Picture of Tesco logo

TSCO Tesco News Story

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

REG - Tesco PLC - Interim Results 2016/17 <Origin Href="QuoteRef">TSCO.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSE7004La 

                               12     (3,025)               (2,826)            (1,219)              
 Derivative financial instruments and other liabilities                                   (94)                  (62)               (70)                 
 Customer deposits and deposits from banks                                                (8,281)               (7,479)            (7,026)              
 Current tax liabilities                                                                  (492)                 (419)              (181)                
 Provisions                                                                               (376)                 (360)              (324)                
                                                                                          (21,067)              (19,714)           (17,303)             
 Liabilities of the disposal groups classified as held for sale                    7      (201)                 -                  (1,528)              
 Net current liabilities                                                                  (4,451)               (4,886)            (2,954)              
 Non-current liabilities                                                                                                                                
 Borrowings                                                                        12     (11,130)              (10,711)           (11,385)             
 Derivative financial instruments and other liabilities                                   (994)                 (889)              (905)                
 Post-employment benefit obligations                                               15     (7,123)               (3,175)            (5,196)              
 Deferred tax liabilities                                                                 (80)                  (135)              (472)                
 Provisions                                                                               (666)                 (664)              (580)                
                                                                                          (19,993)              (15,574)           (18,538)             
 Net assets                                                                               5,911                 8,616              6,158                
 Equity                                                                                                                                                 
 Share capital                                                                            409                   407                406                  
 Share premium                                                                            5,095                 5,095              5,095                
 All other reserves                                                                       501                   (141)              (878)                
 Retained earnings                                                                        (75)                  3,265              1,540                
 Equity attributable to owners of the parent                                              5,930                 8,626              6,163                
 Non-controlling interests                                                                (19)                  (10)               (5)                  
 Total equity                                                                             5,911                 8,616              6,158                
 
 
The notes on pages 19 to 41 form part of these condensed consolidated interim financial statements 
 
TESCO PLC
Group statement of changes in equity 
 
                                                                                              All other reserves                   
                                                                              Sharecapital£m  Sharepremium £m     Otherreserves£m  CapitalRedemptionreserve £m  Hedging reserve£m  Translationreserve£m  Treasury shares £m  Retained earnings £m  Total £m  Non-controlling interests £m  Total equity £m  
 At 27 February 2016                                                          407             5,095               40               16                           211                (401)                 (7)                 3,265                 8,626     (10)                          8,616            
 Profit/ (loss) for the period                                                -               -                   -                -                            -                  -                     -                   (91)                  (91)      (9)                           (100)            
 Other comprehensive income/ (loss)                                                                                                                                                                                                                                                                         
 Change in fair value of available-for-sale financial assets and investments  -               -                   -                -                            -                  -                     -                   75                    75        -                             75               
 Currency translation differences                                             -               -                   -                -                            -                  648                   -                   -                     648       -                             648              
 Remeasurements on defined benefit pension schemes                            -               -                   -                -                            -                  -                     -                   (3,983)               (3,983)   -                             (3,983)          
 Gains/ (losses) on cash flow hedges                                          -               -                   -                -                            30                 -                     -                   -                     30        -                             30               
 Tax relating to components of other comprehensive income                     -               -                   -                -                            (5)                (14)                  -                   701                   682       -                             682              
 Total other comprehensive income/ (loss)                                     -               -                   -                -                            25                 634                   -                   (3,207)               (2,548)   -                             (2,548)          
 Total comprehensive income/ (loss)                                           -               -                   -                -                            25                 634                   -                   (3,298)               (2,639)   (9)                           (2,648)          
 Transactions with owners                                                                                                                                                                                                                                                                                   
 Purchase of treasury shares                                                  -               -                   -                -                            -                  -                     (23)                -                     (23)      -                             (23)             
 Share-based payments                                                         -               -                   -                -                            -                  -                     6                   (42)                  (36)      -                             (36)             
 Issue of shares                                                              2               -                   -                -                            -                  -                     -                   -                     2         -                             2                
 Dividends                                                                    -               -                   -                -                            -                  -                     -                   -                     -         -                             -                
 Changes in non-controlling interests                                         -               -                   -                -                            -                  -                     -                   -                     -         -                             -                
 Total transactions with owners                                               2               -                   -                -                            -                  -                     (17)                (42)                  (57)      -                             (57)             
 At 27 August 2016                                                            409             5,095               40               16                           236                233                   (24)                (75)                  5,930     (19)                          5,911            
 
 
The notes on pages 19 to 41 form part of these condensed consolidated interim financial statements. 
 
                                                                                              All other reserves                   
                                                                              Sharecapital£m  Sharepremium £m     Otherreserves£m  Capitalredemptionreserve £m  Hedging reserve£m  Translationreserve£m  Treasury shares £m  Retained earnings £m  Total£m  Non-controlling interests £m  Total equity £m  
 At 28 February 2015                                                          406             5,094               40               16                           35                 (488)                 (17)                1,985                 7,071    -                             7,071            
 Profit/ (loss) for the period                                                -               -                   -                -                            -                  -                     -                   (365)                 (365)    (3)                           (368)            
 Other comprehensive income/ (loss)                                                                                                                                                                                                                                                                        
 Change in fair value of available-for-sale financial assets and investments  -               -                   -                -                            -                  -                     -                   -                     -        -                             -                
 Currency translation differences                                             -               -                   -                -                            -                  (432)                 -                   -                     (432)    (2)                           (434)            
 Remeasurements on defined benefit pension schemes                            -               -                   -                -                                               -                     -                   (308)                 (308)    -                             (308)            
 Gains/ (losses)  on cash flow hedges                                         -               -                   -                -                            (63)               -                     -                   -                     (63)     -                             (63)             
 Tax relating to components of other comprehensive income                     -               -                   -                -                            12                 15                    -                   66                    93       -                             93               
 Total other comprehensive income/ (loss)                                     -               -                   -                -                            (51)               (417)                 -                   (242)                 (710)    (2)                           (712)            
 Total comprehensive income/ (loss)                                           -               -                   -                -                            (51)               (417)                 -                   (607)                 (1,075)  (5)                           (1,080)          
 Transactions with owners                                                                                                                                                                                                                                                                                  
 Purchase of treasury shares                                                  -               -                   -                -                            -                  -                     (4)                 -                     (4)      -                             (4)              
 Share-based payments                                                         -               -                   -                -                            -                  -                     8                   162                   170      -                             170              
 Issue of shares                                                              -               1                   -                -                            -                  -                     -                   -                     1        -                             1                
 Dividends                                                                    -               -                   -                -                            -                  -                     -                   -                     -        -                             -                
 Changes in non-controlling interests                                         -               -                   -                -                            -                  -                     -                   -                     -        -                             -                
 Total transactions with owners                                               -               1                   -                -                            -                  -                     4                   162                   167      -                             167              
 At 29 August 2015                                                            406             5,095               40               16                           (16)               (905)                 (13)                1,540                 6,163    (5)                           6,158            
 
 
The notes on pages 19 to 41 form part of these condensed consolidated interim financial statements. 
 
TESCO PLC
Group cash flow statement 
 
 26 weeks ended 27 August 2016                                                          Note  26 weeks2016£m  26 weeks2015£m  
 Cash flows from operating activities                                                                                         
 Operating profit of continuing operations                                              2     515             372             
 Operating  profit/ (loss) of discontinued operations                                         (118)           51              
 Depreciation and amortisation                                                          2     630             724             
 (Profit)/ loss arising on sale of property, plant and equipment and intangible assets        (18)            4               
 Profit arising on sale of joint ventures and associates                                      (5)             (6)             
 Net reversal of impairment of other investments                                              (5)             (7)             
 Impairment of loans/ investments in joint ventures and associates                            -               2               
 Net impairment charge of property, plant and equipment and intangible assets                 110             38              
 Adjustment for non-cash element of pensions charge                                           4               104             
 Additional contribution into pension schemes                                                 (111)           (93)            
 Share-based payments                                                                         (57)            166             
 Tesco Bank non-cash items included in operating profit                                       28              22              
 (Increase)/ decrease  in inventories                                                         (69)            107             
 Decrease/ (increase) in development stock                                                    4               (6)             
 (Increase)/ decrease in trade and other receivables                                          (116)           50              
 Increase in trade and other payables                                                         353             36              
 Decrease in provisions                                                                       (57)            (381)           
 Tesco Bank increase in loans and advances to customers                                       (744)           (605)           
 Tesco Bank increase in trade and other receivables                                           (29)            (128)           
 Tesco Bank increase in customer and bank deposits, trade and other payables                  764             131             
 Tesco Bank increase/ (decrease) in provisions                                                41              (11)            
 Decrease/ (increase) in working capital                                                      147             (807)           
 Cash generated from operations                                                               1,120           570             
 Interest paid                                                                                (205)           (175)           
 Corporation tax paid                                                                         (15)            (48)            
 Net cash generated from operating activities                                                 900             347             
 
 
The notes on pages 19 to 41 form part of these condensed consolidated interim financial statements. 
 
 26 weeks ended 27 August 2016                                                                                                                   Note  26 weeks2016£m  26 weeks2015£m  
 Net cash generated from operating activities                                                                                                          900             347             
 Cash flows from investing activities                                                                                                                                                  
 Purchase of property, plant and equipment, investment property and non-current assets classified as held for sale                                     (486)           (433)           
 Purchase of intangible assets                                                                                                                         (76)            (80)            
 Disposal of subsidiaries, net of cash disposed                                                                                                        211             -               
 Acquisition of subsidiaries, net of cash acquired                                                                                                     (12)            (23)            
 Proceeds from sale of joint ventures and associates                                                                                                   -               129             
 Proceeds from sale of property, plant and equipment, investment property, intangible assets and non-current assets classified as held for sale        239             147             
 Net decrease in loans to joint ventures and associates                                                                                                16              3               
 Investments in joint ventures and associates                                                                                                          -               (77)            
 Net (investments in)/ proceeds from sale of short-term investments                                                                                    (970)           293             
 Net proceeds from sale of other investments                                                                                                           157             110             
 Dividends received from joint ventures and associates                                                                                                 11              18              
 Interest received                                                                                                                                     9               1               
 Net cash (used in)/ from investing activities                                                                                                         (901)           88              
 Cash flows from financing activities                                                                                                                                                  
 Proceeds from issue of ordinary share capital                                                                                                         -               1               
 Increase in borrowings                                                                                                                                213             418             
 Repayment of borrowings                                                                                                                               (31)            (869)           
 Net cash flows from derivative financial instruments                                                                                                  104             186             
 Repayments of obligations under finance leases                                                                                                        (5)             (7)             
 Net cash from/ (used in) financing activities                                                                                                         281             (271)           
 Net increase in cash and cash equivalents                                                                                                             280             164             
 Cash and cash equivalents at beginning of the period                                                                                                  3,082           2,174           
 Effect of foreign exchange rate changes                                                                                                               4               (31)            
 Cash and cash equivalents including cash held in disposal groups at the end of the period                                                             3,366           2,307           
 Cash held in disposal groups                                                                                                                    7     (11)            (121)           
 Cash and cash equivalents at the end of the period                                                                                                    3,355           2,186           
 
 
The notes on pages 19 to 41 form part of these condensed consolidated interim financial statements. 
 
The unaudited condensed consolidated interim financial statements for the 26 weeks ended 27 August 2016 were approved by
the Directors on 4 October 2016. 
 
Note 1 Basis of preparation 
 
These condensed consolidated interim financial statements for the 26 weeks ended 27 August 2016 have been prepared in
accordance with the Disclosure and Transparency Rules of the UK Financial Conduct Authority, and with IAS 34, 'Interim
Financial Reporting', as adopted by the European Union. The accounting policies applied are consistent with those described
in the Annual Report and Group financial statements 2016.  There are no new or amended standards effective in the period
which have had a material impact on the condensed consolidated interim financial statements. The financial period
represents the 26 weeks ended 27 August 2016 (prior period 26 weeks ended 29 August 2015, prior financial year 52 weeks
ended 27 February 2016). 
 
The condensed consolidated interim financial statements for the current period and prior financial year do not constitute
statutory accounts as defined in section 434 of the Companies Act 2006.  A copy of the statutory accounts for the prior
financial year has been delivered to the Registrar of Companies.  The auditor's report on those accounts was not qualified,
did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying the
report and did not contain statements under section 498(2) or (3) of the Companies Act 2006. 
 
The Directors consider that the Group has adequate resources to remain in operation for the foreseeable future and have
therefore continued to adopt the going concern basis in preparing the condensed consolidated interim financial statements. 
 
Discontinued operations 
 
In accordance with IFRS 5 'Non-current assets held for sale and discontinued operations', the net results of the Group's
Kipa business in Turkey ('Turkey' or 'Turkish operations') and the Group's Homeplus business in Korea ('Korea' or 'Korean
operations') are presented within discontinued operations in the Group income statement (for which the comparatives have
been restated for Turkey) and the assets and liabilities of these businesses are presented separately in the Group balance
sheet. Refer to Note 7 for further details. 
 
Use of alternative performance measures 
 
The Directors have adopted various alternative performance measures to provide additional useful information on the
underlying trends, performance and position of the Group. These measures are used for performance analysis.  The
alternative performance measures are not defined by IFRS and therefore may not be directly comparable with other companies'
alternative performance measures.  These measures are not intended to be a substitute for, or superior to, IFRS
measurements. 
 
Diluted earnings per share from continuing operations before exceptional items 
 
This relates to profit after tax before exceptional items attributable to owners of the parent divided by the weighted
average number of ordinary shares in issue during the financial period adjusted for the effects of potentially dilutive
options. 
 
Diluted earnings per share from continuing operations before exceptional items and net pension finance costs          
This relates to profit after tax before exceptional items and net pension finance costs attributable to owners of the
parent divided by the weighted average number of ordinary shares in issue during the financial period adjusted for the
effects of potentially dilutive options. 
 
Exceptional items 
 
Exceptional items relate to certain costs or incomes that derive from events or transactions that fall within the normal
activities of the Group but which, individually or, if of a similar type, in aggregate, are excluded from the Group's
alternative performance measures by virtue of their size and nature in order to better reflect management's view of the
performance of the Group. The tax impact on exceptional items is included within the Group income statement. 
 
The Group exercises judgement in assessing whether items should be classified as exceptional. This assessment covers the
nature of the item, cause of occurrence and the scale of impact of that item on reported performance. Reversals of previous
exceptional items are assessed based on the same criteria. 
 
Free cash flow 
 
Free cash flow is net cash generated from/ (used in) operating activities less capital expenditure on property, plant and
equipment, investment property and intangible assets. 
 
Net debt 
 
Net debt excludes the net debt of Tesco Bank but includes that of the discontinued operations. Net debt comprises bank and
other borrowings, finance lease payables, net derivative financial instruments, joint venture loans and other receivables
and net interest receivables/ payables, offset by cash and cash equivalents and short-term investments. 
 
Operating margin 
 
Operating margin is based on operating profit before exceptional items and on revenue. 
 
Operating profit before exceptional items 
 
This is the headline measure of the Group's performance, and is based on operating profit before the impact of exceptional
items. 
 
Profit before tax before exceptional items and net pension finance costs 
 
This measure excludes exceptional items and the net finance costs of the defined benefit pension deficit as the costs are
impacted by corporate bond yields, which can fluctuate significantly. 
 
Profit/ (losses) arising on property-related items 
 
These relate to the Group's property activities including gains and losses on disposal of property assets, development
property built for resale and property joint ventures; costs resulting from changes in the Group's store portfolio and
distribution network, including pre-opening and post closure costs; and income/ (charges) associated with impairment of
non-trading property and related onerous contracts. 
 
Revenue excl. fuel 
 
This is the headline measure of revenue for the Group. It excludes the impact of sales, predominantly fuel sales, made at
petrol filling stations, due to the volatilities associated with movements in fuel prices. 
 
Total indebtedness 
 
Net debt plus the IAS19 deficit in the pension schemes (net of associated deferred tax) plus the present value of future
minimum rentals payable under non-cancellable operating leases. 
 
Note 2 Segmental reporting 
 
The Group's operating segments are determined based on the Group's internal reporting to the Chief Operating Decision Maker
('CODM'). The CODM has been determined to be the Group Chief Executive Officer, with support from the Executive Committee,
as the function primarily responsible for the allocation of resources to segments and assessment of performance of the
segments. 
 
The principal activities of the Group are presented in the following segments: 
 
·     Retailing and associated activities ('Retail') in: 
 
·      UK & ROI - the United Kingdom and Republic of Ireland; and 
 
·      International - Czech Republic, Hungary, Poland, Slovakia, Malaysia and Thailand; 
 
·     Retail banking and insurance services through Tesco Bank in the UK ('Tesco Bank'). 
 
This presentation reflects how the Group's operating performance is reviewed internally by management. 
 
In addition, the retailing and associated activities in Turkey have been classified as discontinued operations in the
current period; their performance in this period and comparative periods is therefore part of discontinued operations as
presented in Note 7 and excluded from segmental performances below. 
 
The CODM uses operating profit before exceptional items, as reviewed at monthly Executive Committee meetings, as the key
measure of the segments' results as it better reflects the segments' underlying performance for the financial period under
evaluation. Operating profit before exceptional items is a consistent measure within the Group as defined within Note 1.
Refer to Note 4 for exceptional items. Inter-segment revenue between the operating segments is not material. 
 
Income statement 
 
The segment results and the reconciliation of the segment measures to the respective statutory items included in the Group
income statement are as follows: 
 
 26 weeks ended 27 August 2016At constant exchange rates(a)  UK & ROI£m  International£m  TescoBank£m  Total at constantexchange£m  Foreignexchange£m  Total at actualexchange£m  
 Continuing operations                                                                                                                                                            
 Revenue excl. fuel                                          18,508      4,918            503          23,929                       473                24,402                     
 Revenue                                                     21,339      5,011            503          26,853                       485                27,338                     
 Operating profit before exceptional items(b)                384         110              89           583                          13                 596                        
 Exceptional items                                           (24)        8                (67)         (83)                         2                  (81)                       
 Operating profit                                            360         118              22           500                          15                 515                        
 Operating margin(c)                                         1.8%        2.2%             17.7%        2.2%                                            2.2%                       
 
 
 26 weeks ended 27 August 2016At actual exchange rates(d)              UK & ROI£m  International£m  TescoBank£m  Total at actualexchange£m  
 Continuing operations                                                                                                                      
 Revenue excl. fuel                                                    18,614      5,285            503          24,402                     
 Revenue                                                               21,449      5,386            503          27,338                     
 Operating profit before exceptional items(b)                          389         118              89           596                        
 Exceptional items                                                     (24)        10               (67)         (81)                       
 Operating profit                                                      365         128              22           515                        
 Operating margin(c)                                                   1.8%        2.2%             17.7%        2.2%                       
 Share of post-tax profits/ (losses) of joint ventures and associates                                            2                          
 Finance income                                                                                                  83                         
 Finance costs                                                                                                   (529)                      
 Profit/ (loss) before tax                                                                                       71                         
 
 
(a) Constant exchange rates are the average actual periodic exchange rates for the previous financial period. 
 
(b) Intercompany recharges totalling £1m between continuing operations and the Turkey discontinued operations have been
eliminated. 
 
(c)        Operating margin is based on operating profit before exceptional items and on revenue. 
 
(d) Actual exchange rates are the average actual periodic exchange rates for that financial period. 
 
 26 weeks ended 29 August 2015At actual exchange rates*                UK & ROI£m  International£m  TescoBank£m  Total at actualexchange£m  
 Continuing operations                                                                                                                      
 Revenue excl. fuel                                                    18,394      4,812            478          23,684                     
 Revenue                                                               21,581      4,907            478          26,966                     
 Operating profit before exceptional items**                           164         122              86           372                        
 Exceptional items                                                     -           -                -            -                          
 Operating profit                                                      164         122              86           372                        
 Operating margin***                                                   0.8%        2.5%             18.0%        1.4%                       
 Share of post-tax profits/ (losses) of joint ventures and associates                                            13                         
 Finance income                                                                                                  44                         
 Finance costs                                                                                                   (330)                      
 Profit/ (loss) before tax                                                                                       99                         
 
 
*    Actual exchange rates are the average actual periodic exchange rates for that financial period. 
 
**   Intercompany recharges totalling £2m between continuing operations and the Turkey discontinued operations have been
eliminated. 
 
***  Operating margin is based on operating profit before exceptional items and on revenue. 
 
Balance sheet 
 
The following tables showing segment assets and liabilities exclude those balances that make up net debt (cash and cash
equivalents, short-term investments, joint venture loans and other receivables, bank and other borrowings, finance lease
payables, derivative financial instruments and net debt of the disposal groups). Net debt balances have been included
within the unallocated segment to reflect how the Group manages these balances. Intercompany transactions have been
eliminated, other than intercompany transactions with Tesco Bank in net debt. 
 
 At 27 August 2016                                      UK & ROI£m  International£m  TescoBank£m  Other/unallocated£m  Total£m  
 Goodwill and other intangible assets                   1,363       320              1,135        -                    2,818    
 Property, plant and equipment and investment property  12,527      5,080            74           -                    17,681   
 Investments in joint ventures and associates           5           766              93           -                    864      
 Other investments                                      -           -                956          143                  1,099    
 Loans and advances to customers - non-current          -           -                5,278        -                    5,278    
 Deferred tax assets                                    625         61               -            -                    686      
 Non-current assets(a)                                  14,520      6,227            7,536        143                  28,426   
                                                                                                                                
 Inventories and trade and other receivables(b)         2,619       1,119            343          -                    4,081    
 Trade and other payables                               (6,686)     (1,904)          (209)        -                    (8,799)  
 Loans and advances to customers - current              -           -                3,984        -                    3,984    
 Customer deposits and deposits from banks              -           -                (8,281)      -                    (8,281)  
 Total provisions                                       (806)       (137)            (99)         -                    (1,042)  
 Deferred tax liabilities                               -           (51)             (29)         -                    (80)     
 Net current tax                                        (463)       (8)              20           -                    (451)    
 Post-employment benefit obligations                    (7,102)     (21)             -            -                    (7,123)  
 Assets held for sale and of the disposal groups(c)     88          136              -            237                  461      
 Liabilities of the disposal groups(c)                  -           -                -            (126)                (126)    
 Net debt(d)                                            -           -                (787)        (4,352)              (5,139)  
 Net assets                                             2,170       5,361            2,478        (4,098)              5,911    
 
 
(a) Excludes derivative financial instrument non-current assets of £1,929m (27 February 2016: £1,532m, 29 August 2015:
£1,252m). 
 
(b) Excludes loans to joint ventures of £136m (27 February 2016: £149m, 29 August 2015: £149m) and interest and other
receivables of £1m (27 February 2016: £1m, 29 August 2015: £nil). 
 
(c) Excludes net debt of the disposal groups of £64m (27 February 2016: £nil, 29 August 2015: £121m). Refer to Note 7. 
 
(d) Refer to Note 16. 
 
 At 27 February 2016                                    UK & ROI£m  International£m  TescoBank£m  Other/unallocated£m  Total£m  
 Goodwill and other intangible assets                   1,391       309              1,174        -                    2,874    
 Property, plant and equipment and investment property  12,815      5,085            78           -                    17,978   
 Investments in joint ventures and associates           5           704              76           -                    785      
 Other investments                                      -           -                984          151                  1,135    
 Loans and advances to customers - non-current          -           -                4,723        -                    4,723    
 Deferred tax assets                                    -           49               -            -                    49       
 Non-current assets(a)                                  14,211      6,147            7,035        151                  27,544   
                                                                                                                                
 Inventories and trade and other receivables(b)         2,557       1,016            314          -                    3,887    
 Trade and other payables                               (6,580)     (1,736)          (252)        -                    (8,568)  
 Loans and advances to customers - current              -           -                3,819        -                    3,819    
 Customer deposits and deposits from banks              -           -                (7,479)      -                    (7,479)  
 Total provisions                                       (837)       (129)            (58)         -                    (1,024)  
 Deferred tax liabilities                               (64)        (39)             (32)         -                    (135)    
 Net current tax                                        (403)       (3)              2            -                    (404)    
 Post-employment benefit obligations                    (3,153)     (22)             -            -                    (3,175)  
 Assets held for sale and of the disposal groups(c)     165         71               -            -                    236      
 Liabilities of the disposal groups(c)                  -           -                -            -                    -        
 Net debt(d)                                            -           -                (975)        (5,110)              (6,085)  
 Net assets                                             5,896       5,305            2,374        (4,959)              8,616    
 
 
Refer to previous table for footnotes. 
 
 At 29 August 2015                                      UK & ROI£m  International£m  TescoBank£m  Other/unallocated£m  Total£m  
 Goodwill and other intangible assets                   1,633       297              1,192        -                    3,122    
 Property, plant and equipment and investment property  11,681      4,738            79           -                    16,498   
 Investments in joint ventures and associates           15          759              78           -                    852      
 Other investments                                      -           -                738          141                  879      
 Loans and advances to customers - non-current          -           -                4,376        -                    4,376    
 Deferred tax assets                                    585         86               -            -                    671      
 Non-current assets(a)                                  13,914      5,880            6,463        141                  26,398   
                                                                                                                                
 Inventories and trade and other receivables(b)         2,689       1,025            362          -                    4,076    
 Trade and other payables                               (6,499)     (1,615)          (369)        -                    (8,483)  
 Loans and advances to customers - current              -           -                3,917        -                    3,917    
 Customer deposits and deposits from banks              -           -                (7,026)      -                    (7,026)  
 Total provisions                                       (739)       (86)             (79)         -                    (904)    
 Deferred tax liabilities                               (408)       (26)             (38)         -                    (472)    
 Net current tax                                        (137)       (6)              (22)         -                    (165)    
 Post-employment benefit obligations                    (5,179)     (17)             -            -                    (5,196)  
 Assets held for sale and of the disposal groups(c)     182         10               -            4,841                5,033    
 Liabilities of the disposal groups(c)                  -           -                -            (1,528)              (1,528)  
 Net debt(d)                                            -           -                (904)        (8,588)              (9,492)  
 Net assets                                             3,823       5,165            2,304        (5,134)              6,158    
 
 
Refer to previous table for footnotes. 
 
 26 weeks ended 27 August 2016                                                        UK & ROI£m  International£m  TescoBank£m  Total continuingoperations£m  Discontinuedoperations£m  Total£m  
 Capital expenditure (including acquisitions through                                                                                                                                             
 business combinations):                                                                                                                                                                         
 Property, plant and equipment*                                                       289         90               4            383                           2                         385      
 Investment property                                                                  -           -                -            -                             -                         -        
 Goodwill, software and other intangible assets                                       49          7                12           68                            -                         68       
 Depreciation:                                                                                                                                                                                   
 Property, plant and equipment                                                        (333)       (168)            (7)          (508)                         (5)                       (513)    
 Investment property                                                                  (1)         -                -            (1)                           -                         (1)      
 Amortisation of intangible assets                                                    (55)        (12)             (48)         (115)                         (1)                       (116)    
 Impairment of intangible assets                                                      -           -                -            -                             -                         -        
 Impairment of goodwill                                                               -           -                -            -                             -                         -        
 Impairment of property, plant and equipment  and investment properties               (39)        (1)              -            (40)                          (106)                     (146)    
 Reversal of  impairment of property, plant and equipment  and investment properties  35          1                -            36                            -                         36       
 
 
*    Includes £nil (2015: £490m) of property, plant and equipment acquired through business combinations. 
 
 26 weeks ended 29 August 2015                                                        UK & ROI£m  International£m  TescoBank£m  Total continuingoperations£m  Discontinuedoperations£m  Total£m  
 Capital expenditure (including acquisitions through                                                                                                                                             
 business combinations):                                                                                                                                                                         
 Property, plant and equipment*                                                       691         82               2            775                           56                        831      
 Investment property                                                                  -           -                -            -                             -                         -        
 Goodwill, software and other intangible assets                                       83          5                11           99                            3                         102      
 Depreciation:                                                                                                                                                                                   
 Property, plant and equipment                                                        (351)       (150)            (7)          (508)                         (90)                      (598)    
 Investment property                                                                  -           -                -            -                             -                         -        
 Amortisation of intangible assets                                                    (71)        (11)             (38)         (120)                         (6)                       (126)    
 Impairment of intangible assets                                                      (18)        -                -            (18)                          -                         (18)     
 Impairment of goodwill                                                               -           -                -            -                             -                         -        
 Impairment of property, plant and equipment  and investment properties               (22)        (17)             -            (39)                          (1)                       (40)     
 Reversal of  impairment of property, plant and equipment  and investment properties  19          1                -            20                            -                         20       
 
 
Refer to previous table for footnotes. 
 
Cash flow statement 
 
The following tables provide further analysis of the Group cash flow statement, including a split of cash flows between
Retail and Tesco Bank as well as continuing operations and discontinued operations. 
 
                                                                                        Retail  Tesco Bank  Tesco Group  
                                                                                        2016£m  2015 £m     2016£m       2015 £m  2016£m  2015 £m  
 Operating profit of continuing operations*                                             493     286         22           86       515     372      
 Operating profit/ (loss) of discontinued operations                                    (118)   51          -            -        (118)   51       
 Depreciation and amortisation                                                          575     679         55           45       630     724      
 ATM net income                                                                         (22)    (20)        22           20       -       -        
 (Profit)/ loss arising on sale of property, plant and equipment and intangible assets  (20)    5           2            (1)      (18)    4        
 Loss/ (profit) arising on sale of subsidiaries and other investments                   4       -           (4)          -        -       -        
 Profit arising on sale of joint ventures and associates                                (5)     (6)         -            -        (5)     (6)      
 Net reversal of impairment of other investments                                        (5)     (7)         -            -        (5)     (7)      
 Impairment of loans/ investments in joint ventures and associates                      -       2           -            -        -       2        
 Net impairment charge of property, plant and equipment and intangible assets           110     38          -            -        110     38       
 Adjustment for non-cash element of pensions charge                                     4       104         -            -        4       104      
 Additional contribution into pension schemes                                           (111)   (93)        -            -        (111)   (93)     
 Share-based payments                                                                   (56)    160         (1)          6        (57)    166      
 Tesco Bank non-cash items included in operating profit                                 -       -           28           22       28      22       
 Cash flow from operations excluding working capital                                    849     1,199       124          178      973     1,377    
 Decrease/ (increase) in working capital                                                115     (194)       32           (613)    147     (807)    
 Cash generated from/ (used in) operations                                              964     1,005       156          (435)    1,120   570      
 Interest paid                                                                          (203)   (173)       (2)          (2)      (205)   (175)    
 Corporation tax (paid)/ received                                                       (17)    (53)        2            5        (15)    (48)     
 Net cash generated from/ (used in) operating activities                                744     779         156          (432)    900     347      
 
 
*    Tesco Bank operating profit as per Bank income statement excluding ATM net income segmental adjustment. 
 
                                                                                                                                                 Retail  Tesco Bank  Tesco Group  
                                                                                                                                                 2016£m  2015 £m     2016£m       2015 £m  2016£m  2015 £m  
 Net cash generated from/ (used in) operating activities                                                                                         744     779         156          (432)    900     347      
 Purchase of property, plant and equipment, investment property and non-current assets classified as held for sale                               (484)   (427)       (2)          (6)      (486)   (433)    
 Purchase of intangible assets                                                                                                                   (57)    (71)        (19)         (9)      (76)    (80)     
 Alternative performance measure: Free cash flow                                                                                                 203     281         135          (447)    338     (166)    
                                                                                                                                                                                                            
 Disposal of subsidiaries, net of cash disposed                                                                                                  211     -           -            -        211     -        
 Acquisition of subsidiaries, net of cash acquired                                                                                               (12)    (23)        -            -        (12)    (23)     
 Proceeds from sale of property, plant and equipment, investment property, intangible assets and non-current assets classified as held for sale  236     147         3            -        239     147      
 Proceeds from sale of joint ventures and associates                                                                                             -       129         -            -        -       129      
 Net decrease in loans to joint ventures and associates                                                                                          16      3           -            -        16      3        
 Investments in joint ventures and associates                                                                                                    -       (77)        -            -      

- More to follow, for following part double click  ID:nRSE7004Lc

Recent news on Tesco

See all news