2022/23 | 2021/22 | ||||||
Before | Exceptionals | Before | Exceptionals | ||||
exceptionals 1 | (note 1.4) | Total | exceptionals 1 | (note 1.4) | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 1.2 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ( | |
Cost of sales before supply chain disruption | ( | ( | ( | ( | ( | ( | |
Supply chain disruption 2 | ( | ( | |||||
Gross profit | ( | ( | |||||
Other operating income | |||||||
Profit on disposal and closure | |||||||
Administrative expenses | ( | ( | ( | ( | ( | ( | |
Operating profit | 1.5 | ( | ( | ||||
Operating profit before supply chain | ( | ( | |||||
disruption 1 | |||||||
Supply chain disruption 2 | ( | ( | |||||
Finance costs | 6.2 | ( | ( | ( | ( | ( | |
Finance income | 6.2 | ||||||
Share of loss of joint venture (net of taxation) | 4.2 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | ( | ||||
Taxation | 2.2 | ( | ( | ||||
Profit/(loss) for the period | ( | ( | ( |
2022/23 | 2021/22 | ||
Other comprehensive (expense)/income | Note | £m | £m |
Items that will not be reclassified to profit or loss | |||
Remeasurement of defined benefit schemes | 8.2 | ( | ( |
Tax on defined benefit schemes | 2.3 | ||
( | ( | ||
Items that may be reclassified subsequently to profit or loss | |||
Cash flow hedging movement | ( | ||
Exchange differences on translation of foreign operations | ( | ||
Tax on items that may be reclassified subsequently to profit or loss | 2.3 | ( | |
( | |||
Other comprehensive (expense)/income for the period, net of tax | ( | ||
Profit/(loss) for the period | ( | ||
Total comprehensive expense for the period | ( | ( |
2023 | 2022 | ||
Note | £m | £m | |
Assets | |||
Non-current assets | |||
Goodwill and intangible assets | 3.2 | ||
Property, plant and equipment | 3.3 | ||
Right-of-use assets | 3.4 | ||
Investment property | 3.6 | ||
Retirement benefit surplus | 8.2 | ||
Investments in joint ventures | 4.2 | ||
Trade and other receivables | 3.7 | ||
Derivative financial assets | 7.3 | ||
Current assets | |||
Inventories | 5.2 | ||
Trade and other receivables | 5.3 | ||
Current tax asset | |||
Derivative financial assets | 7.3 | ||
Cash and cash equivalents | 6.6 | ||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 5.4 | ( | ( |
Loan from parent undertaking | 6.4 | ( | ( |
Lease liabilities | 6.5 | ( | ( |
Derivative financial liabilities | 7.3 | ( | ( |
Current tax liability | ( | ||
( | ( | ||
Non-current liabilities | |||
Borrowings | 6.3 | ( | ( |
Lease liabilities | 6.5 | ( | ( |
Derivative financial liabilities | 7.3 | ( | |
Deferred tax liabilities | 2.3 | ( | ( |
Provisions | 5.5 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Shareholders’ equity | |||
Share capital | 6.7 | ||
Share premium | 6.7 | ||
Capital redemption reserve | 6.8 | ||
Merger reserve | 6.8 | ||
Hedging reserve | 6.8 | ||
Retained earnings | 6.8 | ||
Total equity attributable to the owners of the Company |
2023 | 2022 | ||
| Note | £m | £m | |
Cash flows from operating activities | |||
Cash generated from operations | 5.6 | ||
Interest paid | ( | ( | |
Taxation received | |||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Interest received | |||
Dividends received from joint ventures | 4.2 | ||
Proceeds from disposal of property, plant and equipment, investment property and assets | |||
held-for-sale | |||
Purchase of property, plant and equipment and investment property | ( | ( | |
Purchase of intangible assets | ( | ( | |
Acquisition of business (net of cash received) | 4.3 | ( | |
Investments in joint ventures | ( | ||
Net cash inflow/(outflow) from investing activities | ( | ||
Cash flows from financing activities | |||
Proceeds from trust shares | 6.7 | ||
Proceeds from exercise of employee share options | 6.7 | ||
Proceeds from settlement of derivative contracts | |||
Costs incurred on repayment of borrowings | ( | ||
Repayment of borrowings | ( | ||
(Repayment)/loan from parent undertaking | 6.4 | ( | |
Repayment of lease obligations | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at start of period | |||
Cash and cash equivalents at end of period | 6.6 |
Capital | ||||||||
Share | Share | redemption | Merger | Hedging | Retained | Total | ||
capital | premium | reserve | reserve | reserve | earnings | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
Current period | ||||||||
At 31 October 2022 | ||||||||
Profit for the period | ||||||||
Other comprehensive (expense)/income: | ||||||||
Cash flow hedging movement | ( | ( | ||||||
Exchange differences on translation of foreign | ||||||||
operations | ||||||||
Remeasurement of defined benefit schemes | 8.2 | ( | ( | |||||
Tax in relation to components of other comprehensive income | 2.3 | |||||||
Total comprehensive expense for the period | ( | ( | ( | |||||
At 29 October 2023 | ||||||||
Capital | ||||||||
Share | Share | redemption | Merger | Hedging | Retained | Total | ||
capital | premium | reserve | reserve | reserve | earnings | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
Prior period | ||||||||
At 1 November 2021 | ||||||||
Loss for the period | ( ) | ( ) | ||||||
Other comprehensive income/(expense): | ||||||||
Cash flow hedging movement | ||||||||
Exchange differences on translation of foreign | ( | ( | ||||||
operations | ||||||||
Remeasurement of defined benefit schemes | 8.2 | ( | ( | |||||
Tax in relation to components of other comprehensive income | 2.3 | ( | ( | |||||
Total comprehensive income/(expense) for the period | ( ) | ( ) | ||||||
Employee share option schemes: | ||||||||
Share options exercised | 6.7 | |||||||
Total transactions with owners | ||||||||
At 30 October 2022 |
Type of commercial income | Description | Recognition | ||||||||||
Marketing and | Examples include income in respect | Income is recognised dependent on the terms of the specific | ||||||||||
advertising funding | of in -store and online marketing and | supplier agreement in line with when performance obligations | ||||||||||
point of sale, as well as funding for | in the | agreement are | met. | Income | is | invoiced | once | the | ||||
advertising. | performance conditions in the supplier agreement have been | |||||||||||
| achieved. | ||||||||||||
Volume -based rebates | Income earned by achieving volume | Income is | recognised through the | financial | period | based on | ||||||
or spend targets set by the supplier | forecasts for expected sales or purchase volumes, informed by | |||||||||||
for | specific | products over | specific | current performance, trends and the terms of the supplier | ||||||||
periods. | agreement. Income is invoiced throughout the financial period | |||||||||||
| in accordance with the specific supplier terms. |
2022/23 | 2021/22 | |
£m | £m | |
Sale of goods in-store and online 1 | 14,361 | 13, 752 |
Other sales 1 | 524 | 737 |
Total sales excluding fuel | 14,885 | 14,489 |
Fuel | 3,473 | 3,990 |
Total revenue | 18,358 | 18,479 |
| 2022/ | 23 | 2021/ | 22 | |
£m | £m | |||
Profit/(loss) after tax | 52 | (30 ) | ||
Add back: tax credit for the period | (1) | (8) | ||
Profit/(loss) before tax | 51 | (38 ) | ||
Adjustments for: | ||||
Net impairment and provision for onerous contracts | 218 | 105 | ||
Profit on disposal and closure | (1) | (10) | ||
Restructuring and store closure costs | 50 | 18 | ||
| Net finance costs relating to repayment of borrowings (note 6.2) | - | 9 | ||
Net retirement benefit credit (note 8.2) 1 | (28) | (10) | ||
Other exceptional (credit)/charge | (54) | 15 | ||
| Transaction costs | - | 92 | ||
Profit before tax and exceptionals 2 | 236 | 18 1 | ||
Tax charge before exceptionals 2 | (34) | (33) | ||
Profit before exceptionals after tax | 202 | 148 |
3 | 2021/ | 22 | |
£m | £m | ||
The following items have been included in arriving at operating profit: | |||
Employee costs (note 1.6) | 2,005 | 2,018 | |
Depreciation and impairment: | |||
Property, plant and equipment (note 3.3) | 463 | 452 | |
Right-of-use assets (note 3.4) | 73 | 66 | |
Investment property (note 3.6) | 3 | 2 | |
Net impairment charge (notes 3.3, 3.4, 3.6 and 4.2) | 171 | 88 | |
Amortisation and impairment: | |||
Intangible assets (note 3.2) | 96 | 89 | |
Net impairment charge (note 3.2) | 5 | 7 | |
Other lease expenses: | |||
Short-term leases longer than one month | 31 | 19 | |
Leases of low-value assets, excluding short-term | 2 | 2 | |
Value of inventories expensed | 13,949 | 14,214 |
2022/23 | 2021/22 | |
£m | £m | |
Marketing and advertising funding | 204 | 169 |
Volume-based rebates | 136 | 116 |
Total commercial income | 340 | 285 |
2022/2023 | 2021/2022 | |
£m | £m | |
Audit services | ||
Fees payable to the Group’s auditor s for the audit of the Group and the Company financial statements 1 | 1.2 | 1. 3 |
Fees payable to the Group’s auditors for the audit of the Group’s subsidiaries pursuant to legislation | 0.9 | 0.8 |
Non-audit services | ||
Other services | 0.5 | 0.1 |
2.6 | 2.2 |
2022/23 | 2021/22 | |
£m | £m | |
Employee benefit expense for the Group during the period | ||
Wages and salaries | 1,766 | 1,781 |
Social security costs | 132 | 136 |
Share -based payments | 6 | - |
Retirement benefit costs | 101 | 101 |
2,005 | 2,0 18 |
2022/23 | 2021/22 | |
Average monthly number of people, including Directors | ||
Stores | 88,258 | 95,200 |
Manufacturing | 7,865 | 8,599 |
Distribution | 5,783 | 6,570 |
Centre | 2,907 | 3,292 |
104,813 | 113,661 |
2022/23 | 2021/22 | |
£m | £m | |
Aggregate emoluments, excluding pension contributions | 2. 3 | 3.2 |
Contributions in lieu of pension schemes’ supplements | 0.3 | 0.4 |
Share -based payments | 1. 3 | - |
3.9 | 3.6 |
| 2022/ | 23 | 2021/ | 22 | |
£m | £m | |||
Total amount of emoluments and amounts receivable under long-term incentive schemes | 1.5 | 1.5 | ||
Company contributions in lieu of pension schemes’ supplements | 0.2 | 0.2 | ||
Share-based payments | 1.1 | - | ||
2. 8 | 1.7 |
2022/23 | 2021/22 | |
£m | £m | |
Senior managers | ||
Wages and salaries | 17 | 16 |
Social security costs | 2 | 2 |
Share-based payments | 3 | - |
Retirement benefit costs | 2 | 2 |
24 | 20 |
2022/23 | 2021/22 | |
£m | £m | |
Current tax | ||
UK corporation tax | - | - |
Foreign tax | 1 | 1 |
Adjustments in respect of prior periods | (1) | (9) |
- | (8) | |
Deferred tax | ||
Origination and reversal of timing differences | (1) | (6) |
Adjustments in respect of prior periods | (1) | 11 |
Impact of change in tax rate | 1 | (5) |
(1) | - | |
Tax credit for the period | (1) | (8) |
2022/23 | 2021/22 | |
£m | £m | |
Remeasurements of defined benefit retirement schemes and impact of rate change | (68) | (77) |
Cash flow hedges | (114) | 84 |
Total tax (credit)/charge on items included in other comprehensive income and equity (note 2.3) | (182) | 7 |
2022/23 | 2021/22 | |
£m | £m | |
Profit/(loss) before taxation | 51 | (38) |
Profit/(loss) before taxation at 22.5% (30 October 2022: 19%) | 11 | (7) |
Effects of: | ||
Recurring items: | ||
Expenses not deductible for tax purposes | 3 | 4 |
Disallowed depreciation on UK properties | 28 | 21 |
Group relief claimed | (38) | (5) |
Deferred tax related to assets on acquisition | (10) | (25) |
Non-recurring items: | ||
(Profit)/loss on property transactions | (13) | 1 |
Exceptional costs | 19 | 6 |
Adjustments in respect of prior periods | (2) | 2 |
Effect of change in tax rate | 1 | (5) |
Tax credit for the period | (1) | (8) |
2023 | 2022 | |
£m | £m | |
Deferred tax liability | (653) | (832) |
Deferred tax asset | 96 | 92 |
Net deferred tax liability | (557) | (740) |
2022/23 | 2021/22 | |
£m | £m | |
Deferred tax liability to be settled within 12 months | (17) | (10) |
Deferred tax liability to be settled after more than 12 months | (540) | (730) |
(557) | (740) |
Goodwill | Other intangibles | Total | |
Current period | £m | £m | £m |
Cost | |||
At 31 October 2022 | 105 | 601 | 706 |
Additions | - | 8 1 | 8 1 |
Interest capitalised | - | 2 | 2 |
Disposals | - | (4) | (4) |
Fully written down assets | - | (88 ) | (88 ) |
At 29 October 2023 | 105 | 592 | 697 |
Accumulated amortisation and accumulated impairment losses | |||
At 31 October 2022 | - | 290 | 290 |
Amortisation charge for the period | - | 96 | 96 |
Impairment | - | 5 | 5 |
Disposals | - | (4) | (4) |
Fully written down assets | - | (88 ) | (88 ) |
At 29 October 2023 | - | 299 | 299 |
Net book amount at 29 October 2023 | 105 | 2 93 | 398 |
Assets under construction included above | - | 31 | 31 |
Goodwill | Other intangibles | Total | ||
Prior period | Note | £m | £m | £m |
Cost | ||||
At 1 November 2021 | 10 | 589 | 599 | |
On acquisition of business | 4.3 | 95 | 17 | 112 |
Additions | - | 79 | 79 | |
Interest capitalised | - | 1 | 1 | |
Disposals | - | (15) | (15) | |
Fully written down assets | - | (70) | (70) | |
At 30 October 2022 | 105 | 601 | 706 | |
Accumulated amortisation and accumulated impairment losses | ||||
At 1 November 2021 | - | 279 | 279 | |
Amortisation charge for the period | - | 89 | 89 | |
Impairment | - | 7 | 7 | |
Disposals | - | (15) | (15) | |
Fully written down assets | - | (70) | (70) | |
At 30 October 2022 | - | 290 | 290 | |
Net book amount at 30 October 2022 | 105 | 311 | 416 | |
Assets under construction included above | - | 35 | 35 |
Plant, | |||||
Leasehold | equipment, | ||||
Freehold | Freehold | property | fixtures and | ||
land | buildings | improvements | vehicles | Total | |
Current period | £m | £m | £m | £m | £m |
Cost | |||||
At 31 October 2022 | 3,849 | 4,219 | 592 | 2,734 | 11,394 |
Additions | 12 | 12 | - | 249 | 273 |
Disposals | (283 ) | (350 ) | - | (34 ) | (667) |
Fully written down assets | - | (2) | (10) | (834 ) | (846 ) |
At 29 October 2023 | 3,57 8 | 3,879 | 582 | 2,115 | 10,154 |
Accumulated depreciation and accumulated impairment losses | |||||
At 31 October 2022 | 363 | 2,021 | 374 | 1,299 | 4,057 |
Depreciation charge for the period | - | 10 4 | 14 | 345 | 46 3 |
Impairment | 49 | 26 | 6 | 68 | 149 |
Impairment write back | (9) | (3) | - | (2) | (14) |
Disposals | (24) | (200) | - | (30) | (254) |
Fully written down assets | - | (2) | (10) | (834 ) | (846) |
At 29 October 2023 | 37 9 | 1,9 46 | 384 | 846 | 3,555 |
Net book amount at 29 October 2023 | 3,199 | 1,933 | 198 | 1,269 | 6,599 |
Assets under construction included above | 19 | - | - | 5 | 24 |
Plant, | ||||||
Leasehold | equipment, | |||||
Freehold | Freehold | property | fixtures and | |||
land | buildings | improvements | vehicles | Total | ||
Prior period | Note | £m | £m | £m | £m | £m |
Cost | ||||||
At 1 November 2021 | 3,848 | 4,215 | 634 | 2,461 | 11,158 | |
On acquisition of business | 4.3 | - | 2 | - | 70 | 72 |
Additions | 11 | 14 | 1 | 437 | 463 | |
Interest capitalised | - | - | - | 1 | 1 | |
Disposals | (10) | (6) | (1) | (4) | (21) | |
Fully written down assets | - | (6) | (42) | (231) | (279) | |
At 30 October 2022 | 3,849 | 4,219 | 592 | 2,734 | 11,394 | |
Accumulated depreciation and accumulated impairment | ||||||
losses | ||||||
At 1 November 2021 | 331 | 1,968 | 400 | 1,132 | 3,831 | |
Depreciation charge for the period | - | 110 | 16 | 326 | 452 | |
Impairment | 138 | 44 | 12 | 82 | 276 | |
Impairment write back | (100) | (90) | (12) | (6) | (208) | |
Disposals | (6) | (5) | - | (4) | (15) | |
Fully written down assets | - | (6) | (42) | (231) | (279) | |
At 30 October 2022 | 363 | 2,021 | 374 | 1,299 | 4,057 | |
Net book amount at 30 October 2022 | 3,486 | 2,198 | 218 | 1,435 | 7,337 | |
Assets under construction included above | 10 | - | - | 37 | 47 |
Leased plant, | |||
equipment, | |||
| Leasehold land | fixtures and | ||
| and buildings | vehicles | Total | |
Current period | £m | £m | £m |
Cost | |||
At 31 October 2022 | 1,85 3 | 9 7 | 1,950 |
Additions | 401 | 4 | 405 |
Fully written down assets | (59) | (26) | (8 5) |
At 29 October 2023 | 2,195 | 75 | 2,270 |
Accumulated depreciation and accumulated impairment losses | |||
At 31 October 2022 | 1,006 | 55 | 1,061 |
Depreciation charge for the period | 56 | 17 | 73 |
Impairment | 14 | - | 14 |
Fully written down assets | (59) | (26) | (8 5) |
At 29 October 2023 | 1,01 7 | 46 | 1,063 |
Net book amount at 29 October 2023 | 1,178 | 29 | 1,2 07 |
Leased plant, | |||
equipment, | |||
Leasehold land | fixtures and | ||
and buildings | vehicles | Total | |
Prior period | £m | £m | £m |
Cost | |||
At 1 November 2021 | 1,841 | 102 | 1,943 |
Additions | 29 | 4 | 33 |
Disposals | - | (1) | (1) |
Fully written down assets | (17) | (8) | (25) |
At 30 October 2022 | 1,853 | 97 | 1,950 |
Accumulated depreciation and accumulated impairment losses | |||
At 1 November 2021 | 956 | 47 | 1,003 |
Depreciation charge for the period | 50 | 16 | 66 |
Impairment | 51 | - | 51 |
Impairment write back | (34) | - | (34) |
Fully written down assets | (17) | (8) | (25) |
At 30 October 2022 | 1,006 | 55 | 1,061 |
Net book amount at 30 October 2022 | 847 | 42 | 889 |
| 2022/ | 23 | 2021/ | 22 | |
£m | £m | |||
At start of period | - | 1 | ||
Disposals | - | (1) | ||
At the end of the period | - | - |
Freehold | Leasehold | Total | |
Current period | £m | £m | £m |
Cost | |||
At 31 October 2022 | 42 | 119 | 161 |
Additions | - | 2 | 2 |
Disposals | (1) | - | (1) |
Fully written down assets | - | (1) | (1) |
At 29 October 2023 | 4 1 | 12 0 | 161 |
Accumulated depreciation and accumulated impairment losses | |||
At 31 October 2022 | 24 | 79 | 103 |
Depreciation charge for the period | 1 | 2 | 3 |
Impairment charge | - | 1 8 | 1 8 |
Disposals | - | - | - |
Fully written down assets | - | (1) | (1) |
At 29 October 2023 | 25 | 9 8 | 123 |
Net book amount at 29 October 2023 | 16 | 2 2 | 38 |
Freehold | Leasehold | Total | |
Prior period | £m | £m | £m |
Cost | |||
At 1 November 2021 | 43 | 124 | 167 |
Additions | - | 2 | 2 |
Disposals | (1) | - | (1) |
Fully written down assets | - | (7) | (7) |
At 30 October 2022 | 42 | 119 | 161 |
Accumulated depreciation and accumulated impairment losses | |||
At 1 November 2021 | 21 | 85 | 106 |
Depreciation charge for the period | 1 | 1 | 2 |
Impairment charge | 3 | - | 3 |
Disposals | (1) | - | (1) |
Fully written down assets | - | (7) | (7) |
At 30 October 2022 | 24 | 79 | 103 |
Net book amount at 30 October 2022 | 18 | 40 | 58 |
2023 | 2022 | |
£m | £m | |
Finance leases – Group is lessor | 8 | 7 |
Other receivables | 8 4 | 79 |
92 | 86 |
2022/23 | 2021/22 | |
£m | £m | |
Less than one year | 1 | 1 |
After one year but not more than five years | 4 | 4 |
More than five years | 5 | 5 |
Total undiscounted lease payments | 10 | 10 |
Unearned finance income | (2) | (3 ) |
Net investment in the lease | 8 | 7 |
2022/23 | 2021/22 | |
£m | £m | |
Less than one year | 11 | 7 |
One to two years | 8 | 5 |
Two to three years | 5 | 5 |
Three to four years | 5 | 4 |
Four to five years | 3 | 3 |
More than five years | 21 | 16 |
Total undiscounted lease payments receivable | 53 | 40 |
2023 | 2022 | |
£m | £m | |
Contracts placed for future capital expenditure not provided in the financial statements | ||
(property, plant and equipment, right -of-use assets and intangible assets) | 1 08 | 47 |
Contracts placed for future leases not provided in the financial statements | 12 | 19 |
2023 | 2022 | |
£m | £m | |
At start of period | 27 | 31 |
Additions | - | 4 |
Impairment | (4) | - |
Share of movement in retained earnings | (9) | (8) |
At end of period | 14 | 27 |
Yes Recycling Ltd | MHE JVCo Limited | Yes Recycling Ltd | MHE JVCo Limited | |
2023 | 2023 | 2022 | 2022 | |
£m | £m | £m | £m | |
Non -current assets | - | 11 | 5 | 15 |
Current assets | - | 21 | - | 33 |
Non-current liabilities | - | - | (5) | - |
Current liabilities | - | (5) | (2) | (2) |
Net assets/(liabilities) | - | 27 | (2) | 46 |
Group’s share of net assets/(liabilities) | - | 14 | (1) | 23 |
Loss after tax | - | (2) | (2) | - |
Group’s share of loss after tax | - | (1) | (1) | - |
| 202 | 2 | ||
£m | |||
Cash | 4 | ||
Inventory | 9 | ||
Other debtors | 4 | ||
Property, plant and equipment | 72 | ||
Software intangible assets | 11 | ||
Defined benefit pension assets | 11 | ||
Vehicle finance leases | (1) | ||
Provisions | (7) | ||
Franchise asset / reacquired rights | 6 | ||
Deferred tax liability | (3) | ||
Net identifiable assets acquired | 106 | ||
Goodwill | 95 | ||
Net assets acquired | 201 | ||
Purchase consideration | 2 |
£m | |
Cash paid | 191 |
Deferred consideration | 1 |
Additional cost of acquiring the business | 9 |
Total purchase consideration 1 | 201 |
2023 | 2022 | |
£m | £m | |
Raw materials | 50 | 57 |
Finished goods | 868 | 933 |
918 | 990 |
2023 | 2022 | |
£m | £m | |
Commercial income trade receivables | 33 | 4 |
Accrued commercial income | 38 | 46 |
Other trade receivables | 108 | 116 |
Less: provision for impairment of trade receivables | (3) | (8) |
Trade receivables | 176 | 1 58 |
Prepayments and accrued income | 187 | 191 |
Other receivables | 17 | 25 |
380 | 374 |
1 to 30 days | 31 to 60 days | 61 to 90 days | 91 days plus | |||
Current | past due | past due | past due | past due | Total | |
Current period | %/£m | %/£m | %/£m | %/£m | %/£m | £m |
Expected credit loss rate | 0% | 1% | 2% | 81% | 100% | |
Gross carrying amount – trade receivables | 172 | 3 | 1 | 1 | 2 | 179 |
Provision for impairment of trade receivables | - | - | - | (1) | (2) | (3) |
1 to 30 days | 31 to 60 days | 61 to 90 days | 91 days plus | |||
Current | past due | past due | past due | past due | Total | |
Prior period | %/£m | %/£m | %/£m | %/£m | %/£m | £m |
Expected credit loss rate | 0.20% | 4% | 13% | 50% | 100% | |
Gross carrying amount – trade receivables | 152 | 11 | 1 | 1 | 1 | 166 |
Provision for impairment of trade receivables | (6 ) | (1) | - | - | (1) | (8) |
2023 | 2022 | |
£m | £m | |
Trade payables | (2,919) | (3,018) |
Less: commercial income due, offset against amounts owed | 55 | 26 |
(2,864 ) | (2,992) | |
Other taxes and social security payable | (87) | (45) |
Other payables | (111 ) | (169) |
Accruals and deferred income | (379 ) | (246) |
(3,441) | (3,452) |
Onerous | Other | ||
| contracts | provisions | Total | |
£m | £m | £m | |
At 31 October 2022 | (38) | (5) | (43) |
Charged for the period | (41) | (5 ) | (46 ) |
Utilised during the period | 22 | 3 | 25 |
Released during the period | - | 1 | 1 |
At 29 October 2023 | (57) | (6 ) | (63) |
2023 | 2022 | |
£m | £m | |
Operating profit | 89 | 18 |
Adjustments for: | ||
Depreciation and amortisation | 635 | 609 |
Impairment | 190 | 337 |
Impairment write back | (14) | (242) |
Management Incentive Plan (MIP) | 6 | - |
Profit arising on disposal and exit of properties | (13) | (13) |
Defined benefit scheme contributions paid less operating expenses | (6) | (6) |
Derivatives settlement unwind | (45) | (105) |
Settlement of share awards | - | (48) |
Decrease/(increase) in inventories | 72 | (88) |
(Increase)/decrease in trade and other receivables | (12) | 1 |
Increase in trade and other payables | 44 | 284 |
Increase/(decrease) in provisions | 20 | (12) |
Cash generated from operations | 96 6 | 735 |
2022/23 | 2021/22 | |
Finance costs | £m | £m |
Interest payable on short -term loans and bank overdrafts | (1) | (2) |
Interest payable on bonds | (4) | (10) |
Interest on lease liabilities | (74) | (57) |
Interest capitalised | 2 | 2 |
Total interest payable | (77) | (67) |
Finance costs before exceptionals 1 | (77) | (67) |
Costs associated with the repayment of borrowings | - | (21) |
Finance costs | (77) | (88) |
Finance income | ||
Bank interest and other finance income | 4 | 1 |
Other receivables: unwinding of discount | 3 | 2 |
Finance income before exceptionals 1 | 7 | 3 |
Credit associated with the repayment of borrowings | - | 12 |
Net retirement benefit interest (note 8.2) | 33 | 18 |
Finance income | 40 | 33 |
Net finance costs | (37) | (55) |
2023 | 202 | 2 | |
Non-current | £m | £m | |
£400m sterling bonds 3.50% July 2026 | (39) | (39) | |
£300m sterling bonds 4.75% July 2029 | (45) | (45) | |
(84) | (84) |
2023 | 2022 | |
£m | £m | |
Less than one year | (3) | (3 ) |
One to two years | (3) | (3 ) |
Two to three years | (40) | (3 ) |
Three to four years | (2) | (40 ) |
Four to five years | (2) | (2 ) |
More than five years | (47) | (49 ) |
2023 | 2022 | |||
Amortised cost | Fair value | Amortised cost | Fair value | |
£m | £m | £m | £m | |
Total external borrowings: non-current and current | (84) | (54) | (84) | (64) |
2023 | 2022 | |
£m | £m | |
Loan from parent undertaking | (882) | (1,843) |
2023 | 2022 | |
£m | £m | |
Current lease liabilities | (82) | (73) |
Non-current lease liabilities | (1,593) | (1,239) |
(1,675 ) | (1,312) |
2023 | 2022 | |
£m | £m | |
Less than one year | (168) | (129 ) |
One to two years | (164) | (121 ) |
Two to three years | (160) | (118 ) |
Three to four years | (153) | (115) |
Four to five years | (150) | (108) |
More than five years | (1,940) | (1,420) |
2023 | 2022 | ||
Note | £m | £m | |
Fuel and energy price contracts | 7.3 | - | 128 |
Non-current financial assets | - | 128 | |
Foreign exchange forward contracts | 7.3 | 5 | 17 |
Fuel and energy price contracts | 7.3 | 2 6 | 342 |
Current financial assets | 31 | 359 | |
Lease liabilities 1 | 6. 5 | (82) | (73) |
Foreign exchange forward contracts | 7.3 | (2) | (3) |
Fuel and energy price contracts | 7.3 | (11 ) | - |
Current financial liabilities | (95) | (76) | |
Bonds 1 | 6.3 | (84) | (84) |
Loans from group undertakings 1 | 6. 4 | (882) | (1,843 ) |
Lease liabilities 1 | 6. 5 | (1, 593) | (1,239) |
Fuel and energy price contracts | 7.3 | (2) | - |
Non-current financial liabilities | (2,561) | (3,166 ) | |
Cash and cash equivalents | 279 | 287 | |
Net debt 1 | (2,346) | (2,468) |
2023 | 2022 | |
£m | £m | |
Financing activities: | ||
| Cash outflow from repayment of borrowings | - | 1,859 |
| Cash outflow/(inflow) on loan from parent undertaking | 961 | (1,843) |
| Cash outflow from repayment of lease liabilities | 97 | 78 |
Non-cash movements on lease liabilities 2 | (460 ) | (33 ) |
Other financing non-cash movements | (10 ) | 4 |
Net decrease from financing activities | 588 | 65 |
Other non -cash movements 3 | (458 ) | 430 |
Net decrease in cash and cash equivalents | (8) | (9) |
Opening net debt 1 | (2,468) | (2,954) |
Closing net debt 1 | (2,346 ) | (2,468) |
Number of | ||||
shares | Share capital | Share premium | Total | |
millions | £m | £m | £m | |
At 30 October 2022 and 29 October 2023 | 2,451 | 245 | 253 | 498 |
2023 | 2022 | |
£m | £m | |
Capital redemption reserve | 39 | 39 |
Merger reserve | 2,578 | 2,578 |
Hedging reserve | 33 | 373 |
Retained earnings 1 | 535 | 685 |
Total | 3,185 | 3,675 |
2023 | 2023 | 2022 | 2022 | |
Fair Value | Notional Value | Fair Value | Notional Value | |
Derivative financial assets | £m | £m | £m | £m |
Current | ||||
Foreign exchange forward contracts | 5 | 377 | 17 | 304 |
Fuel and energy price contracts | 2 6 | 58 | 342 | 107 |
31 | 435 | 359 | 411 | |
Non-current | ||||
Foreign exchange forward contracts | - | 2 | - | - |
Fuel and energy price contracts | - | 14 | 128 | 38 |
- | 16 | 128 | 38 |
2023 | 2023 | 2022 | 2022 | |
Fair Value | Notional Value | Fair Value | Notional Value | |
Derivative financial liabilities | £m | £m | £m | £m |
Current | ||||
Foreign exchange forward contracts | (2) | (172) | (3) | (105) |
Fuel and energy price contracts | (11) | (63) | - | (3) |
(13 ) | (235) | (3) | (108) | |
Non-current | ||||
Foreign exchange forward contracts | - | (8) | - | - |
Fuel and energy price contracts | (2) | (26) | - | - |
(2) | (34) | - | - |
2023 | 2022 | |||
£m | £m | |||
Maturity analysis of derivatives | < 1 year | 1-5 years | < 1 year | 1-5 years |
Derivatives settled on a gross basis | ||||
Forward contracts – cash flow hedges: | ||||
Outflow | (383) | (4) | (397) | - |
Inflow | 385 | 4 | 411 | - |
Derivatives settled on a net basis | ||||
Fuel and energy price contracts – cash flow hedges: | ||||
Inflow | 17 | (2) | 368 | 102 |
2023 | 2022 | |
£m | £m | |
CARE Schemes | 421 | 639 |
RSP | 31 | 50 |
McColl’s Schemes | 1 | 2 |
Net retirement benefit surplus | 453 | 691 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
CARE | RSP | McColl’s | CARE | RSP | McColl’s | |
Statement of financial position | £m | £m | £m | £m | £m | £m |
Fair value of scheme assets | 2,815 | 270 | 85 | 3,344 | 323 | 95 |
Present value of obligations | (2,394) | (239) | (84) | (2,705) | (273) | (93) |
Net retirement benefit surplus | 421 | 31 | 1 | 639 | 50 | 2 |
2022/23 | 2022/23 | 2022/23 | 2021/22 | 2021/22 | 2021/22 | |
CARE | RSP | McColl’s | CARE | RSP | McColl’s | |
Consolidated income statement: | £m | £m | £m | £m | £m | £m |
Administrative costs paid by the Schemes 1 | 3 | 1 | 1 | 5 | 2 | 1 |
Net interest on net retirement benefit surplus 1 | (31) | (2) | - | (18) | - | - |
Total expense (credited)/charged to income statement | (28) | (1) | 1 | (13) | 2 | 1 |
Consolidated statement of other comprehensive income: | ||||||
Remeasurements in other comprehensive income – | ||||||
charged/(credited) | 246 | 24 | 2 | 372 | (72) | 9 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
CARE | RSP | McColl’s | CARE | RSP | McColl’s | |
£m | £m | £m | £m | £m | £m | |
Equities (quoted) | 2 | - | - | 3 | - | - |
Corporate bonds (quoted) | 2 | 126 | 38 | 995 | 149 | 32 |
Infrastructure (unquoted) | - | - | 4 | - | - | 8 |
Credit funds (unquoted) | 356 | - | 8 | 361 | - | 13 |
Liability driven investments (unquoted) 1 | 48 | 139 | 32 | 1,268 | 107 | 40 |
Annuity policies (unquoted) | 2,391 | - | - | 685 | - | - |
Cash (quoted) | 152 | 5 | 3 | 32 | 67 | 2 |
Premium due to insurers (unquoted) | (136) | - | - | - | - | - |
2,815 | 270 | 85 | 3,344 | 323 | 95 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
CARE | RSP | McColl’s | CARE | RSP | McColl’s | |
£m | £m | £m | £m | £m | £m | |
Fair value of scheme assets at start of period | 3,34 4 | 323 | 95 | 5,259 | 417 | - |
Transfer of McColl’s pension schemes | - | - | - | - | - | 121 |
Interest income | 155 | 15 | 4 | 96 | 8 | 2 |
Return on scheme assets excluding interest | (568) | (58) | (9) | (1,878 ) | (97) | (25) |
Employer contributions | 1 | 4 | 2 | 3 | 8 | 1 |
Benefits paid | (114) | (13) | (6) | (131) | (11) | (3) |
Administrative expenses | (3) | (1) | (1) | (5) | (2) | (1) |
Fair value of scheme assets at end of period | 2,815 | 270 | 85 | 3,34 4 | 323 | 95 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
CARE | RSP | McColl’s | CARE | RSP | McColl’s | |
£m | £m | £m | £m | £m | £m | |
Defined benefit obligation at start of period | (2,705) | (273) | (93) | (4,264) | (445) | - |
Transfer of McColl’s pension schemes | - | - | - | - | - | (110) |
Interest expense | (125) | (13) | (4) | (78) | (8) | (2) |
Actuarial gain/(loss)– demographic assumptions | 53 | - | 2 | (5) | - | - |
Actuarial gain – financial assumptions | 346 | 34 | 7 | 1,591 | 162 | 18 |
Actuarial (loss)/gain – experience | (77) | - | (2) | (80) | 7 | (2) |
Benefits paid | 114 | 13 | 6 | 131 | 11 | 3 |
Defined benefit obligation at end of period | (2,394) | (239) | (84) | (2,705) | (273) | (93) |
Financial assumptions | 2023 | 2022 |
Discount rate applied to scheme liabilities (% p.a.) | ||
Safeway CARE Scheme | 5.7% | 4.7% |
Morrisons CARE Scheme | 5.7% | 4.7% |
RSP | 5.7% | 4.7% |
McColl’s | 5.7% | 4.8% |
Inflation assumption (RPI) (% p.a.) | ||
Safeway CARE Scheme | 3.4% | 3.5% |
Morrisons CARE Scheme | 3.4% | 3.5% |
RSP | 3.4% | 3.4% |
McColl’s | 3.5% | 3.5% |
Life expectancies (CARE) | 2023 | 2022 | ||
Longevity in years from age 65 for current pensioners | CARE | CARE | ||
Safeway | Morrisons Safeway | Morrisons | ||
Male | 20.1 | 19.7 | 20.6 | 20.3 |
Female | 22.4 | 23.1 | 22.9 | 23.6 |
Longevity in years from age 65 for current members aged 45 | ||||
Male | 21.8 | 21.4 | 22.4 | 22.0 |
Female | 24.2 | 24.9 | 24.8 | 25.4 |
Life expectancies (McColl’s) | 2023 | 2022 |
Longevity in years from age 65 for current pensioners | ||
Male | 20.8 | 21.3 |
Female | 23.1 | 23.6 |
Longevity in years from age 65 for current members aged 45 | ||
Male | 22.4 | 22.9 |
Female | 24.8 | 25.3 |
2023 | 2022 | |
Rate of increase of retirement benefits in payment: RPI inflation | ||
capped at either 2.5% p.a. or 5% p.a. (% p.a.) | ||
Safeway CARE Scheme | 2.2%/3.2% | 2.2%/3.3% |
Morrison s CARE Scheme | 2.2%/3.2% | 2.2%/3.3% |
RSP | - | - |
McColl’s | 2.2%/3.3% | 2.2%/3.3% |
Rate of increase of retirement benefits in deferment: CPI inflation | ||
capped at either 2.5% p.a. or 5% p.a. (% p.a.) | ||
Safeway CARE Scheme | - /2.8% | - /2.9% |
Morrison s CARE Scheme | -/2.8% | - /2.9% |
RSP | 2.5%/- | 2.5%/ - |
McColl’s | - /2.9% | - /2.9% |
CPI inflation (% p.a.) | ||
Safeway CARE Scheme | 2.8% | 2.9% |
Morrison s CARE Scheme | 2.8% | 2.9% |
RSP | 2.8% | 2.8% |
McColl’s | 2.9% | 2.9% |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
CARE | RSP | McColl’s’ | CARE | RSP | McColl’s’ | ||
Discount rate applied to Scheme | -/+3 0 | - /+5 | -/+ 1 | - /+35 | - /+5 | - /+2 | |
obligations | +/- 0.1% p.a. | ||||||
Inflation assumption (RPI and associated assumptions) | +/- 0.1% p.a. | +/- 20 | +/- 0 | +/- 0 | +/- 20 | +/- 0 | +/- 0 |
Longe vity | + one year | +55 | n/a | + 2 | +60 | n/a | +3 |