Picture of J Sainsbury logo

SBRY J Sainsbury News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer DefensivesConservativeLarge CapNeutral

REG - Sainsbury(J) PLC - Half-year Report <Origin Href="QuoteRef">SBRY.L</Origin> - Part 4

- Part 4: For the preceding part double click  ID:nRSI9865Vc 

Supplier incentives, rebates and discounts, collectively known as 'supplier arrangements', represent a material deduction
to cost of sales and directly affect the Group's reported margin. The arrangements can be complex, with amounts spanning
multiple products over different time periods, and there can be multiple triggers and discounts. The accrued value at the
reporting date is included in trade receivables or trade payables, depending on the right of offset. 
 
The types that involve a level of judgement and estimation are as follows: 
 
·     Fixed amounts - these are agreed with suppliers primarily to support in-store activity including promotions, such as
utilising specific space. 
 
·     Supplier rebates - these are typically agreed on an annual basis, aligned with the Group's financial year. The rebate
amount is linked to pre-agreed targets such as sales volumes. 
 
·     Marketing and advertising income - income which is directly linked to the cost of producing the Argos catalogue. 
 
The amounts recognised in the income statement for the above types of supplier arrangements are as follows: 
 
                                   28 weeks to   28 weeks to   52 weeks to  
                                   23 September  24 September  11 March     
                                   2017          2016          2017         
                                   £m            £m            £m           
                                                                            
 Fixed amounts                     104           73            204          
 Supplier rebates                  42            27            87           
 Marketing and advertising income  48            2             52           
 Total supplier arrangements       194           102           343          
 
 
Of the above amounts, the following was outstanding and held on the balance sheet at the period-end: 
 
                                   28 weeks to   28 weeks to   52 weeks to  
                                   23 September  24 September  11 March     
                                   2017          2016          2017         
                                   £m            £m            £m           
 Within inventory                  (9)           (7)           (9)          
                                                                            
 Within current trade receivables                                           
 Supplier arrangements due         48            34            29           
                                                                            
 Within current trade payables                                              
 Supplier arrangements due         12            10            25           
 Accrued supplier arrangements     17            11            13           
 
 
The above amounts exclude supplier income in relation to discounts and supplier incentives which do not involve any level
of judgement or estimation. 
 
7    Finance income and finance costs 
 
                                                       28 weeks to   28 weeks to   52 weeks to  
                                                       23 September  24 September  11 March     
                                                       2017          2016          2017         
                                                       £m            £m            £m           
                                                                                                
 Interest on bank deposits and other financial assets  8             9             18           
 Finance fair value movements1                         3             15            16           
 Finance income                                        11            24            34           
                                                                                                
 Borrowing costs:                                                                               
 Secured borrowings                                    (41)          (44)          (81)         
 Unsecured borrowings                                  (16)          (16)          (30)         
 Obligations under finance leases                      (4)           (4)           (8)          
 Provisions - amortisation of discount                 (4)           (3)           (6)          
                                                       (65)          (67)          (125)        
                                                                                                
 Other finance costs:                                                                           
 Interest capitalised - qualifying assets              4             4             7            
 IAS 19 pension financing charge                       (14)          (8)           (16)         
 Interest expense on Pharmacy sale advance proceeds    -             (2)           (2)          
                                                       (10)          (6)           (11)         
 Finance costs                                         (75)          (73)          (136)        
 
 
1              Finance fair value movements relate to net fair value movements on derivative financial instruments not
designated in a hedging relationship. 
 
8    Income tax expense 
 
                                               28 weeks to   28 weeks to   52 weeks to  
                                               23 September  24 September  11 March     
                                               2017          2016          2017         
                                               £m            £m            £m           
                                                                                        
 Current tax expense                           52            61            113          
 Deferred tax expense                          2             12            13           
 Total income tax expense in income statement  54            73            126          
                                                                                        
                                                                                        
 Underlying tax rate                           23.9%         21.3%         23.2%        
 Effective tax rate                            24.5%         19.6%         25.0%        
 
 
The Finance Act 2016 included legislation which reduced the main rate of UK corporation tax from 20 per cent to 19 per cent
from 1 April 2017 and to 17 per cent from 1 April 2020. These rate reductions were substantively enacted before this
interim period. Therefore, there is no remeasurement of deferred tax balances in this period. Deferred tax on temporary
differences and tax losses as at the balance sheet date are calculated at the substantively enacted rates at which the
temporary differences and tax losses are expected to reverse. 
 
9    Earnings per share 
 
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted
average number of ordinary shares in issue during the year, excluding those held by the Employee Share Ownership Plan
trusts, which are treated as cancelled. For diluted earnings per share, the earnings attributable to the ordinary
shareholders are adjusted by the interest on the senior convertible bonds (net of tax) and by the coupons on the perpetual
subordinated convertible bonds (net of tax). 
 
The weighted average number of ordinary shares in issue is adjusted to assume conversion of all potentially dilutive
ordinary shares. These represent share options granted to employees where the exercise price is less than the average
market price of the Company's ordinary shares during the year and the number of shares that would be issued if all senior
convertible bonds and perpetual subordinated convertible bonds are assumed to be converted. 
 
Underlying earnings per share is provided by excluding the effect of any non-underlying items as defined in note 3. This
alternative measure of earnings per share is presented to reflect the Group's underlying trading performance. 
 
All operations are continuing for the periods presented. 
 
                                                                                          28 weeks to   28 weeks to   52 weeks to  
                                                                                          23 September  24 September  11 March     
                                                                                          2017          2016          2017         
                                                                                          million       million       million      
 Weighted average number of shares in issue                                               2,185.1       1,953.4       2,049.0      
 Weighted average number of dilutive share options                                        18.7          13.4          18.2         
 Weighted average number of dilutive senior convertible bonds                             142.2         136.3         137.7        
 Weighted average number of dilutive subordinated perpetual convertible bonds             77.6          74.3          75.1         
 Total number of shares for calculating diluted earnings per share                        2,423.6       2,177.4       2,280.0      
                                                                                                                                   
                                                                                          £m            £m            £m           
 Profit for the financial period, net of tax                                              166           299           377          
 Less profit attributable to:                                                                                                      
 Holders of perpetual capital securities                                                  (7)           (7)           (12)         
 Holders of perpetual convertible bonds                                                   (3)           (3)           (6)          
 Profit for the period attributable to ordinary shareholders, net of tax                  156           289           359          
                                                                                                                                   
                                                                                          £m            £m            £m           
 Profit for the financial period attributable to ordinary shareholders                    156           289           359          
 Add interest on senior convertible bonds, net of tax                                     6             6             12           
 Add coupon on subordinated perpetual convertible bonds, net of tax                       3             3             6            
 Diluted earnings for calculating diluted earnings per share                              165           298           377          
                                                                                                                                   
                                                                                                                                   
 Profit from continuing operations attributable to ordinary shareholders of the parent    156           289           359          
 Adjusted for non-underlying items                                                        31            (95)          78           
 Tax on non-underlying items                                                              (6)           14            (9)          
 Add back coupons on perpetual securities, net of tax1                                    10            10            18           
 Underlying profit after tax attributable to ordinary shareholders of the parent          191           218           446          
 Add interest on senior convertible bonds, net of tax                                     6             6             12           
 Add coupon on subordinated perpetual convertible bonds, net of tax                       3             3             6            
 Diluted underlying profit after tax attributable to ordinary shareholders of the parent  200           227           464          
                                                                                                                                   
                                                                                          Pence         Pence         Pence        
                                                                                          per share     per share     per share    
 Basic earnings                                                                           7.1           14.8          17.5         
 Diluted earnings                                                                         6.8           13.7          16.5         
 Underlying basic earnings                                                                8.7           11.2          21.8         
 Underlying diluted earnings                                                              8.3           10.4          20.4         
 
 
1      Underlying earnings per share calculation is based on underlying profit after tax attributable to ordinary
shareholders. Therefore the coupons on the perpetual securities are added back. 
 
10  Dividends 
 
                                                                       28 weeks to   28 weeks to   52 weeks to  
                                                                       23 September  24 September  11 March     
                                                                       2017          2016          2017         
 Amounts recognised as distributions to equity holders in the period:                                           
 Dividend per share (pence)                                            6.6           8.1           11.7         
 Total dividend charge (£m)                                            144           155           232          
 
 
Post the half-year, an interim dividend of 3.1 pence per share (24 September 2016: 3.6 pence per share) has been approved
by the Board of Directors for the financial year ending 10 March 2018, resulting in a total interim dividend of £68 million
(24 September 2016: £78 million). The interim dividend was approved by the Board on 8 November 2017 and as such has not
been included as a liability at 23 September 2017. 
 
Of the prior year dividend of £232 million, £2 million remained unpaid at the year-end and remains unpaid. 
 
11  Cash and cash equivalents 
 
Cash and cash equivalents comprise the following: 
 
                                  28 weeks to   28 weeks to   52 weeks to  
                                  23 September  24 September  11 March     
                                  2017          2016          2017         
                                  £m            £m            £m           
 Cash in hand and bank balances   515           303           439          
 Money market funds and deposits  575           767           403          
 Deposits at central banks        245           115           241          
 Cash and bank balances           1,335         1,185         1,083        
                                                                           
 Bank overdrafts                  (3)           (3)           (6)          
 Net cash and cash equivalents    1,332         1,182         1,077        
 
 
12  Financial instruments 
 
a.   Carrying amount versus fair value 
 
Set out below is a comparison of the carrying amount and the fair value of financial instruments that are carried in the
financial statements at a value other than fair value. The fair value of financial assets and liabilities are based on
prices available from the market on which the instruments are traded. Where market values are not available, the fair
values of financial assets and liabilities have been calculated by discounting expected future cash flows at prevailing
interest rates. The fair values of short-term deposits, trade receivables, overdrafts and payables are assumed to
approximate to their book values. 
 
                                                       Carrying amount  Fair value  
 At 23 September 2017                                  £m               £m          
 Financial assets                                                                   
 Amounts due from Financial Services customers1        5,141            5,156       
                                                                                    
 Financial liabilities                                                              
 Loans due 20182                                       (628)            (641)       
 Loans due 2031                                        (746)            (974)       
 Bank overdrafts                                       (3)              (3)         
 Bank loans due 2019                                   (199)            (199)       
 Convertible bond due 2019                             (432)            (456)       
 Obligations under finance leases                      (130)            (130)       
 Amounts due to Financial Services customers           (5,565)          (5,567)     
 
 
1         Includes £2,437 million of interest rate swaps in a portfolio fair value hedging relationship. 
 
2         Includes £136 million accounted for in a fair value hedge relationship. 
 
                                                       Carrying amount  Fair value  
 At 24 September 2016                                  £m               £m          
 Financial assets                                                                   
 Amounts due from Financial Services customers1        4,183            4,166       
 Financial liabilities                                                              
 Loans due 20182                                       (732)            (770)       
 Loans due 2031                                        (780)            (927)       
 Bank overdrafts                                       (3)              (3)         
 Bank loans due 2016                                   (44)             (44)        
 Bank loans due 2019                                   (200)            (200)       
 Convertible bond due 2019                             (423)            (470)       
 Obligations under finance leases                      (158)            (158)       
 Amounts due to Financial Services customers           (4,399)          (4,381)     
 
 
(4,381) 
 
1         Includes £1,881 million accounted for as a fair value hedge. 
 
2         Includes £183 million accounted for in a fair value hedge relationship. 
 
                                                              Carrying amount  Fair value  
 At 11 March 2017                                             £m               £m          
 Financial assets                                                                          
 Amounts due from Financial Services customers1               4,602            4,640       
                                                                                           
 Financial liabilities                                                                     
 Loans due 20182                                              (680)            (706)       
 Loans due 2031                                               (761)            (1,062)     
 Bank overdrafts                                              (6)              (6)         
 Bank loans due 2019                                          (199)            (199)       
 Convertible bond due 2019                                    (427)            (473)       
 Obligations under finance leases                             (138)            (138)       
 Amounts due to Financial Services customers and banks        (4,921)          (4,924)     
 
 
(4,924) 
 
1         Includes £3,000 million of interest rate swaps in a portfolio fair value hedging relationship. 
 
2         Includes £160 million accounted for in a fair value hedge relationship. 
 
b.   Fair value measurements recognised in the balance sheet 
 
The following table provides an analysis of financial instruments that are recognised at fair value, grouped into Levels 1
to 3 based on the degree to which the fair value is observable: 
 
·     Level 1 fair value measurements are derived from quoted market prices (unadjusted) in active markets for identical
assets or liabilities at the balance sheet date. This level includes listed equity securities and debt instrument on public
exchanges; 
 
·     Level 2 fair value measurements are derived from inputs other than quoted prices included within Level 1 that are
observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). The fair
value of financial instruments is determined by discounting expected cash flows at prevailing interest rates; and 
 
·     Level 3 fair value measurements are derived from valuation techniques that include inputs for the asset or liability
that are not based on observable market data (unobservable inputs). 
 
                                      Level 1  Level 2  Level 3  Total  
 At 23 September 2017                 £m       £m       £m       £m     
 Available-for-sale financial assets                                    
 Interest bearing financial assets    -        40       -        40     
 Other financial assets               13       -        155      168    
 Investment securities                391      -        -        391    
                                                                        
 Financial assets                                                       
 Derivative financial assets          -        19       -        19     
                                                                        
 Financial liabilities                                                  
 Derivative financial liabilities     -        (105)    (12)     (117)  
 
 
                                      Level 1  Level 2  Level 3  Total  
 At 24 September 2016                 £m       £m       £m       £m     
 Available-for-sale financial assets                                    
 Interest bearing financial assets    -        38       -        38     
 Other financial assets               12       -        145      157    
 Investment securities                316      -        -        316    
                                                                        
 Financial assets                                                       
 Derivative financial assets          -        153      -        153    
                                                                        
 Financial liabilities                                                  
 Derivative financial liabilities     -        (71)     (17)     (88)   
 
 
                                      Level 1  Level 2  Level 3  Total    
 At 11 March 2017                     £m       £m       £m       £m       
 Available-for-sale financial assets                                      
 Interest bearing financial assets    -        39       -        39     
 Other financial assets               13       -        148      161    
 Investment securities                333      -        -        333      
                                                                          
 Financial assets                                                         
 Derivative financial assets          -        104      -        104      
                                                                          
 Financial liabilities                                                    
 Derivative financial liabilities     -        (45)     (15)     (60)     
 
 
c.   Reconciliation of Level 3 fair value measurements of financial assets 
 
Details of the determination of Level 3 fair value measurements are set out below: 
 
                                                     Available-for-sale financial assets  Commodity derivatives  Investment Securities  Total  
 28 weeks to 23 September 2017                       £m                                   £m                     £m                     £m     
 Opening balance                                     148                                  (15)                   -                      133    
 Included in finance income in the income statement  -                                    3                      -                      3      
 Included in other comprehensive income              7                                    -                      -                      7      
 Total Level 3 financial assets and liabilities                                           155                    (12)                   -      143  
                                                                                                                                                    
 
 
                                                            Available-for-sale financial assets  Commodity derivatives  Investment Securities  Total  
 28 weeks to 24 September 2016                              £m                                   £m                     £m                     £m     
 Opening balance                                            146                                  (34)                   1                      113    
 Included in finance income/(cost) in the income statement  -                                    17                     (1)                    16     
 Included in other comprehensive income                     (1)                                  -                      -                      (1)    
 Total Level 3 financial assets and liabilities                                                  145                    (17)                   -      128  
                                                                                                                                                           
 
 
                                                            Available-for-sale financial assets  Commodity derivatives  Investment Securities  Total  
 52 weeks to 11 March 2017                                  £m                                   £m                     £m                     £m     
 Opening balance                                            146                                  (34)                   1                      113    
 Included in finance income/(cost) in the income statement  -                                    19                     (1)                    18     
 Included in other comprehensive income                     2                                    -                      -                      2      
 Total Level 3 financial assets and liabilities                                                  148                    (15)                   -      133  
                                                                                                                                                           
 
 
Level 3 available-for-sale other financial assets 
 
The available-for-sale other financial assets relate to the Group's beneficial interest in a property investment pool. The
net present value of the Group's interest in the various freehold reversions owned by the property investment pool has been
derived by assuming a property growth rate of 0.5 per cent per annum (24 September 2016: 0.6 per cent; 11 March 2017: 0.5
per cent) and a discount rate of nine per cent (24 September 2016: nine per cent; 11 March 2017: nine per cent). The
sensitivity of this balance to changes of one per cent in the assumed rate of property rental growth and one per cent in
the discount rate holding other assumptions constant is shown below: 
 
                                                                                              
                            23 September 2017                 24 September 2016               
                            Change in discount rate +/- 1.0%  Change in growth rate +/- 1.0%  Change in discount rate +/- 1.0%  Change in growth rate +/- 1.0%  
                            £m                                £m                              £m                                £m                              
 Available-for-sale assets  (8)/9                             13/(12)                         (9)/9                             14/(13)                         
                                                                                                                                                                
                                                                                              
                                                              11 March 2017                   
                                                                                              Change in discount rate +/- 1.0%  Change in growth rate +/- 1.0%  
                                                                                              £m                                £m                              
 Available-for-sale assets                                                                    (8)/9                             13/(13)                         
                                                                                                                                                                
 
 
Level 3 derivative financial liabilities - power purchase agreement 
 
The Group has entered into several long-term fixed-price power purchase agreements with independent producers. Included
within derivative financial instruments is a net liability of £(13) million relating to these agreements at 23 September
2017 (within derivative financial liabilities at 24 September 2016: £(17) million; at 11 March 2017: £(15) million). The
Group values its power purchase agreements as the net present value of the estimated future usage at the contracted fixed
price less the market implied forward energy price discounted back at the prevailing swap rate. The Group also makes an
assumption regarding expected energy output based on the historical performance and the producer's estimate of expected
electricity output. The sensitivity of this balance to changes of 20 per cent in the assumed rate of energy output and 20
per cent in the implied forward energy prices holding other assumptions constant is shown below: 
 
                                                                                                                                          
                                   23 September 2017           24 September 2016                              
                                   Change in volume +/- 20.0%  Change in electricity forward price +/- 20.0%  Change in volume +/- 20.0%  Change in electricity forward price +/- 20.0%  
                                   £m                          £m                                             £m                          £m                                             
 Derivative financial instruments  (3)/3                       12/(13)                                        (4)/4                       7/(7)                                          
                                                                                                                                                                                         
                                                                                                                                                                                               
 
 
                                                                                
                                     11 March 2017  
                                                    Change in volume +/- 20.0%  Change in electricity forward price +/- 20.0%    
                                                    £m                          £m                                               
 Derivative financial instruments                   (3)/3                       12/(13)                                          
                                                                                                                               
                                                                                                                                         
 
 
13  Retirement benefit obligations 
 
Retirement benefit obligations relate to two defined benefit schemes, the Sainsbury's Pension Scheme and from 2 September
2016, the Home Retail Group Pension Scheme (the 'Schemes') as well as two unfunded pension liabilities relating to senior
former employees of Sainsbury's and Home Retail Group. The Schemes are both closed to new entrants and future accruals. 
 
The unfunded pension liabilities are unwound when each employee reaches retirement and takes their pension from the Group
payroll or is crystallised in the event of an employee leaving or retiring and choosing to take the provision as a one-off
cash payment. 
 
The amounts recognised in the balance sheet, based on valuations performed by KPMG, are as follows: 
 
                                                                         23 September 2017  24 September 2016  
                                                                         Sainsbury's        Home Retail Group  Group     Sainsbury's  Home Retail Group  Group     
                                                                         £m                 £m                 £m        £m           £m                 £m        
 Present value of funded obligations                                     (9,257)            (1,369)            (10,626)  (9,826)      (1,479)            (11,305)  
 Fair value of plan assets                                               8,645              1,207              9,852     8,633        1,183              9,816     
                                                                         (612)              (162)              (774)     (1,193)      (296)              (1,489)   
 Additional liability due to minimum funding requirements (IFRIC 14)  -  (4)                (4)                -         -            -                  
 Retirement benefit deficit                                              (612)              (166)              (778)     (1,193)      (296)              (1,489)   
 Present value of unfunded obligations                                   (22)               (15)               (37)      (23)         (16)               (39)      
 Retirement benefit obligations                                          (634)              (181)              (815)     (1,216)      (312)              (1,528)   
 Deferred income tax asset                                               54                 38                 92        153          63                 216       
 Net retirement benefit obligations                                      (580)              (143)              (723)     (1,063)      (249)              (1,312)   
 
 
                                            11 March 2017  
                                                             Sainsbury's  Home Retail Group  Group     
                                                             £m           £m                 £m        
 Present value of funded obligations                         (9,441)      (1,413)            (10,854)  
 Fair value of plan assets                                   8,708        1,212              9,920     
                                                             (733)        (201)              (934)     
 Present value of unfunded obligations                       (23)         (17)               (40)      
 Retirement benefit obligations                              (756)        (218)              (974)     
 Deferred income tax asset                                   77           47                 124       
 Net retirement benefit obligations                          (679)        (171)              (850)     
 
 
The retirement benefit obligations and the associated deferred income tax balance are shown within different line items on
the face of the balance sheet. 
 
The principal actuarial assumptions used at the balance sheet date are as follows: 
 
                           23 September  24 September  11 March     
                           2017          2016          2017         
                           %             %             %            
 Discount rate             2.75          2.20          2.70         
 Inflation rate - RPI      3.25          2.95          3.30         
 Inflation rate - CPI      2.25          1.95          2.30         
 Future pension increases  1.95 - 3.10   1.80 - 2.85   2.00 - 3.15  
 
 
The amounts recognised in the income statement in respect of the IAS 19 charges for the defined benefit schemes are as
follows: 
 
                                                                           28 weeks to   28 weeks to   52 weeks to  
                                                                           23 September  24 September  11 March     
                                                                           2017          2016          2017         
                                                                           £m            £m            £m           
 Excluded from underlying profit before tax:                                                           
 Interest cost on pension liabilities                                      (156)         (150)         (292)        
 Interest income on plan assets                                            142           142           276          
 Total included in finance costs (note 7)                            (14)  (8)           (16)          
                                                                                                                    
 Defined benefit pension scheme expenses                        (4)  (2)   (8)           
 Total excluded from underlying profit before tax (note 3)           (18)  (10)          (24)          
                                                                                                                    
 Total income statement expense                                            (18)          (10)          (24)         
 
 
The movements in the net defined benefit obligations are as follows: 
 
                                                               28 weeks to   28 weeks to   52 weeks to  
                                                               23 September  24 September  11 March     
                                                               2017          2016          2017         
                                                               £m            £m            £m           
 As at the beginning of the year                               (974)         (408)         (408)        
 Acquisition of Home Retail Group plc (note 14)      -  (454)  (454)         
 Interest cost                                                 (14)          (8)           (16)         
 Remeasurement gains/(losses)                                  147           (869)         (407)        
 Pension scheme expenses                                       (4)           (2)           (8)          
 Contributions by employer                                     30            213           319          
 As at the end of the period                                   (815)         (1,528)       (974)        
 
 
Cash contributions 
 
Cash contributions for the full-year are expected to be £130 million. 
 
Following agreement of the triennial actuarial valuations of both schemes, the Group is committed to make annual
contributions of £124 million to the schemes (Sainsbury's scheme: £84 million; Argos scheme: £40 million). The next
triennial valuations are for the March 2018 year-ends for both schemes. 
 
Cash contributions in the prior year include a £125 million special contribution to the Sainsbury's defined benefit scheme,
a £24 million special contribution to the Home Retail Group defined benefit scheme in relation to the capital return (see
note 14) and a £50 million special contribution paid to the Home Retail Group defined benefit scheme as a result of the
acquisition. There were no special contributions in the current financial period. 
 
14  Acquisition of Home Retail Group plc 
 
On 2 September 2016, the Group acquired 100 per cent of the issued share capital of Home Retail Group plc ('HRG'), a listed
company based in the United Kingdom, for a consideration of £1,093 million. The full analysis of the consideration is shown
below: 
 
 Form of consideration                                                                                                                                                                                                                                                        Consideration fair value at acquisition date£m  
 Cash of £447 million (being 55p per existing share); fair value is based on Home Retail Group plc's share capital of 813,445,001 shares in existence as at the acquisition date                                                                                              447                                             
 £3 million in relation to the contractual requirement to settle certain existing HRG share scheme awards and options                                                                                                                                                         3                                               
 261 million new J Sainsbury plc shares of 28p nominal value each were issued (being 0.321 new J Sainsbury plc shares per existing Home Retail Group plc share); fair value of the consideration is based on a J Sainsbury plc share price of £2.4610 as of 2 September 2016  643                                             
 Total                                                                                                                                                                                                                                                                        1,093                                           
 
 
The assets and liabilities recognised as a result of the acquisition have now been finalised and are as follows: 
 
                                                                  As consolidated at  As consolidated at  As consolidated at  
                                                                  23 September        24 September        11 March            
                                                                  2017                2016                2017                
                                                                  £m                  £m                  £m                  
 Fair value of net assets acquired                                                                                            
 Fixed assets                                                     262                 273                 262                 
 Intangible assets                                                322                 324                 322                 
 Inventories                                                      810                 816                 810                 
 Trade and other receivables                                      146                 146                 146                 
 Deferred tax assets                                              55                  36                  45                  
 Amounts due from Financial Services customers (the "loan book")  615                 615                 615                 
 Other financial assets1                                          59                  59                  59                  
 Cash and cash equivalents2                                       548                 548                 548                 
 Total assets acquired                                            2,817               2,817               2,807               
                                                                                                                              
 Trade and other payables2                                        (1,214)             (1,202)             (1,214)             
 Provisions                                                       (175)               (86)                (104)               
 Defined benefit obligations                                      (454)               (454)               (454)               
 Total liabilities acquired                                       (1,843)             (1,742)             (1,772)             
 Net identifiable assets acquired at fair value                   974                 1,075               1,035               
                                                                                                                              
 Goodwill arising on acquisition                                  119                 18                  58                  
 Purchase consideration transferred                               1,093               1,093               1,093               
 
 
1        Other financial assets include £9 million of J Sainsbury plc shares (converted from Home Retail Group plc own
shares at the point of acquisition). On consolidation these become J Sainsbury plc own shares in the consolidated statement
of changes in equity. 
 
2        Cash and cash equivalents and trade and other payables acquired are both presented gross of the capital return of
£226 million. 
 
None of the goodwill recognised of £119 million is expected to be deductible for income tax purposes. This was calculated
as the difference between the fair value of consideration paid and the fair value of net assets acquired. 
 
Certain assets and liabilities as at 24 September 2016 have been reclassified. None of the changes are material. 
 
(a)   Intangible assets 
 
Intangible assets include a brand of £179 million relating to the Argos brand name. This reflects its fair value at the
acquisition date and is estimated to have a useful economic life of ten years. 
 
(b)  Trade and other receivables 
 
Trade and other receivables include £40 million of trade receivables, against which a bad debt provision of £(1) million
was held. Also included are prepayments and accrued income of £29 million, and other debtors of £78 million. 
 
(c)   Amounts due from Financial Services customers (the "loan book") 
 
The loan book fair value of £615 million includes a fair value increase of £20 million and a provision for impairment of
£(66) million. 
 
(d)  Acquisition-related costs 
 
Acquisition-related costs (included in administrative expenses and recognised outside of underlying profit) amounted to £22
million in the prior year (see note 3). In addition £3 million of costs relating to the issuance of J Sainsbury plc shares
were recognised directly within equity in the prior year. 
 
(e)  Cash impact of acquisition 
 
                                                                                                 £m     
 Cash consideration                                                                              (447)  
 Cash acquired                                                                                   548    
 Acquisition of subsidiaries, net of cash acquired (included in prior year cash flow statement)  101    
                                                                                                        
 Capital return to shareholders of Home Retail Group plc (see below)                             (226)  
 Net cash impact of acquisition                                                                  (125)  
 
 
(f)        Capital return 
 
Prior to the acquisition of Home Retail Group plc, it was announced that Home Retail Group plc shareholders would be
entitled to a £226 million capital return comprising the following: 
 
·     25.0 pence per share, reflecting the £200 million return to shareholders in respect of the sale of Homebase by Home
Retail Group plc on 29 February 2016; and 
 
·     2.8 pence per share (totalling £26 million) in lieu of a final dividend in respect of Home Retail Group plc's
financial year ended 27 February 2016. 
 
This was recorded as a liability in the net assets acquired above within trade and other payables. The full amount was paid
on 12 September 2016. 
 
(g)       Finalisation of acquisition balance sheet 
 
As a result of finalising the valuation of acquired assets and liabilities, the Group has reported in a material change in
goodwill to £119 million (24 September 2016: £18 million; 11 March 2017: £58 million). 
 
The effect on the Group consolidated balance sheet as at prior reporting dates is as follows: 
 
                                     Restated  Prior period adjustment  As previously reported  
                                     £m        £m                       £m                      
 Balance sheet at 24 September 2016                                                             
 Property, plant and equipment       10,036    (11)                     10,047                  
 Intangible assets                   795       99                       696                     
 Inventories                         1,903     (6)                      1,909                   
 Current trade and other payables    (4,263)   (12)                     (4,251)                 
 Current provisions                  (171)     (19)                     (152)                   
 Deferred income tax liability       (63)      19                       (82)                    
 Non-current provisions              (194)     (70)                     (124)                   
                                                                                                
 Balance sheet at 11 March 2017                                                                 
 Intangibles                         803       61                       742                     
 Current provisions                  (148)     (13)                     (135)                   
 Deferred income tax liability       (162)     10                       (172)                   
 Non-current provisions              (186)     (58)                     (128)                   
 
 
There has been no impact on the previously reported income statement, statement of other comprehensive income, statement of
changes in equity or cash flow statement. 
 
Since the year-end date of 11 March 2017, movements in the acquisition balance sheet relate to the following: 
 
Provisions 
 
An in-depth review of provisions within HRG has been performed since the acquisition, resulting in changes to the estimates
and assumptions applied. 
 
Deferred income tax liability 
 
Relates to deferred tax on the above adjustments. 
 
Intangible assets 
 
Movement to goodwill of £61 million since year-end is as a result of the above adjustments. 
 
15  Capital expenditure and commitments 
 
In the financial period, the following additions and disposals were made: 
 
                                28 weeks to   28 weeks to   52 weeks to  
                                23 September  24 September  11 March     
                                2017          20161         20171        
                                £m            £m            £m           
 Additions                                                               
 Property, plant and equipment  293           376           695          
 Intangibles                    57            41            104          
                                                                         
 Disposals - net book value                                              
 Property, plant and equipment  (11)          (20)          (51)         
 Intangibles                    (2)           -             (43)         
 Assets held for sale           (2)           (25)          (27)         
 
 
1              Property, plant and equipment and intangible assets acquired as part of the acquisition of Home Retail Group
plc are excluded. 
 
At 23 September 2017, capital commitments contracted, but not provided for by the Group, amounted to £103 million (24
September 2016: £181 million; 11 March 2017: £118 million), and £81 million for the property joint ventures (24 September
2016: £nil; 11 March 2017: £nil). 
 
16  Related party transactions 
 
The Group's related parties are its joint ventures as disclosed in its Annual Report and Financial Statements 2017. 
 
Transactions with joint ventures and associates 
 
For the 28 weeks to 23 September 2017, the Group entered into various transactions with joint ventures and associates as
set out below: 
 
                                                28 weeks to   28 weeks to   52 weeks to  
                                                23 September  24 September  11 March     
                                                2017          2016          2017         
                                                £m            £m            £m           
 Services and loans provided to joint ventures                                           
 Management services provided                   -             3             8            
 Revenue received from joint ventures           14            16            29           
 Dividend income received                       16            23            65           
 Repayment of loan to joint ventures            -             -             2            
 Investment in joint ventures and associates    8             (16)          (18)         
 Rental expenses paid                           (25)          (28)          (57)         
 
 
Balances arising from transactions with joint ventures and associates 
 
                                23 September  24 September  11 March  
                                2017          2016          2017      
                                £m            £m            £m        
 Receivables                                                          
 Other receivables              10            20            12        
 Loans due from joint ventures  3             3             3         
                                                                      
 Payables                                                             
 Loans due to joint ventures    (5)           (5)           (5)       
 
 
17  Contingent liabilities 
 
The Group has a contingent liability for indemnities arising from the disposal of subsidiaries. No provision has been
recognised on the basis that any potential liability is not considered probable. It is not possible to quantify the impact
of this liability with any certainty. 
 
Along with other retailers, the Group is subject to claims in respect of pay rates across supermarket and distribution
centre workers. There is also a potential obligation in respect of holiday pay on voluntary overtime. The Group is keeping
these matters under close review but considers the likelihood of a material payout to be remote. 
 
Principal risks and uncertainties 
 
Risk is an inherent part of doing business. The J Sainsbury plc Board has overall responsibility for the management of the
principal risks and internal control of the Company. The Board has identified the following principal potential risks to
the successful operation of the business. These risks, along with the events in the financial markets and their potential
impacts on the wider economy, remain those most likely to affect the Group in the second half of the year. 
 
·     Business continuity and major incidents response 
 
·     Business strategy and change 
 
·     Colleague engagement, retention and capability 
 
·     Data security 
 
·     Environment and sustainability 
 
·     Financial and treasury risk 
 
·     Health and safety - people and product 
 
·     Political and regulatory environment 
 
·     Trading environment and competitive landscape 
 
The above principal risks remain unchanged from those reported in the Group's Annual Report and Financial Statements 2017.
For detail of these risks, please refer to pages 42 to 44 of the J Sainsbury plc Annual Report and Financial Statements
2017, a copy of which is available on the Group's corporate website www.j-sainsbury.co.uk. 
 
Statement of Directors' responsibilities 
 
The Directors confirm that this set of Condensed Consolidated Interim Financial Statements has been prepared in accordance
with IAS 34 'Interim Financial Reporting' as adopted by the European Union, and that the Interim Management Report herein
includes a fair review of the information required by DTR 4.2.7R and DTR 4.2.8R. 
 
The Directors of J Sainsbury plc are listed in the J Sainsbury plc Annual Report and Financial Statements 2017 with the
exception of Mary Harris who resigned from the Board on 5 July 2017 and Jo Harlow who joined the Board on 11 September
2017. A list of current directors is maintained on the Group's website: www.j-sainsbury.co.uk 
 
By order of the Board 
 
Mike Coupe 
 
Chief Executive 
 
8 November 2017 
 
Kevin O'Byrne 
 
Chief Financial Officer 
 
8 November 2017 
 
INDEPENDENT REVIEW REPORT TO J SAINSBURY PLC 
 
Introduction 
 
We have been engaged by J Sainsbury plc ("the company") to review the condensed consolidated set of financial statements in
the interim financial report for the 28 weeks ended 23 September 2017 which comprises the Group income statement, the Group
statement of comprehensive income, the Group balance sheet, the Group cash flow statement and the Group statement of
changes in equity and the related explanatory notes. We have read the other information contained in the interim financial
report and considered whether it contains any apparent misstatements or material inconsistencies with the information in
the condensed consolidated interim financial statements. 
 
This report is made solely to the company in accordance with guidance contained in International Standard on Review
Engagements 2410 (UK and Ireland) "Review of Interim Financial Information Performed by the Independent Auditor of the
Entity" issued by the Auditing Practices Board. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the Company, for our work, for this report, or for the conclusions we have formed. 
 
Directors' Responsibilities 
 
The interim financial report is the responsibility of, and has been approved by, the Directors. The Directors are
responsible for preparing the interim financial report in accordance with the Disclosure Guidance and Transparency Rules of
the United Kingdom's Financial Conduct Authority. 
 
As disclosed in note 2, the annual financial statements of the Company are prepared in accordance with International
Financial Reporting Standards as adopted by the 

- More to follow, for following part double click  ID:nRSI9865Ve

Recent news on J Sainsbury

See all news