Daniel Thwaites logo

THW - Daniel Thwaites News Story

103p -0.7  -0.7%

Last Trade - 21/01/22

Sector
Consumer Defensives
Size
Small Cap
Market Cap £60.6m
Enterprise Value £122.0m
Revenue £58.2m
Position in Universe 1167th / 1804

Thwaites (Daniel) Plc: Annual Financial Report

Tue 11th June, 2019 9:00am
CHAIRMAN’S STATEMENT

The Company has had a good year and sales have increased in all areas. We have
come to the end of several long-term projects and completed a three-year
period of investment. As a result of this our businesses are in extremely good
order, and they are in a strong position to continue to grow their sales.

Our pubs and inns both posted strong performance and growth in the year,
partly as a result of a long period of hot summer weather and the Football
World Cup. However, the hotels and spas faced more of a challenge,
experiencing significant cost headwinds, as well as disruption from Brexit, a
weakening in corporate demand and room rate pressure in an increasingly
competitive hotel market. Overall, the growth in one area has balanced the
challenges in the other.

The challenges we face from increasing costs, particularly the national living
wage, auto enrolment and fixed charge levies on green energy have led us to
look at ways to increase productivity. We have taken various steps to deal
with these including restructuring the teams in our hotels in the first half
of the year. Our objective is to improve performance by focusing on increasing
sales and the quality of service delivery in our front of house teams. Whilst
there was inevitably some disruption as a result of this, we are pleased with
the new structure which is now bedded in and starting to deliver the benefits
that we were looking for.

Our strategy of investing in our core pub estate, inns and hotels, whilst
continuing to sell poorer quality properties to recycle capital into higher
returning and more sustainable assets is a successful one, which has
significantly improved the quality of our asset base over the past few years,
and allowed the business to grow.

Financial Results

Turnover for the year to 31 March 2019 grew by 5.0% to GBP96.9m (2018:
GBP92.2m). The primary driver of growth was in our inns, which are
experiencing strong like for like growth as well as the benefit of investment.

Underlying operating profit (before GMP equalisation) is level with last year
at GBP12.9m (2018: GBP12.9m). The performance of the hotels has suffered year
on year, offsetting gains elsewhere.

Profit before tax was GBP4.5m (2018: GBP9.8m) and suffered from an adverse
mark to market valuation on our swap contracts of GBP2.5m and one-off pension
costs of GBP1.2m associated with legislation to equalise historic pension
benefits. When these non-operating items are excluded, underlying profit
before tax is GBP8.2m (2018: GBP8.5m).  Since the year end the swap costs
have continued to be volatile, reflecting the current political and economic
uncertainty.

Cash generation has continued to be strong, with EBITDA increasing to GBP20.5m
(2018: GBP20.2m). With a capital investment programme of GBP22.5m (2018:
GBP30.8m), net debt increased in the year from GBP63.7m at 31 March 2018 to
GBP69.7m at 31 March 2019.

Acquisitions, Developments and Disposals

We have continued to invest in developing our properties and have completed
several large projects, including the GBP6.5m refurbishment of the Beverley
Arms and the completion of our new brewery and offices. In addition, we
substantially completed the accelerated programme of refurbishment in our
hotels as well as the usual number of schemes in the tenanted estate. Overall
the investments that we have made in the year continue to exceed our hurdle
rates and are performing well.

We acquired the Funny Girls business from the Administrators but did not
acquire any new properties in the year and will only do so where outstanding
opportunities present themselves. We continued to divest of pubs that no
longer suit our requirements with nine properties sold in the year.

Dividend

An interim dividend of 1.10p (2018: 1.10p) was paid in January 2019 and the
Board recommends a final dividend of 3.36p (2018: 3.36p). The Board will keep
the level of dividend under review, and assess the level of future dividends
in light of company performance.

Board

At the end of the financial year, Ann Yerburgh stepped down as Chairman.
During her 19 years in this role she has overseen many changes and helped to
steer the Company through some very challenging times, including the smoking
ban and the 2009 financial crisis. She has encouraged and supported the move
away from wholesaling beer towards leisure and hospitality, including the
building up of our inns and hotels. I would like to thank her for the
unwavering support that she has given me in my role as Chief Executive and I
am delighted that she will remain on the board as a non-executive director
where we will continue to benefit from her experience and grounded
perspective.

John Barnes retired as a non-executive at the end of December. John’s
contribution over four years has been hugely valuable and we thank him for his
support.

Andrew Stothert joined the Board as a non-executive director in January.
Andrew is the founder of Brand Vista, an international brand consultancy based
in Manchester. His experience in helping to build genuinely differentiated
brands, that deliver through customer experience will be invaluable to us.

Following the appointment of Nick Mackenzie as Chief Executive Officer of
Greene King, he stood down as a non-executive director at the end of the
financial year.

I am delighted that Mark Fisher agreed to join us as a non-executive director
from 1 June 2019. Mark is currently Chief Development Officer of Merlin
Entertainments plc, where he has been a senior member of the management team
for over 18 years, throughout a period of impressive growth. Originally Group
Marketing Director, he has also held the Managing Director role in all of
Merlin’s Operating Divisions.  I look forward to working with Mark and I am
excited by the new perspective that he will bring.

People

There is no doubt that the steps that we have taken over the last few years to
provide development pathways within the business have helped us to attract and
retain great team members. This has been recognised once again by a number of
our businesses being recognised in the Sunday Times Best Companies to Work
For.

We are a strong business with a long track record and excellent reputation as
an employer of choice in our local markets. However, the current nature of the
labour market means that we cannot afford to be complacent. Our family values
are an important part of our proposition, but offering an exciting career with
the prospect of development and progression is even more important and we are
well placed to do this.

I would like to thank all our staff, customers, suppliers and shareholders for
their support over the past year and look forward to the year ahead.

Outlook

There is much uncertainty in the country which stems from a lack of political
leadership, cohesion and direction and this has unsurprisingly seeped into
both business and consumer confidence. This lack of confidence means that for
us, now is a time to be cautious. After some years of significant capital
investment this next year is a time for consolidation and for us to focus on
fine tuning our core business. We have a reduced capital investment programme,
but are ever mindful to maintain the quality of our properties.

In the current environment the trading patterns of our business seem to have
become more seasonal, event and weather driven. The excellent weather over
Easter and in the early part of our new financial year means that we have got
off to a good start, which is encouraging.

The business is in good health with talented and motivated teams, and we are
well positioned to grow and make further progress in the year to come.

 R A J Bailey Chairman 11 June 2019    

OPERATING REVIEW

Overview

The issues that have overshadowed the last few years persist, with the common
theme being increasing costs in most areas. This is most acute in labour and
utilities and we continue to make sure that where possible these are as
flexible as possible, although there is a fixed element to our cost base. The
compounding effect of increases to the National Living Wage and pension costs
are having a major structural change on hospitality businesses, and with
limited scope to increase prices we have to find new ways to enhance the
overall level of sales through increasing value, developing our customer
proposition and harnessing technology.

The first half of the year was encouraging, with an extended period of hot
sunny weather helping the pubs and the inns to get off to an excellent start.
The pattern of trade seems to have become more variable and unpredictable than
ever with consumers and corporate demand changing on what would appear to be
small variations in sentiment or weather.  In particular, October and
November were extremely weak months with lower levels of activity than the
year before. Christmas was a strong period, but overall some of the gains made
in the first half of the year were eroded in the second half of the year.

Sales have increased by 5%, and on a like for like basis, excluding
acquisitions, they increased by 4%. Continued refurbishments have been an
important factor in supporting this growth. Despite pressure on food and
labour margins, EBITDA has increased by 1.5% to GBP20.5m (2018: GBP20.2m),
whilst group operating profit, before GMP equalisation (a one-off charge
relating to historic pension liabilities), has remained level at GBP12.9m
(2018: GBP12.9m).

Early in the year we relaunched our websites, with the objective of bringing
them up to date and also encouraging people to book directly with us rather
than through online agents. This has been partially successful, and we have
seen the rate of increase in our online commissions slow year on year. This
year we will be looking at our loyalty programmes which have not been
refreshed for some time to address this same area from another angle.

In the summer we launched ‘The House of Daniel Thwaites’ as a way of
collectively marketing our hotels and inns. For the last few years we have
been working on the individuality and character of our properties and the
House of Daniel Thwaites builds on this. We do not want our properties to be
another corporate collection, more a collective, a family of different
properties that share common service levels, and represent different places
where our guests can feel comfortable and at home. We will continue to develop
this theme over the coming year.

In September, we took on the operation of Funny Girls in Blackpool under
licence from the administrator. The business includes a cabaret show venue, a
nightclub and two pubs. We have been involved with Funny Girls for over twenty
years as it was historically a free trade customer. When we sold our Beer Co
to Marston’s in 2015, we retained this account and its associated loan. The
business entered administration in September and was marketed for sale. No
buyer was found, and so we assumed ownership of it in January in settlement of
our outstanding loan. The business has made a loss in the period, as we have
worked to resolve some of the issues that resulted in its financial
difficulties. We have made good progress in stabilising the operation and have
a plan in place to put the business on a firmer footing for the future. We
expect that it will be profitable in the financial year to 31 March 2020.

Our core strategy remains to focus on our pubs, inns and hotels and we have
plans to continue to invest in them to secure our future growth.

Pubs and Inns

Pubs

Our freehold estate of tenanted pubs numbers approximately 240 properties, and
we have continued to dispose of pubs that no longer suit our requirements. Our
pub estate encompasses community locals to destination food led pubs in both
rural and town centre locations, ranging geographically from Cumbria to the
Midlands, and from North Wales to Yorkshire. 

We have a well-established approach to our tenanted pub business, focused on
investing alongside proven operators to expand and improve the premises with a
focus on establishing good quality food offerings and where there is demand,
the development and refurbishment of bedrooms. Our strategy has been focused
on creating an estate of high quality, sustainable, growth businesses with
multiple income streams.

Our tenanted pubs got off to a very strong start of the year aided by both
good weather and the Football World Cup, where England performed strongly and
reached the latter rounds of the competition - which boosted drinks sales. As
a result, by the half year we were well ahead of last year. Through the second
half of the year there were ups and downs in the trading performance,
particularly through October and November which were weaker, however Christmas
was strong and as a result we were able to hold on to the gains made in the
first half of the year. We disposed of nine pubs the year, despite which
operating profit increased by 6% year on year, and average EBITDA per pub
increased by 9%.

Once more we have participated in the annual tenanted pub company survey,
which provides an industry benchmark against our peers. This year the survey
was carried out by a new company, who have produced what is now known as The
Licensee Index. This new survey gives more detailed guidance on ways that we
can improve our service and delivery. We were pleased once again to receive a
high placing in this benchmarking exercise against our peers, improving our
ranking from third to second out of 14 participants.

The costs pressure that we are experiencing first hand in our own managed
business are also being felt by our tenanted pubs. As a result, during the
year we saw an increase in tenant churn which meant that at the year-end we
had 19 pubs (8% of the estate) which were looking for new tenants compared to
14 pubs last year.

During the year we completed 18 development projects at a cost of GBP2.3m, and
we continued to make returns ahead of our hurdle rate of 20%. Major projects
in the year have been completed at the Millstone in Darwen, the Queen Anne in
Bury, the Britannia in Oswaldtwistle and the Holcombe Tap in Ramsbottom.

We did not acquire any tenanted pubs in the year, however if the opportunity
arises we would be interested in adding new tenanted pubs to our estate.

Brewery

Our new craft brewery launched in July last year. After a very short settling
in period running the new equipment, we have been very happy with the quality
of the beers that it has produced and have received excellent feedback from
our customers.

We were delighted that our cask ales were singled out in the high-profile
International Brewing Awards, in Burton upon Trent where we received a gold
medal.

The costs that were associated with our old site in Blackburn have now largely
fallen away and the demolition of the old brewery is currently under way.

Inns

We own and manage a growing portfolio of inns and continue to seek high
quality properties in outstanding locations to develop this part of our
business. Our Inns have a busy bar at the hub, a home cooked food offering and
high quality, comfortable accommodation – they focus on providing
outstanding hospitality and offer an attractive and more personal alternative
to the mid-market hotel chains.

This segment of the market has seen increased competition with a number of new
operators expanding their presence over the past few years. However, the
market has proven to be strong, benefiting from the same factors that drove
the performance of our pubs. Sales in the current year increased to GBP19.3m
(2018: GBP16.1m) an increase of 20%, operating profits have increased by 35%.

The landmark event of the year for the inns was the launch of the Beverley
Arms, a project that has been underway since we acquired it in 2016. After a
complicated build programme, we launched the new Beverley Arms in July 2018.
We are delighted with the results, and the property has exceeded our
expectations. Customer feedback has been extremely positive and we were
pleased that the property has won a number of awards, including being
highlighted in the Sunday Times Cool Hotel Guide, winning the RICS 2019
Hospitality and Leisure Award and winning the East Riding Chairman’s Award
for Heritage. 

Elsewhere we undertook a major refurbishment of the bedrooms at the Fleece,
Cirencester and are pleased with the increases in room rate that we have been
able to achieve following their launch. The Millstone in Mellor underwent a
bedroom refurbishment after Christmas.

The performance of the inns is encouraging and we continue to look for new
acquisition opportunities where we believe we can add value.

Hotels & Spas

We own and operate ten hotels which are spread across England. Our hotels are
positioned towards the premium end of the market and most have leisure and spa
facilities. They are all different, and we wish to develop them to promote the
individual character of each hotel in its local area, supported by a great
food and drink offering with local nuances. Our vision, similar to our Inns,
is to create a collection of interesting, characterful contemporary hotels,
that are the best in their local area.

The provincial hotel market has faced challenges over the past year and our
hotels were no exception, and in two locations in particular, Bristol and
Fareham our properties faced particularly difficult markets. Overall, the
total provincial hotel market increased in value by 1.5%, with our hotels
increasing their sales by 1.4%. In conjunction with this the hotels have seen
increases to their costs, in particular wages and utilities, which grew by
over 5%. 

At the start of the year we restructured our hotel teams with the objective of
mitigating some of these cost increases and improving the focus on service and
sales, particularly to our front of house teams. It took us longer than we
would have hoped to fill some of the new roles that we created and this
inevitably led to some disruption. Now that things have settled down, we are
pleased with the new structure.

We continued the accelerated programme of refurbishment in the hotels, which
has largely now come to an end. The hotels are in materially better condition
than they were a few years ago, although these refurbishments have increased
the depreciation charges. In the current year we will see less disruption as
we have very few schemes planned.  We are currently finalising our
development plans for Langdale Chase, which we acquired in 2017, and subject
to planning permission the work will start in early 2020.

In March we implemented a new Customer Relationship Management system, which
will allow us to talk directly with our customers in a more informed and
targeted manner. We hope that this will improve cross selling between our
different properties and encourage more customers to book direct.

The performance of the hotels has been disappointing with a combination of
increased costs and various factors contributing to disruption, this together
with increasing competition in Bristol and Southampton, meant that operating
profits dropped by 20%. In response to this and the other challenges we see in
the market place we are looking at every area of the business to find ways to
streamline costs and grow sales.

Summary and future developments

The pubs and the inns each had a strong year which was offset by the
performance of the hotels and spas. Despite the issues that we face, we are
not prepared to compromise the quality of offering that we provide our guests.
The government’s wage agenda is forcing us to find different ways of
operating, as top line sales growth in the current economic and political
environment is difficult to pin down.

The changes and disruption that we have faced, particularly in the hotels this
year has been painful, and in the emerging political landscape may not be
behind us. Above inflation increases to our cost base means we will continue
to seek innovative ways to do business, through developing our operational
processes and harnessing technology. The work that we have undertaken with our
teams this last year and the training programmes that we have built over the
past few years mean that we are in a strong position to attract and retain
high quality team members.

We are very aware of the issues that face us and they have our full attention.

FINANCIAL REVIEW

Results

Turnover for the year ended 31 March 2019 increased by 5% to GBP96.9m (2018:
GBP92.2m). Operating profit, before the highlighted item (GMP adjustment of
GBP1.2m), is level with last year at GBP12.9m (2018: GBP12.9m).

The measurement of the interest rate swaps at fair value resulted in a charge
of GBP2.5m (2018: a profit of GBP1.3m).

Profit before taxation for the year was GBP4.5m (2018: GBP9.8m).

Business Review

The key issues facing the Group are covered in the Chairman’s Statement and
Strategic Report. The KPIs used by the Group to monitor its overall financial
position can be summarised as follows:

                                                      2019     2018 
                                                                    
 Group                                               GBP’m    GBP’m 
                                                                    
 Turnover                                             96.9     92.2 
 EBITDA                                               20.5     20.2 
 Depreciation                                          7.6      7.3 
 Operating profit (before highlighted item)           12.9     12.9 
 Profit before tax                                     4.5      9.8 
 Net debt                                             69.7     63.7 
 Earnings per share (pence)                            5.9     13.8 
                                                                    
                                                                    
 Pubs and Inns                                                      
                                                     GBP’m    GBP’m 
 Turnover                                             52.7     48.6 
 EBITDA                                               17.9     16.5 
 Depreciation                                          3.6      3.8 
 Operating profit (before Group central charges)      14.3     12.7 
 Average number Tenanted Managed                    238 13   255 11 
                                                                    
 Hotels & Spas                                                      
                                                     GBP’m    GBP’m 
 Turnover                                             44.2     43.6 
 EBITDA                                                9.8     11.1 
 Depreciation                                          3.5      3.2 
 Operating profit (before Group central charges)       6.3      7.9 
 Average number Hotels Lodges                          8 2      8 2 

The principal non-financial indicators monitored by management are:

Pubs and Inns

Utility consumption, health and safety incidents, beer volumes and tenant
recruitment.

Hotels

Room occupancy rates, customer complaints, health and safety incidents, spa
memberships and wedding and event numbers.

GMP adjustment for past service

This highlighted item relates to the cost of adjustments to guaranteed minimum
pension (GMP) requirements following a 2018 court judgement in respect of a
Lloyds Bank pension scheme. The Daniel Thwaites 1959 Scheme was contracted out
of the State Earnings Related Pension Scheme (SERPS) and as a result granted
its members a GMP benefit in compensation. The Lloyds Bank case established
that schemes should equalise GMP such that people with the same salary and
length of service will receive the same benefit whether they are male or
female. Whilst the detailed calculations have not yet been performed, we have
put an estimated cost, provided by our actuary Barnett Waddingham, of GBP1.2m
into the accounts. This is treated as a cost in the current year as it is seen
as an enhancement to a past entitlement which has not been recognised
previously.

Interest rate swaps measured at fair value

The Group has interest rate swaps for GBP55m which are recognised as a
financial liability. During the year ended 31 March 2019 there was significant
volatility in future interest rate expectations due to the political and
economic uncertainty arising from Brexit, as a result the movement in the fair
value of the interest rate swaps was a charge to the profit and loss account
of GBP2.5m (2018: a credit of GBP1.3m).

Interest payable

Net interest payable was GBP3.9m (2018: GBP3.5m) as loan capital increased
from GBP66.5m at the start of the year to GBP73.5m at the end of the year. 

Taxation

The tax charge on profit for the year was GBP1.0m, an effective rate of 22.2%.

Earnings per share

The earnings per share was 5.9p (2018: 13.8p).

Dividends

An interim dividend of 1.10p has been paid and the Board recommends a final
dividend of 3.36p, which will make a total of 4.46p for 2019 (2018: 4.46p).

Cash flow and financing

The Group’s net borrowing increased by GBP6.0m, from GBP63.7m at 31 March
2018 to GBP69.7m at 31 March 2019 due to capital expenditure.

The Group made deficit contributions to the defined benefit pension schemes of
GBP1.8m (2018: GBP2.2m). Whilst these schemes were closed in August 2009, the
Group is committed to funding the deficit on the scheme which was GBP24.8m,
before tax, at 31 March 2019, a decrease of GBP10.1m from GBP34.9m at 31 March
2018.

The Group has GBP45m of long-term debt, GBP28.5m of bank loans and cash
balances of GBP3.8m at 31 March 2019. The Group has three-year bank facilities
of GBP30m which are due to be renewed at the end of 2019, which is less than
12 months from the date of the balance sheet. Consequently, our bank loans are
shown within current liabilities resulting in a net current liabilities
position on the balance sheet at 31 March 2019.

Property

During the year we sold nine pubs and four ancillary properties for a total of
GBP4.9m generating a profit against book value, after disposal costs, of
GBP0.1m.

 In line with our accounting policy, 20% of our properties were subject to a formal revaluation, and additionally an impairment review was carried out on the rest of our property estate. This resulted in a reduction in the total value of our property portfolio of GBP3.0m, which was deducted from the revaluation reserve.  

Treasury policy and financial risk management

Treasury policies are subject to Board approval. All borrowings are in
sterling and comprise a mixture of fixed interest loans and facilities
carrying LIBOR related floating rates. The Group has interest rate swaps for
GBP55m where it is committed to pay the difference between LIBOR and fixed
interest rates. At 31 March 2019 a financial liability of GBP18.9m has been
recognised in respect of these interest rate swap contracts.

Kevin Wood

Finance Director

11 June 2019


 

EXTRACT FROM AUDITED FULL FINANCIAL STATEMENTS FOR THE YEAR ENDED

31 MARCH 2019

GROUP PROFIT AND LOSS ACCOUNT

                                                                                                                  2019  GBP’m    2018 GBP’m 
                                                                                                                        Total         Total 
                                                                                                                                            
 Turnover                                                                                                                96.9          92.2 
 Cost of sales                                                                                                         (72.8)        (68.1) 
 Gross profit                                                                                                            24.1          24.1 
 Distribution costs                                                                                                     (3.7)         (3.7) 
 Administrative expenses                                                                                                (7.5)         (7.5) 
 Operating profit before highlighted item                                                                                12.9          12.9 
 Highlighted item – GMP adjustment for past service                                                                     (1.2)             - 
 Operating profit                                                                                                        11.7          12.9 
 Property disposals                                                                                                       0.1           0.1 
 Operating profit before interest                                                                                        11.8          13.0 
 Net interest payable (Loss) profit on interest rate swaps measured at fair value                                (3.9)  (2.5)     (3.5) 1.3 
 Finance charge on pension liability                                                                                    (0.9)         (1.0) 
 Profit on ordinary activities before taxation                                                                            4.5           9.8 
 Taxation on profit for the year                                                                                        (1.0)         (1.7) 
 Profit on ordinary activities after taxation                                                                             3.5           8.1 
                                                                                                                                            
                                                                                                                                            

   

 Dividends :                                                 2019       2018 
                                                                             
 Ordinary paid per share 1.10p (2018 – 1.10p)                 0.6        0.6 
                                                                             
 Ordinary recommended per 25p share 3.36p (2018 – 3.36p)      2.0        2.0 
                                                                             
 Earnings per ordinary share                                 5.9p      13.8p 

The final dividend of 3.36p per ordinary share in respect of the year ended 31
March 2019 will be paid on 23 July 2019 to shareholders on the register at 28
June 2019.

DANIEL THWAITES PLC

 GROUP BALANCE SHEET  At 31 March 2019                                                                                2019  GBP’m      2018 GBP’m 
 ______________________________________________________________________                                                   _______         _______ 
 Fixed Assets                                                                                                                                     
 Tangible assets                                                                                                            298.0           289.5 
 Investments  ______________________________________________________________________                                 0.8  _______     3.1 _______ 
                                                                                                                            298.8           292.6 
 Current assets                                                                                                                                   
 Stocks                                                                                                                       0.7             0.6 
 Trade and other debtors                                                                                                      9.8            12.6 
 Cash at bank and in hand  ______________________________________________________________________                    3.8  _______     2.8 _______ 
 Creditors due within one year                                                                                               14.3            16.0 
                                                                                                                                                  
 Trade and other creditors                                                                                                 (15.2)          (14.7) 
 Loan capital  ______________________________________________________________________                             (28.5)  _______       - _______ 
                                                                                                                           (43.7)          (14.7) 
 Net current (liabilities) assets  ______________________________________________________________________         (29.4)  _______     1.3 _______ 
 Total assets less current liabilities                                                                                      269.4           293.9 
 Creditors due after one year  ______________________________________________________________________              (63.9)  ______  (84.8) _______ 
 Net assets excluding pension liability  ______________________________________________________________________    205.5  _______   209.1 _______ 
 Pension liability  ______________________________________________________________________                        (24.8)  _______  (34.9) _______ 
 Net assets  ______________________________________________________________________                                180.7  _______   174.2 _______ 
 Capital and reserves                                                                                                                             
 Called up share capital                                                                                                     14.7            14.7 
 Capital redemption reserve                                                                                                   1.1             1.1 
 Revaluation reserve                                                                                                         74.1            77.5 
 Profit and loss account                                                                                                     90.8            80.9 
 ______________________________________________________________________                                                   _______         _______ 
 Equity shareholders’ funds  ______________________________________________________________________               180.7  ________  174.2 ________ 

DANIEL THWAITES PLC

GROUP CASH FLOW STATEMENT

For the year ended 31 March 2019

 __________________________________________________________________________                                                                                                                                                                                                                                                               2019  GBP’m  _______                         2018 GBP’m _______ 
 Cash flow from operating activities                                                                                                                                                                                                                                                                                                                      19.2                                       19.5 
                                                                                                                                                                                                                                                                                                                                                                                                          
 Tax paid                                                                                                                                                                                                                                                                                                                                                (2.1)                                      (0.1) 
 Cash flow from financing activities                                                                                                                                                                                                                                                                                                                       1.2                                       10.9 
 Cash flow from investing activities                                                                                                                                                                                                                                                                                                                    (14.7)                                     (27.3) 
 Equity dividends paid __________________________________________________________________________                                                                                                                                                                                                                                               (2.6)  _______                              (2.6) _______ 
 Increase in cash and cash equivalents Cash and cash equivalents at beginning of year __________________________________________________________________________  Cash and cash equivalents at end of year Loan capital __________________________________________________________________________  Net debt   1.0  2.8  _______  3.8  (73.5)  _______  (69.7)  0.4 2.4 _______ 2.8 (66.5) _______ (63.7) 
 Reconciliation of net cash flow to movement in net debt                                                                                                                                                                                                                                                                                                                                                  
 Increase in cash                                                                                                                                                                                                                                                                                                                                          1.0                                        0.4 
 Cash flow from increase in debt ___________________________________________________________________________                                                                                                                                                                                                                                    (7.0)  _______                             (16.5) _______ 
                                                                                                                                                                                                                                                                                                                                                         (6.0)                                     (16.1) 
 Net debt at beginning of year ___________________________________________________________________________                                                                                                                                                                                                                                     (63.7)  _______                             (47.6) _______ 
 Net debt at end of year  __________________________________________________________________                                                                                                                                                                                                                                                  (69.7)  ________                            (63.7) ________ 

Notice of Meeting

Notice is hereby given that the Annual General Meeting of the Company will be
held at Daniel Thwaites, Myerscough Road, Mellor Brook, Blackburn, Lancashire,
BB2 7LB on Thursday 18 July 2019 at 12.00 noon for the transaction of the
following business:

Ordinary Business

To consider, and if thought fit, pass the following resolutions which will be
proposed as ordinary resolutions.

1.    To receive and adopt the accounts for the year ended 31 March 2019
and the reports of the directors and the auditor, and to approve and declare a
final dividend for the year ended 31 March 2019

2.    To re-elect Kevin Wood as a director

3.    To re-elect Andrew Stothert as a director

4.    To re-elect Mark Fisher as a director

5.    To approve and confirm the remuneration of the directors for the year
ended 31 March 2019

6.    To reappoint BDO LLP as auditor and authorise the directors to
determine their remuneration

Special Business

To consider, and if thought fit, pass the following resolutions of which
resolutions 7 and 9 will be proposed as ordinary resolutions and resolution 8
as a special resolution.

7.    THAT, for the purposes of section 551 of the Companies Act 2006 (the
Act) the directors of the Company be and are hereby generally and
unconditionally authorised to exercise all powers of the Company to allot
equity securities (within the meaning of section 560 of the Act) up to an
amount equal to the aggregate nominal amount of the authorised but unissued
share capital of the Company provided that this authority shall expire (unless
previously renewed, varied or revoked by the Company in general meeting) at
the conclusion of the next annual general meeting of the Company, save that
the Company may before such expiry make an offer or agreement which would or
might require relevant securities to be allotted after such expiry and the
directors of the Company may allot relevant securities in pursuance of such an
offer or agreement as if the authority conferred hereby had not expired.  

This authority is in substitution for any and all authorities previously
conferred upon the directors for the purposes of section 551 of the Act,
without prejudice to any allotments made pursuant to the terms of such
authorities.

8.    THAT, subject to the passing of resolution 7 above, the directors of
the Company be and are hereby empowered pursuant to section 570 of the Act to
allot equity securities (within the meaning of section 560 of the Act)
pursuant to the authority conferred by resolution 7 above as if section 561 of
the Act did not apply to any such allotment provided that the power conferred
by this resolution shall be limited to:

        i. the allotment of equity securities for cash in connection
with an issue or offer of equity securities (including, without limitation,
under a rights issue, open offer or similar arrangement) to holders of
equity  securities in proportion (as nearly as may be practicable) to their
respective holdings of equity securities subject only to such exclusions or
other arrangements as the directors of the Company may consider necessary or
expedient to deal with fractional entitlements or legal or practical problems
under the laws of any territory, or the requirements of any regulatory body or
stock exchange in any territory; and

        ii.                the allotment (otherwise
than pursuant to resolution 8.1) of equity securities for cash up to an
aggregate nominal amount of GBP735,343.

 The power conferred by this resolution 8 shall expire (unless previously
renewed, revoked or varied by the Company in general meeting), at such time as
the general authority conferred on the directors of the Company by resolution
7 above expires, except that the Company may at any time before such expiry
make any offer or agreement which would or might require equity securities to
be allotted after such expiry and the directors of the Company may allot
equity securities in pursuance of such an offer or agreement as if the
authority conferred hereby had not expired.

9.    To authorise the Company generally and unconditionally to make market
purchases (within the meaning of section 693(4) of the Companies Act 2006) of
ordinary shares of 25 pence each in the capital of the Company provided that:

        i. the maximum aggregate number of ordinary shares that may be
purchased is 5,882,750. Representing 10% of the issued share capital of the
Company;

        ii.                the minimum price (excluding
expenses) which may be paid for each ordinary share is 25 pence.

        iii.               the maximum price (excluding
expenses) which may be paid for each ordinary share is an amount equal to 105
per cent of the average of the middle market quotations for an ordinary share
of the Company (as derived from the NEX Exchange website) for the five
business days immediately preceding the day on which the purchase is made; and

        iv.               unless previously renewed,
varied or revoked, the authority conferred by this resolution shall expire at
the earlier of the conclusion of the Company’s next Annual General Meeting
and the date which is six months from the end of the Company’s next
financial year save that the Company may, before the expiry of the authority
granted by this resolution, enter into a contract to purchase ordinary shares
which will or may be executed wholly or partly after the expiry of such
authority.

NOTES

Resolution 7 – Authority to allot relevant securities

The Company requires the flexibility to allot shares from time to time. The
directors are limited as to the number of shares they can at any time allot
because allotment authority continues to be required under the Companies Act
2006 (the Act).

Accordingly, resolution 7 would grant this authority (until the next Annual
General Meeting or unless such authority is revoked or renewed prior to such
time) by authorising the directors (pursuant to section 551 of the Act) to
allot relevant securities up to an amount equal to the aggregate nominal
amount of the authorised but unissued share capital of the Company as at 31
March 2019. The directors believe it to be in the interests of the Company for
the Board to be granted this authority, to enable the Board to take advantage
of appropriate opportunities which may arise in the future.

Resolution 8 – Disapplication of statutory pre-emption rights

This resolution seeks to disapply the pre-emption rights provisions of section
561 of the Act in respect of the allotment of equity securities for cash
pursuant to rights issues and other pre-emptive issues, and in respect of
other issues of equity securities for cash up to an aggregate nominal value of
GBP735,343, being an amount equal to approximately 5 per cent of the current
issued share capital of the Company. If given, this power will expire at the
same time as the authority referred to in resolution 6. The directors consider
this power desirable due to the flexibility afforded by it.

Resolution 9 - Authority to make market purchases of shares

Resolution 9 seeks authority for the Company to make market purchases of its
own ordinary shares. If passed, the resolution gives authority for the Company
to purchase up to 5,882,750 of its ordinary shares, representing 10 per cent
of the Company’s issued ordinary share capital.

Resolution 9 specifies the minimum and maximum prices which may be paid for
any ordinary shares purchased under this authority. The authority will expire
at the conclusion of the Company’s next Annual General Meeting in 2020 or,
if earlier, the date which is six months from the end of the Company’s
financial year which commenced on 1 April 2019.

Any shares purchased under this authority will be cancelled. As a member of
the Company entitled to attend and vote at the meeting convened by this notice
you are entitled to appoint another person as your proxy to exercise all or
any of your rights to attend and to speak and vote in your place at the
meeting. Your proxy need not be a member of the Company.

You may appoint more than one proxy in relation to the meeting convened by
this notice provided that each proxy is appointed to exercise the rights
attached to a different share or shares held by you. You may not appoint more
than one proxy to exercise rights attached to any one share.

By order of the Board Susan Woodward, A.C.I.S.
Secretary

11 June 2019



Copyright (c) 2019 PR Newswire Association,LLC. All Rights Reserved
© Stockopedia 2022, Refinitiv, Share Data Services.
This site cannot substitute for professional investment advice or independent factual verification. To use it, you must accept our Terms of Use, Privacy and Disclaimer policies.