen Burbidge, Magdalena Gerger,
Fiona McBain, Steve Johnson, Gerry Murphy, Adam Walker each an
independent non-executive director.
The financial statements were
approved by the directors on 26 June 2024 and signed on their
behalf by:
Alex
Baldock
Bruce Marsh
Group Chief
Executive
Group Chief Financial Officer