REG - JD Sports Fashion - Half-year Report
11 September 2018
JD SPORTS FASHION PLC
INTERIM RESULTS
FOR THE TWENTY SIX WEEKS TO 4 AUGUST 2018
JD Sports Fashion Plc (the "Group"), the leading retailer of sports, fashion and outdoor brands, today announces its interim results for the 26 weeks ended 4 August 2018 (comparative figures are shown for the 26 week period ended 29 July 2017).
2018
2017
% Change
£m
£m
Revenue
1,846.3
1,367.2
+35%
Gross profit %
48.2%
47.4%
EBITDA*
171.8
136.8
+26%
Depreciation / amortisation
(47.9)
(33.5)
Operating profit
123.9
103.3
+20%
Net interest expense
(2.0)
(0.6)
Profit before tax
121.9
102.7
+19%
Basic earnings per ordinary share
10.05p
8.09p
+24%
Interim dividend payable per ordinary share
0.27p
0.26p
+4%
Net cash at period end (a)
(85.1)
222.7
a) Net cash consists of cash and cash equivalents together with interest-bearing loans and borrowings
b) Throughout this release '*' indicates first instance of a term defined and explained in the Glossary at the end of these interim results
Group Highlights
· Another record result for the half year with Group EBITDA increased by 26% and profit before tax increased by 19%
· Encouraging total like for like sales* growth of more than 3% achieved against a backdrop of widely reported retail challenges in the UK
· Profitability in the core* UK and Ireland Sports Fascias further enhanced with margins increased
· International development of JD continues with:
a) Net increase of 18 JD stores across mainland Europe
b) Net increase of 21 JD stores in the Asia Pacific region including first stores in South Korea and Singapore and additional stores in both Malaysia and Australia
· Acquisition of Finish Line in the United States further significantly extends the Group's global reach with a trial of the JD fascia anticipated to start in the second half
· A positive EBITDA maintained in the Outdoor fascias after a uniquely weather-challenged trading period
· Key financial information of the two business segments is tabulated below:
Period to 4 August 2018
Sports Fashion
£m
Outdoor
£m
Total
£m
Revenue
1,638.1
208.2
1,846.3
Gross margin %
48.9%
43.1%
48.2%
EBITDA
168.9
2.9
171.8
Depreciation
(39.1)
(4.5)
(43.6)
Amortisation1
(2.1)
(2.2)
(4.3)
Operating profit / (loss)
127.7
(3.8)
123.9
1 This is a non-trading charge relating to the amortisation of various fascia names and brand names which arise consequent to the accounting of acquisitions made over a number of years. The increased charge in Sports Fashion relates to the amortisation of the Finish Line fascia name with the provisional fair value on acquisition of £71m being amortised over 10 years with a charge for one month (£0.6 million) applied in the period to 4 August 2018.
Period to 29 July 2017
Sports Fashion
£m
Outdoor
£m
Total
£m
Revenue
1,170.6
196.6
1,367.2
Gross margin %
48.1%
43.3%
47.4%
EBITDA
130.3
6.5
136.8
Depreciation
(25.5)
(4.0)
(29.5)
Amortisation
(1.6)
(2.4)
(4.0)
Operating profit
103.2
0.1
103.3
Peter Cowgill, Executive Chairman, said:
"The Group continues to make excellent progress with the profit before tax for the 26 weeks ended 4 August 2018 increasing by a further 19% to £121.9 million. The increase in the operating profit of £20.6 million to £123.9 million includes a contribution of £4.8 million from Finish Line in the seven week period post acquisition.
"This is another record result for our Group demonstrating that our multibrand multichannel premium offer has resilient profitability in its core UK and Ireland market with capacity for continued growth across an increasing number of international markets.
"Against a backdrop of widely reported retail challenges in the UK, it is extremely reassuring that the profitability in the UK and Ireland Sports Fascias has been further enhanced. This reflects the value of the investments that we have made over a number of years in developing a dynamic multichannel proposition which marries the best of physical and digital retail enabling customers to interact with us where and when they want and through the channel of their choice.
"Sales to date in the second half have continued at similar levels to those in the first half supporting our continued confidence in the robustness of the JD proposition. We remain confident that we are well positioned to deliver an outturn in line with current market expectations which, including a part year from Finish Line, range from £337 million to £345 million and we also remain encouraged by our prospects for future growth."
Enquiries:
JD Sports Fashion Plc
Tel: 0161 767 1000
Peter Cowgill, Executive Chairman
Brian Small, Chief Financial Officer
MHP Communications
Tel: 0203 128 8193
Andrew Jaques
Giles Robinson
Nessyah Hart
Charles Hirst
Executive Chairman's Statement
Introduction
I am very pleased to report that the Group continues to make excellent progress with the profit before tax for the 26 weeks ended 4 August 2018 increasing by a further 19% to £121.9 million. The increase in the operating profit of £20.6 million to £123.9 million includes a contribution of £4.8 million from Finish Line in the seven week period post acquisition.
This is another record result for our Group demonstrating that our multibrand multichannel premium offer has resilient profitability in its core UK and Ireland market with capacity for continued growth across an increasing number of international markets.
Against a backdrop of widely reported retail challenges in the UK, it is extremely reassuring that the profitability in the UK and Ireland Sports Fascias has been further enhanced. This reflects the value of the investments that we have made over a number of years in developing a dynamic multichannel proposition which marries the best of physical and digital retail enabling customers to interact with us where and when they want and through the channel of their choice.
Whilst we firmly expect online to further increase its share of overall sales in our core UK and Ireland markets, the often social nature of consumers' shopping trips and impulsive nature of their buying decisions combined with the importance of cash to a high proportion of our demographic, means that we expect physical retail to retain most of its current level of importance. The store base remains essential to brand awareness, the customer's desire to see, handle and try the product, and our ability to provide multiple delivery points. Consequently, we do not anticipate a material movement in the size of our store base in the UK and Ireland although we continue to work with landlords on ensuring that our portfolio of leases has the maximum flexibility and the lowest committed cost possible. We look to protect the profitability in all of our stores by continuously monitoring the performance using a number of metrics.
The improved profit in our core territories has principally come from an increase in margins where we have maintained an intensely rigorous approach to managing sellthroughs and made a deliberate decision not to enter into short-term reactive discounting unnecessarily when our proposition remains well differentiated. We firmly believe that the longer term interests of both the Group and our third party branded supplier partners are best served by JD further improving its reputation and customer experience with ongoing investment in store refurbishment, visual merchandising, retail theatre, customer service and digital integration. Margins on our own brand ranges have also benefitted in the period from favourable rates achieved on foreign exchange hedging contracts.
The Group has made further significant positive progress in its existing international markets in Europe and Asia Pacific:
· Europe: There has been a net increase of 18 stores for the JD fascia with new stores in the majority of our existing territories together with our first two JD stores in Finland. Elsewhere, our team in Iberia continue to work on the integration of the Sport Zone fascia into the Sprinter commercial operations. This process is ongoing with some dilution to margin in the short term as excess legacy stocks in the recently acquired Sport Zone business are cleared aggressively.
· Asia Pacific: At the period end there were 33 stores trading as JD across the region with two additional stores in Malaysia and four new stores in Australia including the conversion of three stores which previously traded as Glue. Working with our local partner, Shoemarker Inc, we now have 13 JD stores in South Korea which includes 12 conversions of the multibrand Hot-T fascia which was acquired in the previous year. More recently, we have also opened our first two stores in Singapore and we anticipate opening our first stores in Thailand during the second half.
The completion of the acquisition of the Finish Line business in the United States has further significantly extended the Group's global reach. With a population in excess of 300 million people, the United States is the largest market for sport lifestyle footwear and apparel. It was also the origin of the athleisure trend and is the home to many of the global sportswear brands. The management teams in JD and Finish Line are already working together on a project to test JD's highly differentiated multichannel retail proposition in the United States with a small trial to commence ahead of the peak holiday trading period. Another small trial focussed on elevating the customer experience in Finish Line stores by leveraging JD's recognised global market-leading standards in Sports Fashion visual merchandising is also ongoing.
We are increasingly optimistic about the international potential of the JD fascia which, prior to the proposed developments in the United States, has a presence in 14 countries outside of its core UK and Ireland market. We are confident that our digitally integrated proposition, which delivers a dynamic and exciting multichannel experience to consumers in store and online, is both scalable and transferrable across a wider geography and, with the ongoing support of our key brand partners, we continue to look for opportunities to expand JD's global reach further.
Our premium brand Fashion businesses remain an important part of our overall elevated offering to consumers and, with the support of our global brand partners who recognise and value our differentiated multichannel offering, we continue to expand our presence in this area.
Our Outdoor fascias have had a difficult first half overall although it is encouraging that the EBITDA remains positive. These fascias are heavily influenced by the weather and after a promising first quarter when our Outdoor fascias benefitted from the late winter, they have all had an extremely challenging Q2 with good growth in sales of lightweight shorts and T-shirts nowhere near able to compensate for a significant and understandable decline in jackets and other waterproof apparel. We believe that this has been a one off trading period and are more widely reassured for the longer term by further growth in sales of camping and other outdoor activities.
The internal fitting out of the new 352,000 square feet leased extension to the Kingsway facility is ongoing and we remain on timetable to start using this extension for inbound stocks later in the Autumn. Capex of £28.5 million has been incurred on the Kingsway site so far this year with approximately £5 million of spend anticipated in the second half to complete the project. Elsewhere, the fitting out of the new warehouse in Alicante, Spain has also been completed with this site now fully operational for the Sprinter stores with a handover of logistics for the Sport Zone stores in Spain from Sonae ongoing. Further investment of approximately €3.5 million will be required in this warehouse over the next year to accommodate the additional stocks required for the future fulfilment of the Sport Zone stores in Portugal.
Sports Fashion
Sports Fashion has had another exceptional first half with operating profit increasing by a further 24% to £127.7 million (2017: £103.2 million).
Like for like store sales across our global Sports Fashion fascias were marginally positive in the period with total like for like sales, including online, growing by 4% which is very pleasing. We are particularly encouraged by the continued growth of the JD fascia in its international markets with a significant double digit increase in total like for like sales in both Europe and Asia Pacific. In both of these regions, our trading websites are becoming increasingly significant in scale with access to the universal stock pool at Kingsway maximising availability.
In the current competitive and rapidly changing environment, it is pleasing to report that the overall gross margin in Sports Fashion has not just been maintained but has increased slightly. We will continue to promote product where it is appropriate whilst retaining our longer term view on margins. The margins in our own brand ranges also benefitted from favourable rates achieved on foreign exchange hedging contracts.
Globally, we have opened a net 44 new JD stores with 39 of these stores in international markets. In Europe, we have opened a total of 18 stores and would anticipate opening at least a similar number of new stores across Europe in the second half.
Further afield, we are pleased with our continued progress in the Asia Pacific region with 21 stores either opened or converted to JD in the period. We now have nine stores trading in Malaysia with potentially a further three stores to open in the second half. After opening four stores in the period, including the conversion of three stores previously trading as Glue, we had nine stores in Australia at the period end with three stores opening subsequently including our first store in Perth. These stores are very much focussed in the major metropolitan areas with six stores now trading in Sydney and four stores in Melbourne. We currently plan to open up to three further stores in the second half which we anticipate will include a flagship store on Pitt Street in the centre of Sydney. We opened our first stores in Singapore in the period with early trading particularly encouraging at our flagship store in the Ion Orchard Mall. During the period we increased our shareholding in the joint venture in South Korea to 50% at a relatively small cost and whilst linguistic differences increase the challenges of operating in this country, we believe that we are making a number of learnings which will assist our wider future international development. We currently have 13 stores trading as JD in the country which includes the conversion of 12 stores previously trading as Hot-T. Ten stores will continue to trade as Hot-T at least for the remainder of this year whilst we review the learnings from our early performance.
Away from JD, we are pleased with the progression of Perry Sport and Aktiesport in the Netherlands with Sports Unlimited Retail delivering a positive result for the first time as we start to benefit from our previous actions to reduce the excessive store footprint and sell through the legacy fragmented stocks. Our overall results in Iberia have, as anticipated, been impacted by an initial loss in the Sport Zone business which was acquired in January 2018. Integration of commercial operations and management of the Sport Zone stores in Spain into the infrastructure at our pre-existing Sprinter business is ongoing, a process we anticipate completing in the second half. The Sprinter management are also now starting to have more of an influence on the operations in the Sport Zone stores in Portugal and the Canary Islands, although the full integration of these stores into the Sprinter infrastructure will not be completed until the second half of 2019. Whilst we anticipate a further loss in the second half, we believe that the actions we are taking will leave Sport Zone positioned to deliver positive results in the future.
The transaction to acquire the Finish Line business completed on 18 June 2018. Based in Indianapolis, Finish Line retails men's, women's and children's athletic footwear, as well as an assortment of apparel and accessories and currently operates from 553 Finish Line branded retail stores which are typically in mall-based locations, across 44 US states and Puerto Rico. Finish Line is a digitally integrated retailer with its e-commerce site, supported by sales picked from store stock, contributing in excess of 20% of total Finish Line branded sales. Additionally, Finish Line is the exclusive retailer of athletic footwear, both in-store and online, for the Macy's department store with 375 branded concessions currently trading although we will look to close a double digit number of loss making concessions through the second half. It is the Company's current intention to operate a dual fascia strategy in the US, working with the Finish Line management team to roll out the JD product and multichannel retail concept in key locations with an initial trial covering a small number of locations planned for this year. We will also look to improve retail and visual merchandising standards in the Finish Line estate. In the seven week period after completion, Finish Line has contributed an operating profit of £4.8 million with revenues of £180.0 million. We anticipate that opportunities to improve future profit levels will prevail.
We believe that our premium fashion businesses are an important part of our Group as they enable access to an elevated range of brands. We are committed to working with our brand partners in this sector to maintain the premium positioning of their brands.
We are pleased with the continued development of our gyms business which, after seven openings in the period, now comprises 20 gyms with a total membership base approaching 100,000. Our high value proposition provides industry leading equipment and an exciting range of classes in gyms which are fitted out to a high standard. We continue to look for appropriately costed and well-located opportunities that will add further scale to this proposition.
Outdoor
Our Outdoor businesses have had mixed trading in the first half of the year. After capitalising on the opportunities provided by the severe winter weather in the early part of the year we exited the first quarter with a composite total like for like growth across stores and online of 7%. However, trading in the second quarter was very challenging with the hot and dry weather across the UK for long periods having a significant impact on footfall into stores. Notwithstanding the weaker trading in the second quarter, we ended the half with a total like for like in our composite fascias which was still marginally positive.
We are reassured that even in this uniquely weather-challenged trading period that our businesses were still cash generative with a positive EBITDA in the period of £2.9 million (2017: £6.5 million). After depreciation and a further charge for the non-trading amortisation of fascia and various brand names, the operating loss was £3.8 million (2017: profit £0.1 million).
We continue to plan for further integration of the Outdoor businesses as we believe that the most efficient way of leveraging stock across Blacks and Go Outdoors is through access to one pool of stock with common merchandising systems and shared central warehousing. Therefore, it is our intention that Go Outdoors will now transfer onto the Group's ERP and into shared warehousing in the first half of next year. There is also increasing integration of the management teams with Lee Bagnall now Managing Director of both Blacks and Go Outdoors.
Group Performance
Revenue and Gross Margin
Total revenue increased by 35% in the year to £1,846.3 million (2017: £1,367.2 million). This includes £180.0 million of revenue from Finish Line in the seven week period post acquisition. Like for like store sales for the period across our global Group fascias, including those in Europe and in Asia Pacific, were flat with the overall like for like growth for the same fascias, including online, increasing by more than 3%.
Total gross margin in the period of 48.2% was slightly ahead of the prior year (2017: 47.4%) with a strong focus in the principal Sports Fashion businesses on avoiding unnecessary reactive discounting in response to competitor activity when our offer is well differentiated. As noted earlier, margins in our own brand ranges also benefitted from favourable rates achieved on foreign exchange hedging contracts.
Operating Profit
Operating profit for the period increased by 20% to £123.9 million (2017: £103.3 million) following a further excellent performance in our Sports Fashion fascias. This includes a profit of £4.8m from Finish Line.
There were no exceptional charges in the period (2017: £nil).
Cash and Working Capital
On 29 May 2018, the Group agreed a new syndicated committed £400 million bank facility which has a term of five years. This facility replaces the previous syndicated committed facility of £215 million. The new facility, together with the ongoing strong cash generation in our core retail fascias has been used to fund the significant investments that we have made in the period on both acquisitions, principally Finish Line with a consideration of £400.5 million before net cash acquired of £28.3 million, and capital expenditure with the gross spend in the period (excluding disposal costs) increasing to £91.4 million (2017: £76.3 million). Consequent to these significant investments, there was net debt at the end of the period of £85.1 million (2017: net cash £222.7 million).
The primary focus of our capital expenditure remains our retail fascias with a spend in the period of £44.0 million (2017: £40.3 million) with the spend on our international businesses increasing to £24.9 million (2017: £20.5 million). Elsewhere, the programme of works to fit out the 352,000 square foot extension to our Kingsway warehouse facility is ongoing with total spend in the period at the site of £28.5 million (2017: £10.2 million).
We currently expect the capital expenditure for the full year to be approximately £185 million. In addition, we will use our cash resources and new syndicated bank facility to make selected acquisitions and investments where they benefit our strategic development.
Net stocks of £824.1 million have increased substantially relative to the prior year (2017: £414.3 million) principally as a result of stocks in the recently acquired businesses including £270.3 million at Finish Line and £31.5 million at Sport Zone. We maintain a robust approach to stock management with continuous intense monitoring of very detailed metrics.
Store Portfolio
During the period, store numbers have moved as follows:
Sports Fashion Fascias
(Store Nos.)
JD
UK & ROI
JD
Europe
JD
AsiaPac
Size
JD &
Size
Fash'n UK
Other
Europe
(i)
Other
AsiaPac (ii)
Fin.Line
(own)
Fin.Line (Macy's)
(iii)
Total
Period start
385
213
12
38
648
77
445
67
-
-
1,237
New stores
12
18
5
2
37
3
2
-
-
-
42
Transfers
-
-
16
1
17
(1)
-
(16)
-
-
-
Acquired
-
-
-
-
-
5
-
-
556
375
936
Closures
(7)
-
-
-
(7)
(5)
(11)
(5)
(3)
-
(31)
Period end
390
231
33
41
695
79
436
46
553
375
2,184
(000 Sq Ft)
Period start
1,525
541
56
60
2,182
179
2,953
284
-
-
5,598
New stores
46
57
18
1
122
13
7
-
-
-
142
Transfers
-
-
62
1
63
(1)
-
(62)
-
-
-
Acquired
-
-
-
-
-
13
-
-
1,879
322
2,214
Closures
(32)
-
-
-
(32)
(7)
(100)
(17)
(8)
-
(164)
Period end
1,539
598
136
62
2,335
197
2,860
205
1,871
322
7,790
(i) Chausport (France), Sprinter (Spain), Sport Zone (Portugal, Spain & Canary Islands) and Perry Sport / Aktiesport (Netherlands)
(ii) Glue (Australia), Stream Fascias (Malaysia) and Hot-T (South Korea)
(iii) Being Finish Line branded concessions within Macy's department stores only. In addition, there were 154 non-branded concessions in other Macy's department stores at the period end.
There were also 20 JD branded Gyms at the period end.
Outdoor Fascias
(Store Nos.)
Blacks
Millets
Ultimate Outdoors
Tiso
Go
Outdoors
Total
Period start
57
100
7
13
60
237
New stores
1
-
-
-
3
4
Transfers
-
-
(1)
-
1
-
Closures
-
(2)
-
-
-
(2)
Period end
58
98
6
13
64
239
(000 Sq Ft)
Period start
206
211
162
88
1,794
2,461
New stores
6
-
-
-
95
101
Transfers
-
-
(16)
-
16
-
Closures
-
(4)
-
-
-
(4)
Period end
212
207
146
88
1,905
2,558
Dividends and Earnings per Ordinary Share
The Board proposes paying an interim dividend of 0.27p (2017: 0.26p) per ordinary share, an increase of 4%. This dividend will be paid on 4 January 2019 to shareholders on the register at 30 November 2018. We continue to believe that it is in the longer term interests of all shareholders to keep dividend growth restrained so as to maximise the available funding for our ongoing growth opportunities.
The basic and adjusted* earnings per ordinary share have increased by 24% to 10.05p (2017: 8.09p).
People
The commitment of our employees is crucial to our success and I would like to thank everyone in our businesses for their support in delivering another set of excellent results. The increasingly global scale of our Group provides a variety of opportunities for our colleagues to develop their individual careers and we are committed to supporting them to achieve their ambitions and to give them the quality of employment that reflects the significant contribution that they make.
Given the growth opportunities available to the Group, particularly with respect to our international development, we will continue to look to strengthen our senior management team where appropriate.
Current Trading and Outlook
Sales to date in the second half have continued at similar levels to those in the first half supporting our continued confidence in the robustness of the JD proposition. We remain confident that we are well positioned to deliver an outturn in line with current market expectations which, including a part year from Finish Line, range from £337 million to £345 million and we also remain encouraged by our prospects for future growth.
We will next provide an update on trading in early January after our key Christmas trading period.
Peter Cowgill
Executive Chairman
11 September 2018
Condensed Consolidated Income Statement
For the 26 weeks to 4 August 2018
Note
26 weeks to
4 August
2018
£m
26 weeks to
29 July
2017
£m
53 weeks to
3 February 2018
£m
Revenue
1,846.3
1,367.2
3,161.4
Cost of sales
(956.4)
(718.6)
(1,629.8)
Gross profit
889.9
648.6
1,531.6
Selling and distribution expenses - normal
(674.9)
(487.1)
(1,080.5)
Administrative expenses - normal
(92.7)
(59.1)
(144.7)
Administrative expenses - exceptional
3
-
-
(12.9)
Other operating income
1.6
0.9
2.4
Operating profit
123.9
103.3
295.9
Before exceptional items
123.9
103.3
308.8
Exceptional items
3
-
-
(12.9)
Operating profit
123.9
103.3
295.9
Financial income
0.5
0.3
0.6
Financial expenses
(2.5)
(0.9)
(2.0)
Profit before tax
121.9
102.7
294.5
Income tax expense
(26.5)
(21.6)
(58.1)
Profit for the period
95.4
81.1
236.4
Attributable to equity holders of the parent
97.8
78.7
231.9
Attributable to non-controlling interest
(2.4)
2.4
4.5
Basic earnings per ordinary share
4
10.05p
8.09p
23.83p
Diluted earnings per ordinary share
4
10.05p
8.09p
23.83p
Condensed Consolidated Statement of Comprehensive Income
For the 26 weeks to 4 August 2018
26 weeks to
4 August
2018
£m
26 weeks to
29 July
2017
£m
53 weeks to
3 February 2018
£m
Profit for the period
95.4
81.1
236.4
Other comprehensive income:
Items that may be classified subsequently to the
Consolidated Income Statement:
Exchange differences on translation of foreign operations
10.8
6.7
6.4
Total other comprehensive income for the period
10.8
6.7
6.4
Total comprehensive income and expense for the period (net of income tax)
106.2
87.8
242.8
Attributable to equity holders of the parent
106.9
85.5
237.1
Attributable to non-controlling interest
(0.7)
2.3
5.7
Condensed Consolidated Statement of Financial Position
As at 4 August 2018
As at
4 August
2018
£m
As at
29 July
2017
£m
As at
3 February
2018
£m
Assets
Intangible assets
410.8
189.5
211.0
Property, plant and equipment
497.8
276.8
376.9
Other assets
74.9
44.4
66.5
Total non-current assets
983.5
510.7
654.4
Inventories
824.1
414.3
478.0
Trade and other receivables
217.3
138.4
146.3
Cash and cash equivalents
243.4
263.7
347.5
Total current assets
1,284.8
816.4
971.8
Total assets
2,268.3
1,327.1
1,626.2
Liabilities
Interest-bearing loans and borrowings
(187.6)
(37.1)
(26.8)
Trade and other payables
(837.2)
(546.4)
(623.2)
Provisions
(1.2)
(0.6)
(2.1)
Income tax liabilities
(30.1)
(23.4)
(30.2)
Total current liabilities
(1,056.1)
(607.5)
(682.3)
Interest-bearing loans and borrowings
(140.9)
(3.9)
(11.0)
Other payables
(139.7)
(54.8)
(91.5)
Provisions
(1.9)
(1.1)
(1.8)
Deferred tax liabilities
(10.8)
(7.8)
(5.3)
Total non-current liabilities
(293.3)
(67.6)
(109.6)
Total liabilities
(1,349.4)
(675.1)
(791.9)
Total assets less total liabilities
918.9
652.0
834.3
Capital and reserves
Issued ordinary share capital
2.4
2.4
2.4
Share premium
11.7
11.7
11.7
Retained earnings
855.4
609.4
773.6
Other reserves
(8.4)
1.6
(17.3)
Total equity attributable to equity holders of the parent
861.1
625.1
770.4
Non-controlling interest
57.8
26.9
63.9
Total equity
918.9
652.0
834.3
Condensed Consolidated Statement of Changes in Equity
For the 26 weeks to 4 August 2018
Ordinary
Share Capital
£m
Share Premium £m
Retained Earnings
£m
Other Equity
£m
Foreign Currency Translation Reserve £m
Total Equity Attributable To Equity Holders
Of The Parent
£m
Balance at 3 February 2018
2.4
11.7
773.6
(33.8)
16.5
770.4
Profit for the period
-
-
97.8
-
-
97.8
Other comprehensive income:
Exchange differences on translation of foreign operations
-
-
-
-
9.1
9.1
Total other comprehensive income
-
-
-
-
9.1
9.1
Total comprehensive income for the period
-
-
97.8
-
9.1
106.9
Dividends to equity holders
-
-
(13.3)
-
-
(13.3)
Acquisition of non-controlling interest
-
-
(2.7)
-
-
(2.7)
Non-controlling interest arising on acquisition
-
-
-
(0.2)
-
(0.2)
Balance at 4 August 2018
2.4
11.7
855.4
(34.0)
25.6
861.1
Total Equity
Attributable To
Equity Holders
Of The Parent
£m
Non-
Controlling
Interest
£m
Total
Equity
£m
Balance at 3 February 2018
770.4
63.9
834.3
Profit for the period
97.8
(2.4)
95.4
Other comprehensive income:
Exchange differences on translation of foreign operations
9.1
1.7
10.8
Total other comprehensive income
9.1
1.7
10.8
Total comprehensive income for the period
106.9
(0.7)
106.2
Dividends to equity holders
(13.3)
(0.1)
(13.4)
Acquisition of non-controlling interest
(2.7)
(5.2)
(7.9)
Non-controlling interest arising on acquisition
(0.2)
(0.1)
(0.3)
Balance at 4 August 2018
861.1
57.8
918.9
For the 26 weeks to 29 July 2017
Ordinary
Share Capital
£m
Share Premium £m
Retained Earnings
£m
Treasury Reserve
£m
Other Equity
£m
Foreign Currency Translation Reserve £m
Total Equity Attributable To Equity Holders
Of The Parent
£m
Balance at 28 January 2017
2.4
11.7
543.3
(15.9)
(0.5)
11.2
552.2
Profit for the period
-
-
78.7
-
-
-
78.7
Other comprehensive income:
Exchange differences on translation of foreign operations
-
-
-
-
-
6.8
6.8
Total other comprehensive income
-
-
-
-
-
6.8
6.8
Total comprehensive income for the period
-
-
78.7
-
-
6.8
85.5
Dividends to equity holders
-
-
(12.7)
-
-
-
(12.7)
Acquisition of non-controlling interest
-
-
0.1
-
-
-
0.1
Non-controlling interest arising on acquisition
-
-
-
-
-
-
-
Balance at 29 July 2017
2.4
11.7
609.4
(15.9)
(0.5)
18.0
625.1
Total Equity
Attributable To
Equity Holders
Of The Parent
£m
Non-
Controlling
Interest
£m
Total
Equity
£m
Balance at 28 January 2017
552.2
26.6
578.8
Profit for the period
78.7
2.4
81.1
Other comprehensive income:
Exchange differences on translation of foreign operations
6.8
(0.1)
6.7
Total other comprehensive income
6.8
(0.1)
6.7
Total comprehensive income for the period
85.5
2.3
87.8
Dividends to equity holders
(12.7)
(0.6)
(13.3)
Acquisition of non-controlling interest
0.1
(1.3)
(1.2)
Non-controlling interest arising on acquisition
-
(0.1)
(0.1)
Balance at 29 July 2017
625.1
26.9
652.0
Condensed Consolidated Statement of Cash Flows
For the 26 weeks ended 4 August 2018
26 weeks to 4 August
2018
£m
26 weeks to
29 July
2017
£m
53 weeks to
3 February 2018
£m
Cash flows from operating activities
Profit for the period
95.4
81.1
236.4
Income tax expense
26.5
21.6
58.1
Financial expenses
2.5
0.9
2.0
Financial income
(0.5)
(0.3)
(0.6)
Depreciation and amortisation of non-current assets
47.9
33.9
71.3
Forex (gains) / losses on monetary assets and liabilities
(0.5)
(1.3)
2.2
Impairment of non-current assets
0.3
1.5
5.1
Loss / (profit) on disposal of non-current assets
1.0
(0.6)
1.6
Other exceptional items
-
-
1.3
Impairment of intangible assets
-
-
11.6
Increase in inventories
(78.1)
(65.9)
(79.0)
Increase in trade and other receivables
(26.3)
(19.6)
(22.1)
Increase in trade and other payables
37.2
62.4
110.7
Interest paid
(2.5)
(0.9)
(2.0)
Income taxes paid
(27.3)
(32.5)
(57.8)
Net cash from operating activities
75.6
80.3
338.8
Cash flows from investing activities
Interest received
0.5
0.3
0.6
Proceeds from sale of non-current assets
0.2
6.6
6.7
Investment in software development
(5.1)
(1.3)
(4.5)
Acquisition of property, plant and equipment
(84.6)
(70.9)
(169.3)
Acquisition of non-current other assets
(1.7)
(4.1)
(12.8)
Acquisition of subsidiaries, net of cash acquired
(380.0)
(1.7)
(24.9)
Net cash used in investing activities
(470.7)
(71.1)
(204.2)
Cash flows from financing activities
Drawdown / (repayment) of interest-bearing loans and borrowings
134.8
(15.9)
(11.4)
Repayment of finance lease liabilities
(0.7)
(0.2)
(0.5)
Drawdown of finance lease liabilities
5.1
3.3
3.3
Drawdown of syndicated bank facility
150.0
-
-
Equity dividends paid
-
-
(15.2)
Dividends paid to non-controlling interest in subsidiaries
(0.1)
(0.6)
(8.8)
Net cash provided by / (used in) financing activities
289.1
(13.4)
(32.6)
Net (decrease) / increase in cash and cash equivalents
(106.0)
(4.2)
102.0
Cash and cash equivalents at the beginning of the period
334.6
234.4
234.4
Foreign exchange gains / (losses) on cash and cash equivalents
1.2
0.5
(1.8)
Cash and cash equivalents at the end of the period
229.8
230.7
334.6
Analysis of Net Cash
At
3 February
2018
£m
On
acquisition of subsidiaries
£m
Cashflow
£m
Non-cash movements £m
At
4 August
2018
£m
Cash at bank and in hand
347.5
28.4
(133.7)
1.2
243.4
Overdrafts
(12.9)
-
(0.7)
-
(13.6)
Cash and cash equivalents
334.6
28.4
(134.4)
1.2
229.8
Interest bearing loans and borrowings:
Bank loans
(20.8)
(0.8)
(135.0)
-
(156.6)
Syndicated bank facility
-
-
(150.0)
-
(150.0)
Finance lease liabilities
(3.8)
-
(4.4)
-
(8.2)
Other loans
(0.3)
-
0.2
-
(0.1)
Total interest bearing loans and borrowings
(24.9)
(0.8)
(289.2)
-
(314.9)
309.7
27.6
(423.6)
1.2
(85.1)
1. Basis of Preparation
JD Sports Fashion Plc (the 'Company') is a company incorporated and domiciled in the United Kingdom. The half year financial report for the 26 week period to 4 August 2018 represents that of the Company and its subsidiaries (together referred to as the 'Group').
This half year financial report is an interim management report as required by DTR 4.2.3 of the Disclosure and Transparency Rules of the UK's Financial Conduct Authority and was authorised for issue by the Board of Directors on 11 September 2018.
The condensed set of financial statements included in this half yearly financial report has been prepared in accordance with IAS 34 'Interim Financial Reporting' as adopted by the EU. The annual financial statements of the Group are prepared in accordance with IFRS's as adopted by the EU. The comparative figures for the 53 week period to 3 February 2018 are not the Group's statutory accounts for that financial year. Those accounts have been reported on by the Group's Auditor and delivered to the Registrar of Companies. The Report of the Auditor was (i) unqualified, (ii) did not include a reference to any matters to which the Auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498 of the Companies Act 2006.
The information contained in the half year financial report for the 26 week period to 4 August 2018 and 29 July 2017 has been reviewed and the independent review report for the 26 week period to 4 August 2018 is set out in the half yearly financial report.
As required by the Disclosure and Transparency Rules of the UK's Financial Conduct Authority, the half year financial report has been prepared by applying the same accounting policies and presentation that were applied in the preparation of the Company's published consolidated financial statements for the 53 week period to 3 February 2018.
The Group continues to monitor the potential impact of other new standards and interpretations which have been or may be endorsed and require adoption by the Group in future reporting periods.
IFRS 9 & IFRS 15
IFRS 9 'Financial Instruments' and IFRS 15 'Revenue from Contracts with Customers' have been adopted by the Group in the period with no significant impact on the consolidated results or financial position of the Group.
IFRS 16
IFRS 16 'Leases' will be applicable to the Group for the financial year ending 1 February 2020 and will significantly affect the presentation of the Group financial statements with the Group recognising a right-of-use asset and a lease liability for all leases currently accounted for as operating leases, with the exception of leases for short periods (less than 12 months) and those for items of low value. IFRS 16 is also expected to have a material impact on key components within the Consolidated Income Statement as operating lease rental charges will be replaced with depreciation and finance costs.
IFRS 16 allows for two different transition approaches, fully retrospective and modified retrospective. Both approaches will impact the income statement, balance sheet and disclosure when adopted including the opening balance sheet, although the amounts will differ depending on the approach taken. There will be no impact on cash flows, although the presentation of the Cash Flow Statement will change significantly, with an increase in cash flows from operating activities being offset by an increase in cash flows from financing activities. The Group intends to apply the modified retrospective approach on transition and is in the process of collating the relevant data. The Group has selected a new IT system to assist with the calculations and disclosure and will continue to establish relevant processes and accounting policies.
Given the complexities of IFRS 16 and the material sensitivity to key assumptions, such as discount rates, it is not yet practicable to fully quantify the effect of IFRS 16 on the financial statements of the Group.
Other
The Group does not consider that any other standards, amendments or interpretations issued by the IASB, but not yet applicable, will have a significant impact on the financial statements.
Alternative performance measures
The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by EU-adopted IFRS. These alternative performance measures may not be directly comparable with other companies' alternative performance measures and the Directors do not intend these to be a substitute for, or superior to, IFRS measures. The Directors believe that these alternative performance measures assist in providing additional useful information on the underlying performance of the Group. Alternative performance measures are also used to enhance the comparability of information between reporting periods, by adjusting for exceptional items, which could distort the understanding of the performance for the period. Further information can be found in the Glossary at the end of these Interim results. Terms are listed in alphabetical order.
Use of estimates and judgements
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.
In preparing these condensed consolidated interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the 53 week period to 3 February 2018 with the exception of the provisional fair value adjustments to the Finish Line acquisition which includes significant estimates that may be refined in the second half of the financial period.
Risks and uncertainties
The Board has considered the risks and uncertainties for the remaining 26 week period to 2 February 2019 and determined that the risks presented in the Annual Report and Accounts 2018, noted below, remain relevant:
· Key suppliers and brands
· Protection of intellectual property
· Retail property factors
· Seasonality of sales
· Economic factors
· Reliance on non-UK manufacturers
· Brexit
· Reliance on IT systems
· Cyber security
· Reliance on a consolidated warehouse
· Retention of key personnel
· Health and safety
· Foreign exchange risk
· Regulatory and compliance
A major variable, and therefore risk, to the Group's financial performance for the remainder of the financial period is the sales and margin performance in the retail fascias, particularly in December and January. Further comment on this and other risks and uncertainties faced by the Group is provided in the Executive Chairman's statement included within this half year report.
After making enquiries, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.
2. Segmental Analysis
IFRS 8 'Operating Segments' requires the Group's segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the Chief Operating Decision Maker to allocate resources to the segments and to assess their performance. The Chief Operating Decision Maker is considered to be the Executive Chairman of JD Sports Fashion Plc.
Information reported to the Chief Operating Decision Maker is focused on the nature of the businesses within the Group. The Group's operating and reportable segments under IFRS 8 are therefore as follows:
· Sports Fashion - includes the results of JD Sports Fashion Plc, John David Sports Fashion (Ireland) Limited, Spodis SA, Champion Sports Ireland, Iberian Sports Retail Group SL (including subsidiary companies), JD Sports Fashion BV, Sports Unlimited Retail BV, JD Sports Fashion Germany GmbH, JD Sports Fashion SRL, JD Sports Fashion Belgium BVBA, JD Sports Fashion Sweden AB, JD Sports Fashion Denmark ApS, JD Sports Fashion Finland OY, JD Sports Fashion SDN BHD, JD Sports Fashion Korea Inc, JD Sports Fashion India LLP, JD Sports Fashion Holdings Aus Pty (including subsidiary companies), JD Sports Fashion PTE Limited, The Finish Line Inc. (including subsidiary companies), Size GmbH, JD Sports Gyms Limited, Duffer of St George Limited, Topgrade Sportswear Limited, Kooga Rugby Limited, Focus Brands Limited (including subsidiary companies), Kukri Sports Limited (including global subsidiary companies), Source Lab Limited, Tessuti Group Limited (including subsidiary companies), Nicholas Deakins Limited, Clothingsites.co.uk Limited, 2Squared Agency Limited, 2Squared Retail Limited, Mainline Menswear Limited, Hip Store Limited, Simon & Simon Fashion Limited, Dantra Limited and Base Childrenswear Limited.
· Outdoor - includes the results of Blacks Outdoor Retail Limited, Tiso Group Limited (including subsidiary companies) and Go Outdoors Topco Limited (including subsidiary companies).
The Chief Operating Decision Maker receives and reviews segmental operating profit. Certain central administrative costs including Group Directors' salaries are included within the Group's core 'Sports Fashion' result. This is consistent with the results as reported to the Chief Operating Decision Maker.
IFRS 8 requires disclosure of information regarding revenue from major products and customers. The majority of the Group's revenue is derived from the retail of a wide range of apparel, footwear and accessories to the general public. As such, the disclosure of revenues from major customers is not appropriate. Disclosure of revenue from major product groups is not provided at this time due to the cost involved to develop a reliable product split on a same category basis across all companies in the Group.
Intersegment transactions are undertaken in the ordinary course of business on arm's length terms.
The Board consider that certain items are cross divisional in nature and cannot be allocated between the segments on a meaningful basis. Net funding costs and taxation are treated as unallocated reflecting the nature of the Group's syndicated borrowing facilities and its tax group. Drawdowns from the Group's syndicated borrowing facility of £150.0 million (2017: £nil) and liabilities for taxation of £40.9 million (2017: £31.2 million) are included within the unallocated segment.
Each segment is shown net of intercompany transactions and balances within that segment. The eliminations remove intercompany transactions and balances between different segments which primarily relate to the net down of long term loans and short term working capital funding provided by JD Sports Fashion Plc (within Sports Fashion) to other companies in the Group, and intercompany trading between companies in different segments.
Operating Segments
Information regarding the Group's operating segments for the 26 weeks to 4 August 2018 is reported below:
Income statement
Sports
Fashion
£m
Outdoor
£m
Total
£m
Gross revenue
1,638.1
208.2
1,846.3
Intersegment revenue
-
-
-
Revenue
1,638.1
208.2
1,846.3
Operating profit / (loss) before exceptional items
127.7
(3.8)
123.9
Exceptional items
-
-
-
Operating profit / (loss)
127.7
(3.8)
123.9
Financial income
0.5
Financial expenses
(2.5)
Profit before tax
121.9
Income tax expense
(26.5)
Profit for the period
95.4
Total assets and liabilities
Sports Fashion
£m
Outdoor
£m
Unallocated
£m
Eliminations
£m
Total
£m
Total assets
2,086.8
273.8
-
(92.3)
2,268.3
Total liabilities
(1,062.6)
(188.2)
(190.9)
92.3
(1,349.4)
Total segment net assets / (liabilities)
1,024.2
85.6
(190.9)
-
918.9
The comparative segmental results for the 26 weeks to 29 July 2017 are as follows:
Income statement
Sports
Fashion
£m
Outdoor
£m
Total
£m
Gross revenue
1,170.6
196.6
1,367.2
Intersegment revenue
-
-
-
Revenue
1,170.6
196.6
1,367.2
Operating profit before exceptional items
103.2
0.1
103.3
Exceptional items
-
-
-
Operating profit
103.2
0.1
103.3
Financial income
0.3
Financial expenses
(0.9)
Profit before tax
102.7
Income tax expense
(21.6)
Profit for the period
81.1
Total assets and liabilities
Sports Fashion
£m
Outdoor
£m
Unallocated
£m
Eliminations
£m
Total
£m
Total assets
1,131.5
285.2
-
(89.6)
1,327.1
Total liabilities
(533.8)
(199.7)
(31.2)
89.6
(675.1)
Total segment net assets / (liabilities)
597.7
85.5
(31.2)
-
652.0
Geographical Information
The Group's operations are located in the UK, Australia, Belgium, Canada, Denmark, Dubai, Finland, France, Germany, Hong Kong, India, Italy, Malaysia, New Zealand, the Netherlands, Portugal, Republic of Ireland, Singapore, South Korea, Spain, Sweden and the United States of America.
The following table provides analysis of the Group's revenue by geographical market, irrespective of the origin of the goods / services:
26 weeks to
4 August
2018
£m
26 weeks to
29 July
2017
£m
UK
958.1
903.4
Europe
601.9
399.6
United States
180.0
-
Rest of world
106.3
64.2
1,846.3
1,367.2
The revenue from any individual country, with the exception of the UK, is not more than 10% of the Group's total revenue.
The following is an analysis of the carrying amount of segmental non-current assets by the geographical area in which the assets are located:
As at
4 August
2018
£m
As at
29 July
2017
£m
UK
369.0
290.5
Europe
316.0
200.8
United States
261.8
-
Rest of world
36.7
19.4
983.5
510.7
3. Exceptional Items
26 weeks to
4 August
2018
£m
26 weeks to
29 July
2017
£m
53 weeks to
3 February
2018
£m
Impairment of goodwill, brands and fascia names (1)
-
-
11.6
Movement in fair value of put and call options (2)
-
-
1.3
Administrative expenses - exceptional
-
-
12.9
Total exceptional items
-
-
12.9
(1) The charge in the period to 3 February 2018 relates to the non-cash impairment of the fascia name balance arising in prior years on the acquisition of Next Athleisure Pty Limited and JD Sports Fashion SDN BHD and the impairment of goodwill arising in prior years on the acquisition of Tiso Group Limited.
(2) Movement in the fair value of the liabilities in respect of the put options on Source Lab Limited and JD Sports Fashion Germany GmbH and the Sportiberica call option.
These administrative expenses are exceptional items as they are, in aggregate, material in size and / or unusual or infrequent in nature.
4. Earnings per Ordinary Share
Basic and diluted earnings per ordinary share
The calculation of basic and diluted earnings per ordinary share at 4 August 2018 is based on the profit for the period attributable to equity holders of the parent of £97.8 million (26 weeks to 29 July 2017: £78.7 million; 53 weeks to 3 February 2018: £231.9 million).
The weighted average number of ordinary shares outstanding during the 26 weeks to 4 August 2018 was 973,233,160 (26 weeks to 29 July 2017: 973,233,160; 53 weeks to 3 February 2018: 973,233,160), calculated as follows:
26 weeks to
4 August
2018
26 weeks to
29 July
2017
53 weeks to
3 February
2018
Issued ordinary shares at beginning and end of period
973,233,160
973,233,160
973,233,160
Adjusted basic and diluted earnings per ordinary share
Adjusted basic and diluted earnings per ordinary share have been based on the profit for the period attributable to equity holders of the parent for each financial period but excluding the post-tax effect of certain exceptional items. The Directors consider that this gives a more meaningful measure of the underlying performance of the Group.
26 weeks to
4 August
2018
£m
26 weeks to
29 July
2017
£m
53 weeks to
3 February
2018
£m
Profit for the period attributable to equity holders of the parent
97.8
78.7
231.9
Exceptional items excluding loss on disposal of non-current assets
-
-
12.9
Tax relating to exceptional items
-
-
-
Profit for the period attributable to equity holders of the parent excluding exceptional items
97.8
78.7
244.8
Adjusted basic and diluted earnings per ordinary share
10.05p
8.09p
25.15p
5. Acquisitions
Current period acquisitions
The Finish Line, Inc.
On 18 June 2018, JD Sports Fashion Plc acquired 100% of the issued share capital of The Finish Line, Inc. ('Finish Line') for cash consideration of $558 million (£400.5 million).
Finish Line is one of the largest retailers of premium multibranded athletic footwear, apparel and accessories in the United States ("US"), the largest sportswear market in the world. At acquisition, Finish Line traded from 556 Finish Line branded retail stores across 44 US states and Puerto Rico in addition to a well-established multichannel offering. Finish Line is also the exclusive retailer of athletic shoes, both in-store and online for Macy's, one of the US' premier retailers, operating 375 branded and more than 150 small unbranded concessions within Macy's stores.
Included within the provisional fair value of the net identifiable assets on acquisition is an intangible asset of £71.0 million, representing the Finish Line fascia name. The Board believes that the excess of consideration paid over the net assets on acquisition of £96.0 million is best considered as goodwill on acquisition representing future operating synergies. The provisional goodwill calculation is summarised below:
Book value
£m
Measurement
adjustments
£m
Provisional
fair value at
4 August 2018
£m
Acquiree's net assets at acquisition date:
Intangible assets
25.0
71.0
96.0
Property, plant & equipment
71.7
-
71.7
Inventories
274.2
(5.8)
268.4
Cash and cash equivalents
28.3
-
28.3
Trade and other receivables
43.2
-
43.2
Income tax liabilities
(1.5)
-
(1.5)
Deferred tax assets / (liabilities)
7.0
(11.6)
(4.6)
Trade and other payables - current
(139.8)
(5.5)
(145.3)
Trade and other payables - non-current
(31.7)
(20.0)
(51.7)
Net identifiable assets
276.4
28.1
304.5
Goodwill on acquisition
96.0
Consideration paid - satisfied in cash
400.5
The provisional goodwill calculation in the table above includes significant estimates that may be refined in the second half of the financial period.
Included in the 26 week period ended 4 August 2018 is revenue of £180.0 million and a profit before tax of £3.5 million in respect of Finish Line.
Base Childrenswear Limited & Streamdata Limited
On 11 May 2018, JD Sports Fashion Plc acquired 80% of the issued share capital of Base Childrenswear Limited and 100% of its sister company, Streamdata Limited, for cash consideration of £0.2 million. Base Childrenswear operates as a retailer of premium children's fashion apparel and footwear with five stores and a trading website. The Board believes that the excess of cash consideration paid over the net identifiable assets on acquisition of £0.7 million is best considered as goodwill representing future operating synergies.
Included in the 26 week period ended 4 August 2018 is revenue of £1.9 million and a loss before tax of £0.1 million in respect of these companies.
Other Acquisitions
During the period, the Group has made several small acquisitions, including increasing its shareholding in two non-wholly owned subsidiaries. These transactions were not material.
Prior period acquisitions
JD Sports Fashion Korea Inc
On 14 September 2017, the Group acquired an initial 15% of the issued ordinary share capital of J&S Partners Inc. for cash consideration of 8.1 billion South Korean Won (£5.4 million). As part of the joint venture agreement, the Group has a call option, exercisable at the Group's discretion, to acquire a further 35% of the share capital. This was subsequently exercised on 13 April 2018.
J&S Partners Inc. subsequently changed its company name to JD Sports Fashion Korea Inc. and at the date of acquisition operated 24 multibranded Hot-T stores and a trading website. During the current financial period 12 of the Hot-T stores have been rebranded as JD stores. It is the Group's current intention to re-fascia the remaining Hot-T stores as JD.
The period in which the call option could be exercised commenced in October 2017. The Group has concluded, in accordance with IFRS 10, the Group has 'deemed control' and therefore has the ability to control the entity from the point at which the Group had the right to exercise the option, being October 2017. The Group has therefore included the results of the entity in the consolidated financial statements of the Group.
The Board believes that the excess of cash consideration paid over the net identifiable assets on acquisition of £2.9 million is best considered as goodwill on acquisition representing anticipated future operating synergies. The provisional goodwill calculation is summarised below:
Book value
£m
Measurement
adjustments
£m
Provisional
fair value at
4 August 2018
£m
Acquiree's net assets at acquisition date:
Property, plant & equipment
4.8
(1.9)
2.9
Other non-current assets
13.9
-
13.9
Inventories
9.2
(0.4)
8.8
Trade and other receivables
0.5
-
0.5
Trade and other payables
(3.5)
-
(3.5)
Interest bearing loans and borrowings
(5.8)
-
(5.8)
Net identifiable assets
19.1
(2.3)
16.8
Non-controlling interest
(16.3)
2.0
(14.3)
Goodwill on acquisition
2.9
Consideration paid - satisfied in cash
5.4
No measurement adjustments have been made to the fair values in the 26 week period ended 4 August 2018.
SDSR - Sports Division SR, S.A. ('Sport Zone Portugal')
On 31 January 2018, JD Sports Fashion Plc completed the acquisition of Sport Zone Portugal resulting in the combination of its existing interests across Iberia with those of Sport Zone in Portugal, Spain and the Canary Islands.
The Group acquired, via its 50% subsidiary Iberian Sports Retail Group SL, 100% of the issued share capital of SDSR - Sports Division SR, S.A. ('Sport Zone Portugal') for cash consideration of £1.6 million and 30% of the issued share capital in Iberian Sports Retail Group SL with a fair value of £61.1 million. Included within the 30% of the issued share capital was the 24.95% of shares of Iberian Sports Retail Group SL that were held in the Treasury Reserve.
Sport Zone Portugal owns 100% of the issued share capital of Sport Zone Espana, Comercio de Articulos de Deporte S.A ('Sport Zone Spain') and 60% of the issued share capital of Sport Zone Canarias (SL) ('Sport Zone Canaries'). Sport Zone is a well-established and leading multibranded sports retailer in Portugal, with a presence in mainland Spain and the Canary Islands. Sport Zone offers a multisport product range with a wide apparel, footwear, accessories and equipment offering.
Included within the fair value of the net identifiable assets on acquisition are intangible assets of £13.1 million; £9.2 million representing the 'Sport Zone' fascia name and £3.9 million of Sport Zone exclusive brands.
The Board believes that the excess of consideration paid over the net assets on acquisition of £17.0 million is best considered as goodwill on acquisition representing anticipated future operating synergies. The provisional goodwill calculation is summarised below:
Book value
£m
Measurement
adjustments
£m
Provisional
fair value at 4 August 2018
£m
Acquiree's net assets at acquisition date:
Intangible assets
-
13.1
13.1
Property, plant & equipment
39.7
(6.2)
33.5
Other non-current assets
1.2
-
1.2
Inventories
43.0
(4.3)
38.7
Cash and cash equivalents
4.8
-
4.8
Trade and other receivables
5.0
-
5.0
Income tax assets
0.2
-
0.2
Deferred tax assets / (liabilities)
5.3
(7.5)
(2.2)
Trade and other payables - current
(38.1)
(1.9)
(40.0)
Trade and other payables - non current
(0.9)
-
(0.9)
Interest bearing loans and borrowings
(6.9)
-
(6.9)
Net identifiable assets
53.3
(6.8)
46.5
Non-controlling interest (40% of Sport Zone Canarias SL)
(0.9)
0.1
(0.8)
Goodwill on acquisition
17.0
Consideration paid - satisfied in cash
1.6
Consideration paid - fair value of shares in Iberian Sports Retail Group
61.1
Total consideration
62.7
The fair value measurement adjustment to inventories has been increased by £2.3m in the period to 4 August 2018.
Ben Dunne Gyms (UK) Limited
On 28 December 2017, the Group acquired, via its 87.5% owned subsidiary JD Sports Gyms Limited, 100% of the issued ordinary share capital of Ben Dunne Gyms (UK) Limited for cash consideration of £1 assuming £2.0 million of net debt as part of the transaction. Following the acquisition, the company name was changed to JD Sports Gyms Acquisitions Limited. The Board believes that the excess of cash consideration paid over the net identifiable assets on acquisition of £1.0 million is best considered as goodwill representing future operating synergies. No measurement adjustments have been made to the fair values in the 26 week period ended 4 August 2018.
Dantra Limited ('Kids Cavern')
On 1 February 2018, the Group acquired 75% of the issued ordinary share capital of Dantra Limited for cash consideration of £6.3 million. Dantra Limited trades under the fascia name Kids Cavern from three stores and a trading website. The Board believes that the excess of cash consideration paid over the net identifiable assets on acquisition of £4.2 million is best considered as goodwill representing future operating synergies. No measurement adjustments have been made to the fair values in the 26 week period ended 4 August 2018.
Other Acquisitions
During the period, the Group has made several small acquisitions, including increasing its shareholding to 100% in two subsidiaries which were previously non-wholly owned. These transactions were not material.
6. Half Year Report
As indicated in the 2012 Notice of Annual General Meeting, in line with many other listed companies the company will no longer be issuing a hard copy of the half year report. Instead, the Group has decided to make the half year report available via the Company's website.
Accordingly the half year report will be available for downloading from www.jdplc.com from mid October 2018. Paper based copies will be available on application to the Company Secretary, JD Sports Fashion Plc, Hollinsbrook Way, Pilsworth, Bury, Lancashire, BL9 8RR.
Disclaimer
This announcement contains certain forward-looking statements with respect to the financial condition, results, operations and businesses of JD Sports Fashion plc. These statements and forecasts involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future. There are a number of factors that could cause actual results or developments to differ materially from those expressed or implied by these forward-looking statements and forecasts.
Glossary (terms are listed in alphabetical order)
The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by EU-adopted IFRS. These alternative performance measures may not be directly comparable with other companies' alternative performance measures and the Directors do not intend these to be a substitute for, or superior to, IFRS measures. The Directors believe that these alternative performance measures assist in providing additional useful information on the underlying performance of the Group. Alternative performance measures are also used to enhance the comparability of information between reporting periods, by adjusting for exceptional items, which could distort the understanding of the performance for the year. Terms are listed in alphabetical order.
Adjusted earnings per share
The calculation of basic and diluted earnings per share is detailed in Note 4. Adjusted basic and diluted earnings per ordinary share have been based on the profit for the period attributable to equity holders of the parent for each financial period but excluding the post-tax effect of certain exceptional items. A reconciliation between basic earnings per share and adjusted earnings per share is shown below:
26 weeks to
4 August
2018
26 weeks to
29 July
2017
53 weeks to
3 February
2018
Basic earnings per share
10.05p
8.09p
23.83p
Exceptional items excluding loss on disposal of non-current
assets
-
-
1.32p
Tax relating to exceptional items
-
-
-
Adjusted earnings per share
10.05p
8.09p
25.15p
Core
The Group's core Sports Fashion fascia is JD and the Group's core market is the UK and Republic of Ireland.
EBITDA
Earnings (operating profit) before tax, interest, depreciation and amortisation.
LFL (Like for Like) sales
The percentage change in the year-on-year sales, removing the impact of new store openings and closures in the current or previous financial year.
Operating profit before exceptional items
A reconciliation between operating profit and exceptional items can be found in the Consolidated Income Statement.
Profit before tax and exceptional items
A reconciliation between profit before tax and profit before tax and exceptional items is as follows:
26 weeks to
4 August
2018
26 weeks to
29 July
2017
53 weeks to
3 February
2018
£m
£m
£m
Profit before tax
121.9
102.7
294.5
Exceptional items
-
-
12.9
Profit before tax and exceptional items
121.9
102.7
307.4
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.ENDIR SFSEESFASEDU
Recent news on JD Sports Fashion
See all newsREG - JD Sports Fashion - Directorate Change
AnnouncementREG - JD Sports Fashion - JD SPORTS PROPOSED ACQUISITION OF HIBBETT, INC.
AnnouncementREG - JD Sports Fashion - FY24 TRADING UPDATE
AnnouncementREG - JD Sports Fashion - Corporate Broker Appointment
AnnouncementREG - JD Sports Fashion - Director/PDMR Shareholding
Announcement