Picture of B&M European Value Retail SA logo

BME B&M European Value Retail SA News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer CyclicalsAdventurousMid CapContrarian

REG - B&M European - Half-year Report <Origin Href="QuoteRef">BMEB.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSN3771Wa 

debit entry to
the put/call option reserve. Management have estimated the future measurement
inputs in arriving at this value, using knowledge of current performance,
expected growth and planned strategy. Any subsequent movements in the
liability will be recognised in profit or loss. 
 
Acquisition accounting for purchase of Heron 
 
On 2 August 2017 the Group acquired Heron Food Group Limited ("Heron"), a
discount convenience retailer incorporated in the UK. The transaction has been
accounted for via the acquisition method of accounting and a provisional
purchase price allocation on the acquired balance sheet has taken place. 
 
Key judgments made include; 
 
(i) The only intangible asset to recognise on acquisition was the Heron brand
itself. The other potential intangible assets that could be identified were
either immaterial or not permitted to be recognised under IFRS. 
 
(ii) The brand asset identified is considered to have indefinite life due to
several factors, key amongst which is the growth potential of the Heron
business which is considered a long term phenomenon. 
 
(iii) Freehold property was uplifted to values supported by recent third party
valuations. 
 
(iv) Favourable and unfavourable lease terms were identified based upon
external valuations of properties occupied by the business. 
 
(v) The conditions around the deferred consideration indicate that it will be
payable in full. 
 
Notwithstanding the above, given the short period since the acquisition, the
accounting applied is at this point considered provisional and it will be
finalised at the year end. 
 
Standards and interpretations applied and not yet applied by the Group 
 
IFRS 9 'Financial Instruments' will be applicable after 1 January 2018. This
standard will simplify the classification of financial assets for measurement
purposes, but it is not anticipated to have a significant impact on financial
statements. 
 
IFRS 15 'Revenue from contracts with customers' will be applicable after 1
January 2018. This standard applies to all contracts with customers except
those that are financial instruments, leases or insurance contracts and will
result in increased disclosure requirements, but is not expected to have a
significant impact on the financial statements. 
 
IFRS 16 Leases is expected to be applicable after 1 January 2019. If endorsed,
this standard will significantly affect the presentation of the Group
financial statements with all leases apart from short term leases being
recognised as on-balance sheet finance leases with a corresponding liability
being the present value of lease payments. The Group is currently considering
the implications of IFRS 16 on the Group's consolidated results and financial
position and it will report more fully in the year end financial statements. 
 
The Group does not consider that any other standards, amendments or
interpretations issued by the IASB, but not yet applicable, will have a
significant impact on the financial statements. 
 
2          Segmental information 
 
IFRS 8 ("Operating segments") requires the Group's segments to be identified
on the basis of internal reports about the components of the Group that are
regularly reviewed by the chief operating decision maker to assess performance
and allocate resources across each reporting segment. 
 
For management purposes, the Group is organised into three reportable
segments, being the UK B&M segment, the UK Heron segment and the German retail
segment. The UK Heron segment has been active since the acquisition of Heron
Food Group in August 2017, the UK B&M segment was previously reported as the
UK Retail segment. 
 
Items that fall into the corporate category include those related to the
Luxembourg or associate entities, Group financing, corporate transactions, any
tax adjustments and items we consider to be adjusting (see note 3). 
 
The chief operating decision maker has been identified as the executive
directors who monitor the operating results of the retail segments for the
purpose of making decisions about resource allocation and performance
assessment. 
 
The average euro rate for translation purposes was E1.1377 during the period,
with the period end rate being E1.1332 (March 2017: E1.1915/£ and E1.1559;
September 2016: E1.2262/£ and E1.1552/£ respectively) 
 
 26 week period to 23 September 2017         UK B&M     UKHeron   Germany Retail  Corporate  Total        
                                             £'000      £'000     £'000           £'000      £'000        
                                                                                                          
 Revenue                                     1,192,617  47,521    106,836         (602)      1,346,372    
 EBITDA                                      108,221    2,395     5,909           (2,390)    114,135      
 Depreciation and amortisation               (12,344)   (1,387)   (2,193)         (3)        (15,927)     
 Net finance costs                           11         (122)     (176)           (11,092)   (11,379)     
 Income tax expense                          (18,219)   (168)     (1,062)         959        (18,490)     
 Segment profit/(loss)                       77,669     718       2,478           (12,526)   68,339       
                                                                                                          
 Total assets                                1,635,070  200,597   132,713         12,425     1,980,805    
 Total liabilities                           (340,996)  (55,681)  (27,266)        (724,529)  (1,148,472)  
 Capital expenditure (including intangible)  (22,970)   (1,716)   (2,423)         -          (27,109)     
 
 
 26 week period to 24 September 2016         UK B&M     UKHeron  Germany Retail  Corporate  Total      
                                             £'000      £'000    £'000           £'000      £'000      
                                                                                                       
 Revenue                                     1,016,998  -        88,858          -          1,105,856  
 EBITDA                                      89,755     -        7,623           (1,646)    95,732     
 Depreciation and amortisation               (10,587)   -        (1,674)         (2)        (12,263)   
 Net finance costs                           99         -        (116)           (9,762)    (9,779)    
 Income tax expense                          (15,853)   -        (1,750)         2,574      (15,029)   
 Segment profit/(loss)                       63,414     -        4,083           (8,836)    58,661     
                                                                                                       
 Total assets                                1,408,479  -        122,616         18,139     1,549,234  
 Total liabilities                           (252,604)  -        (24,466)        (514,778)  (791,848)  
 Capital expenditure (including intangible)  (21,021)   -        (4,022)         -          (25,043)   
 
 
 52 week period to 25 March 2017             UK B&M     UKHeron  Germany Retail  Corporate  Total      
                                             £'000      £'000    £'000           £'000      £'000      
                                                                                                       
 Revenue                                     2,252,265  -        178,395         -          2,430,660  
 EBITDA                                      223,722    -        11,677          (3,876)    231,523    
 Depreciation and amortisation               (22,277)   -        (3,734)         (4)        (26,015)   
 Net finance costs                           107        -        (280)           (22,417)   (22,590)   
 Income tax expense                          (40,310)   -        (2,406)         3,831      (38,885)   
 Segment profit/(loss)                       161,241    -        5,257           (22,465)   144,033    
                                                                                                       
 Total assets                                1,640,398  -        126,040         7,078      1,773,516  
 Total liabilities                           (325,372)  -        (27,399)        (607,124)  (959,895)  
 Capital expenditure (including intangible)  (44,492)   -        (7,464)         -          (51,956)   
 
 
3          Reconciliation of non-IFRS measures from the statement of
comprehensive income 
 
EBITDA, adjusted EBITDA and Adjusted Profit are non-IFRS measures and
therefore we provide a reconciliation to the statement of comprehensive income
below. 
 
At the prior half year end, the Group reported a greater number of adjusting
items. However management believe that the simplified measure now presented is
a clearer measure of performance. The comparative information has been
restated accordingly. 
 
 Period to                                                           26 weeks ended 23 September 2017  26 weeks ended 24 September 2016  52 weeks ended 25 March 2017  
                                                                     £'000                             £'000                             £'000                         
                                                                                                                                                                       
 Profit on ordinary activities before interest and tax               98,208                            83,469                            205,508                       
 Add back depreciation and amortisation                              15,927                            12,263                            26,015                        
 EBITDA                                                              114,135                           95,732                            231,523                       
 Reverse the effect of derivatives recorded in cost of sales         47                                -                                 1,479                         
 Reverse the effect of derivatives recorded in administrative costs  881                               1,164                             1,890                         
 Remove costs associated with the acquisition of Heron               1,000                             -                                 -                             
 Adjusted EBITDA                                                     116,063                           96,896                            234,892                       
 Depreciation and amortisation                                       (15,927)                          (12,263)                          (26,015)                      
 Net finance costs                                                   (11,379)                          (9,779)                           (22,590)                      
 Reverse the effect of derivatives recorded in finance costs         -                                 (63)                              (117)                         
 Reverse the effects of the call/put option                          727                               764                               294                           
 Reverse the effect of unwinding deferred consideration for Heron    173                               -                                 -                             
 Remove one-off costs incurred on raising debt finance               -                                 -                                 3,687                         
 Adjusted profit before tax                                          89,657                            75,555                            190,151                       
 Adjusted tax                                                        (18,856)                          (15,249)                          (40,273)                      
 Adjusted profit for the period                                      70,801                            60,306                            149,878                       
 Attributable to non-controlling interests                           435                               817                               1,095                         
 Attributable to owners of the parent                                70,366                            59,489                            148,783                       
 
 
The adjusting items are the effects of derivatives, one off refinancing fees,
the costs associated with the acquisition of Heron and the effect of unwinding
balances related to acquisitions, specifically the call/put option held over
the non-controlling interest of our German operation and the deferred
consideration liability for Heron (see note 4). Adjusted tax represents the
tax charge per the statement of comprehensive income as adjusted only for the
effects of the other adjusting items detailed above. 
 
All adjusting items relate to the Corporate segment. 
 
Adjusted EBITDA and related measures are not measures of performance or
liquidity under IFRS and should not be considered in isolation or as a
substitute for measures of profit, or as an indicator of the Group's operating
performance or cash flows from operating activities as determined in
accordance with IFRS. 
 
4          Business combinations 
 
On 2 August 2017 the Group acquired Heron Food Group Limited ("Heron"), a
discount convenience retailer incorporated in the UK. 
 
The transaction has been accounted for via the acquisition method of
accounting. The Group purchased 100% of the share capital, for a fair value of
£122.5m, which breaks down as follows: 
 
                                       £'000    
 Initial cash consideration            112,123  
 Fair value of deferred consideration  10,422   
 Total                                 122,545  
 
 
The deferred consideration represents a cash amount of £12.8m payable in 2019
based upon certain conditions. An exercise carried out by the business has
fair valued this at the acquisition date at £10.4m and this will be unwound
through the P&L to the full value of £12.8m by August 2019. 
 
The fair values of the identifiable assets and liabilities of Heron on the
date of the acquisition were: 
 
 Assets                              £'000     
 Heron brand asset                   14,178    
 Favourable lease contracts          1,385     
 Other intangible assets             1,305     
 Property, plant and equipment       67,299    
 Inventories                         13,835    
 Receivables and other assets        8,086     
 Cash                                8,315     
 Total Assets                        114,403   
                                               
 Liabilities                                   
 Unfavourable lease contracts        (9,984)   
 Creditors and accruals              (32,395)  
 Provisions                          (4,141)   
 Corporation tax                     (1,030)   
 Finance leases                      (3,199)   
 Overdraft                           (2,628)   
 Bank Loans                          (25,582)  
 Total liabilities                   (78,959)  
                                               
 Net assets acquired                 35,444    
 Fair value of consideration         122,545   
 Goodwill recognised on acquisition  87,101    
 
 
None of the receivables recognised were considered irrecoverable at the
acquisition date. 
 
Fees of £1.0m were incurred during the acquisition all of which have been
expensed through the P&L. 
 
The goodwill largely relates to the growth potential of the business, the
current location of the stores and the existing workforce. None of the
elements which make up goodwill can, or are not material enough to be
recognised as a separate intangible asset. 
 
Given the short period between the acquisition and half year date the
accounting applied is currently considered to be provisional. It will be
finalised at the year end. 
 
The effect the acquisition has had on the P&L can be seen in the segment note
(note 2). Had the company been bought at the start of the year it would have
contributed an estimated extra £108.6m to revenue and £3.4m operating profit
under their local accounting policies (FRS 102 compliant). 
 
The balance on the consolidated statement of cash flows reconciles as
follows: 
 
                             £'000    
 Initial cash consideration  112,123  
 Cash acquired               (8,315)  
 Overdraft acquired          2,628    
 Net Cash for acquisitions   106,436  
 
 
5          Earnings per share 
 
Basic earnings per share amounts are calculated by dividing the net profit for
the financial period attributable to ordinary equity holders of the parent by
the weighted average number of ordinary shares outstanding at each period
end. 
 
Diluted earnings per share amounts are calculated by dividing the net profit
attributable to ordinary equity holders of the parent by the weighted average
number of ordinary shares outstanding during each year plus the weighted
average number of ordinary shares that would be issued on conversion of any
dilutive potential ordinary shares into ordinary shares. 
 
Adjusted basic and diluted earnings per share are calculated on the same basis
except using the adjusted profit or loss attributable to the equity holders of
the parent, as defined in note 3. 
 
There are share option schemes in place which have a dilutive effect on the
period presented. 
 
The following reflects the income and share data used in the basic and diluted
earnings per share computations: 
 
 Period to                                                                            24 September 2017  26 September 2016  26 March 2017  
                                                                                      £'000              £'000              £'000          
                                                                                                                                           
 Profit for the period attributable to ordinary equity holders of the Group           67,904             57,844             142,926        
 Adjusted profit for the period attributable to ordinary equity holders of the Group  70,366             59,489             148,783        
                                                                                                                                           
                                                                                      Thousands          Thousands          Thousands      
 Weighted average number of ordinary shares for basic loss per share                  1,000,120          1,000,000          1,000,000      
 Effect of dilution:                                                                                                                       
 Employee share options                                                               219                -                  148            
 Weighted average number of ordinary shares adjusted for the effect of dilution       1,000,339          1,000,000          1,000,148      
                                                                                                                                           
                                                                                      Pence              Pence              Pence          
 Basic earnings per share                                                             6.8                5.8                14.3           
 Diluted earnings per share                                                           6.8                5.8                14.3           
 Adjusted basic earnings per share                                                    7.0                5.9                14.9           
 Adjusted diluted earnings per share                                                  7.0                5.9                14.9           
 
 
6          Taxation

The taxation charge for the interim period has been calculated on the basis of
the corporation tax rate for the full year of 19% (UK) and 30% (Germany) and
then adjusted for allowances and non-deductibles in line with the prior year. 
 
7          Intangible assets 
 
                                        Goodwill  Software  Brands   Other  Total      
                                        £'000     £'000     £'000    £'000  £'000      
 Cost or valuation                                                                     
 At 26 March 2016                       837,450   3,123     98,396   1,363  940,332    
 Additions                              -         836       1,200    -      2,036      
 Additions due to Knüller acquisition   1,284     -         -        -      1,284      
 Effect of retranslation                2,978     38        454      132    3,602      
 At 24 September 2016                   841,712   3,997     100,050  1,495  947,254    
 Additions                              -         760       -        -      760        
 Adjustment to Knüller acquisition      38        -         -        -      38         
 Disposals                              -         (132)     -        -      (132)      
 Effect of retranslation                (59)      (5)       (3)      (1)    (68)       
 At 25 March 2017                       841,691   4,620     100,047  1,494  947,852    
 Additions                              -         711       1,750    -      2,461      
 Additions due to Heron acquisition     87,101    1,305     14,178   -      102,584    
 Effect of retranslation                684       7         104      30     825        
 At 23 September 2017                   929,476   6,643     116,079  1,524  1,053,722  
                                                                                       
                                                                                       
 Accumulated amortisation / impairment                                      
 At 26 March 2016                       -         963       -        745    1,708      
 Charge for the period                  -         225       -        109    334        
 Effect of retranslation                -         23        -        79     102        
 At 24 September 2016                   -         1,211     -        933    2,144      
 Charge for the period                  -         349       -        111    460        
 Disposals                              -         (132)     -        -      (132)      
 Effect of retranslation                -         (3)       -        (1)    (4)        
 At 25 March 2017                       -         1,425     -        1,043  2,468      
 Charge for the period                  -         627       3        113    743        
 Effect of retranslation                -         5         -        21     26         
 At 23 September 2016                   -         2,057     3        1,177  3,237      
                                                                                       
 Net book value at 23 September 2017    929,476   4,586     116,076  347    1,050,485  
 Net book value at 25 March 2017        841,691   3,195     100,047  451    945,384    
 Net book value at 24 September 2016    841,712   2,786     100,050  562    945,110    
 
 
An impairment review was carried out over the Goodwill and Brand assets at 25
March 2017. Details of these reviews are included in the Group statutory
accounts. A full review will also take place at the next year end date of 31
March 2018. 
 
Due to the nature of the business acquired in the prior year (Knüller),
management considered it appropriate not to recognise any intangible assets
other than goodwill. See note 4 for the details of the business acquired in
the current period (Heron). 
 
8          Property, plant and equipment 
 
                                       Land and buildings  Motor Vehicles  Plant, fixtures and equipment  Total    
                                       £'000               £'000           £'000                          £'000    
 Cost or valuation                                                                                                 
 At 26 March 2016                      34,750              3,525           142,982                        181,257  
 Additions                             1,968               432             20,607                         23,007   
 Additions due to Knüller acquisition  -                   -               41                             41       
 Remeasurement of finance leases       2,468               -               -                              2,468    
 Disposals                             (839)               (484)           (70)                           (1,393)  
 Effect of retranslation               1,948               39              935                            2,922    
 At 24 September 2016                  40,295              3,512           164,495                        208,302  
 Additions                             6,003               249             19,901                         26,153   
 Adjustment to Knüller acquisition     -                   -               1                              1        
 Remeasurement of finance leases       71                  -               -                              71       
 Disposals                             (8)                 (274)           (477)                          (759)    
 Effect of retranslation               (111)               (2)             (10)                           (123)    
 At 25 March 2017                      46,250              3,485           183,910                        233,645  
 Additions                             6,878               407             17,363                         24,648   
 Additions due to Heron acquisition    31,388              5,787           30,124                         67,299   
 Transfer to investments               (63)                -               (22)                           (85)     
 Disposals                             (1)                 (821)           (134)                          (956)    
 Effect of retranslation               471                 8               297                            776      
 23 September 2017                     84,923              8,866           231,538                        325,327  
                                                                                                                   
 Accumulated depreciation                                                                                          
 At 26 March 2016                      8,523               1,550           33,134                         43,207   
 Charge for the period                 1,891               359             9,679                          11,929   
 Disposals                             (18)                (268)           (49)                           (335)    
 Effect of retranslation               247                 9               235                            491      
 At 24 September 2016                  10,643              1,650           42,999                         55,292   
 Charge for the period                 2,050               335             10,907                         13,292   
 Disposals                             (8)                 (189)           (482)                          (679)    
 Effect of retranslation               -                   -               (8)                            (8)      
 At 25 March 2017                      12,685              1,796           53,416                         67,897   
 Charge for the period                 2,178               481             12,525                         15,184   
 Transfer to investments               (1)                 -               -                              (1)      
 Disposals                             -                   (722)           (32)                           (754)    
 Effect of retranslation               77                  3               77                             157      
 At 23 September 2017                  14,939              1,558           65,986                         82,483   
                                                                                                                   
 Net book value at 23 September 2017   69,984              7,308           165,552                        242,844  
 Net book value at 25 March 2017       33,565              1,689           130,494                        165,748  
 Net book value at 24 September 2016   29,652              1,862           121,496                        153,010  
 
 
9          Share capital 
 
                                            23 September2017  24 September2016  25 March2017  
 Allotted, called up and fully paid         £'000             £'000             £'000         
 B&M European Value Retail S.A.                                                               
 1,000,000,000 ordinary shares of 10p each  100,048           100,000           100,000       
 
 
Ordinary Shares 
 
Each ordinary share ranks pari passu with each other ordinary share and each
share carries one vote. The Group parent is authorised to release up to a
maximum of 2,972,222,222 ordinary shares. 
 
During the half year under review 479,782 shares have been acquired under
share options exercised by staff. A further 92,489 options have vested and are
currently available for exercise whilst 829,006 options, which are subject to
various conditions, are held but have not yet vested. 
 
10         Financial liabilities - borrowings 
 
                                              23 September 2017  24 September 2016  25 March 2017  
                                              £'000              £'000              £'000          
 Current                                                                                           
 Revolving facility bank loan (old facility)  -                  25,000             -              
 Revolving facility bank loan (new facility)  70,000             -                  -              
 Heron loan facilities - Melton               807                -                  -              
 Heron loan facilities - Offset               625                -                  -              
                                              71,432             25,000             -              
                                                                                                   
 Non-current                                                                                       
 Term facility bank loans (old facilities)    -                  435,834            -              
 Term facility bank loans (new facilities)    296,866            -                  296,910        
 High yield bond notes                        247,228            -                  246,815        
 Heron loan facilities - Melton               5,647              -                  -              
 Heron loan facilities - Offset               4,250              -                  -              
 Heron loan facilities - Term                 5,900              -                  -              
                                              559,891            435,834            543,725        
 
 
All borrowings are held in Sterling. 
 
The term facility bank loans and high yield bonds are held at amortised cost
and were initially capitalised in February 2017 with £3.2m and £3.3m
(respectively) of fees attributed to them. 
 
The term facility bank loans in place at the prior half year end were held at
amortised cost and were initially capitalised in June 2014 with £7.3m of fees
attributed to them. These facilities were refinanced in February 2017 at which
point the remaining unamortised fees of £3.7m were expensed to the income
statement. 
 
The Heron loan facilities were brought into the Group as part of the acquired
balance sheet on 2 August 2017. All are held with Handelsbanken and are
carried at their gross cash amount. Further details are in the maturity table
below. 
 
The maturities of the above loan facilities are as follows: 
 
                                         InterestRate   Maturity  23 September2017  24 September2016  25 March2017  
                                         %                        £'000             £'000             £'000         
                                                                                                                    
 Revolving Facility loan (old facility)  2.75% + LIBOR  Oct-2016  -                 25,000            -             
 Revolving Facility loan (new facility)  2.00% + LIBOR  Oct-2017  70,000            -                 -             
 UK Holdco term loan A (old facility)    2.75% + LIBOR  Jun-2019  -                 300,000           -             
 UK Holdco term loan B (old facility)    3.25% + LIBOR  Jun-2020  -                 140,000           -             
 UK Holdco term loan A (new facility)    2.00% + LIBOR  Jul-2021  300,000           -                 -             
 UK Holdco term loan A (new facility)    2.25% + LIBOR  Jul-2021  -                 -                 300,000       
 High yield bond notes                   4.125%         Feb-2022  250,000           -                 250,000       
 Heron loan facilities - Melton          2.25% + LIBOR  Jul-2025  6,453             -                 -             
 Heron loan facilities - Offset          2.45% + LIBOR  Sep-2022  4,875             -                 -             
 Heron loan facilities - Term            2.50% + LIBOR  Dec-2021  5,900             -                 -             
                                                                  637,228           465,000           550,000       
 
 
11         Reconciliation of profit before tax to cash generated from
operations 
 
                                                                              26 weeks ended 23 September 2017  26 weeks ended 24 September 2016  52 weeks ended 25 March 2017  
                                                                              £'000                             £'000                             £'000                         
                                                                                                                                                                                
 Profit before tax                                                            86,829                            73,690                            182,918                       
 Adjustments for:                                                                                                                                                               
 Interest expense                                                             11,379                            9,779                             22,590                        
 Depreciation                                                                 15,184                            11,929                            25,221                        
 Amortisation of intangible assets                                            743                               334                               794                           
 (Profit) / loss on remeasurement of finance leases                           -                                 (308)                             (317)                         
 (Profit) / loss on disposal of property, plant and equipment                 156                               (456)                             (405)                         
 Charge on share options                                                      210                               151                               254                           
 Change in inventories                                                        (207,885)                         (9,735)                           (99,662)                      
 Change in trade and other receivables                                        14,360                            (16,143)                          (6,666)                       
 Change in trade and other payables                                           122,225                           6,539                             84,575                        
 Change in provisions                                                         86                                (587)                             (1,042)                       
 Share of profit from associates                                              -                                 -                                 (1,005)                       
 Non-cash foreign exchange effect from retranslation of subsidiary cashflows  (6)                               396                               249                           
 Loss resulting from fair value of financial derivatives                      927                               2,085                             3,369                         
 Cash generated from operations                                               44,208                            77,674                            210,873                       
 
 
12         Financial instruments 
 
The fair value of the financial assets and liabilities of the group are not
materially different from their carrying value. Refer to the table below. 
 
 As at                                                         23 September2017  24 September2016  25 March2017  
 Financial assets:                                             £'000             £'000             £'000         
 Fair value through profit and loss                                                                              
 Fuel price swap                                               43                180               232           
 Forward foreign exchange contracts                            -                 890               61            
 Fair value through other comprehensive income                                                                   
 Forward foreign exchange contracts                            1,465             12,815            117           
 Loans and receivables                                                                                           
 Cash and cash equivalents                                     65,606            14,306            155,551       
 Trade receivables                                             26,348            19,925            11,215        
 Other receivables                                             1,150             271               91            
                                                                                                                 
 Financial liabilities:                                                                                          
 Fair value through profit and loss                                                                              
 Forward foreign exchange contracts                            -                 -                 287           
 Put/call options over the non-controlling interest of Jawoll  18,974            18,405            17,886        
 Deferred consideration relating to Heron purchase             10,595            -                 -             
 Fair value through other comprehensive income                                                                   
 Forward foreign exchange contracts                            20,135            -                 1,783         
 Amortised cost                                                                                                  
 Interest-bearing loans and borrowings                         631,323           460,834           543,725       
 Overdrafts                                                    7,941                                             
 Trade payables                                                243,936           138,420           206,373       
 Other payables                                                9,720             1,901             8,950         
 
 
Financial Instruments at fair value through profit and loss 
 
The put/call options over the non-controlling interest in Jawoll arose as part
of the acquisition of the entity in April 2014. The valuation here reflects
the final estimated valuation unwound to the period end date, and exchanged at
the period end foreign exchange rate, as the options are priced in Euros. The
options mature in 2019 and the carrying value has been discounted to present
value. 
 
The other financial assets and liabilities through profit or loss reflect the
fair value of those foreign exchange forward contracts, interest rate swaps
and fuel swaps that are intended to reduce the level of risk for expected
sales and purchases. 
 
Fair value hierarchy 
 
The Group uses the following hierarchy for determining and disclosing the fair
value of financial instruments by valuation technique: 
 
·     Level 1 : quoted (unadjusted) prices in active markets for identical
assets or liabilities 
 
·     Level 2 : Other techniques for which all inputs which have a significant
effect on the recorded fair value are observable, either directly or
indirectly 
 
·     Level 3 : Techniques which use inputs that have a significant effect on
the recorded fair value that are not based on observable market data 
 
As at the reporting dates, the Group held the following financial instruments
carried at fair value on the balance sheet: 
 
                                                      Total     Level 1  Level 2   Level 3   
                                                      £'000     £'000    £'000     £'000     
                                                                                             
 23 September 2017                                                                           
 Foreign exchange contracts                           (18,670)  -        (18,670)  -         
 Fuel swap contract                                   43        -        43        -         
 Put/call options on Jawoll non-controlling interest  (18,974)  -        -         (18,974)  
 Deferred consideration relating to Heron purchase    (10,595)  -        -         (10,595)  
                                                                                             
 24 September 2016                                                                           
 Foreign exchange contracts                           13,705    -        13,705    -         
 Fuel swap contract                                   180       -        180       -         
 Put/call options on Jawoll non-controlling interest  (18,405)  -        -         (18,405)  
                                                                                             
 25 March 2017                                                                               
 Foreign exchange contracts                           (1,892)   -        (1,892)   -         
 Fuel swap contract                                   232       -        232       -         
 Put/call options on Jawoll non-controlling interest  (17,886)  -        -         (17,886)  
 
 
The put/call option (relating to Jawoll) and the deferred consideration
(relating to Heron) are valued with reference to the respective Sale and
Purchase Agreements underpinning the acquisitions, and the key variable in
determining the fair values is the forecast EBITDA of those entities as
prepared by management. The calculation is subsequently discounted to present
value. 
 
The other instruments have been valued by the issuing bank, using a mark to
market method. The bank has used various inputs to compute the valuations and
these include inter alia the relevant maturity date and strike rates, the
current exchange rate, fuel prices and LIBOR levels. 
 
The Group's financial instruments are either carried at fair value or have a
carrying value which is considered a reasonable approximation of fair value. 
 
13         Related party transactions 
 
As a result of the Heron acquisition the business has entered into a lease
with a new related party landlord, David Heuck, a director of Heron. The
business occupies one property owned by this landlord and pays rent at a level
that Group management considers to be reasonable. There have been no other
changes in the related-party transactions described in the last annual report
of B&M European Value Retail S.A. that have had a material effect on the
financial position or performance of the Group in the six months ended 23
September 2017. 
 
The Group has entered into material related party transactions over the
current 26-week period with the following party, Multi-lines International
Company Ltd (Multi-lines), a supplier, which is an associate of the Group. 
 
                            26 weeks ended 23 September 2017£'000  26 weeks ended24 September 2016£'000  52 weeks ended25 March2017£'000  
                                                                                                                                          
 Purchases from associates                                                                                                                
 Multi-lines                46,486                                 38,649                                121,351                          
 
 
The following table sets out the total amount of net trading balances with
Multi-lines outstanding at the period end. 
 
                                               23 September 2017£'000  24 September 2016£'000  25 March 2017 £'000  
 Trade receivables/(payables) from associates                                                                       
 Multi-lines                                   10,206                  5,846                   (2,756)              
 
 
Outstanding trade balances at the balance sheet date are unsecured and
interest free and settlement occurs in cash. There have been no guarantees
provided or received for any related party trade receivables or payables. 
 
14         Commitments 
 
At the half year date a significant capital commitment exists in terms of an
ongoing land purchase transaction, where contracts have been exchanged. The
transaction is due to complete in December 2017. 
 
15         Post balance sheet events 
 
An interim dividend of 2.4pence per share (£24.0m) has been proposed. 
 
There have been no other material events between the balance sheet date and
the date of issue of these accounts. 
 
16         Directors 
 
The directors that served throughout the period were: 
 
Name 
 
Sir T Leahy (Chairman) 
 
S Arora (CEO) 
 
P McDonald (CFO) 
 
T Hübner 
 
R McMillan 
 
K Guion 
 
H Brouwer 
 
D Novak 
 
Responsibility statement of the Directors in respect of the half-yearly
financial report 
 
We confirm that to the best of our knowledge: 
 
•the condensed set of financial statements has been prepared in accordance
with IAS 34 Interim Financial Reporting as adopted by the EU; 
 
•the interim management report includes a fair review of the information
required by: 
 
(a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an
indication of important events that have occurred during the first six months
of the financial year and their impact on the condensed set of financial
statements; and a description of the principal risks and uncertainties for the
remaining six months of the year; and 
 
(b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being
related party transactions that have taken place in the first six months of
the current financial year and that have materially affected the financial
position or performance of the entity during that period; and any changes in
the related party transactions described in the last annual report that could
do so. 
 
By order of the Board 
 
Simon Arora                                        Paul McDonald 
 
Chief Executive                                     Chief Financial Officer 
 
14 November 2017 
 
Report of the Réviseur d'Entreprises agréé
on the review of condensed consolidated interim financial information 
 
Introduction 
 
We have reviewed the accompanying condensed consolidated statement of
financial position of B&M European Value Retail S.A. as at 23 September 2017,
the related condensed consolidated statements of comprehensive income, changes
in equity and cash flows for the 26 week period then ended, and notes to the
interim financial information ("the condensed consolidated interim financial
information"). The Board of Directors is responsible for the preparation and
presentation of these condensed consolidated interim financial information in
accordance with IAS 34 "Interim Financial Reporting" as adopted by the
European Union. Our responsibility is to express a conclusion on these
condensed consolidated interim financial information based on our review. 
 
Scope of Review 
 
We conducted our review in accordance with the International Standard on
Review Engagements 2410, "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" as adopted, for Luxembourg, by the
Institut des Réviseurs d'Entreprises. A review of interim financial
information consists of making inquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing and consequently does not
enable us to obtain assurance that we would become aware of all significant
matters that might be identified in an audit. Accordingly, we do not express
an audit opinion. 
 
Conclusion 
 
Based on our review, nothing has come to our attention that causes us to
believe that the accompanying condensed consolidated interim financial
information as at 23 September 2017 is not prepared, in all material respects,
in accordance with IAS 34 "Interim Financial Reporting" as adopted by the
European Union. 
 
Luxembourg, November 14, 2017                              KPMG Luxembourg
Société coopérative
                                                                              
    Cabinet de révision agréé 
 
Thierry Ravasio 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on B&M European Value Retail SA

See all news