Mears Group
PLC
("Mears" or the "Group" or
the "Company")
Interim Results for the 6 months
ended 30 June 2024
Excellent first half
performance and positive outlook
Mears Group PLC, the leading
provider of services to the Affordable Housing sector in the UK,
announces its interim financial results for the six months ended 30
June 2024 ("H1 2024").
Financial Highlights
· Revenues up 10% year-on-year to £580.0m (2023:
£525.6m)
· Profit before tax increased by 44% to £30.5m (2023:
£21.2m)
· Operating margin (pre-IFRS 16) continues to strengthen to
5.2% (2023: 4.0%)
· Strong conversion of EBITDA to Operating cash reflecting
quality of earnings
· Cash
conversion at 119% of EBITDA (2023: 117%)
· Average daily net cash of £66.4m
(2023: £57.4m)
· Normalised diluted EPS up 68% to 22.84p (2023: 13.63p) driven
by profit growth and augmented by a 12% reduction in the shares in
issue over the last twelve months
· Interim dividend of 4.75p (2023: 3.70p), an increase of 28%,
reflecting continued strong cash performance and Board's confidence
in future prospects
· Completed third share buyback programme; £20.0m cash
consideration, 5.6m shares at an average price of 359p, bringing
the total of cash returned via buybacks to £53m since May
2023
· Further Employee Benefit Trust ('EBT') purchases; £6.2m of
cash consideration, 1.7m shares at an average price of
365p
|
H1 2024
|
H1 2023
|
Change %
|
Revenue
|
£580.0m
|
£525.6m
|
+10%
|
Statutory profit before tax
|
£30.5m
|
£21.2m
|
+44%
|
Statutory diluted EPS
|
23.12p
|
14.09p
|
+64%
|
Normalised diluted EPS*
|
22.84p
|
13.63p
|
+68%
|
Interim dividend per share
|
4.75p
|
3.70p
|
+28%
|
Average daily net cash*
|
£66.4m
|
£57.4m
|
+16%
|
* - see Alternative Performance Measures for definitions and
reconciliation to statutory measures
Operational Highlights
·
Sustained high levels of customer satisfaction
90% (FY23: 90%)
·
Further progress in employee engagement and
workforce retention
·
Positive momentum in bidding pipeline underpins
organic growth strategy
o Securing the award of the new North Lanarkshire Council
('NLC') contract. The new contract
opportunity is for a minimum of eight years and is expected to deliver annual
revenues of over £125m, a significant increase on the previous
contract
· Solid progress in supporting clients in securing grants
through the Social Housing Decarbonisation Fund ('SHDF'). To date,
the Group has secured over £50m of funding through Waves 1 and 2,
including £10m of funding secured during the first half. The Group
is currently submitting applications in respect of Wave 3 and is
well positioned
Current trading and outlook
·
The positive momentum achieved in the first six
months of 2024 has continued into the second half. The Board now
anticipates revenue for the full year of approximately £1.1bn, with
adjusted profit before tax in a range of £53m-£55m, ahead of
current market expectations.
·
Whilst the Board remains cautious around the
expected normalisation of Management-led activities, the enhanced
operational and commercial focus is driving improvements to the
underlying business to mitigate the profit impact from any revenue
reduction in FY25 and beyond.
Lucas Critchley, Chief Executive Officer of the Group,
commented:
"Trading in the first half has
been excellent across the Group and is reflected in a strong set of
interim numbers. We have made good progress in the first
half, with a focus on developing and broadening the range of
services we offer to clients. In addition, an increased operational
focus, making fuller use of the Group's IT system capabilities, is
resulting in operational and commercial improvements, and is
evident in the continued progress in operating margins."
Certain information contained in
this announcement would have constituted inside information (as
defined by Article 7 of Regulation (EU) No 596/2014) ("MAR") prior
to its release as part of this announcement and is disclosed in
accordance with the Company's obligations under Article 17 of those
Regulations.
For further information, contact:
|
|
|
|
Mears Group PLC
|
Tel: +44(0)1452 634
600
|
Andrew Smith
|
|
Lucas Critchley
|
|
|
|
Deutsche Numis
|
Tel: +44(0)207 260
1000
|
Julian Cater
|
|
Kevin Cruickshank
|
|
|
|
Panmure Liberum
|
Tel: +44(0)20 3100
2000
|
Tom Scrivens
|
|
James Sinclair-Ford
|
|
About Mears
Mears is a leading provider of
services to the Housing sector, providing a range of services to
individuals within their homes. We manage and maintain around
450,000 homes across the UK and work predominantly with Central
Government and Local Government, typically through long-term
contracts. We equally consider the residents of the homes that we
manage and maintain to be our customers, and we take pride in the
high levels of customer satisfaction that we achieve.
Mears currently employs over 5,000
people and provides services in every region of the UK. In
partnership with our Housing clients, we provide property
management and maintenance services. Mears has extended its
activities to provide broader housing solutions to solve the
challenge posed by the lack of affordable housing and to provide
accommodation and support for the most vulnerable.
We focus on long-term outcomes for
people rather than short-term solutions and invest in innovations
that have a positive impact on people's quality of life and on
their communities' social, economic, and environmental wellbeing.
Our innovative approaches and market leading positions are intended
to create value for our customers and the people they serve while
also driving sustainable financial returns for our providers of
capital, especially our shareholders.
INTERIM
STATEMENT
INTRODUCTION
The Board is delighted to report
another strong period of trading. The Group has continued to
deliver strong operational performance, and it is pleasing to see
this evident in excellent financial results. Our singular focus on
Housing, underpinned by an extensive knowledge and understanding of
the market, and a strong empathy for our service users and tenants,
is a positive and enables the Group to continue developing its
services. The Group has benefited over many years from its
market-leading, proprietary IT system and this is an area where we
are continuing to invest, recognising that enhancement of the
system's functionality is required to support a broader service
offering to our clients and to increase the addressable market
opportunity.
OPERATING REVIEW
|
H1 2024
£m
|
H1 2023
£m
|
FY 2023
£m
|
Revenue
|
|
|
|
Maintenance-led
|
280.1
|
271.6
|
543.3
|
Management-led
|
299.9
|
251.7
|
543.3
|
Development
|
-
|
2.3
|
2.7
|
Total
|
580.0
|
525.6
|
1,089.3
|
|
|
|
|
Operating
profit measures:
|
|
|
|
Statutory operating profit
|
34.2
|
23.7
|
52.2
|
Adjusted operating profit (pre-IFRS
16)*
|
30.3
|
20.8
|
51.4
|
Operating profit margin (pre-IFRS
16)*
|
5.2%
|
4.0%
|
4.7%
|
|
|
|
|
Profit before
tax measures:
|
|
|
|
Statutory profit before tax
|
30.5
|
21.2
|
46.9
|
* - see Alternative Performance Measures for definitions and
reconciliation to statutory measures
It is particularly encouraging to
see strong financial performance in all areas of the business.
Group revenues increased to £580m, an increase of 10%, all
organic. Operating margin (pre IFRS 16) was also up strongly at
5.2% (2023: 4.0%) and profit before tax was £30.5m, an increase of
44% (2023: £21.2m).
The Group continues to see an
elevated level of revenue in its Management-led activities,
predominantly driven by immigration-related services. As expected,
the run-rate stepped down late in the first half, which will be
fully reflected in the second-half trading. However, revenues
remain at levels that are above those originally envisaged and it
remains hard to predict when this will reduce to a normalised
level. The normalisation has been slower than expected and the
Group is focussed on maintaining operating margins through a period
where it will be rebalancing the property
portfolio used to house service users.
The Group has seen an extension to
the services that it delivers to the MOD, with a new workstream
linked to the Afghan Resettlement Accommodation Programme, aiding
those individuals and their families who assisted the UK
Government, supporting them in their relocation and with
accommodation. The mobilisation commenced late in FY23 and went
live at the start of FY24 and it is expected that Mears will
deliver this service over the next three years.
Securing the award of the new
North Lanarkshire Council ('NLC') contract was a particular
highlight of the first half. The previous contract was already the
Group's largest Maintenance-led contract and, as such, a key
contract retention target for the Group. Mears has
worked closely with NLC since 2012, with a shared
commitment to deliver excellent services to residents. Contract
performance had been consistently high. Mears, following a tender
process which ran for over two years, was identified as the only
viable bidder that could deliver against the Council's ambitious
vision. The new contract opportunity is
expected to deliver annual revenues of over £125m, doubling the
revenues delivered under the former contract. The contract runs for
a minimum of eight years, plus a further four years subject to
extensions. The new contract will see the Group providing reactive
maintenance, statutory compliance, servicing and inspection
services, as well as programmes of planned works to the Council's
housing assets (approximately 37,000 homes) and corporate assets
(approximately 1,200 buildings).
With the exception of the NLC
tender, the first half has been a quiet period for new contract
bidding. The Group was pleased to renew its contract with Medway
Council, a relationship held since 2010. The new contract will see
the Group providing reactive maintenance, voids, planned and energy
works to the Council's housing stock of over 3,000 units. The new
contract, with a base contract length of six years (and up to 12
years subject to extension), carries an increased annual value of
£7m.
The Group has previously stated
that it expected 2025 to be a busy period of re-bidding, with
several existing contracts expiring during that year. It is
positive therefore that a number of these contracts have now been
extended beyond 2025, reducing the potential distraction from such
a high number of rebids in a single period.
There was one new bidding
opportunity where the Group had considered itself to be well
placed, which was not converted; whilst the Group scored well in
terms of its quality submission, the pricing was at a level which
was not acceptable. The Group will continue to maintain a
disciplined bidding approach and will not compromise on pricing,
remaining focused on delivering an operating margin of over
5%.
Management has stated its ambition
to see the Group operating margin return to its historical level
and has previously detailed the various steps taken to deliver
margin improvements, including exiting certain low margin
contracts, adopting an increasingly disciplined approach to new
contract bidding, and driving commercial improvements. This enabled
the headline pre-IFRS 16 operating profit margin to pass through
the 5.0% level in the period. Whilst the underlying
performance of the business has strengthened over recent years, the
elevated Management-led revenues naturally bring economies of scale
and high overhead absorption. The focus of the Board is to maintain
the operating margin at this higher level once the current
Management-led revenues have normalised.
The business has introduced a
reinvigorated commercial review process across the core business
which places increased emphasis upon fully utilising the Mears
Contract Management ('MCM') frontline system and ensuring strict
adherence to business processes, measured by a focussed set of key
performance measures. Whilst the commercial review process has
enforced a strict regime of compliance with business processes, it
has been very pleasing to see the extent to which this process has
been embraced by local branch managers. Visible improvements, both
financial and non-financial, are being delivered across every
branch, while sustaining key elements of local autonomy.
Over recent years, Mears created
an end-to-end decarbonisation service to support clients with the
huge challenge of improving social housing stock. The Group has
continued to perform well in supporting clients in securing grants
through the SHDF. The original Government commitment was to provide
£3.8bn of funding over a 10-year period and is released in 'waves'
over that period. To date, c. £1.0bn of funding has been awarded,
of which Mears has secured over £50m of matched funding for its
clients, which typically makes-up around 40% of the project value.
Mears will deliver around £120m of decarbonisation and retrofit
works through 2024 and 2025. The figures quoted include works
secured with Eastbourne Homes, Thurrock Borough Council and Gentoo
during the first half, accounting for in excess of £20m of retrofit
works. The next tranche of SHDF funding, Wave 3, is estimated to be
£1.25bn, and will underpin the Group's decarbonisation activity in
2026 to 2028. The acquisition of IRT in 2022 has been a significant
factor in the excellent progress made in securing opportunities in
this area.
DELIVERING OUR STRATEGY
During the first half, the Group has placed
particular emphasis towards delivering long-term growth to its
Maintenance-led activities which has been one area where the Group
has fallen short of its previously stated ambitions. The Group is
extending its service capabilities to areas such as asset
management and compliance where there is a significant and growing
market opportunity, driven by increasing regulation. In addition,
the Group is also expanding its capacity to support the increasing
opportunities around retrofit and other associated planned works.
The first half has seen an acceleration of investment in the
Group's front-line IT platform, MCM, to support this expansion in
services.
During the first half, there has been
significant focus placed on updating the Group's long-term
Strategic Plan. This review is ongoing and whilst it is too early
to communicate the finer detail, the focus thus far has been upon
evolving the business to strengthen Mears' capability to deliver
revenue and margin growth within our core business, underpinned by
the capabilities and resilience of the Group's best-in-class IT
system.
No strategic plan can be successfully
delivered without a team with both the right skills and
capabilities, and a cultural alignment to Mears' values. The focus
and investment that the Group has placed in its workforce over
several years is vital now, and the Group will continue to invest
in this area.
The senior team at Mears have
engaged over many years with a greater number of MPs (including
prospective MPs) representing the communities in which we serve. A
change in Central Government does not detract from this open and
transparent way of supporting, listening and communicating with our
communities. Relationships do not get created on the back of a
singular event or change. The Group recognises that a change of
Government will bring new ideas and policies which may impact on
the services provided by the Group, however importantly, Mears
already holds many positive relationships within the new
Government, which has a good understanding of Mears' service
capability and values.
CASH FLOW AND WORKING CAPITAL MANAGEMENT
The Group has continued to deliver
a strong cash performance, with conversion of EBITDA to operating
cash in the first six months of 119% (2023: 117%), a closing
adjusted net cash balance of £107.3m (H1 2023: £117.1m, FY23:
£109.1m) and, of most significance, an average daily net cash
balance of £66.4m (H1 2023: £57.4m, FY23: £76.5m). The strength of
the Group's operating cash flows reflects both the underlying
quality of the earnings, and the Group's operating systems which
underpin a strong cash culture.
|
H1 2024
£'000
|
H1 2023
£'000
|
FY 2023
£'000
|
Average daily adjusted net
cash
|
66,399
|
57,425
|
76,515
|
Adjusted net cash at period
end
|
107,264
|
117,138
|
109,147
|
DIVIDEND AND CAPITAL ALLOCATION
Given the excellent trading performance of the
Group in the first half, coupled with continued strong cash
performance, the Board is pleased to declare an interim dividend
of 4.75p (H1 2023: 3.70p;
FY23 full year: 13.00p)
reflecting its confidence in the prospects of the Company. This
interim dividend is in line with the Board's stated progressive
dividend policy.
As reported previously, the Group
has utilised its Balance Sheet strength to fund property
acquisitions to support the urgent requirement for additional
properties within the Asylum Accommodation and Support Contract
('AASC') contract. The Group purchased properties in FY23 for a
cash cost of £22.1m. At 30 June, the Group had invested a further
£15.6m. The Board anticipates selling the bulk of properties
purchased in 2023 as part of a sale and leaseback transaction,
enabling the Group to recycle those monies to acquire further
properties. Whilst it is not the Board's long-term desire to carry
property assets on the Group's Balance Sheet, this has been an
important step in delivering strong performance under the AASC
contract and provides shareholders with a solid return when taking
a balanced view of the AASC contract and a vital support for a key
client.
In February 2024, the Board
approved a return of surplus capital of up to £20 million to
shareholders, and this was implemented through a buyback programme
of on-market purchases. This resulted in the purchase and
cancellation of 5.58m ordinary 1p shares at an average price of
359p. Buybacks have reduced the Group's ordinary share count over
the last 18 months from 110.9m to 96.1m, a reduction of 13%. In
addition, during the first half year, the Directors authorised the
Employee Benefit Trust ('EBT') to purchase a further 1.70m ordinary
shares at an average price of 365p, for a total cash cost of £6.2m.
Since the half year end the EBT purchased a further 1.47m ordinary
shares at an average price of 369p, for a total cash cost of £5.4m.
The EBT currently holds 4.5m shares eliminating the need to issue
new shares in respect of the future exercise of share
options.
WORKFORCE
The development of our workforce
remains a strategic priority for the Group. As such, we were
pleased to maintain our position in the Best Companies survey as
one of the Best Big Companies to work for in the UK. The first half
of the year has also seen high levels of staff retention and where
there are vacancies, we have been successful in attracting high
quality applicants to the Group. We put particular emphasis on the
recruitment of apprentices and receive thousands of applications
for the wide range of roles we have across the Group. We continue
to pay apprentices more than the required minimum levels and we are
investing towards making the overall apprentice programme
best-in-class in our industry.
We are proud of the progress we
have made in supporting our workforce around mental health and
wellbeing. We benchmarked our workforce with the mental health
charity MIND in the first half of 2024 and were pleased to receive
a Silver Award, despite this being the first year we have had this
important and independent verification. This is obviously
helpful to the Group, given the often stressful and difficult
challenges faced by Mears staff in delivering our
services.
We continue to evolve our
structure to support the delivery of the Strategic Plan. We
envisage a significant further investment in staff at all levels.
We are confident this will further strengthen the Group and support
the broadening of our service offer, ensuring that we have the
expertise and capacity to support business development and
operational delivery.
ESG
We have a very clear ESG plan,
which reflects our ambition to be seen as the responsible partner
to the public sector. The first half of 2024 has seen the
development of the transition plan for our vehicle fleet to EV by
2030. As the Fleet accounts for around 90% of our carbon emissions,
this is obviously an important focus of our carbon reduction
strategy.
We remain proud of the fantastic
work our people do in our communities every day. While we commit to
all our staff having two days of volunteering per year, many of our
staff do much more, for which we remain very grateful.
OUTLOOK AND GUIDANCE
The Board is pleased with the
strong trading performance and this momentum has continued into the
second half.
As anticipated, the elevated level
of revenue in the Management-led segment has already seen a
reduction in the second half, although this remains at levels above
the Board's original expectations. The Board has a high level of
visibility for the remainder of 2024, anticipating revenue for the
full year of around £1.1bn and, given the strong first half
performance and continuing momentum, a profit before tax for the
full year in a range of £53m-£55m. It remains challenging for the
Board to forecast beyond the current year as it is hard to predict
when the elevated Management-led activities will return to a normal
volume and property mix. The Group
is working hard to address the imbalance
between the use of short-term contingency accommodation and the use
of long-term residential accommodation which will drive this
reduction in revenues.
In the Group's Maintenance-led
activities, Mears is well positioned. The success in securing the
new North Lanarkshire contract will deliver growth in the
short-term. The political and economic drivers in the Social
Housing market play to Mears' strengths, and the Group continues to
develop its service offering to adapt to the changing demands and
requirements of its clients. This broader service offering will
drive growth over the medium and long-term.
A key focus for the senior
management team has been the operating margin, and the first half
margin of 5.2% is a significant milestone. It is important that the
Group can continue to deliver an underlying margin of 5% (or
higher) for the long-term. Notwithstanding this, the Group's
Balance Sheet strength provides the business with the freedom to
make additional investment to deliver improvements to the business
which will bring benefit over the long-term, whilst recognising
such operating expenditure can at times bring some short-term
margin dilution.
The new Strategic Plan will be
finalised during the second half. This will include a
detailed review of the Group's capital allocation policy and plans
for any further additional returns to shareholders, and the Board
looks forward to updating the market on this in due
course.
ALTERNATIVE PERFORMANCE MEASURES ('APM')
The Strategic Report includes both statutory
and adjusted performance measures. APMs are considered useful to
stakeholders in assessing the underlying performance of the
business, adjusting for items that could distort the understanding
of performance in the year and between periods, and when comparing
the financial outputs to those of our peers. The APMs have been set
considering the requirements and views of the Group's investors and
debt funders among other stakeholders. The APMs and KPIs are
aligned to the Group's strategy.
These APMs should not be considered as a
substitute for or superior to International Financial Reporting
Standards (IFRS) measures, and the Board has endeavoured to report
both statutory and alternative measures with equal prominence
throughout the Strategic Report and financial
statements.
The APMs used by the Group are detailed below
with an explanation as to why management considers the APM to be
useful in helping users to have a better understanding as to the
Group's underlying performance. A reconciliation is also provided
to map each non-IFRS measure to its IFRS equivalent.
(i)
Alternative profit measures
A reconciliation between the statutory profit
measures and the alternative adjusted measures for both 2024 and
2023 is detailed below.
|
|
|
|
Profit before tax
|
30,507
|
21,188
|
46,918
|
IFRS 16 profit impact
|
1,911
|
1,337
|
9,093
|
Finance income (non-IFRS 16)
|
|
|
|
Adjusted Operating profit pre-IFRS
161
|
30,333
|
20,833
|
51,356
|
Amortisation of software and acquisition
intangibles
|
1,164
|
882
|
1,879
|
Depreciation and loss on disposal (non-IFRS
16)3
|
|
|
|
Adjusted EBITDA pre-IFRS
161
|
36,124
|
24,393
|
60,620
|
IFRS 16 profit impact
|
(1,911)
|
(1,337)
|
(9,093)
|
Finance costs (IFRS 16)
|
5,807
|
4,164
|
9,898
|
Depreciation, loss on disposal and impairment
(IFRS 16)2
|
|
|
|
EBITDA post-IFRS
161
|
69,411
|
51,204
|
118,376
|
Amortisation of software and acquisition
intangibles
|
(1,164)
|
(882)
|
(1,879)
|
Depreciation, loss on disposal and impairment
(IFRS 16)2
|
(29,391)
|
(23,984)
|
(56,951)
|
Depreciation and loss on disposal (non-IFRS
16)3
|
|
|
|
Adjusted Operating profit post-IFRS
161
|
|
|
|
|
|
|
| |
1
Operating profit and EBITDA measures include
share of profits of associates.
2 Includes profit
on disposal of £262,000 (H1 2023: £nil, FY 2023: £180,000) and
impairment of £800,000 (H1 2023: £nil, FY 2023:
£6,223,000).
3 Includes profit
on disposal of £nil (H1 2023: £80,000, FY 2023: loss of
£101,000).
(ii)
Adjusted operating margin (%) measure
|
|
|
|
Revenue
|
580,043
|
525,641
|
1,089,327
|
Adjusted operating profit pre IFRS
16
|
|
|
|
Adjusted operating margin %
|
|
|
|
A reconciliation detailing the
IFRS 16 profit impact is detailed below:
|
|
|
|
Charge to income statement on a post-IFRS 16
basis
|
(34,399)
|
(28,148)
|
(60,626)
|
Charge to income statement on a pre-IFRS 16
basis
|
|
|
|
Profit impact
from the adoption of IFRS 16 and before
impairment
|
|
|
|
Impairment of right of use assets
|
|
|
|
Profit impact
from the adoption of IFRS 16
|
|
|
|
(iii)
Normalised diluted earnings per share (EPS)
The alternative earnings measure is adjusted
to reflect a full corporation tax charge of 25.0% (2023: 23.5%).
The Directors believe this aids consistency when comparing to
historical results and provides less incentive for the Group to
participate in artificial schemes where the primary intention is to
reduce the tax charge. A reconciliation between the statutory
measure for profit for the year attributable to shareholders before
and after adjustments for both basic and diluted EPS is:
|
|
|
|
|
|
Diluted earnings per share
|
23.12
|
14.09
|
31.94
|
Effect of full tax charge adjustment
|
|
|
|
Normalised diluted earnings per
share
|
|
|
|
|
|
|
|
|
|
|
Profit attributable to shareholders
|
22,725
|
15,996
|
35,204
|
|
|
|
|
|
|
|
|
|
|
|
| |
(iv)
Adjusted net cash measure
The Group excludes the financial impact of
IFRS 16 from its adjusted net cash measure. This adjusted net cash
measure has been introduced to align the net borrowing definition
to the Group's banking covenants, which are required to be stated
before the impact of IFRS 16. Whilst it is pleasing to report a
strong cash position at the year end, of much greater significance
is the performance throughout the period. The average daily
adjusted net cash is a simple average utilising the closing
adjusted net cash at the end of each day, and divided by the number
of calendar days in the period.
The Group does not recognise lease obligations
as traditional debt instruments given a significant proportion of
these leases have break provisions which allow the Group to cancel
the associated lease obligation with minimal associated cost. A
reconciliation between the reported net debt and the adjusted
measure is detailed below:
|
|
|
|
Cash and cash equivalents
|
107,264
|
116,138
|
138,756
|
Short-term financial assets
|
-
|
1,000
|
7,090
|
Overdrafts and other credit
facilities
|
|
|
|
Adjusted net cash
|
107,264
|
117,138
|
109,147
|
Lease liabilities (current)
|
(51,416)
|
(45,645)
|
(54,492)
|
Lease liabilities (non-current)
|
|
|
|
Net debt (including IFRS 16 lease
obligations)
|
|
|
|
(v)
Cash conversion % measure
In addition to the average daily
net cash measure, the Group also measures the cash inflow from
operating activities as a proportion of EBITDA and this cash
conversion percentage is a key performance measure, reflecting the
Group's ability to convert profit into cash. The Board targets a
measure of more than 90%, and performance that is greater than 100%
is considered outstanding. The strength of
the Group's operating cash flows reflects both the underlying
quality of the earnings, and the Group's operating systems which
underpin a strong cash culture.
|
|
|
|
EBITDA
|
69,411
|
51,204
|
118,375
|
Cash inflow from operating
activities
|
|
|
|
|
|
|
|
Half-year condensed consolidated statement of
profit or loss
For the six months ended 30 June 2024
|
Note
|
Six months ended 30 June
2024 (unaudited) £'000
|
Six months ended 30 June
2023 (unaudited)
£'000
|
Year
ended 31 December
2023
(audited)
£'000
|
Continuing operations
|
|
|
|
|
Sales revenue
|
3
|
580,043
|
525,641
|
1,089,327
|
Cost of sales
|
|
(447,310)
|
(422,094)
|
(870,557)
|
Gross profit
|
|
132,733
|
103,547
|
218,770
|
Administrative expenses
|
|
(99,137)
|
(80,129)
|
(167,096)
|
Operating profit
|
|
33,596
|
23,418
|
51,674
|
Share of profits of
associates
|
|
633
|
241
|
486
|
Finance income
|
5
|
2,526
|
2,274
|
5,939
|
Finance costs
|
5
|
(6,248)
|
(4,745)
|
(11,181)
|
Profit for the period before tax
|
|
30,507
|
21,188
|
46,918
|
Tax expense
|
6
|
(7,358)
|
(4,488)
|
(10,258)
|
Profit for the period from continuing
operations
|
|
23,149
|
16,700
|
36,660
|
Attributable to:
|
|
|
|
|
Owners of Mears Group
PLC
|
|
22,725
|
15,996
|
35,204
|
Non-controlling
interest
|
|
424
|
704
|
1,456
|
Profit for the period
|
|
23,149
|
16,700
|
36,660
|
Earnings per share
|
|
|
|
|
Basic
|
8
|
23.63p
|
14.43p
|
32.90p
|
Diluted
|
8
|
23.12p
|
14.09p
|
31.94p
|
All results are in respect of
continuing operations.
The accompanying notes form an
integral part of these condensed consolidated financial
statements.
Half-year condensed consolidated statement of
comprehensive income
For the six months ended 30 June 2024
|
Note
|
Six months ended 30 June
2024
(unaudited)
£'000
|
Six months ended 30 June
2023
(unaudited)
£'000
|
Year
ended 31 December
2023
(audited)
£'000
|
Profit for the period
|
|
23,149
|
16,700
|
36,660
|
Other comprehensive
income:
|
|
|
|
|
Which will not be subsequently
reclassified to the Consolidated Statement of Profit or
Loss:
|
|
|
|
|
Actuarial gain/(loss) on defined
benefit pension scheme
|
|
411
|
(491)
|
(5,521)
|
Pension guarantee asset movements
in respect of actuarial gain
|
|
-
|
-
|
(408)
|
(Decrease)/increase in deferred tax
asset in respect of defined benefit pension schemes
|
|
(103)
|
123
|
1,482
|
Other comprehensive income for the
period
|
|
308
|
(368)
|
(4,447)
|
Total comprehensive income for the
period
|
|
23,457
|
16,332
|
32,213
|
Attributable to:
|
|
|
|
|
Owners of Mears Group
PLC
|
|
23,033
|
15,628
|
30,757
|
Non-controlling interest
|
|
424
|
704
|
1,456
|
Total comprehensive income for the
period
|
|
23,457
|
16,332
|
32,213
|
All results are in respect of
continuing operations.
The accompanying notes form an
integral part of these condensed consolidated financial
statements.
Half-year condensed consolidated balance
sheet
As
at 30 June 2024
|
Note
|
As at 30
June 2024 (unaudited)
£'000
|
As at 30
June 2023 (unaudited)
£'000
|
As at 31 December 2023
(audited)
£'000
|
Assets
|
|
|
|
|
Non-current
|
|
|
|
|
Goodwill
|
|
121,868
|
121,868
|
121,868
|
Intangible assets
|
|
6,552
|
7,475
|
7,046
|
Property, plant and
equipment
|
|
51,930
|
27,353
|
38,533
|
Right of use assets
|
|
237,868
|
215,548
|
233,649
|
Investments
|
|
1,108
|
917
|
622
|
Loan notes
|
|
4,669
|
4,265
|
4,458
|
Pension and other employee
benefits
|
16
|
21,577
|
23,181
|
19,835
|
Pension guarantee
assets
|
16
|
-
|
3,136
|
-
|
|
|
445,572
|
403,743
|
426,011
|
Current
|
|
|
|
|
Inventories
|
9
|
792
|
7,801
|
1,463
|
Trade and other
receivables
|
10
|
133,190
|
125,668
|
126,690
|
Short-term financial
assets
|
|
-
|
1,000
|
7,090
|
Cash and cash
equivalents
|
|
107,264
|
116,138
|
138,756
|
|
|
241,246
|
250,607
|
273,999
|
Total assets
|
|
686,818
|
654,350
|
700,010
|
Equity
|
|
|
|
|
Equity attributable to the shareholders of Mears Group
PLC
|
|
|
|
|
Called up share capital
|
14
|
961
|
1,098
|
1,016
|
Share premium account
|
|
2,537
|
82,489
|
2,332
|
Share-based payment
reserve
|
|
2,184
|
2,101
|
1,883
|
Treasury shares
|
|
(9,517)
|
-
|
(5,122)
|
Merger reserve
|
|
7,971
|
7,971
|
7,971
|
Retained earnings
|
|
182,467
|
123,527
|
189,428
|
Total equity attributable to the shareholders of Mears Group
PLC
|
|
186,603
|
217,186
|
197,508
|
Non-controlling
interest
|
|
3,372
|
2,196
|
2,948
|
Total equity
|
|
189,975
|
219,382
|
200,456
|
Liabilities
|
|
|
|
|
Non-current
|
|
|
|
|
Pension and other employee
benefits
|
16
|
52
|
3,136
|
172
|
Deferred tax
liabilities
|
|
3,340
|
4,744
|
2,905
|
Lease liabilities
|
|
209,634
|
183,421
|
199,948
|
Other non-current
liabilities
|
|
-
|
745
|
-
|
Non-current provisions
|
12
|
7,713
|
3,110
|
9,785
|
|
|
220,739
|
195,156
|
212,810
|
Current
|
|
|
|
|
Overdraft and other short-term
borrowings
|
|
-
|
-
|
36,699
|
Trade and other
payables
|
11
|
214,377
|
184,006
|
187,035
|
Lease liabilities
|
|
51,416
|
45,645
|
54,492
|
Provisions
|
12
|
9,368
|
9,830
|
8,406
|
Current tax liabilities
|
|
943
|
331
|
112
|
Current liabilities
|
|
276,104
|
239,812
|
286,744
|
Total liabilities
|
|
496,843
|
434,968
|
499,554
|
Total equity and liabilities
|
|
686,818
|
654,350
|
700,010
|
The accompanying notes form an
integral part of these condensed consolidated financial
statements.
Half-year condensed consolidated cash flow
statement
For the six months ended 30 June 2024
|
Note
|
Six months ended 30
June 2024 (unaudited) £'000
|
Six months ended 30
June 2023 (unaudited)
£'000
|
Year ended 31 December
2023
(audited)
£'000
|
Operating activities
|
|
|
|
|
Result for the period before
tax
|
|
30,507
|
21,188
|
46,918
|
Adjustments
|
15
|
39,032
|
30,657
|
71,253
|
Change in inventories
|
|
671
|
(923)
|
5,416
|
Change in trade and other
receivables
|
|
(6,887)
|
2,669
|
1,290
|
Change in trade, other payables
and provisions
|
|
19,166
|
6,256
|
20,346
|
Cash inflow from operating
activities before taxation
|
|
82,489
|
59,847
|
145,223
|
Taxes paid
|
|
(6,775)
|
(3,729)
|
(9,330)
|
Net cash inflow from operating
activities
|
|
75,714
|
56,118
|
135,893
|
Investing activities
|
|
|
|
|
Additions to property, plant and
equipment
|
|
(19,497)
|
(9,861)
|
(24,347)
|
Additions to other intangible
assets
|
|
(792)
|
(931)
|
(1,499)
|
Proceeds from disposals of
property, plant and equipment
|
|
-
|
17
|
17
|
Distributions from
associates
|
|
147
|
596
|
1,135
|
Movement in short-term cash
deposits held for investment purposes
|
|
7,090
|
963
|
(5,127)
|
Interest received
|
|
2,126
|
1,397
|
4,167
|
Net cash inflow/(outflow) from
investing activities
|
|
(10,926)
|
(7,819)
|
(25,654)
|
Financing activities
|
|
|
|
|
Proceeds from share
issue
|
|
206
|
139
|
2,557
|
Proceeds from distribution of
shares from treasury
|
|
6
|
-
|
-
|
Purchase of own shares
|
|
(26,261)
|
(3,258)
|
(37,887)
|
Net cash flow from other credit
facilities
|
|
(11,244)
|
-
|
11,244
|
Discharge of lease
liabilities
|
|
(27,001)
|
(22,456)
|
(48,149)
|
Interest paid
|
|
(6,531)
|
(4,724)
|
(11,081)
|
Dividends paid - Mears Group
shareholders
|
|
-
|
-
|
(11,760)
|
Net cash outflow from financing
activities
|
|
(70,825)
|
(30,299)
|
(95,076)
|
Cash and cash equivalents,
beginning of period
|
|
113,301
|
98,138
|
98,138
|
Net increase/(decrease) in cash
and cash equivalents
|
|
(6,037)
|
18,000
|
15,163
|
Cash and cash equivalents, end of period
|
|
107,264
|
116,138
|
113,301
|
All results are in respect of
continuing operations.
The accompanying notes form an
integral part of these condensed consolidated financial
statements.
Half-year condensed consolidated statement of
changes in equity
For the six months ended 30 June 2024
(unaudited)
|
|
Attributable to equity
shareholders of the Company
|
|
|
|
Share
capital
£'000
|
Share
premium
account
£'000
|
Share-
based
payment
reserve
£'000
|
Treasury
shares
£'000
|
Merger
reserve
£'000
|
Retained
earnings
£'000
|
Non-
controlling
interest
£'000
|
Total
equity
£'000
|
At 1 January 2023
|
1,110
|
82,351
|
1,801
|
-
|
7,971
|
119,100
|
1,492
|
213,825
|
Net result for the
period
|
-
|
-
|
-
|
-
|
-
|
15,996
|
704
|
16,700
|
Other comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
(368)
|
-
|
(368)
|
Total comprehensive income for the
period
|
-
|
-
|
-
|
-
|
-
|
15,628
|
704
|
16,332
|
Issue of shares
|
1
|
138
|
-
|
-
|
-
|
-
|
-
|
139
|
Cancellation of shares
|
(13)
|
-
|
-
|
-
|
-
|
(3,245)
|
-
|
(3,258)
|
Share options - value of employee
services
|
-
|
-
|
300
|
-
|
-
|
-
|
-
|
300
|
Dividends
|
-
|
-
|
-
|
-
|
-
|
(7,956)
|
-
|
(7,956)
|
At 30 June 2023
|
1,098
|
82,489
|
2,101
|
-
|
7,971
|
123,527
|
2,196
|
219,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2024
|
1,016
|
2,332
|
1,883
|
(5,122)
|
7,971
|
189,428
|
2,948
|
200,456
|
Net result for the
period
|
-
|
-
|
-
|
-
|
-
|
22,725
|
424
|
23,149
|
Other comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
308
|
-
|
308
|
Total comprehensive income for the
period
|
-
|
-
|
-
|
-
|
-
|
23,033
|
424
|
23,457
|
Issue of shares
|
1
|
205
|
-
|
-
|
-
|
-
|
-
|
206
|
Purchase of treasury
shares
|
-
|
-
|
-
|
(6,265)
|
-
|
-
|
-
|
(6,265)
|
Cancellation of shares
|
(56)
|
-
|
-
|
-
|
-
|
(19,940)
|
-
|
(19,996)
|
Share options - value of employee
services
|
-
|
-
|
1,050
|
-
|
-
|
-
|
-
|
1,050
|
Share options - exercised or
lapsed
|
-
|
-
|
(749)
|
1,870
|
-
|
(1,115)
|
-
|
6
|
Dividends
|
-
|
-
|
-
|
|
-
|
(8,939)
|
-
|
(8,939)
|
At 30 June 2024
|
961
|
2,537
|
2,184
|
(9,517)
|
7,971
|
182,467
|
3,372
|
189,975
|
The accompanying notes form an
integral part of these condensed consolidated financial
statements.
Notes to the half-year condensed consolidated financial
statements
For the six months ended 30 June 2024
1. Corporate information
Mears Group PLC is a public limited
company incorporated in England and Wales whose shares are publicly
traded. The half-year condensed consolidated financial statements
of the Company and its subsidiaries for the six months ended 30
June 2024 were authorised for issue in accordance with a resolution
of the Directors on 7 August 2024.
2. Basis of preparation and accounting
principles
(a) Basis of preparation
The financial information comprises
the unaudited results for the six months ended 30 June 2024 and 30
June 2023, together with the audited results for the year ended 31
December 2023. The half-year condensed consolidated financial
statements for the six months ended 30 June 2024 have been prepared
in accordance with the Disclosure and Transparency Rules of the
Financial Conduct Authority, with IAS 34 'Interim Financial
Reporting', as contained in UK-adopted international accounting
standards. The half-year condensed consolidated financial
statements do not include all the information and disclosures
required in the annual financial statements and should be read in
conjunction with the Group's annual financial statements as at 31
December 2023, which have been prepared in accordance with United
Kingdom adopted International Accounting Standards in conformity
with the requirements of the Companies Act 2006.
This half-year condensed
consolidated financial information does not comprise statutory
accounts within the meaning of Section 434 of the Companies Act
2006. Statutory accounts for the year ended 31 December 2023 were
approved by the Board of Directors on 10 April 2024. Those
accounts, which contained an unqualified audit report under Section
495 of the Companies Act 2006, have been delivered to the Registrar
of Companies in accordance with Section 441 of the Companies Act
2006.
The half-year condensed
consolidated financial statements for the six months ended 30 June
2024 have not been audited or reviewed by an auditor pursuant to
the Auditing Practices Board guidance on the Review of Interim
Financial Information.
There have been no significant
changes to estimates of amounts reported in prior financial
years.
Going concern
The Directors consider that, as at
the date of approving the interim financial statements, there is a
reasonable expectation that the Group and Company have adequate
resources to continue in operational existence for the period to at
least 30 September 2025. When making this assessment, management
considers whether the Group will be able to maintain adequate
liquidity headroom above the level of its borrowing facilities and
to operate within the financial covenants applicable to those
facilities which will be measured at 31 December 2024 and 30 June
2025. As at 30 June 2024 and 7 August 2024, the Group had £70m of
committed borrowing facilities of which none was drawn. The
principal borrowing facilities are subject to covenants as detailed
on page 42 of the 2023 Annual Report. The nature of the principal
risks and uncertainties faced by the Group has not changed
significantly from those set out on pages 50 to 53 of the 2023
Annual Report and are not expected to change over the next 12
months. The Group has modelled its cash flow outlook for the period
to 30 September 2025 and the forecasts indicate significant
liquidity headroom will be maintained above the Group's borrowing
facilities and that financial covenants will be met throughout the
period. The Group's existing debt facilities run to December
2026.
The Group has carried out stress
tests against the base case to determine the performance levels
that would result in a breach of covenants or a reduction of
headroom against its borrowing facilities to £nil. Further detail
regarding the Group's stress testing is provided on pages 43 and 44
of the 2023 Annual Report and the same scenarios were modelled to
support the assessment of the Directors in this interim statement.
After making these assessments, the Directors believe any scenario
or combination of scenarios which could cause the business to no
longer be a going concern to be implausible. The Directors have a
reasonable expectation that the Company and its subsidiaries have
adequate resources to continue in operational existence until 30
September 2025. Accordingly, they continue to adopt the going
concern basis in preparing the interim statement.
(b) Significant accounting policies
The accounting policies adopted in
the preparation of the half-year condensed consolidated financial
statements are consistent with those followed in the preparation of
the Group's annual financial statements for the year ended 31
December 2023.
3. Revenue
The Group's revenue disaggregated
by pattern of revenue recognition is as follows:
|
Six months ended
30
June 2024
(unaudited)
£'000
|
Six months ended
30
June 2023
(unaudited)
£'000
|
Revenue from contracts with customers
|
|
|
Repairs and maintenance
|
234,772
|
237,194
|
Contracting
|
34,446
|
31,485
|
Property income
|
286,809
|
231,009
|
Care services
|
10,684
|
9,909
|
Other
|
358
|
642
|
|
567,069
|
510,239
|
Lease income
|
12,974
|
15,402
|
|
580,043
|
525,641
|
4. Segment reporting
Segment information is presented in
respect of the Group's operating segments based on the format that
the Group reports to its chief operating decision maker for the
purpose of allocating resources and assessing
performance.
|
|
Six months ended 30
June 2024
|
Six months ended 30 June
2023
|
|
Maintenance
£'000
|
Management
£'000
|
Total
£'000
|
Maintenance
£'000
|
Management
£'000
|
Development
£'000
|
Total
£'000
|
Revenue
|
|
280,077
|
299,966
|
580,043
|
271,628
|
251,680
|
2,333
|
525,641
|
Impairment of right of use assets
|
|
-
|
(800)
|
(800)
|
-
|
-
|
-
|
-
|
Profit/(loss) before tax
|
|
9,216
|
21,291
|
30,507
|
11,085
|
10,120
|
(17)
|
21,188
|
Tax expense
|
|
|
|
(7,358)
|
|
|
|
(4,488)
|
Profit for the year
|
|
|
|
23,149
|
|
|
|
16,700
|
|
|
|
|
|
|
|
|
|
| |
5. Finance income and finance costs
|
Six months ended
30
June 2024
(unaudited)
£'000
|
Six months ended
30
June 2023
(unaudited)
£'000
|
Interest charge on overdrafts and
loans
|
(343)
|
(334)
|
Interest on lease
obligations
|
(5,808)
|
(4,165)
|
Other interest expense
|
(92)
|
(246)
|
Finance costs on bank loans,
overdrafts and leases
|
(6,243)
|
(4,745)
|
Interest charge on net defined
benefit scheme obligations
|
(5)
|
-
|
Total finance costs
|
(6,248)
|
(4,745)
|
Interest income resulting from
short-term bank deposits
|
1,850
|
1,470
|
Interest income resulting from net
defined benefit scheme assets
|
463
|
583
|
Other interest income
|
213
|
221
|
Finance income
|
2,526
|
2,274
|
Net finance charge
|
(3,722)
|
(2,471)
|
6. Tax expense
Tax recognised in the Consolidated
Statement of Profit or Loss:
|
Six months ended
30
June 2024
(unaudited)
£'000
|
Six months ended
30
June 2023
(unaudited)
£'000
|
United Kingdom corporation
tax
|
7,606
|
4,519
|
Adjustment in respect of previous
periods
|
-
|
-
|
Total current tax charge
recognised in Consolidated Statement of Profit
or Loss
|
7,606
|
4,519
|
Total deferred taxation recognised
in Consolidated Statement of Profit or Loss
|
(248)
|
(31)
|
Total tax charge recognised in
Consolidated Statement of Profit or Loss
|
7,358
|
4,488
|
7. Dividends
|
Six months ended
30
June 2024
(unaudited)
£'000
|
Six months ended
30
June 2023
(unaudited)
£'000
|
Final 2023 dividend of 9.30p per
share
|
8,939
|
7,956
|
The dividend disclosed within the half year
condensed consolidated statement of changes in equity represents
the final 2023 dividend of 9.30p per share proposed in the 31
December 2023 financial statements and approved at the Group's
Annual General Meeting on 13 June 2024.
The Board is recommending an interim dividend
of 4.75p (2023: 3.70p) per share. This is not
recognised as a liability at 30 June 2024 and will be payable on 3
October 2024 to shareholders on the register of members at the
close of business on 13 September 2024. The shares will go
ex-dividend on 12 September 2024.
8. Earnings per share
|
|
|
|
|
Six months ended
30
June 2024
(unaudited)
p
|
Six months ended
30
June 2023
(unaudited)
p
|
Basic earnings per
share
|
|
|
|
|
23.63
|
14.43
|
Diluted earnings per
share
|
|
|
|
|
23.12
|
14.09
|
All results relate to continuing
activities. The calculation of EPS is based on a weighted average
of ordinary shares in issue during the period. The diluted EPS is
based on a weighted average of ordinary shares calculated in
accordance with IAS 33 'Earnings per Share', which assumes that all
dilutive options will be exercised. IAS 33 defines dilutive options
as those whose exercise would decrease earnings per share or
increase loss per share from continuing operations.
|
Six months ended
30
June 2024
(unaudited)
Million
|
Six months ended
30
June 2023
(unaudited)
Million
|
Weighted average number of shares
in issue:
|
96.16
|
110.86
|
· Dilutive effect of share options
|
2.15
|
2.67
|
Weighted average number of shares
for calculating diluted earnings per share
|
98.31
|
113.53
|
9. Inventories
|
As at 30
June 2024
(unaudited)
£'000
|
As at 30
June 2023
(unaudited)
£'000
|
As at 31
December
2023
(audited)
£'000
|
Materials and
consumables
|
792
|
982
|
1,463
|
Work in progress
|
-
|
6,819
|
-
|
|
792
|
7,801
|
1,463
|
10. Trade and other receivables
|
As at 30
June 2024
(unaudited)
£'000
|
As at 30
June 2023
(unaudited)
£'000
|
As at 31
December
2023
(audited)
£'000
|
Trade receivables
|
19,915
|
20,082
|
23,230
|
Contract assets
|
80,983
|
73,887
|
79,703
|
Contract fulfilment
costs
|
164
|
1,141
|
768
|
Prepayments and accrued
income
|
28,702
|
19,896
|
18,929
|
Other debtors
|
3,426
|
10,662
|
4,060
|
Total trade and other
receivables
|
133,190
|
125,668
|
126,690
|
11. Trade and other payables
|
As at 30
June 2024
(unaudited)
£'000
|
As at 30
June 2023
(unaudited)
£'000
|
As at 31
December
2023
(audited)
£'000
|
Trade payables
|
67,149
|
65,321
|
58,651
|
Accruals
|
73,837
|
63,438
|
72,147
|
Social security and other
taxes
|
30,675
|
20,652
|
22,203
|
Contract liabilities
|
28,398
|
21,784
|
28,491
|
Other creditors
|
5,379
|
4,855
|
5,543
|
Dividends payable
|
8,939
|
7,956
|
-
|
|
214,377
|
184,006
|
187,035
|
12. Provisions
A summary of the movement in
provisions during the period is shown below:
|
Onerous contract provisions
£'000
|
Property provisions
£'000
|
Insurance provisions
£'000
|
Legal and
other provisions
£'000
|
Total
£'000
|
At 1 January 2024
|
8,784
|
1,281
|
4,011
|
4,115
|
18,191
|
Provided during the
period
|
-
|
160
|
24
|
850
|
1,034
|
Utilised during the
period
|
(1,130)
|
-
|
-
|
(1,014)
|
(2,144)
|
At 30 June 2024
|
7,654
|
1,441
|
4,035
|
3,951
|
17,081
|
At the start of 2024, the Group
carried various provisions relating to expected outflows of
uncertain timing or amount. Further details of these provisions as
they stood at 31 December 2023 can be found in the 2023 Annual
Report.
The utilisation of the onerous
contract provision has been in line with expectations at 31
December 2023. Two legal provisions have been settled during the
period, also in line with expectations. There has been an increase
in the amount provided in respect of two legal provisions and an
additional £0.35m has been recognised in respect of a new claim
received during the period.
13. Financial instruments
Categories of financial instruments
|
As at 30
June 2024
(unaudited)
£'000
|
As at 30
June 2023
(unaudited)
£'000
|
As at 31
December
2023
(audited)
£'000
|
Non-current assets
|
|
|
|
Fair value (level 3)
|
|
|
|
Investments - other
investments
|
65
|
65
|
65
|
Amortised cost
|
|
|
|
Loan notes
|
4,669
|
4,265
|
4,458
|
Current assets
|
|
|
|
Amortised cost
|
|
|
|
Trade receivables
|
19,915
|
20,082
|
23,230
|
Other debtors
|
3,426
|
10,662
|
4,060
|
Short-term financial
assets
|
-
|
1,000
|
7,090
|
Cash at bank and in
hand
|
107,264
|
116,138
|
138,756
|
|
130,605
|
147,882
|
173,136
|
Non-current liabilities
|
|
|
|
Fair value (level 3)
|
|
|
|
Contingent
consideration
|
-
|
(494)
|
-
|
Amortised cost
|
|
|
|
Lease liabilities
|
(209,634)
|
(183,421)
|
(199,948)
|
Deferred consideration
|
-
|
(251)
|
-
|
|
(209,634)
|
(183,672)
|
(199,948)
|
Current liabilities
|
|
|
|
Fair value (level 3)
|
|
|
|
Contingent
consideration
|
(595)
|
-
|
(581)
|
Amortised cost
|
|
|
|
Overdrafts and other short-term
borrowings
|
-
|
-
|
(36,699)
|
Trade payables
|
(67,149)
|
(65,321)
|
(58,651)
|
Lease liabilities
|
(51,416)
|
(45,645)
|
(54,492)
|
Other creditors
|
(4,526)
|
(4,595)
|
(4,710)
|
Deferred consideration
|
(258)
|
(260)
|
(252)
|
Dividends payable
|
(8,939)
|
(7,956)
|
-
|
|
(132,288)
|
(123,777)
|
(154,804)
|
|
(207,178)
|
(155,731)
|
(177,674)
|
The IFRS 13 hierarchy level
categorisation relates to the extent the fair value can be
determined by reference to comparable market values. The
classifications range from level 1, where instruments are quoted on
an active market, through to level 3, where the assumptions used to
arrive at fair value do not have comparable market data.
The fair values of investments in
unlisted equity instruments are determined by reference to an
assessment of the fair value of the entity to which they relate.
This is typically based on a multiple of earnings of the underlying
business (level 3).
The fair value of contingent
consideration payable is determined based on the Directors'
expectation of the amount that will be payable, discounted at an
appropriate rate.
There have been no transfers
between levels during the period.
Fair value information
The fair value of the Group's
financial assets and liabilities approximates to the book value, as
disclosed above.
14. Share capital and reserves
Share capital
|
2024
£'000
|
2023
£'000
|
Allotted, called up and fully
paid
|
|
|
At 1 January 101,551,082 (2023:
111,000,889) ordinary shares of 1p each (audited)
|
1,016
|
1,110
|
Issue of 138,880 (2023:109,671)
shares on exercise of share options
|
1
|
1
|
Cancellation of 5,575,561 (2023:
1,279,191) shares following purchase by the Group
|
(56)
|
(13)
|
At 30 June 96,114,401 (2023:
109,831,369) ordinary shares of 1p each (unaudited)
|
961
|
1,098
|
During the period 138,880
(2023:109,671) ordinary 1p shares were issued in respect of share
options exercised. In addition, 5,575,561 (2023: 1,279,191)
ordinary 1p shares were repurchased by the Group and
cancelled.
Treasury shares
|
Thousands
|
£'000
|
At 1 January 2024
|
1,891
|
5,122
|
Acquired by the EBT
|
1,700
|
6,265
|
Distributed to employees by the
EBT
|
(599)
|
(1,870)
|
At 30 June 2024
|
2,992
|
9,517
|
15. Notes to the Consolidated Cash Flow
Statement
The following non-operating cash
flow adjustments have been made to the result for the period before
tax:
|
Six months ended
30
June 2024
(unaudited)
£'000
|
Six months ended
30
June 2023
(unaudited)
£'000
|
Year ended
31
December
2023
(audited)
£'000
|
Depreciation
|
33,481
|
26,582
|
58,213
|
Impairment of right of use
assets
|
800
|
-
|
6,223
|
(Profit)/loss on disposal of
property, plant and equipment
|
(262)
|
80
|
(101)
|
Amortisation
|
1,287
|
882
|
1,879
|
Share-based payments
|
1,050
|
300
|
1,040
|
IAS 19 pension movement
|
(413)
|
583
|
(758)
|
Share of profits of
associates
|
(633)
|
(241)
|
(486)
|
Finance income
|
(2,526)
|
(2,274)
|
(5,939)
|
Finance cost
|
6,248
|
4,745
|
11,182
|
Total
|
39,032
|
30,657
|
71,253
|
16. Pensions
The Group contributes to defined
benefit schemes which require contributions to be made to
separately administered funds. The assets of the schemes are
administered by trustees in funds independent from the assets of
the Group.
In certain cases, the Group will
participate under Admitted Body status in Local Government Pension
Schemes. The Group will contribute for a finite period up until the
end of the particular contract. The Group is required to pay
regular contributions as detailed in the scheme's schedule of
contributions. In some cases, these contributions are capped and
any excess can be recovered from the body from which the employees
originally transferred. Where the Group has a contractual right to
recover the costs of making good any deficit in the scheme from the
Group's client, the fair value of that asset has been
recognised as a separate pension guarantee asset.
For all schemes included within
Other schemes, the Group does not have an unconditional right to
benefit from any surplus and therefore, where such schemes are in a
surplus position, the surplus is not recognised.
For the purposes of the interim
financial statements management has estimated the movements in
pension liabilities by reference to the changes in principal
assumptions since 31 December 2023, using the sensitivities to
movements in these assumptions calculated at that time. The
movements in pension assets have been estimated by reference to
market index returns over the period for different asset classes in
line with the asset portfolios held at 31 December 2023.
The principal actuarial assumptions
that have changed since 31 December 2023 are as follows:
|
As at 30
June 2024
(unaudited)
|
As at 31 December
2023
(audited)
|
Discount rate
|
5.10%
|
4.50%
|
Retail prices inflation
|
2.90%
|
2.80%
|
Consumer prices
inflation
|
2.50%
|
2.40%
|
Rate of increase of
salaries
|
2.90%
|
2.80%
|
The amounts recognised in the
Consolidated Balance Sheet and major categories of plan assets
are:
|
30 June
2024
(unaudited)
|
31 December
2023
(audited)
|
|
Group
schemes
£'000
|
Other
schemes
£'000
|
Total
£'000
|
Group
schemes
£'000
|
Other
schemes
£'000
|
Total
£'000
|
Group's estimated asset
share
|
124,249
|
113,794
|
238,043
|
129,494
|
111,563
|
241,057
|
Present value of funded scheme
liabilities
|
(102,672)
|
(75,853)
|
(178,525)
|
(109,659)
|
(83,342)
|
(193,001)
|
Funded status
|
21,577
|
37,941
|
59,518
|
19,835
|
28,221
|
48,056
|
Scheme surpluses not recognised as
assets
|
-
|
(37,993)
|
(37,993)
|
-
|
(28,393)
|
(28,393)
|
Pension
asset/(liability)
|
21,577
|
(52)
|
21,525
|
19,835
|
(172)
|
19,663
|
Pension guarantee assets
|
-
|
-
|
-
|
-
|
-
|
-
|
The Group's defined benefit
obligation is sensitive to changes in certain key assumptions. A
0.1% reduction in the net discount rate (the base discount rate
less the rate of inflation) would result in an increase in the
present value of the defined benefit obligation of approximately
1.5%, although an element of the increase would be mitigated by an
increase in the pension guarantee assets or a reduction in the
unrecognised surplus, as described above.
17. Half-year condensed consolidated financial
statements
Further copies of the Interim
Report are available from the registered office of Mears Group PLC
at 1390 Montpellier Court, Gloucester Business Park, Brockworth,
Gloucester, GL3 4AH or www.mearsgroup.co.uk.
18. Principal risks and uncertainties
The nature of the principal risks
and uncertainties faced by the Group has not changed significantly
from those set out on pages 50 to 53 of the 2023 Annual Report and
Accounts and is not expected to change over the next six
months.
19. Forward-looking statements
This report contains certain forward-looking
statements with respect to the financial condition, results of
operations and businesses of Mears Group PLC. These statements
involve risk and uncertainty because they relate to events and
depend upon circumstances that will occur in the future. There are
a number of factors that could cause actual results or developments
to differ materially from those expressed or implied by these
forward-looking statements.
The Directors confirm, to the best of their
knowledge, that this condensed set of financial statements has been
prepared in accordance with IAS 34 as adopted by the European Union
and that the Interim Report includes a fair review of the
information required by Rules 4.2.4, 4.2.7 and 4.2.8 of the
Disclosure and Transparency Rules of the UK Financial Conduct
Authority.
By order of the Board
L J
Critchley
A C M Smith
Chief Executive
Officer
Chief Finance Officer
lucas.critchley@mearsgroup.co.uk
andrew.smith@mearsgroup.co.uk
7 August 2024