Company Announcements

2020 Half-year Report

Source: RNS
RNS Number : 5465X
Dalata Hotel Group PLC
01 September 2020
 


STRONG FINANCIAL POSITION FOR RECOVERY AND GROWTH

ISE: DHG   LSE: DAL

 

Dublin and London | 1 September 2020: Dalata Hotel Group plc ("Dalata" or the "Group" or the "Company"), the largest hotel operator in Ireland with a growing presence in the United Kingdom, announces its results for the six-month period ended 30 June 2020.

 

Results Summary

Post IFRS 16 (as reported)

Pre IFRS 161

€million

H1 2020

Variance on

H1 2019

H1 2020

Variance on

H1 2019

Revenue

80.8

(60.0%)

80.8

(60.0%)

Segments EBITDAR1

15.6

(80.9%)

15.6

(80.9%)

Adjusted EBITDA1

10.1

(86.2%)

(5.3)

(108.8%)

Loss before tax

(70.9)

(287.7%)

(63.4)

(250.2%)

Basic loss per share (cents)

(34.0)

(292.1%)

(31.1)

(257.3%)

Adjusted basic loss per share1 (cents)

(13.1)

(176.2%)

(10.4)

(153.7%)

 

Key performance indicators1

H1 2020

H1 2019

Occupancy %

34.3%

80.2%

Average room rate (€)

95.28

110.30

RevPAR (€)

32.69

88.48

 

RESILIENT OPERATING PERFORMANCE 

·    Swift and decisive response to Covid-19 pandemic to protect our people, cash and business

·    Launch of accredited Dalata Keep Safe Programme

·    Proactive cost reductions minimised cash utilisation during period of low occupancies

STRONG BALANCE SHEET PROVIDES STABILITY AND OPPORTUNITY

·    Cash/available facilities increased by €13 million from €162 million in December 2019 to €175 million in June 2020

·    Cash of €110 million and undrawn committed debt facilities of €111 million at the end of August

·    Asset backed balance sheet with hotel assets of €1.2 billion in prime locations

·    Net Debt to Adjusted EBITDA pre IFRS 161 of 4.9x at 30 June 2020 (post IFRS 161: 7.4x)

ANNOUNCING TODAY

·    Signed agreement for lease for two new hotels in Brighton and Manchester

PROTECTING AND DRIVING SHAREHOLDER VALUE DESPITE CHALLENGES

·    Sale and leaseback of Clayton Hotel Charlemont, Dublin for €65 million

·    Exciting pipeline of close to 3,300 rooms in excellent locations

 

 STRATEGIC AND OPERATING HIGHLIGHTS

·    All hotels have re-opened and are operating under the accredited Dalata Keep Safe Programme. Experienced management teams at each hotel focused on the safety of our customers, employees and suppliers.

 

·    2020 started positively with encouraging trading in January and February. Record low occupancies followed during the remainder of the six-month period due to the Covid-19 pandemic. During this time, Dalata's key priorities were the protection of our people, customers and liquidity.

 

·    The Group protected cash during the period of low occupancies through proactive cost reductions and working capital management, contracted business for essential services, utilisation of governments' support initiatives, cancellation of proposed dividend and the postponement of uncommitted capital expenditure.

 

·    Financial position remains robust with the amended Group's debt facilities providing additional financial flexibility as the hotels re-open for business. Dalata's strong liquidity position includes cash resources of €110 million and undrawn committed debt facilities of €111 million at the end of August.

 

·    Asset backed balance sheet remains strong with €1.2 billion in hotel assets despite total revaluation losses of €161 million, arising from independent asset valuations in June 2020, representing a circa 12% decrease on valuations at December 2019.

 

·    Dalata is focused on positioning the business for further growth and a successful recovery. Our growth strategy remains compelling with exciting opportunities in London and larger regional UK cities.

 

·    Signed agreements to lease two new superbly located Maldron hotels to be constructed in Brighton and Manchester, which brings the current pipeline to almost 3,300 new rooms. Dalata's pipeline of seven hotels already under construction includes two in Ireland and five in the UK; all of these properties will open between Q1 2021 and Q1 2022. Ten development projects including extensions are currently at the pre-construction phase. At a normalised run rate, we would expect the 13 new hotels to contribute EBITDAR in excess of €50 million in line with our targeted rental covers in year three of normal operation.

 

OUTLOOK

Since the end of June, the Group has been gradually opening its hotels with 100% of its hotels now re-opened. Occupancy for the Group amounted to 30% in July and is projected to be approximately 40% for August. While bookings from domestic guests are encouraging, the outlook for the near term remains uncertain at present with short lead time on bookings and it is not yet known when international travel will return to more normal levels. Adjusted EBITDA is expected to be in the range of €7.0 million to €7.5 million for the July and August period.

We will continue to mitigate the financial consequences of the impact of Covid-19 through proactive cost reductions, maintaining our strong liquidity and assessing distressed opportunities as they arise. With cash of €110 million and available facilities of €111 million at the end of August, Dalata is very well positioned to withstand the challenges resulting from the Covid-19 pandemic and is focused on the anticipated recovery in global tourism in the medium term. The hospitality sector has historically shown tremendous resilience to recover from other demand shocks and crises and the Board believe that Dalata is well placed to benefit from the recovery with its young, well invested portfolio, experienced Senior Executive team and strong balance sheet.

Pat McCann, Dalata Group CEO, commented:

"I am delighted to welcome guests again to our hotels, all of which have now re-opened to the public. In over 50 years of working in this industry, I never previously had to close a hotel. The impact of the pandemic has been felt by all of the Dalata team since early March. However, I have been greatly heartened by the positive reaction of all of our people.

We were busier than ever during the lockdown period. Our hotel management teams maintained the hotels and managed the essential services business during the height of the pandemic. They showed extraordinary flexibility and dedication during the lockdown period - they were our frontline workers.

For those employees at home on the income support schemes, I was greatly encouraged by their participation in the education and training courses made available through Dalata Online by our Human Resources team. There were approximately 23,600 online courses and virtual classes completed from the beginning of April to the end of June.

Central Office was busy as well. Our operations team designed the hugely successful Dalata Keep Safe programme. We teamed up with Bureau Veritas to get independent accreditation of our procedures. Our sales and revenues teams dealt with customers on cancellations and deposits as well as working with government agencies in ensuring that we could help in any way in dealing with the demands of the pandemic. Our finance team provided the information necessary to make timely informed decisions as well as facilitating two renegotiations of our debt facilities agreement. Our development team has secured two new exciting opportunities as well as managing the development of the current pipeline. Our marketing team designed a hugely successful marketing campaign that helped restart our business in all regions.

I would also like to acknowledge the contribution of the Board, which has provided great support to the executive team over the last number of months.

Our people are the heart of our business. Crises test the strength of a team and the Dalata team has excelled over the last six months. However, we are well aware that there still remain many challenges ahead.

Our people have rallied to ensure the best and safest experience for our returning customers. It is true that the impacts of Covid-19 challenge how we deliver our warm hospitality, but we have worked hard together to find new ways to ensure an enjoyable and safe experience for both our people and our guests. As regards the business since re-opening, I am encouraged by the demand from domestic leisure customers. Occupancy levels for the Group reached 30% in July and is projected to be 40% in August. As expected, our hotels in regional Ireland and regional UK performed better than those in Dublin and London, which depend more on international travel and events.

We could never have foreseen the extent of the challenges we now face with Covid-19 but we have always approached the management of our balance sheet in a way that ensured we would be ready for the inevitable ups and downs in our industry, including shocks, and yet position it for ongoing growth and opportunity. We therefore entered the Covid-19 crisis in a very strong financial position. Our asset backed balance sheet and comfortable gearing ensured Dalata was well placed to confront the resulting challenges.

I am delighted to report that we managed to increase our liquidity position during the second quarter despite our hotels being closed to the public. This was achieved through a strong partnership with our banking club, initially agreeing an amendment to the Group's debt facility agreement in March followed by a more comprehensive amendment in July. The two new covenants, Net Debt to Value and the minimum liquidity test, provide us with additional flexibility as the business recovers from the impact of the Covid-19 pandemic. We also increased the total facility package by €39 million.

Our institutional landlords continue to actively support Dalata and remain committed to our long-term partnerships. We completed the sale and leaseback of Clayton Hotel Charlemont in Dublin to Deka Immobilien in April at a very competitive yield, despite the onset of the pandemic. This transaction is a great example of our ability to generate shareholder value through excellence in identifying, securing, developing and operating hotels. The gross proceeds of €65 million, additional debt facilities, together with our proactive cost reductions and working capital management, amongst other measures, ensured we maintained a robust financial position. Dalata had cash resources of €110 million and undrawn facilities of €111 million at the end of August.

I remain excited about Dalata's opportunities for growth. In 2014, we identified a unique opportunity to assemble a portfolio of outstanding hotel assets in the early stages of recovery following the Global Financial Crisis. The impact of the current crisis is likely to present fresh opportunities for us in the coming year. I am very pleased that we have managed to secure opportunities to lease new hotels in prime areas of Brighton and Manchester.

Since we re-opened all of our hotels to the public we have launched new marketing campaigns targeting the domestic visitor in Ireland and the UK with a strong focus on value pricing. The introduction of the Dalata Keep Safe Programme across all hotels, comprising advanced sanitisation procedures, new technologies, and effective physical distancing measures, has been well received by our corporate and leisure guests, employees and suppliers.

All of our stakeholders have been impacted during these challenging times and made some form of sacrifice. Our banking club agreed to more flexible covenants and we reached various arrangements with our landlords. Our suppliers have experienced a reduction in business. Our loyal customers have been impacted by travel restrictions and the closure of hotels. Our people have been impacted through reduced working hours or loss of income. Our non-executive directors have taken reductions in their fees while the Senior Executive team have taken salary reductions. Shareholders have experienced loss through a fall in the share price and the cancellation of proposed dividends.

I welcome the recent stimulus packages announced by the Irish and UK governments. Given the scale of our business in Ireland, the Irish stimulus package is particularly important. I welcome the Employment Wage Subsidy Scheme being put in place until 31st March 2021. I also welcome the six month waiver granted on commercial rates but would suggest that this be extended for hospitality businesses until 31st March 2021 to support operators through the quieter winter period. In addition, I am calling on the Irish government to reduce the VAT rate for the tourism and hospitality sector to 9% for the next five years. This will support the recovery of international travel to Ireland.

While the future remains uncertain, I am encouraged by the positive demand drivers in the markets in which Dalata operates. The Irish economy and Dublin market is underpinned by strong FDI from industries which will be less impacted by Covid-19. There is also likely to be pent-up demand for key destination cities such as London and Dublin.

We remain focused on protecting the business, our people and our financial strength as we position the business for a successful recovery and to look for growth opportunities that may arise out of the crisis. Our key strengths continue to be our culture and people, our asset backed balance sheet, our strong liquidity position, our experienced management team and our record of identifying and securing opportunities in a crisis.

There are many challenges ahead but the Dalata team has demonstrated that it is up for those challenges and determined to emerge stronger from the impacts of Covid-19".

ENDS

 

This announcement contains inside information (relating to an intention to conduct a placing) within the meaning of the EU Market Abuse Regulation 596/2014. The person responsible for arranging release of this announcement on behalf of Dalata is Sean McKeon, Company Secretary of Dalata.

 

About Dalata

Dalata Hotel Group plc was founded in August 2007 and listed as a plc in March 2014. Dalata has a strategy of owning or leasing its hotels and also has a small number of management contracts. The Group's portfolio now consists of 29 owned hotels, 12 leased hotels and three management contracts with a total of 9,211 bedrooms. In addition to this, the Group is currently developing 13 new hotels and has plans to extend four of its existing hotels, adding close to 3,300 bedrooms in total. This will bring the total number of bedrooms in Dalata to over 12,500. For the first six months of 2020, Dalata reported revenue of €80.8 million and a loss after tax of €63.1 million. Dalata is listed on the Main Market of Euronext Dublin (DHG) and the London Stock Exchange (DAL). For further information visit: www.dalatahotelgroup.com

Conference Call Details | Analysts & Institutional Investors

Management will host a conference call for analysts and institutional investors at 08:00 BST today 1 September 2020, and this can be accessed using the contact details below.

From Ireland dial:  +353 1 431 1252

From the UK dial:  +44 3333 000 804

From the USA dial:  +1 631 913 1422

From other locations dial:  +353 1 431 1252

Participant PIN code: 72868056#

 

Contacts

 Dalata Hotel Group plc     

investorrelations@dalatahotelgroup.com

 Pat McCann, CEO

Tel +353 1 206 9400

Dermot Crowley, Deputy CEO, Business Development & Finance

Sean McKeon, Company Secretary and Head of Risk and Compliance

Niamh Carr, Investor Relations Manager


 Joint Company Brokers


Davy: Anthony Farrell

Tel +353 1 679 6363

Berenberg: Ben Wright

Tel +44 20 3753 3069



 Investor Relations and PR | FTI Consulting

Tel +353 86 401 5250

 Melanie Farrell

dalata@fticonsulting.com

Note on forward-looking information

This Announcement contains forward-looking statements, which are subject to risks and uncertainties because they relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends, and similar expressions concerning matters that are not historical facts. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Company or the industry in which it operates, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. The forward-looking statements referred to in this paragraph speak only as at the date of this Announcement. The Company will not undertake any obligation to release publicly any revision or updates to these forward-looking statements to reflect future events, circumstances, unanticipated events, new information or otherwise except as required by law or by any appropriate regulatory authority.

Half Year 2020 Financial Performance

 

€million

Six months ended

30 June 2020

Six months ended 30 June 20191

Revenue

80.8

 201.9

Segments EBITDAR1

15.6

 81.5

Hotel variable rent

(0.3)

(3.6)

Segments EBITDA1

15.3

77.9

Central costs

(4.3)

(3.7)

Share-based payments expense

(1.1)

(1.4)

Other income

0.2

0.6

Adjusted EBITDA1

10.1

73.4

Adjusting items

(40.6)

0.8

Group EBITDA1

(30.5)

74.2

Depreciation of PPE & Amortisation

(13.8)

(12.9)

Depreciation of right-of-use assets

(10.6)

(8.2)

Operating (loss)/profit

(54.9)

53.1

Interest on lease liabilities

(10.9)

(9.3)

Other interest and finance costs

(5.1)

(6.0)

(Loss)/profit before tax

(70.9)

37.8

Tax credit/(charge)

7.8

(5.1)

(Loss)/profit for the period

(63.1)

32.7




Adjusted EBITDA pre IFRS 161

(5.3)

60.3

EBIT pre IFRS 161

(58.2)

48.2

(Loss)/profit before tax pre IFRS 161

(63.4)

42.2

(Loss)/earnings per share (cents) - basic

(34.0)

17.7

Adjusted (loss)/earnings per share1 (cents) - basic

(13.1)

17.2

Adjusted (loss)/earnings per share pre IFRS 161 (cents) - basic

(10.4)

19.3

Hotel EBITDAR margin1

19.3%

40.4%

 

Summary of hotel performance

 

During the first six months of 2020, revenue decreased by 60% to €80.8 million. Dalata had a positive start to 2020 with trading in line with expectations in January and February. The Group's portfolio of 44 hotels was then significantly impacted by the sudden onset of the Covid-19 pandemic. Trade in March was impacted by the cancellation of major public events and the introduction of travel restrictions. All hotels were temporarily closed to the public for the majority of April, May and June in line with guidelines issued by the Irish and UK governments ("lockdown"). A number of hotels remained open for business regarded as essential during the lockdown period.

 

Segments EBITDAR decreased by 81% to €15.6 million for the six-month period. The Group mitigated the financial impact of the reduction in occupancy through pro-active cost reductions and the utilisation of government grants and assistance. Dalata secured significant savings across all categories of expenditure. Variable costs such as the cost of food and beverage purchases, consumables for bedrooms and OTA commissions decreased substantially during the period when the hotels were closed. The Group introduced a combination of reduced working hours and progressive reduction of basic salary for employees and Directors. The Group received wage subsidies of €5.2 million to support incomes of employees. The Group has also received financial assistance by way of a commercial rates waiver from the Irish and UK governments. Consequently, the results for the six months ended 30 June 2020, include a saving of €3.1 million representing the local authority rates charges for Q2.

Performance Review | Segmental Analysis

The following section analyses the results from the Group's portfolio of hotels in Dublin, Regional Ireland and the United Kingdom.

1. Dublin Hotel Portfolio

€million

Six months ended

30 June 2020

Six months ended

30 June 2019

Room revenue


29.9


84.2

Food and beverage revenue


10.9


25.5

Other revenue


4.0


8.0

Total revenue


44.8


117.7

EBITDAR


13.4


55.6

Hotel EBITDAR margin %


29.9%


47.2%






Performance statistics2




Occupancy


36.9%


85.8%

Average room rate (€)


100.65


123.14

RevPAR (€)


37.10


105.71

RevPAR % change


(64.9%)








Dublin owned & leased portfolio



Hotels


16


16

Room numbers


4,488


4,478

Our sixteen hotels in the Group's Dublin portfolio consists of seven Maldron hotels, seven Clayton hotels, the Ballsbridge Hotel and The Gibson Hotel. Nine hotels are owned and seven are operated under long-term leases.

Our Dublin hotels had a strong start to 2020 earning revenue of €30.8 million in the first two months of the year. In March, the Dublin hotel portfolio, which has a higher proportion of international visitors, was impacted due to corporate travel bans and the cancellation of events as a result of the Covid-19 pandemic. Full lockdown restrictions were imposed in Ireland at the end of March which necessitated the closure of all hotels to the general public. Occupancy reduced to 12.3% during the period from April to June underpinned by contracted business for essential services. Dublin RevPAR declined by 65% to €37 for the first six months of 2020. However, proactive cost reductions and the utilisation of government grants and assistance totalling €2.5 million reduced the impact of the lost revenue on EBITDAR.

2. Regional Ireland Hotel Portfolio

€million

Six months ended

30 June 2020

Six months ended

30 June 2019

Room revenue


8.8


22.1

Food and beverage revenue


4.9


12.2

Other revenue


1.9


4.2

Total revenue


15.6


38.5

EBITDAR


(0.3)


9.4

Hotel EBITDAR margin %


(2.0%)


24.5%






Performance statistics2



Occupancy


30.1%


70.0%

Average room rate (€)


86.27


93.59

RevPAR (€)


25.93


65.52

RevPAR % change


(60.4%)








Regional Ireland owned & leased portfolio



Hotels


13


13

Room numbers


1,867


1,867

Our thirteen hotels in the Regional Ireland portfolio comprise seven Maldron hotels and six Clayton hotels located in Cork (x4), Galway (x3), Limerick (x2), Wexford (x2), Portlaoise and Sligo. Twelve hotels are owned and one is operated under a long-term lease.

Our Regional Ireland hotels had an encouraging start to 2020, earning revenue of €10.9 million during January and February. In line with the Irish government restrictions, all of our hotels in Regional Ireland were closed to the general public from the end of March to the end of June. Occupancy reduced to 10.4% during the period from April to June. RevPAR declined by 60% to €26 for the first six months of 2020. However, proactive cost reductions and the utilisation of government grants and assistance amounting to €1.4 million mitigated the impact on EBITDAR.

3. UK Hotel Portfolio

Local currency - £million

Six months ended

30 June 2020

Six months ended

30 June 2019

Room revenue


12.2


28.5

Food and beverage revenue


3.8


8.4

Other revenue


1.5


3.0

Total revenue


17.5


39.9

EBITDAR


2.1


14.4

Hotel EBITDAR margin %


12.0%


36.2%






Performance statistics (like for like)3



Occupancy


33.0%


77.1%

Average room rate (£)


78.07


86.38

RevPAR (£)


25.79


66.59

RevPAR % change


(61.3%)




UK owned & leased portfolio



Hotels


12


11

Room numbers


2,600


2,445

Our UK hotel portfolio comprises nine Clayton hotels and three Maldron hotels with three hotels situated in London, six hotels in regional UK and three hotels in Northern Ireland. Dalata added the Clayton Hotel Cambridge (formerly The Tamburlaine Hotel, Cambridge) to its portfolio in November 2019. Eight hotels are owned and four are operated under long-term leases.

Our UK hotels had a strong start to 2020, earning revenue of £12.4 million during January and February. All of our UK hotels were closed to the general public from the end of March but re-opened in early July. Occupancy reduced to 7.9% during the period from April to June. Through proactive cost reductions and the utilisation of government grants and assistance amounting to £3.6 million, the Group was able to mitigate the impact of the lost revenue to the bottom line.

Government grants

The Group availed of government grants and assistance during the period ended 30 June 2020.

The Group received government grants in the form of the Covid-19 Temporary Wage Subsidy Scheme in Ireland amounting to €2.5 million and the Coronavirus Job Retention Scheme in the UK amounting to £2.4 million (€2.7 million) in the six months to June 2020.

The Group also received financial assistance by way of commercial rates waivers from the Irish and UK governments. In Ireland, commercial rates have been waived for the period 27 March to 27 September 2020. In the UK, there is a 12-month commercial rates waiver from 1 April 2020 to 31 March 2021. In the period to 30 June 2020, this represents a three-month saving of €1.8 million at the Group's Irish hotels and £1.1 million (€1.3 million) at its UK hotels.

Under the warehousing of tax liabilities recently introduced by the and Irish and UK governments, the payment of Irish VAT liabilities of €3.3 million and payroll tax liabilities of €5.8 million have been deferred until Q3 2021. In the UK, VAT liabilities of €0.4 million (£0.4 million) have been deferred until 31 March 2021 and payroll tax liabilities of €1.2 million (£1.1 million) are being paid by instalments, as agreed with the UK tax authorities. The majority of these payroll tax liabilities were settled in July 2020 and the remainder will all be settled within 12 months.

Central costs and share-based payments expense

Central costs amounted to €4.3 million for the first six months of 2020. Central costs decreased by 17% compared to the same period last year after excluding the impact in 2019 of the release of insurance provisions totalling €1.5 million. The Group has proactively decreased costs to mitigate against the Covid-19 impact through reductions in payroll by way of salary cuts and reduced working hours, suspension of all discretionary sales and marketing expenditure and the deferral of other non-committed expenditure. The Board has also taken reductions in basic pay and fees.

Property revaluations

The Group revalues its property assets at each reporting date using independent external valuers. The principal valuation technique utilised is discounted cash flows which utilise asset specific risk adjusted discount rates and terminal capitalisation rates. They also have regard to relevant recent data on hotel sales activity metrics.

Due to the immediate impact of Covid-19 on near term cash flows, there has been revaluation losses of  €161.0 million on our property assets in the six months to 30 June 2020. €133.7 million of the reduction is recorded through the revaluation reserve (year ended 31 December 2019: net gain of €120.8 million). €208.3 million remains in the revaluation reserve as at 30 June 2020 relating to prior period unreversed revaluation gains. €27.3 million of the valuation reduction in the six months to 30 June 2020 is recorded through profit or loss (year ended 31 December 2019: net gain of €1.6 million). These revaluation losses through profit or loss relate to assets where the valuation is below previously recorded cost including capital investment. All losses may be reversed through the revaluation reserve and profit or loss respectively should valuations recover. The measures being taken globally to respond to Covid-19 has meant that the valuers have been faced with an unprecedented set of circumstances on which to base a judgement and therefore, they have reported their valuation on the basis of "material valuation uncertainty" in line with valuations on most property asset types.

Adjusting items

€million

Six months ended

30 June 2020

Six months ended

30 June 2019

Net revaluation movements through profit or loss


(27.3)


0.9

Impairment of right-of-use assets


(7.4)


-

Impairment of goodwill


(3.2)


-

Accounting loss on sale and leaseback of Clayton Hotel Charlemont


(1.6)


-

Impairment of fixtures, fittings and equipment at leased hotels


(1.1)


-

Hotel pre-opening expenses


-


(0.1)

Adjusting items1


(40.6)


0.8

Adjusted EBITDA is presented as an alternative performance measure to show the underlying operating performance of the Group. Consequently, items which are not reflective of normal trading activities or distort comparability either 'period on period' or with other similar businesses are excluded.

As explained in the previous section, the Group recorded a net revaluation loss through profit or loss of €27.3 million for the first six months of 2020.

On 24 April 2020, the Group completed the sale and leaseback of the Clayton Hotel Charlemont, Dublin. The sale results in the derecognition of the property asset. The property was previously valued based on the expected price that would be received to sell the asset outright. The valuation included all the future economic benefits for the assets on the assumption they are all disposed of. In a sale and subsequent leaseback, the Group retains the economic benefit 'post rent' of the asset for the period of the lease. This would typically lead to a loss on sale because of the proceeds being less than the fair value due to an element of the benefits no longer being reflected in the value of the right-of-use asset. This results in an accounting loss through profit or loss of €1.6 million.

Following the impact of Covid-19 on expected trading, particularly on near term profitability, assets related primarily to our leased properties including goodwill, fixtures, fittings and equipment and right-of-use assets were assessed for impairment based on their discounted cash flows. The impact on near term cashflows has led to an impairment through profit or loss on a limited number of the Group's assets related primarily to leased properties resulting in impairments of right-of-use assets (€7.4 million), goodwill (€3.2 million) and fixtures, fittings and equipment owned by the hotels in leased properties (€1.1 million).

Depreciation of right-of-use assets

Under IFRS 16, the right-of-use assets are depreciated on a straight-line basis to the end of its useful estimated life, typically the end of the lease term. The depreciation of right-of-use assets increased by €2.4 million from the six months ending 30 June 2019 to €10.6 million for the first six months of 2020 due principally to additional depreciation on the new right-of-use assets arising from the lease of Clayton Hotel Charlemont, Dublin in April 2020 and Clayton Hotel Cambridge in November 2019.

Depreciation of property, plant and equipment

Depreciation increased by €0.6 million to €13.5 million driven by refurbishment projects carried out at existing hotels during 2019 and 2020 which replaced items that had already been fully depreciated in previous accounting periods. This was partially offset by a decrease in the depreciation charge following the sale of Clayton Hotel Charlemont, Dublin in April 2020.

Finance Costs

€million

Six months ended

30 June 2020

Six months ended

30 June 2019

Interest expense on bank loans and borrowings


4.2


4.4

Impact of interest rate swaps


0.9


0.5

Other finance costs


0.7


0.8

Net exchange (gain)/loss on financing activities


(0.1)


0.4

Capitalised interest


(0.6)


(0.1)

Interest on lease liabilities


10.9


9.3

Finance costs


16.0


15.3

Interest on lease liabilities increased due to the additional leases added since the end of the prior period. The leases on Clayton Hotel Cambridge and Clayton Hotel Charlemont, Dublin entered into in November 2019 and April 2020 increased the interest on lease liabilities charge by €1.1 million and €0.5 million respectively. This was partially offset by additional capitalised interest resulting from the acquisition of a site in Shoreditch, London in August 2019.

Tax charge

As the Group expects to incur a loss before tax in 2020, the Group has recognised a tax credit of €7.8 million at 30 June 2020 in relation to the net value of tax losses which are available to utilise against both prior year taxable profits and future taxable profits. The majority of these tax losses will be set against prior year taxable profits and following Irish and UK government initiatives a large portion of these tax refunds relating to prior period taxes paid will be received over the coming months. The Group is confident that the remaining tax losses carried forward will be utilised in future periods.

Due to tax incentives introduced following the Global Financial Crisis to stimulate the property market, no tax charge arises on the increase in value between the cost of building Clayton Hotel Charlemont, Dublin and the sales proceeds received.

(Loss)/earnings per share

 

Cents (€)

Six months

ended

30 June 2020

Six months ended

30 June 2020

Six months ended

30 June 2019



Pre IFRS 161


(Loss)/earnings per share - basic

(34.0)

(31.1)

17.7

(Loss)/earnings per share - diluted

(34.0)

(31.1)

17.6

Adjusted (loss)/earnings per share - basic1

(13.1)

(10.4)

17.2

 

The Group's EPS for the first six months of 2020 was severely impacted by the Covid-19 pandemic. This resulted in a 51.7 cents decrease in basic earnings per share and a 30.3 cents decrease in adjusted basic earnings per share for the six months ended 30 June 2020.

 

Strong Management of Cash Flow

Dalata continues to have strong liquidity with significant financial headroom. The Group had cash resources of €103 million and undrawn committed debt facilities of €72 million at the end of June. The undrawn committed debt facility was subsequently increased to €111 million following an amendment to the Group's debt facility agreement in July 2020. A new covenant, the minimum liquidity covenant, added as part of the amendment means the Group must at all times maintain €50 million in cash or undrawn facilities until 30 March 2022.

Dalata successfully reduced its cash utilisation during Q2 when its hotels were closed to the public. The Group implemented several measures to mitigate the financial consequences of the impact of Covid-19 including proactive cost reductions, focused working capital management, postponement of uncommitted capital expenditure and the withdrawal of the proposed final 2019 dividend. The Group also availed of government support initiatives in Ireland and the UK including the deferral of VAT and payroll tax liabilities. The sale of Clayton Hotel Charlemont, Dublin for gross proceeds of €65 million further increased liquidity.

At 30 June 2020, the Group has commitments relating to capital expenditure of €46.1 million which relates primarily to the new Maldron Hotel and residential units at Merrion Road in Dublin. This project is expected to be completed in Q1 2022 at which point the Group will legally complete the agreed contract to sell the residential units for up to €42.4 million to Irish Residential Properties REIT plc ("IRES"), the overall value depending on how Part V obligations (Social and Affordable housing allocation) are settled with Dublin City Council. Those funds will then be received.

Projected lease payments payable under current lease contracts are €13.9 million for the six months ending 31 December 2020 and €33.3 million for the year ending 31 December 2021. Non-cancellable lease rentals and other contractual obligations payable under the agreements for lease which have not yet commenced are projected to amount to €1.1 million for the six months ending 31 December 2020 and €9.1 million for the year ending 31 December 2021. The timing and amounts payable are subject to change depending on the date of commencement of these leases and final bedroom numbers.

The Group continues to actively monitor and preserve cash. The Group have prepared projections and sensitised them for a number of downside scenarios including a lockdown scenario through 2021. In each scenario, the Group has sufficient liquidity to continue to meet its obligations as they fall due, for at least 12 months from the approval of these financial statements, and is not forecast to be in breach of any of the newly agreed suite of covenants.

Balance Sheet | Offering Protection and Opportunity

€million

30 June

 2020

31 December

2019

Non-current assets



Property, plant and equipment

1,215.4

1,471.3

Right-of-use assets

414.0

386.4

Intangible assets and goodwill

31.8

36.1

Contract fulfilment costs

15.5

13.3

Other non-current assets4

21.8

12.6

Current assets



Trade and other receivables and inventories

25.7

23.7

Cash and cash equivalents

103.1

40.6

Total assets

1,827.3

1,984.0

Equity

885.7

1,072.8

Loans and borrowings

441.9

411.7

Lease liabilities

395.0

362.1

Trade and other payables

49.6

66.2

Other liabilities5

55.1

71.2

Total equity and liabilities

1,827.3

1,984.0

Our balance sheet remains strong, despite the challenging economic environment, with €1.2 billion of property, plant and equipment in prime locations across Ireland and the UK.

The impact from the Covid-19 pandemic necessitated an amendment to our debt facilities. This was completed in July 2020 with the support of our banking club. The Group raised an additional €39 million in revolving credit facilities with a maturity date of September 2022. This agreement has increased Dalata's undrawn facilities to €111 million which includes a minimum liquidity restriction of €50 million. The revised covenants were put in place to provide the Group with appropriate flexibility as trading profits recover to avoid any potential breaches in covenants based on twelve months trailing earnings.

Property, plant and equipment

Property, plant and equipment amounted to €1,215.4 million at 30 June 2020. The decrease of €256.0 million in six months is driven principally by revaluation losses on property assets of  €161.0 million , €71.9 million due to the sale of Clayton Hotel Charlemont, Dublin, foreign exchange movements which decreased the value of the UK hotel assets by €26.8 million and the depreciation charge of €13.5 million partially offset by additions of €17.5 million.

Additions through acquisitions and capital expenditure

€million

30 June

2020

30 June

2019

Development capital expenditure:





Acquisition of freeholds or site purchases


0.3


110.4

Construction of new build hotels, hotel extensions and renovations


6.2


5.5

Other development expenditure


3.9


4.5

Total development capital expenditure


10.4


120.4

Total refurbishment capital expenditure


7.1


8.8

Additions to property, plant and equipment


17.5


129.2

 

The Group typically allocates 4% of revenue to refurbishment capital expenditure. However, as a result of Covid-19, the Group suspended all non-committed capital expenditure in order to preserve cash. Furthermore, government restrictions necessitated the closure of most construction sites during the Covid-19 lockdown which slowed contracted spend.

In the first six months of 2020, €3.7 million was spent on refurbishing bedrooms and a further €3.4 million was incurred on public areas, back of house areas and completing health and safety works.

During the period, the Group spent €10.4 million on committed development capital expenditure including:

·    €2.6 million on the new conference centre being constructed at Clayton Hotel Cardiff Lane, Dublin;

·    €2.6 million on renovation works at Clayton Hotel Burlington Road, Dublin which were completed in July 2020;

·    €1.4 million on the development of the new Maldron Hotel Merrion Road, Dublin; and

·    €0.7 million on works completed on the ground floor restructuring of Clayton Hotel Birmingham.

Contract fulfilment costs

Contract fulfilment costs relate to the Group's contractual agreement with IRES entered into on 16 November 2018, for IRES to purchase a residential development the Group is developing (comprising 69 residential units) on the site of the former Tara Towers hotel. The overall sale value of the transaction is expected to be up to €42.4 million (excluding VAT). Dalata incurred development costs in fulfilling the contract of €2.1 million during the period ended 30 June 2020.




€million

Contract fulfilment costs at 1 January 2020




13.3

Other costs incurred in fulfilling contract to date




2.1

Capitalised borrowing costs




0.1

Contract fulfilment costs at 30 June 2020




15.5

Right-of-use assets and lease liabilities

At 30 June 2020, the Group's right-of-use assets amounted to €414.0 million and lease liabilities amounted to €395.0 million.

Right-of-use assets are recorded at cost less accumulated depreciation and impairment. The initial cost comprises the initial amount of the lease liability adjusted for lease prepayments and accruals at the commencement date, initial direct costs and reclassifications from intangible assets or accounting adjustments related to sale and leasebacks where applicable.

Lease liabilities are initially measured at the present value of the outstanding lease payments, discounted using the estimated incremental borrowing rate attributable to the lease. The lease liabilities are subsequently remeasured during the lease term following the completion of rent reviews, a reassessment of the lease term or where a lease contract is modified.

Additions principally relate to the Group entering into a 35 year lease in April 2020 of the Clayton Charlemont Hotel in Dublin following a sale and leaseback transaction which has resulted in the recognition of a right-of-use asset and lease liability of €56.3 million and €46.6 million respectively.

Following the impact of Covid-19 on expected trading, particularly on near term profitability, assets related primarily to our leased properties including goodwill, fixtures, fittings and equipment and right-of-use assets were assessed for impairment based on their discounted cash flows. The impact on near term cashflows has led to an impairment through profit or loss on a limited number of the Group's assets resulting in impairments of right-of-use assets (€7.4 million), goodwill (€3.2 million) and fixtures, fittings and equipment owned in leased properties (€1.1 million).

The remeasurement of lease liabilities relates to a reassessment of lease liabilities following the rent reductions agreed as a direct consequence of hotel closures during the Covid-19 pandemic. The associated right-of-use assets have decreased accordingly.

Right-of-use assets



€million

Right-of-use assets at 1 January 2020




386.4

Depreciation charge on right-of-use assets




(10.6)

Additions during the year




56.3

Remeasurement of lease liabilities




(1.6)

Impairment of right-of-use assets




(7.4)

Translation adjustment




(9.1)

Right-of-use assets at 30 June 2020




414.0

 

Lease liabilities



€million

Lease liabilities at 1 January 2020




362.1

Interest on lease liabilities




10.9

Additions during the year




46.6

Remeasurement of lease liabilities




(1.6)

Lease payments




(14.1)

Translation adjustment




(8.9)

Lease liabilities at 30 June 2020




395.0

 

Loans and borrowings

As at 30 June 2020, the Group had loans and borrowings of €441.9 million and undrawn committed debt facilities of €71.8 million.

At 30 June 2020

Sterling borrowings

£million

Euro borrowings

€million

Total borrowings €million

Term Loan

176.5

-

193.4

Revolving credit facility:




- Drawn in Sterling

100.0

-

109.6

- Drawn in Euro

-

142.2

142.2

Unamortised debt costs

-

-

(3.3)

Loans and borrowings at 30 June 2020

276.5

142.2

441.9

The Group refinanced its debt facility in 2018 with a new €525 million multicurrency debt facility consisting of a €200 million term loan facility and a €325 million revolving credit facility ("RCF"). In August 2019, the Group availed of its option to extend this facility for an additional year so it now expires on 26 October 2024.

In March 2020, when the UK and Irish governments moved to implement lockdowns in response to the pandemic, the Group proactively agreed an amendment to its facility agreement with its banking club to provide additional headroom on its covenants for the next two covenant reporting periods, 30 June 2020 and 31 December 2020. Dalata is in compliance with its covenants as at 30 June 2020.

In July 2020, Dalata entered into an amended and restated facility agreement with its banking club. The previous covenants comprising Net Debt to EBITDA and interest cover will not be tested again until June 2022. These two covenants have been replaced by a Net Debt to Value covenant and a minimum liquidity test, whereby the Group must have a minimum of €50 million available to it in cash or undrawn facilities. The RCF has been increased by €39 million to €364 million until September 2022 as part of the agreement. The undrawn committed debt facilities have increased from €72 million at the end of June to €111 million as a result of the increase in the RCF.

The Group limits its exposure to foreign currency by using Sterling debt to act as a natural hedge against the impact of Sterling rate fluctuations on the euro value of the Group's UK assets.

The Group is also exposed to floating interest rates on its debt obligations and uses hedging instruments to mitigate the risk associated with interest rate fluctuations. This is achieved by entering into interest rate swaps which hedge the variability in cash flows attributable to the interest rate risk.

Principal Risks and Uncertainties

The Group's principal risks and uncertainties for the remainder of 2020 are:

·    The Covid-19 pandemic has severely impacted business during the first six months of 2020. While our hotels have since re-opened, occupancies remain low. The outlook for the future remains uncertain at present and it is not yet known when international travel will return to more normal levels. Furthermore, the fallout from this crisis has resulted in a slowdown in the world economy resulting in an impact on the demand for hotel rooms. However, Dalata's Senior Executive team have significant experience dealing with major demand shocks and crises over the last 20 years. The Group also continues to maintain a strong financial position with sufficient headroom including hotel assets of €1.2 billion at the end of June and cash of €110 million and unutilised committed debt facilities of €111 million at the end of August.

·    The level of bank borrowings and the associated interest payments and related covenants impact the Group's operating and financial flexibility and increase the potential of default risk. The Group remains disciplined in not overleveraging and ensuring that it can withstand substantial demand shocks. The Group also mitigates this risk by preparing detailed financial forecasting and analysis and monitoring debt covenants. Throughout the current crisis we continue to maintain very strong relationships with our banking club and agreed amendments to the Group's debt facilities agreement in March and July 2020. The July amendment provides additional flexibility to support the Group as the business recovers from the impact of the Covid-19 pandemic with revised covenants until June 2022.

·    Other events, such as geo-political events or international terrorism, could also result in uncertainty and could have an impact on general economic activity in the UK and Ireland and further afield, which in turn could impact the number of people looking to stay at hotels in both countries.

·    Talks on trading arrangements since the UK has left the European Union (EU) have been disrupted by the Covid-19 outbreak. As a result, the nature of the future trading relationships between the UK and the EU as well as between the UK and other countries remains uncertain. This uncertainty and the resulting outcome may have a negative impact on both the UK and Irish economies. This, in turn, could impact on demand for hotel rooms in both countries.

·    Significant fluctuations in exchange rates can make destinations more expensive or cheaper for potential customers to visit. The recent uncertainty around both Brexit and Covid-19 has caused notable fluctuations in the value of Sterling versus other currencies. A significant reduction in the value of Sterling would make Ireland a more expensive destination for UK visitors, which in turn could impact on the number of UK residents staying in Irish hotels. While UK visitors are an important part of our business in Ireland, 85% of our rooms in Dublin were sold to either domestic consumers or visitors from countries other than the UK in 2019. Only 8% of our rooms sold in our Regional Ireland hotels were to UK customers during 2019.

·    A very significant proportion of EBITDA is generated by the Dublin hotel portfolio, and therefore any downturn in the Dublin market is likely to have a material impact on the Group's performance. There is potential exposure to a decline in business in the event of either a decline in demand in Dublin or a significant increase in supply of rooms. Our UK expansion strategy will reduce the proportion of EBITDA produced out of Dublin over time.

·    The opening of new hotels presents an operational risk that expected earnings may not materialise. The Group is minimising this risk by having teams in place and contracting business with corporates and tour operators well in advance of the hotels' opening dates. Senior management have considerable past experience and a strong track record of success in opening new hotels. The new hotels opened in 2018 and 2019 were performing well before the onset of the Covid-19 pandemic.

·    As Dalata expands there is a risk that the organisation's unique culture and values could be damaged. The rollout of the Dalata business model is dependent on the retention of its strong culture. The Group is actively managing this risk by focusing on the behaviours of executive management, investing in training and development programmes and through its employee engagement programme.

·    Dalata's business model is built on the ability to grow and retain expertise. There is a risk to the Group's ongoing and future success if it fails to retain key people and develop new talent within the Group. To minimise this risk the Group invests in training and development programmes and reviews market remuneration trends. Despite the impact of Covid-19, the Group kept all senior management teams in place to ensure we protect our experienced talent as we continue to manage the business through this shock and position ourselves for ongoing growth including taking advantage of opportunities emerging in the current environment.

·    As a high volume provider of accommodation and food and beverage services including catering for conferences, meetings and events, footfall at our properties exceeded five million people in 2019 and we employed nearly 5,000 employees. The Group has adequate insurance in place to cover any financial losses that may result due to incidents causing injury or harm to our guests or employees. However, the Group could suffer reputational damage as a result of such incidents. The Group invests significant resources into its health and safety systems to minimise the risk of such incidents occurring.

·    The Covid-19 pandemic represents a risk to the underlying health of our customers, people and suppliers. We are actively managing this risk through the roll out of our Dalata Keep Safe Programme. We introduced new protocols including advanced sanitisation, new technologies, and effective physical distancing measures. Our people received rigorous training on maintaining a safe and healthy environment at our hotels. All of our new health and safety protocols are accredited by Bureau Veritas, a world leader in testing inspection and certification in the Health and Safety area. To date, 43 of our 44 hotels have been audited by Bureau Veritas.

·    The environment and climate change came into sharp focus in 2019 with an increase in stakeholder concern and expectations. There is a risk that Dalata could suffer reputational damage and a loss in customer, employee or other stakeholder confidence if it does not appropriately recognise and respond to the impact of our business activities on the environment. The Group is committed to addressing stakeholder concerns and announced the formation of a Board subcommittee responsible for environmental, social and governance oversight, effective from 1 January 2020.

·    Our information systems could be subject to an external or internal cyber event with the potential for data loss/theft. This could result in a denial of service, data breach, loss of revenue, business disruption, reputational damage. In recent years, the Group has upgraded IT systems across the business with an emphasis on establishing common platforms. The reduced number of software vendors improves the management of data and facilitates greater standardisation of processes. The Group retains third-party cybersecurity experts to support the IT department and has a Privacy Committee to monitor compliance with data privacy regulations and the Group's policies. Internal Audit is supported by external expertise to carry out independent reviews of cybersecurity risk management. The Audit and Risk Committee provides oversight.

1 See Supplementary Financial Information which contains definitions and reconciliations of Alternative Performance Measures ("APM") and other definitions.

2 Performance statistics reflect full six-month performance of all hotels in this portfolio for both periods.

3 Performance statistics reflect full six-month performance of the hotels in this portfolio for both periods regardless of when acquired and include Clayton Hotel Cambridge (leasehold interest entered into in November 2019).

4 Other non-current assets comprise investment property, deferred tax assets and other receivables (which primarily relate to professional fees associated with future lease agreements for hotels currently being constructed or in planning).

5 Other liabilities comprise deferred tax liabilities, derivatives, provision for liabilities and current tax liabilities.

 

Statement of Directors' responsibilities

For the half-year ended 30 June 2020

The Directors are responsible for preparing the half-yearly financial report in accordance with the Transparency (Directive 2004/109/EC) Regulations 2007 ("the Transparency Directive") and the Transparency Rules of the Central Bank of Ireland.

In preparing the condensed set of financial statements included within the half-yearly financial report, the Directors are required to:

prepare and present the condensed set of financial statements in accordance with IAS 34 Interim Financial Reporting as adopted by the EU, the Transparency Directive and the Transparency Rules of the Central Bank of Ireland;

ensure the condensed set of financial statements has adequate disclosures;

select and apply appropriate accounting policies; and

make accounting estimates that are reasonable in the circumstances.

 

The Directors are responsible for designing, implementing and maintaining such internal controls as they determine are necessary to enable the preparation of the condensed set of financial statements that is free from material misstatement whether due to fraud or error.

We confirm that to the best of our knowledge:

(1)  the condensed set of consolidated financial statements included within the half-yearly financial report of Dalata Hotel Group plc for the six months ended 30 June 2020 ("the interim financial information") which comprises the condensed consolidated statement of comprehensive income, condensed consolidated statement of financial position, condensed consolidated statement of changes in equity, condensed consolidated statement of cash flows and the related explanatory notes, have been presented and prepared in accordance with IAS 34 Interim Financial Reporting, as adopted by the EU, the Transparency Directive and Transparency Rules of the Central Bank of Ireland.

 

(2)  The interim financial information presented, as required by the Transparency Directive, includes:

a.    an indication of important events that have occurred during the first six months of the financial year, and their impact on the condensed set of consolidated financial statements;

b.    a description of the principal risks and uncertainties for the remaining six months of the financial year;

c.     related parties' transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or the performance of the enterprise during that period; and

d.    any changes in the related parties' transactions described in the last annual report that could have a material effect on the financial position or performance of the enterprise in the first six months of the current financial year.

 

On behalf of the board

 

John Hennessy                                                                 Patrick McCann                                                    

Director                                                                                Director

 

Dalata Hotel Group plc

Unaudited condensed consolidated statement of comprehensive income

for the six months ended 30 June 2020  



6 months

 6 months



ended

ended



 30 June

30 June



2020

2019


Note

€'000

€'000





Continuing operations




Revenue

4

80,796

201,901

Cost of sales


(33,611)

(74,308)



              

                





Gross profit


47,185

127,593

Administrative expenses

5

(102,276)

(75,146)

Other income


226

639



              

                





Operating (loss)/profit


(54,865)

53,086

Finance costs

8

(16,020)

(15,329)



              

                





(Loss)/profit before tax


(70,885)

37,757

Tax credit/(charge)

10

7,769

(5,095)



              

                





(Loss)/profit for the period attributable to owners of the Company


(63,116)

32,662



              

                

Other comprehensive income




Items that will not be reclassified to profit or loss



Revaluation of property

12

(133,673)

45,382

Related deferred tax


20,390

(8,672)



              

                



(113,283)

36,710

Items that are or may be reclassified subsequently to profit or loss




Exchange difference on translating foreign operations


(28,674)

(48)

Gain on net investment hedge


21,157

254

Fair value movement on cash flow hedges

22

(6,109)

(3,876)

Cash flow hedges - reclassified to profit or loss

22

929

535

Related deferred tax


649

418



              

                



(12,048)

(2,717)



              

                

Other comprehensive (loss)/income for the period, net of tax


(125,331)

33,993



              

                

Total comprehensive (loss)/income for the period attributable to owners of the Company

(188,447)

66,655



              

                

Earnings per share




Basic (loss)/earnings per share

25

(34.0) cents

17.7 cents



              

                





Diluted (loss)/earnings per share

25

(34.0) cents

17.6 cents



              

                









Dalata Hotel Group plc

Unaudited condensed consolidated statement of financial position

at 30 June 2020




Restated*



30 June

31 December



2020

2019

Assets

Note

€'000

€'000

Non-current assets




Intangible assets and goodwill

11

31,810

36,133

Property, plant and equipment

12

1,215,355

1,471,315

Right-of-use assets

13

414,007

386,407

Investment property


2,088

2,149

Contract fulfilment costs

14

15,456

13,346

Other receivables

15

8,770

6,760

Deferred tax assets

21

10,968

3,527



                

              

Total non-current assets


1,698,454

1,919,637



                

              

Current assets




Trade and other receivables

15

24,346

21,802

Inventories


1,347

1,927

Cash and cash equivalents


103,139

40,586



                

              

Total current assets


128,832

64,315



                

              





Total assets


1,827,286

1,983,952



                

              

Equity




Share capital

24

1,857

1,851

Share premium

24

504,735

504,488

Capital contribution


25,724

25,724

Merger reserve


(10,337)

(10,337)

Share-based payment reserve


2,938

4,900

Hedging reserve


(8,489)

(3,958)

Revaluation reserve


208,317

351,869

Translation reserve


(14,110)

(6,593)

Retained earnings


175,090

204,897



                

              





Total equity


885,725

1,072,841



                

              

Liabilities




Non-current liabilities




Loans and borrowings

20

441,922

411,739

Lease liabilities

13

387,628

352,434

Deferred tax liabilities

21

37,914

59,358

Derivatives

22

9,581

4,434

Provision for liabilities

17

5,512

4,804

Other payables

16

9,118

-



                

              

Total non-current liabilities


891,675

832,769



                

              

Current liabilities




Lease liabilities

13

7,409

9,667

Trade and other payables

16

40,513

66,163

Derivatives

22

122

89

Current tax liabilities


34

664

Provision for liabilities

17

1,808

1,759



                

              

Total current liabilities


49,886

78,342



                

              





Total liabilities


941,561

911,111



                

              





Total equity and liabilities


1,827,286

1,983,952



                

              





*The split of lease liabilities between current liabilities and non-current liabilities at 31 December 2019 has been reclassified on a basis consistent with the presentation applied at 30 June 2020, which reflects the timing of the future capital repayments of the lease liabilities (note 13).


Dalata Hotel Group plc

Unaudited condensed consolidated statement of changes in equity

for the six months ended 30 June 2020

 


Attributable to owners of the Company






Share-based






 


Share

Share

Capital

Merger

payment

Hedging

Revaluation

Translation

Retained


 


capital

premium

contribution

reserve

reserve

reserve

reserve

reserve

earnings

Total

 


€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

 












 

At 1 January 2020

1,851

504,488

25,724

(10,337)

4,900

(3,958)

351,869

(6,593)

204,897

1,072,841

 

Comprehensive loss:











 

Loss for the period

-

-

-

-

-

-

-

-

(63,116)

(63,116)

 

Other comprehensive income











 

Exchange difference on translating foreign operations

-

-

-

-

-

-

-

(28,674)

-

(28,674)

 

Gain on net investment hedge

-

-

-

-

-

-

-

21,157

-

21,157

 

Revaluation of property

-

-

-

-

-

-

(133,673)

-

-

(133,673)

 

Transfer of revaluation gains to retained earnings on sale of property

-

-

-

-

-

-

(30,269)

-

30,269

-

 

Fair value movement on cash flow hedges

-

-

-

-

-

(6,109)

-

-

-

(6,109)

 

Cash flow hedges - reclassified to profit or loss

-

-

-

-

-

929

-

-

-

929

 

Related deferred tax

-

-

-

-

-

649

20,390

-

-

21,039

 












 

Total comprehensive loss for the period

-

-

-

-

-

(4,531)

(143,552)

(7,517)

(32,847)

(188,447)

 












 

Transactions with owners of the Company:











 

Equity-settled share-based payments (note 9)

-

-

-

-

1,078

-

-

-

-

1,078

 

Vesting of share awards (note 9)

5

-

-

-

(3,007)

-

-

-

3,007

5

 

Share Save options exercised (note 9)

1

247

-

-

(33)

-

-

-

33

248

 












 

Total transactions with owners of the Company

6

247

-

-

(1,962)

-

-

-

3,040

1,331

 












 

At 30 June 2020

1,857

504,735

25,724

(10,337)

2,938

(8,489)

208,317

(14,110)

175,090

885,725

 












 












 

 

 

 

 

Dalata Hotel Group plc     

Unaudited condensed consolidated statement of changes in equity

for the six months ended 30 June 2019

 


Attributable to owners of the Company






Share-based






 


Share

Share

Capital

Merger

payment

Hedging

Revaluation

Translation

Retained


 


capital

premium

contribution

reserve

reserve

reserve

reserve

reserve

earnings

Total

 


€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

€'000

 












 

At 1 January 2019

1,843

503,113

25,724

(10,337)

4,232

(1,279)

248,418

(13,198)

144,061

902,577

 

Comprehensive income:











 

Profit for the period

-

-

-

-

-

-

-

-

32,662

32,662

 

Other comprehensive income











 

Exchange difference on translating foreign operations

-

-

-

-

-

-

-

(48)

-

(48)

 

Gain on net investment hedge

-

-

-

-

-

-

-

254

-

254

 

Revaluation of property

-

-

-

-

-

-

45,382

-

-

45,382

 

Fair value movement on cash flow hedges

-

-

-

-

-

(3,876)

-

-

-

(3,876)

 

Cash flow hedges - reclassified to profit or loss

-

-

-

-

-

535

-

-

-

535

 

Related deferred tax

-

-

-

-

-

418

(8,672)

-

-

(8,254)

 












 

Total comprehensive income for the period

-

-

-

-

-

(2,923)

36,710

206

32,662

66,655

 












 

Transactions with owners of the Company:











 

Equity-settled share-based payments (note 9)

-

-

-

-

1,420

-

-

-

-

1,420

 

Vesting of share awards (note 9)

3

-

-

-

(1,522)

-

-

-

1,522

3

 

Dividends paid

-

-

-

-

-

-

-

-

(12,925)

(12,925)

 

Share Save options exercised (note 9)

-

16

-

-

(5)

-

-

-

5

16

 












 

Total transactions with owners of the Company

3

16

-

-

(107)

-

-

-

(11,398)

(11,486)

 












 

At 30 June 2019

1,846

503,129

25,724

(10,337)

4,125

(4,202)

285,128

(12,992)

165,325

957,746

 












 












 


Dalata Hotel Group plc

Unaudited condensed consolidated statement of cash flows

for the six months ended 30 June 2020



6 months

6 months



ended

ended



30 June

30 June



2020

2019



€'000

€'000

Cash flows from operating activities




(Loss)/profit for the period


(63,116)

32,662

Adjustments for:




Depreciation of property, plant and equipment


13,481

12,900

Depreciation of right-of-use assets


10,627

8,227

Amortisation of intangible assets


270

-

Net property revaluation movements through profit or loss


27,261

(966)

Loss on sale and leaseback


1,673

-

Impairment of goodwill


3,226

-

Impairment of right-of-use assets


7,415

-

Impairment of fixtures, fittings and equipment


1,054

-

Share-based payments expense


1,078

1,420

Interest on lease liabilities


10,881

9,327

Other interest and finance costs


5,139

6,002

Tax (credit)/charge


(7,769)

5,095



               

               



11,220

74,667





(Decrease)/increase in trade and other payables and provision for liabilities


(16,391)

10,592

Increase in current and non-current trade and other receivables


(3,292)

(9,452)

Decrease in inventories


556

303

Tax paid


(767)

(4,858)



               

               

Net cash (used in)/from operating activities


(8,674)

71,252





Cash flows from investing activities




Purchase of property, plant and equipment


(17,267)

(122,631)

Contract fulfilment cost payments


(1,735)

(1,601)

Costs paid on entering new leases and agreements for lease


(5,771)

(312)

Proceeds from sale of Clayton Hotel Charlemont


64,190

-

Purchase of intangible assets


(493)

-



                

                

Net cash from/(used in) investing activities


38,924

(124,544)





Cash flows from financing activities




Net receipt of revolving credit facility loans


50,986

94,887

Repayment of lease liabilities


(3,171)

(3,511)

Interest paid on lease liabilities


(10,881)

(9,327)

Other interest and finance costs paid


(4,642)

(5,225)

Dividends paid


-

(12,925)

Proceeds from vesting of share awards and options


253

19



                

                





Net cash from financing activities


32,545

63,918



                

                





Net increase in cash and cash equivalents


62,795

10,626





Cash and cash equivalents at beginning of period


40,586

35,907

Effect of movements in exchange rates


(242)

(657)



                

                





Cash and cash equivalents at end of period


103,139

45,876



                

                

 

Dalata Hotel Group plc

Notes to the unaudited condensed consolidated interim financial statements

 

1          General information and basis of preparation

 

Dalata Hotel Group plc ('the Company') is a company incorporated in the Republic of Ireland. The unaudited condensed consolidated financial statements for the six months ended 30 June 2020 (the 'Interim Financial Statements') include the Company and its subsidiaries (together referred to as the 'Group'). The Interim Financial Statements were authorised for issue by the Directors on 31 August 2020. 

 

These unaudited Interim Financial Statements have been prepared by Dalata Hotel Group plc in accordance with IAS 34 Interim Financial Reporting ('IAS 34') as adopted by the European Union. They do not include all of the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards ('IFRS') as adopted by the European Union. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since 31 December 2019. They should be read in conjunction with the consolidated financial statements of Dalata Hotel Group plc, which were prepared in accordance with IFRS as adopted by the European Union, as at and for the year ended 31 December 2019.

 

These Interim Financial Statements are presented in Euro, rounded to the nearest thousand, which is the functional currency of the parent company and also the presentation currency for the Group's financial reporting. 

 

The preparation of Interim Financial Statements requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. Actual results could differ materially from these estimates. In preparing these Interim Financial Statements, the critical judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements as at and for the year ended 31 December 2019. At 30 June 2020, there were a number of additional estimation uncertainties as a result of Covid-19 which impacted the valuation of properties (note 12) and the impairment review of other assets (note 6).

 

The Interim Financial Statements do not constitute statutory financial statements. The statutory financial statements for the year ended 31 December 2019, together with the independent auditor's report thereon, have been filed with the Companies Registration Office and are available on the Company's website www.dalatahotelgroup.com. The auditor's report on those financial statements was not qualified and did not contain an emphasis of matter paragraph.

 

Going concern

 

The Covid-19 pandemic has severely impacted the trade and operations of the Group. The pandemic has resulted in a material loss of revenue for the period ended 30 June 2020. Certain hotels had to temporarily close for periods principally between March and July due to the government restrictions put in place in Ireland and United Kingdom ('UK'). Other hotels remained open in a limited capacity to provide for essential services business. Ongoing travel and operational restrictions and health and safety requirements, such as social distancing, have also impacted the trade and operations of the business.

 

At the start of the pandemic in early March 2020, the Group was well positioned with a lowly levered balance sheet and significant levels of liquidity. Given the speed and scale of the impact, the Directors and management reacted early to implement immediate measures that protected the position and viability of the Group and they implemented new measures as the effects continued.

 

The measures taken by the Group include, but are not limited to, the following:

 

·    Cancellation of the final 2019 dividend which was originally proposed in February 2020;

·    Cessation of all non-essential and uncommitted capital expenditure;

·    Utilisation of government supports including the Temporary Wage Subsidy Scheme in Ireland, Coronavirus Job Retention Scheme in UK, waiver of commercial rates and deferral of tax payments;

·    Proactive cost control and working capital management including the cancellation of all non-essential discretionary spending; and

·    A combination of reduced working hours and progressive reduction of basic salary for employees and Directors.

 

On 20 March 2020, the Group agreed an amendment to the facility agreement with its banking club to provide additional headroom on its covenants for the next two covenant reporting periods, 30 June 2020 and 31 December 2020 as a result of the impact of Covid-19. The Group is in compliance with its covenants as at 30 June 2020.

 

On 24 April 2020, the Group successfully completed the sale and leaseback of Clayton Hotel Charlemont, Dublin for a total consideration of €64.2 million with a further €0.8 million receivable contingent on the addition of three bedrooms to the property (note 15). This transaction helped to further improve the liquidity and cash position of the Group.

 

All of the Group's Irish and UK operations have since re-opened fully with Irish hotels permitted to open from 29 June 2020, Northern Ireland hotels from 3 July 2020 and UK hotels from 4 July 2020. The Group has implemented new protocols to ensure the health and safety of its guests, employees and suppliers, which was a key priority, by launching 'The Dalata Keep Safe Programme'. Protocols such as advanced sanitisation, new technologies, and effective physical distancing measures were tested and implemented prior to the re-opening of the hotels.

 

On 9 July 2020, the Group entered into an amended and restated facility agreement with its banking club which raised an additional €39 million in revolving credit facilities with a maturity date of 30 September 2022. This agreement has increased the undrawn facilities of the Group to €111 million. The revised covenants in this agreement include, amongst others, a minimum liquidity restriction of €50 million whereby either cash, remaining available facilities or a combination of both must not fall below €50 million at any point to 30 March 2022. The revised covenants were put in place to avoid potential breaches in covenants based on trailing twelve month EBITDA during the period of recovery in trading profits following the impact of Covid-19. The revised facility agreement provides additional flexibility and liquidity to support the Group following the impact of Covid-19.

 

The Group have prepared projections and sensitised them for a number of downside scenarios including a lockdown scenario through 2021. In each scenario, the Group has sufficient liquidity to continue to meet its obligations as they fall due, for at least 12 months from the approval of these Interim Financial Statements and is not forecast to be in breach of covenants.

 

Based on the projections, the amended and restated facility agreement and the ongoing operational and financial management of trading and costs in the current environment, the Directors are satisfied that it is appropriate that the Interim Financial Statements are prepared on a going concern basis of accounting and that there are no material uncertainties in that regard which are required to be disclosed in the Interim Financial Statements.

 

2          Significant accounting policies

 

The accounting policies applied in these Interim Financial Statements are consistent with those applied in the consolidated financial statements as at and for the year ended 31 December 2019. Accounting policies for government grants and government assistance and sale and leaseback accounting were established in the period ended 30 June 2020 as there were new transactions since 31 December 2019 which did not occur in the prior year.

 

Government assistance has emerged as a key factor in the business during the pandemic. The impact of government grants and government assistance is disclosed in note 7.

 

During the period ended 30 June 2020, the Group completed the sale and leaseback of Clayton Hotel Charlemont, Dublin for a total consideration of €64.2 million with a further €0.8 million receivable contingent on the addition of three bedrooms to the property (note 15).

 

Government grants and assistance accounting policy

 

Government grants represent the transfers of resources to the Group from the governments in Ireland and the UK in return for past or future compliance with certain conditions relating to the Group's operating activities. The government grants recognised by the Group relate to the Temporary Wage Subsidy Scheme (Ireland) and the Coronavirus Job Retention Scheme (UK). Government grants are recognised in profit or loss on a systematic basis over the periods in which the Group recognises as expenses the related costs for which the grants are intended to compensate. The Group accounts for government grants in the consolidated statement of comprehensive income via offset against the related expenditure.

 

Government assistance is action by a government which is designed to provide an economic benefit specific to the Group or subsidiaries who qualify under certain criteria. Government assistance received by the Group includes a waiver of commercial rates for certain hotel properties and also the deferral of payroll taxes and VAT liabilities and has been disclosed in these financial statements.

 

Sale and leaseback accounting policy

 

A sale and leaseback occurs where there is a transfer of an asset by the Group to a purchaser/lessor and the Group enters into an agreement with that purchaser/lessor to lease the asset. The Group applies the requirements of IFRS 15 Revenue from contracts with customers in assessing whether a sale has occurred by determining whether a performance obligation has been satisfied.

 

Where a sale and leaseback of an asset has occurred, the asset is derecognised and a lease liability and corresponding right-of-use asset is recognised. The Group measures the right-of-use asset arising from the leaseback at the proportion of the previous carrying amount of the asset that relates to the right-of-use retained by the Group. Accordingly, the Group recognises only the amount of any gain or loss that relates to the rights transferred to the purchaser/lessor in profit or loss as calculated in accordance with IFRS 16 Leases.

 

3          Seasonality

 

Hotel revenue and operating profit are driven by seasonal factors as July and August are typically the busiest months in the operating cycle. The table below analyses revenue, operating profit and profit before tax for the first half and second half of the year ended 31 December 2019.

 


6 months

6 months

Year


ended

ended

ended


30 June

31 December

31 December


2019

2019

2019


€'000

€'000

€'000





Revenue

201,901

227,283

429,184


               

               

               





Operating profit

53,086

67,215

120,301


               

               

               





Profit before tax

37,757

51,931

89,688


               

               

               





The above table is provided for explanatory purposes. As a result of the impact of Covid-19 (note 1), the actual relative split of revenue, operating loss and loss before tax for the financial year 2020 will differ from the results above.

 

4          Operating segments

 

The Group's segments are reported in accordance with IFRS 8 Operating Segments. The segment information is reported in the same way as it is reviewed and analysed internally by the chief operating decision makers, primarily the Senior Executive team and the Board of Directors.

 

The Group segments its leased and owned business by geographical region within which the hotels operate being Dublin, Regional Ireland and UK. These comprise the Group's three reportable segments.

 

Dublin, Regional Ireland and UK segments:

These segments are concerned with operating hotels that are either owned or leased by the Group. As at 30 June 2020, the Group owns 27 hotels (31 December 2019: 28 hotels, 30 June 2019: 28 hotels) and has effective ownership of one further hotel which it operates (31 December 2019: one hotel, 30 June 2019: one hotel). It also owns the majority of one further hotel it operates (31 December 2019: one hotel, 30 June 2019: one hotel). The Group also leases 12 hotel buildings from property owners (31 December 2019: 11 hotels, 30 June 2019: ten hotels) and is entitled to the benefits and carries the risks associated with operating these hotels.

 

The Group's revenue from leased and owned hotels is primarily derived from room sales and food and beverage sales in restaurants, bars and banqueting. The main costs arising are payroll, cost of goods for resale, commissions paid to online travel agents on room sales, other operating costs, and, in the case of leased hotels, variable rent payments (where linked to turnover or profit) made to lessors.

 

Revenue

6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000




Dublin

44,847

117,743

Regional Ireland

15,591

38,487

United Kingdom

20,358

45,671


______

______

Total revenue

80,796

201,901


                      

                       




Revenue for each of the geographical locations represents the operating revenue (room revenue, food and beverage revenue and other hotel revenue) from leased and owned hotels situated in (i) Dublin, (ii) Regional Ireland and (iii) the UK.

 

The Covid-19 pandemic has resulted in a material loss of revenue for the period ended 30 June 2020. Certain hotels had to temporarily close between March and July due to the government restrictions put in place in Ireland and UK. Other hotels remained open in a limited capacity to provide for essential services business.

 


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000

Segmental results - EBITDAR



Dublin

13,393

55,551

Regional Ireland

(317)

9,439

United Kingdom

2,502

16,528


______

______

EBITDAR for reportable segments

15,578

81,518


                       

                       

Segmental results - EBITDA



Dublin

13,198

52,163

Regional Ireland

(327)

9,390

United Kingdom

2,470

16,338


______

______

EBITDA for reportable segments

15,341

77,891


                       

                       

Reconciliation to results for the period



Segments EBITDA

15,341

77,891

Other income

226

639

Central costs

(4,347)

(3,738)

Share-based payments expense

(1,078)

(1,420)


______

______

Adjusted EBITDA

10,142

73,372




Hotel pre-opening expenses

-

(125)

Net property revaluation movements through profit or loss

(27,261)

966

Impairment of goodwill

(3,226)

-

Impairment of fixtures, fittings and equipment

(1,054)

-

Impairment of right-of-use assets

(7,415)

-

Loss on sale and leaseback

(1,673)

-


______

______

Group EBITDA

(30,487)

74,213




Depreciation of property, plant and equipment

(13,481)

(12,900)

Depreciation of right-of-use assets

(10,627)

(8,227)

Amortisation of intangible assets 

(270)

-

Interest on lease liabilities

(10,881)

(9,327)

Other interest and finance costs

(5,139)

(6,002)


______

______

(Loss)/profit before tax

(70,885)

37,757

Tax credit/(charge)

7,769

(5,095)


______

______




(Loss)/profit for the period

(63,116)

32,662


                       

                       




Group EBITDA to 30 June 2020 represents earnings before interest on lease liabilities, other interest and finance costs, tax, depreciation on property, plant and equipment and right-of-use assets, and amortisation of intangible assets.

  

Adjusted EBITDA is presented as an alternative performance measure to show the underlying operating performance of the Group excluding items which are not reflective of normal trading activities or distort comparability either period on period or with other similar businesses. Consequently, Adjusted EBITDA represents Group EBITDA before:

·    Net property revaluation movements through profit or loss (note 12);

·    The accounting loss on the sale and leaseback (note 13);

·    Impairment of goodwill, right-of-use assets or related fixtures, fittings and equipment; and

·    Hotel pre-opening expenses, which relate primarily to payroll expenses, sales and marketing costs and training costs of new staff, that are incurred by the Group in advance of new hotel openings.

 

The line item 'Central costs' includes costs of the Group's central functions including operations support, technology, sales and marketing, human resources, finance, corporate services and business development. Share-based payments expense is presented separately from Central costs as this expense relates to employees across the Group.

 

'Segmental results - EBITDA' for Dublin, Regional Ireland and UK represents the 'Adjusted EBITDA' for each geographical location before Central costs, share-based payments expense and other income. It is the net operational contribution of leased and owned hotels in each geographical location.

  

'Segmental results - EBITDAR' for Dublin, Regional Ireland and UK represents 'Segmental results - EBITDA' before rent.

 

   Disaggregated revenue information

 

Disaggregated revenue is reported in the same way as it is reviewed and analysed internally by the chief operating decision makers, primarily the Senior Executive team and the Board of Directors. The key components of revenue reviewed by the chief operating decision makers are:

 

·    Room revenue which relates to the rental of rooms in each hotel. Revenue is recognised when the hotel room is occupied, and the service is provided;

·    Food and beverage revenue which relates to sales of food and beverages at the hotel property. This revenue is recognised at the point of sale; and

·    Other revenue includes revenue from leisure centres, car parks, meeting room hire and other revenue sources at the hotels. Leisure centre revenue is recognised over the life of the membership while the other items are recognised when the service is provided.


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000

Revenue review by segment - Dublin






Room revenue

29,899

84,182

Food and beverage revenue

10,965

25,511

Other revenue

3,983

8,050


______

______

Total revenue

44,847

117,743


______

______




Revenue review by segment - Regional Ireland






Room revenue

8,810

22,140

Food and beverage revenue

4,875

12,162

Other revenue

1,906

4,185


______

______

Total revenue

15,591

38,487


______

______




Revenue review by segment - United Kingdom






Room revenue

14,208

32,665

Food and beverage revenue

4,435

9,636

Other revenue

1,715

3,370


_____

_____

Total revenue

20,358

45,671


_____

______




Other geographical information

 

Revenue

6 months ended 30 June 2020


6 months ended 30 June 2019


Republic of Ireland

United Kingdom

 

Total


Republic of Ireland

United Kingdom

 

Total


€'000

€'000

€'000


€'000

€'000

€'000









Owned hotels

41,070

14,694

55,764


106,695

35,689

142,384

Leased hotels

19,368

5,664

25,032


49,535

9,982

59,517

















Total revenue

60,438

20,358

80,796


156,230

45,671

201,901









 

EBITDAR

6 months ended 30 June 2020


6 months ended 30 June 2019


Republic of Ireland

United Kingdom

 

Total


Republic of Ireland

United Kingdom

 

Total


€'000

€'000

€'000


€'000

€'000

€'000









Owned hotels

8,595

2,140

10,735


42,843

13,076

55,919

Leased hotels

4,481

362

4,843


22,147

3,452

25,599

















Total EBITDAR

13,076

2,502

15,578


64,990

16,528

81,518









 


6 months ended 30 June 2020


6 months ended 30 June 2019


Republic of Ireland

United Kingdom

 

Total


Republic of Ireland

United Kingdom

 

Total


€'000

€'000

€'000


€'000

€'000

€'000









Variable rent

205

32

237


3,436

191

3,627

Depreciation of property, plant   and equipment

9,159

4,322

13,481


          8,776

       4,124

   12,900

Depreciation of right-of-use assets

7,959

2,668

10,627


6,943

1,284

8,227

Interest on lease liabilities

7,031

3,850

10,881


6,613

2,714

9,327









 

Assets and liabilities                                             At 30 June 2020


At 31 December 2019


Republic of Ireland

United Kingdom

 

Total


Republic of Ireland

United Kingdom

 

Total


€'000

€'000

€'000


€'000

€'000

€'000

Assets








Intangible assets and goodwill

20,548

11,262

31,810


23,309

12,824

36,133

Property, plant and equipment

864,072

351,283

1,215,355


1,052,442

418,873

1,471,315

Right-of-use assets

293,229

120,778

414,007


250,179

136,228

386,407

Investment property

1,560

528

2,088


1,560

589

2,149

Contract fulfilment costs

15,456

-

15,456


13,346

-

13,346

Other receivables

3,237

5,533

8,770


1,959

4,801

6,760

Current assets

109,210

19,622

128,832


38,851

25,464

64,315









Total assets excluding deferred tax assets

1,307,312

509,006

1,816,318


1,381,646

598,779

1,980,425









Deferred tax assets



10,968




3,527

















Total assets



1,827,286




1,983,952









Liabilities








Loans and borrowings

138,885

303,037

441,922


98,505

313,234

411,739

Lease liabilities

273,784

121,253

395,037


231,808

130,293

362,101

Trade and other payables

39,703

9,928

49,631


50,886

15,277

66,163









Total liabilities excluding provisions, derivatives and tax liabilities

452,372

434,218

886,590


381,199

458,804

840,003

















Provision for liabilities



7,320




6,563

Derivatives



9,703




4,523

Current tax liabilities



34




664

Deferred tax liabilities



37,914




59,358









Total liabilities



941,561




911,111

















Revaluation reserve

196,418

11,899

208,317


317,165

34,704

351,869

















The above information on assets and liabilities and the revaluation reserve is presented by country as it does not form part of the segmental information routinely reviewed by the chief operating decision makers.

 

Loans and borrowings are categorised according to their underlying currency. All loans and borrowings denominated in Sterling are classified as liabilities in the UK (£276.5 million (€303.0 million)). £266.5 million (€292.1 million) of these Sterling borrowings act as a net investment hedge as at 30 June 2020 (£266.5 million (€313.2 million) at 31 December 2019). Loans and borrowings denominated in Euro are classified as liabilities in the Republic of Ireland.

 

5          Administrative expenses

 


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000




Hotel rental expenses

237

3,627

Depreciation of property, plant and equipment

13,481

12,900

Depreciation of right-of-use assets

10,627

8,227

Net property revaluation movements through profit or loss

27,261

(966)

Impairment of goodwill

3,226

-

Impairment of fixtures, fittings and equipment

1,054

-

Impairment of right-of-use assets

7,415

-

Loss on sale and leaseback

1,673

-

Amortisation of intangible assets

270

-

Other administrative expenses

37,032

51,358


_______

_______





102,276

75,146


_______

______

            

In the period ended 30 June 2020, net property revaluation losses of €27.3 million have been recorded through profit or loss. Total losses upon revaluation of €161.0 million were recorded during the period ended 30 June 2020, as a consequence of the impact of the Covid-19 pandemic. Losses upon revaluation are first recognised against previously recorded revaluation gains through other comprehensive income on the individual properties (€133.7 million in the six months to 30 June 2020) with any revaluation loss in excess of those previously recorded revaluation gains being recorded through profit or loss (€27.3 million in the six months to 30 June 2020).

 

On 24 April 2020, the Group completed the sale and leaseback of the Clayton Hotel Charlemont. As a result of the sale and subsequent leaseback, the Group retained the economic benefit post rent of the asset for the period of the lease. Upon sale, the property was derecognised entirely and, following the leaseback, under IFRS 16 Leases ('IFRS 16'), was replaced with a right-of-use asset which corresponds to the value of the discounted lease liability and a portion of the difference between the fair value prior to sale and the sales proceeds received. This resulted in a portion of the €7.7 million difference between the fair value prior to sale and the sales proceeds being treated as an accounting loss (€1.7 million) recognised in the profit or loss and €6.0 million being capitalised as part of the right-of-use asset (note 13).

            

In the period ended 30 June 2020, following the impact of the Covid-19 pandemic on near term Group trading outlooks, the Group recognised impairment charges (note 6) related to cash-generating units ('CGU') for certain hotels of €7.4 million on right-of-use assets (note 13), €3.2 million on goodwill (note 11) and €1.1 million on fixtures, fittings and equipment (note 12).

 

6          Impairment

 

At 30 June 2020, as a result of the impact of Covid-19 on expected trading, particularly on near term profitability, the Group tested each CGU for impairment as the impact of Covid-19 was deemed to be a potential impairment indicator. Impairment arises where the carrying value of the CGU (which includes revalued properties and/or right-of-use assets, allocated goodwill, fixtures, fittings and equipment) exceeds its recoverable amount on a value in use basis. Each hotel operating business is deemed to be a CGU as the cashflows generated are independent of other hotels in the Group.

 

At 30 June 2020, the recoverable amounts of the Group's CGUs were based on value in use, determined by discounting the future cash flows generated from the continuing use of these hotels. 

 

The value in use estimates were based on the following key assumptions:

·    Cash flow projections are based on current operating results and forecasts prepared by management covering a ten year period in the case of freehold properties. This period was chosen due to the nature of the hotel assets and is consistent with the valuation basis used by independent external property valuers when performing their hotel valuations. For CGUs with right-of-use assets, the lease term was used;

·    Revenue and EBITDA for the first year of the projections is based on forecasts for the second half of the year ending 31 December 2020 and first half of the year ending 30 June 2021 as prepared by management. Forecasted revenue and EBITDA are based on expectations of future outcomes taking into account the current earnings, past experience and adjusted for anticipated revenue and cost growth;

·    Cash flow projections assume a long-term compound annual growth rate of 2% in EBITDA for CGUs in the Republic of Ireland and 2% in the UK;

·    Cash flows include an average annual capital outlay on maintenance for the hotels dependent on the condition of the hotel or typically 4% of revenues but assume no enhancements to any property;

·    In the case of CGUs with freehold properties, the value in use calculations also include a terminal value based on terminal (year 10) capitalisation rates consistent with those used by the external property valuers which incorporates a long-term growth rate of 2% for Irish and 2.5% for UK properties;

·    The cash flows are discounted using a risk adjusted discount rate specific to each property which ranged from 7.4% to 11.5% (Ireland: 8.25% to 10.75%; UK: 7.4% to 11.5%) (2019: 6.75% to 11.25% (Ireland: 6.75% to 11.0%; UK: 7.25% to 11.25%)). The discount rates were consistent with those used by the external property valuers; and

·    The values applied to each of these key assumptions are derived from a combination of internal and external factors based on historical experience of the valuers and of management and taking into account the stability of cash flows typically associated with these factors.

 

At 30 June 2020, the recoverable amount was deemed lower than the carrying amount in certain of the Group's CGUs. Goodwill which was allocated to two CGUs has been impaired by €3.2 million (note 11). In addition, an impairment of €7.4 million of right-of-use assets (note 13) and €1.1 million of fixtures, fittings and equipment (note 12) was recognised at 30 June 2020.

 

At 30 June 2020, the carrying value of the Group's other CGUs did not exceed their recoverable amount and no impairment was required following assessment. The impact of Covid-19 continues to unfold and projections are subject to a greater level of uncertainty than usual as governments worldwide implement measures to protect public health and also to support business and employment. Projections have been prepared on a conservative basis taking into account all information reasonably available in the current environment.

 

7          Government grants and government assistance

 

Government grants

 

As a result of the impact of the Covid-19 pandemic on the Group, the Group availed of the Irish and UK government grant schemes in relation to wage subsidies. The Group availed of the Temporary Wage Subsidy Scheme in Ireland from 26 March 2020 to 30 June 2020 and the Coronavirus Job Retention Scheme in the UK from 1 March 2020 to 30 June 2020. The Group continues to avail of the wage subsidy schemes.

 

The Temporary Wage Subsidy Scheme is available to employers who have lost a minimum of 25% of turnover as a result of the Covid-19 pandemic and who kept employees on their payroll during this time. The scheme has been availed of for employees who were temporarily not working (laid off) or on reduced hours and/or reduced pay.

 

In the UK, the Group availed of the Coronavirus Job Retention Scheme. This scheme only applies to furloughed employees. Employees still working in the Group are not eligible. In order to be eligible for the scheme, the Group must have had a PAYE payroll scheme on or before 19 March 2020, have a UK bank account and the employees must have been on at least a three week furlough period by 10 June 2020.

 

The Group was in compliance with all the conditions of the respective schemes during the period ended 30 June 2020 and availed of them. The following table shows the amount of government grants earned by the Group for the period ended 30 June 2020 which have been offset against the related costs in cost of sales and administrative expenses in the statement of comprehensive income:

 


            6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000




Temporary Wage Subsidy Scheme (Ireland)

2,519

-

Coronavirus Job Retention Scheme (UK)

2,724

-


_______

_______


5,243

-


_______

______

 

Government assistance

In addition, the Group received financial assistance by way of commercial rates waivers and deferrals of tax liabilities from the Irish and UK governments.

 

In Ireland, commercial rates have been waived for the period 27 March 2020 to 27 September 2020. This government assistance for the period ended 30 June 2020 amounts to €1.8 million (for the period ended 30 June 2019: €nil).

 

In UK, commercial rates have been waived from 1 April 2020 to 31 March 2021. This government assistance for the period ended 30 June 2020 amounts to £1.1 million (€1.3 million) (for the period ended 30 June 2019: €nil).

 

Under the warehousing of tax liabilities introduced by the Financial Provisions (Covid-19) (No. 2) Bill 2020, Irish VAT liabilities of €3.3 million and payroll tax liabilities of €5.8 million have been deferred until quarter 3 2021 (note 16).

 

In the UK, VAT liabilities of €0.4 million (£0.4 million) have been deferred until 31 March 2021 and payroll tax liabilities of €1.2 million (£1.1 million) are being paid by instalments, as agreed with the UK tax authorities. The majority of these payroll tax liabilities were settled in July 2020 and the remainder will all be settled within 12 months.

 

8         Finance costs

 


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000




Interest on lease liabilities (note 13)

10,881

9,327

Interest expense on bank loans and borrowings

4,213

4,412

Cash flow hedges - reclassified from other comprehensive income (note 22)

929

535

Net exchange (gain)/loss on loans and borrowings, and cash and cash equivalents

(69)

364

Other finance costs

692

806

Interest capitalised to property, plant and equipment (note 12)

(548)

(51)

Interest capitalised to contract fulfilment costs (note 14)

(78)

(64)


_______

_______


16,020

15,329


_______

_______




 

The Group uses interest rate swaps to convert the interest rate on part of its debt from floating rate to fixed rate (note 22). This cash flow hedge net cash outflow is shown separately within finance costs and represents the additional interest the Group paid under the interest rate swaps.

 

Other finance costs include the amortisation of capitalised debt costs, commitment fees and other banking fees.

 

Exchange gain/loss on financing activities relates principally to loans which did not form part of the net investment hedge (note 19).

 

Interest on loans and borrowings amounting to €0.6 million (period ended 30 June 2019: €0.1 million) was capitalised to assets under construction and contract fulfilment costs on the basis that this cost was directly attributable to the construction of qualifying assets (note 12, 14). The capitalisation rates applied by the Group, which were reflective of the weighted average interest cost in respect of Euro denominated borrowings and Sterling denominated borrowings for the year, were 1.4% (2019: 1.4 %) and 2.9% (2019: 2.9%) respectively.

 

9         Share-based payments expense

 

The total share-based payments expense for the Group's employee share schemes charged to profit or loss during the period was €1.1 million (six months ended 30 June 2019: €1.4 million), analysed as follows:

 


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000




Long Term Incentive Plans

582

1,172

Share Save Schemes

496

248


 ______

 ______





1,078

1,420


______

______

         

 Details of the schemes operated by the Group are set out hereafter:

 

            Long Term Incentive Plans

 

During the period ended 30 June 2020, the Board approved the conditional grant of 2,282,533 ordinary shares ('the Award') pursuant to the terms and conditions of the Group's 2017 Long Term Incentive Plan ('the 2017 LTIP'). The Award was made to senior employees across the Group (100 in total). Vesting of the Award is based on two independently assessed performance targets, each one representing 50% of the Award. The first is based on earnings per share ('EPS') and the second on total shareholder return ('TSR'). The performance period for the award is 1 January 2020 to 31 December 2022 and 25% of the award will vest at threshold performance, provided service conditions attaching to the awards are met. Threshold performance for the TSR condition is performance in line with the STOXX Europe 600 Travel and Leisure Index with 100% vesting for outperformance of the index by 10% per annum. Threshold performance for the EPS condition, which is a non-market-based performance condition, is based on the achievement of Adjusted Basic EPS before taking account of the accounting impact of IFRS 16, as disclosed in the Group's 2022 audited consolidated financial statements, of €0.44 with 100% vesting for Adjusted Basic EPS pre IFRS 16 of €0.55 or greater. Awards will vest on a straight-line basis for performance between these points. EPS targets may be amended in restricted circumstances if an event occurs which causes the Remuneration Committee to determine an amended or substituted performance condition would be more appropriate and not materially more or less difficult to satisfy.

 

Movements in the number of share awards are as follows:


      6 months ended

30 June

2020

Year ended

31 December

2019


Awards

Awards




Outstanding at the beginning of the period/year

2,361,766

2,159,409

Granted during the period/year

2,329,397

839,373

Forfeited during the period/year

(10,698)

(15,763)

Lapsed during the period/year

(264,092)

(335,444)

Exercised during the period/year

(549,379)

(285,809)


_______

_______




Outstanding at the end of the period/year

3,866,994

2,361,766


_______

_______

 

 


30 June

31 December


2020

2019

Grant date

Awards

Awards




May 2017

-

804,976

March 2018

731,004

717,417

March 2019

853,457

839,373

March 2020

2,282,533

-


_______

_______




Outstanding at the end of the period/year

3,866,994

2,361,766


_______

_______

 

During the period ended 30 June 2020, the Company issued 549,379 shares on foot of the vesting of awards granted in May 2017 under the terms of the 2017 LTIP. Over the course of the three-year performance period, 33,443 share awards lapsed due to vesting conditions which were not satisfied. 264,092 shares lapsed unvested due to TSR performance below maximum. The weighted average share price at the date of exercise for awards exercised during the period was €2.38.

 

             Measurement of fair values

 

The fair value, at the grant date, of the TSR-based conditional share awards was measured using a Monte Carlo simulation model. Non-market based performance conditions attached to the awards were not taken into account in measuring fair value at the grant date. The valuation and key assumptions used in the measurement of the fair values at the grant date were as follows:

 


March 2020

March 2019

Fair value at grant date

€0.62

€3.76

Share price at grant date

€2.32

€5.98

Exercise price

€0.01

€0.01

Expected volatility

31.83% p.a.

29.96% p.a.

Performance period

3 years

3 years

 

Dividend equivalents will accrue on awards that vest up to the time of vesting under the 2017 LTIP, and therefore the dividend yield has been set to zero to reflect this. Such dividend equivalents will be released to participants in the form of additional shares on vesting subject to the satisfaction of performance criteria.

 

Awards granted from 2017 to 2020 under the 2017 LTIP include EPS-based conditional share awards. The EPS-related performance condition is a non-market performance condition and does not impact the fair value of the award at the grant date, which equals the share price less exercise price. Instead, an estimate is made by the Group as to the number of shares which are expected to vest based on satisfaction of the EPS-related performance condition, and this, together with the fair value of the award at grant date, determines the accounting charge to be spread over the vesting period. The estimate of the number of shares which are expected to vest over the vesting period of the award is reviewed in each reporting period and the accounting charge is adjusted accordingly.

 

             Share Save Schemes

 

The Remuneration Committee of the Board of Directors approved the granting of share options under the UK and Ireland Share Save schemes (the 'Schemes') for all eligible employees across the Group in 2016, 2017, 2018 and 2019. Each Scheme is for three years and employees may choose to purchase shares at the end of the three year period at the fixed discounted price set at the start of the three year period. The share price for the Schemes has been set at a 25% discount for Republic of Ireland based employees and 20% for UK based employees in line with the maximum amount permitted under tax legislation in both jurisdictions.

 

During the six months ended 30 June 2020, the Company issued 82,901 shares on maturity of the share options granted as part of the Scheme granted in 2016. The weighted average share price at the date of exercise for options exercised during the year was €4.76.

 

Movements in the number of share options and the related weighted average exercise price ('WAEP') are as follows:

 


Six month period to

30 June 2020

Year ended

31 December 2019

 

 

Options

WAEP

€ per share

 

Options

WAEP

€ per share

 

 

 

 

 

Outstanding at the beginning of the period/year

1,784,122

3.89

1,638,119

3.85

Granted during the period/year

-

-

947,434

3.66

Forfeited during the period/year

(398,299)

3.85

(336,286)

4.47

Exercised during the period/year

(82,901)

2.98

(465,145)

2.96

 

               


              


Outstanding at the end of the period/year

1,302,922

3.91

1,784,122

3.89


               


               

 

 

The weighted average remaining contractual life for the share options outstanding at 30 June 2020 is 2.3 years (31 December 2019: 2.5 years).

 

10        Tax (credit)/charge

 


6 months

6 months


ended

ended


30 June

30 June


2020

2019


€'000

€'000

Current tax



Irish corporation tax

-

4,170

UK corporation tax

77

814

Deferred tax (credit)/charge

(7,846)

111


              

                 




Tax (credit)/charge

(7,769)

5,095


              

                 




The deferred tax credit for the period ended 30 June 2020 of €7.8 million relates mainly to the recognition of deferred tax assets in respect of corporation tax losses incurred during the period. The deferred tax credit arising on corporation tax losses incurred during the period was €7.1 million (note 21). 

 

11       Intangible assets and goodwill

 


Goodwill

Other intangible assets

Total


€'000

€'000

€'000





Cost




Balance at 1 January 2020

79,628

2,416

82,044

Effect of movement in exchange rates

(836)

-

(836)


_______

_______

_______





Balance at 30 June 2020

78,792

2,416

81,208


_______

_______

_______





Accumulated amortisation and impairment losses



Balance at 1 January 2020

(45,716)

(195)

(45,911)

Impairment loss during the period (note 6)

(3,226)

-

(3,226)

Amortisation of intangible assets

-

(270)

(270)

Translation adjustment

9

-

9


_______

_______

_______





Balance at 30 June 2020

(48,933)

(465)

(49,398)


_______

_______

_______





Carrying amounts




At 30 June 2020

29,859

1,951

31,810


_______

_______

_______





At 31 December 2019

33,912

2,221

36,133


_______

_______

_______

 

Goodwill

Goodwill is attributable to factors including expected profitability and revenue growth, increased market share, increased geographical presence, the opportunity to develop the Group's brands and the synergies expected to arise within the Group after acquisition. 

 

Included in the goodwill figure is €11.3 million (£10.3 million) which is attributable to goodwill arising on acquisition of foreign operations. Consequently, such goodwill is subsequently retranslated at the closing rate.

 

The Group tests goodwill annually for impairment or more frequently if there are indicators it may be impaired. Covid-19 has been deemed an indicator of impairment and as a result the Group performed an impairment test of the Group's CGUs at 30 June 2020. As a result, goodwill related to two of the Group's CGUs was impaired resulting in an impairment of €2.6 million for a CGU relating to an Irish hotel and €0.6 million (£0.6 million) for a CGU relating to a UK hotel (note 6).

 

Other intangible assets

Other intangible assets of €2.4 million represent the Group's cost of entering into a software licence agreement during 2019. This software licence will run to 31 January 2024 and is being amortised on a straight line basis over the life of the asset.

 

12        Property, plant and equipment


Land and buildings

Assets under construction

Fixtures,

fittings and equipment

Total

 


€'000

€'000

€'000

€'000

 

At 30 June 2020





 

Valuation

1,066,692

-

-

1,066,692

 

Cost

-

63,131

142,826

205,957

 

Accumulated depreciation (and impairment charges)*

-

-

(57,294)

(57,294)

 






 






 

Net carrying amount

1,066,692

63,131

85,532

1,215,355

 






 






 

At 1 January 2020, net carrying amount

1,324,468

59,600

87,247

1,471,315

 






 

Additions

399

6,157

10,989

17,545

 

Disposal of property, plant and equipment

(68,902)

(536)

(2,462)

(71,900)

 

Capitalised borrowing costs

-

548

-

548

 

Capitalised labour costs

3

51

40

94

 

Revaluation losses through OCI

(133,673)

-

-

(133,673)

 

Reversal of revaluation losses through profit or loss

65

-

-

65

 

Revaluation losses through profit or loss

(27,305)

-

-

(27,305)

 

Impairment of fixtures, fittings and equipment

-

-

(1,054)

(1,054)

 

Depreciation charge for the period

(5,668)

-

(7,813)

(13,481)

 

Translation adjustment

(22,695)

(2,689)

(1,415)

(26,799)

 






 






 

At 30 June 2020, net carrying amount

1,066,692

63,131

85,532

1,215,355

 






 

*Accumulated depreciation of buildings is stated after the elimination of depreciation on revaluation, disposals and impairments.

 

The carrying value of land and buildings, revalued at 30 June 2020, is €1,066.7 million (31 December 2019: €1,324.5 million). The value of these assets under the cost model is €835.4 million (31 December 2019: €927.8 million).

 

In the period ended 30 June 2020, unrealised revaluation losses arising of €133.7 million (year ended 31 December 2019: net unrealised revaluation gains €120.8 million) have been reflected through other comprehensive income and in the revaluation reserve in equity.

 

In the period ended 30 June 2020, a net revaluation loss of €27.2 million (year ended 31 December 2019: net revaluation gain of €1.6 million) has been reflected in administrative expenses through profit or loss, which represents revaluation losses in profit or loss of €27.3 million (year ended 31 December 2019: €0.3 million) and the reversal of previously recognised revaluation losses recognised in profit or loss in the period of €0.1 million (year ended 31 December 2019: €2.0 million).

 

In the period ended 30 June 2020, as a result of an impairment review (note 6) of the cash generating units associated with right-of-use assets (note 13), fixtures, fittings and equipment at a number of leased hotels have been impaired. The total impairment charge in the period in relation to fixtures, fittings and equipment amounted to €1.1 million. €1.0 million related to fixtures, fittings and equipment in hotels located in Ireland and €0.1 million related to hotels located in the UK (note 6).

 

Impairments relate to fixtures, fittings and equipment on leased properties where there is an impairment of the relevant CGU as required by IAS 36 Impairment of Assets.

 

Included in land and buildings at 30 June 2020 is land at a carrying value of €320.1 million which is not depreciated (31 December 2019: €499.8 million).

 

Additions to assets under construction during the period ended 30 June 2020 include the following:

 

·    Development expenditure incurred on new hotel builds of €2.2 million;

·    Development expenditure incurred on hotel extensions of €4.0 million;

·    Interest capitalised on loans and borrowings relating to qualifying assets of €0.5 million (note 8), and

·    Capitalised labour costs (€0.1 million) which include labour costs relating to the Group's internal development team and which are directly related to asset acquisitions and other construction work completed in relation to the Group's property, plant and equipment.

 

On 24 April 2020, the Group completed the sale and leaseback of the Clayton Hotel Charlemont for €64.2 million. The Group now operates this hotel under an operating lease with a term of 35 years. As part of the transaction, a further €0.8 million is receivable contingent on the addition of three bedrooms to the property and the cost of this development will be borne by the Group. It is anticipated the costs associated with these additional bedrooms will not exceed the €0.8 million with planning permission already secured for the project.

 

The sale results in the derecognition of the property asset with the previously recognised revaluation gains of €30.3 million in the revaluation reserve being transferred to retained earnings. Immediately prior to sale, the property was revalued by external valuers in accordance with the Royal Institution of Chartered Surveyors (RICS) Valuation Standards and the fair value restated accordingly. The valuation was based on the expected price that would be received to sell the asset outright in an orderly transaction between market participants at that date on the assumption that all future economic benefits for the asset are disposed of.

 

In a sale and subsequent leaseback, the vendor retains the economic benefit post rent of the asset for the period of the lease. Upon sale, the asset is derecognised entirely and, following the leaseback, under IFRS 16 Leases, is replaced with a right-of-use asset which corresponds to the value of the discounted lease liability and a portion of the difference between the fair value prior to sale and the sales proceeds received. The right-of-use asset does not consequently recognise a significant element of the benefits which the Group continues to enjoy which was recognised in the fair value of the asset prior to sale and leaseback.

 

Consequently, this results in a portion of the €7.7 million difference between the fair value prior to sale and the sales proceeds being treated as an accounting loss (€1.7 million) recognised in profit or loss and €6.0 million being capitalised as part of the right-of-use asset.

 

Measurement of fair value

 

The value of the Group's property at 30 June 2020 reflects open market valuations carried out in June 2020 by independent external valuers having appropriate recognised professional qualifications and recent experience in the location and value of the property being valued. The external valuations performed were in accordance with the Valuation Standards of the Royal Institution of Chartered Surveyors. The valuations have been reported on the basis of 'material valuation uncertainty' as per updated guidance by the Royal Institution of Chartered Surveyors in light of increased uncertainty as less weight can be attached to previous market evidence for comparative purposes, to fully inform opinions of value, as a result of the Covid-19 pandemic.

 

The most significant factor which has affected valuations in this period is the impact of reduced near term future cashflows caused by the Covid-19 pandemic as future forecasted performance is expected to be impacted by the ongoing restrictions on travel due to the pandemic. In addition, less reliance can be placed on metrics of recent asset transactions given the lack of same in the short period since the Covid-19 pandemic was declared and restrictions put in place.

 

The fair value measurement of the Group's own-use property has been categorised as a Level 3 fair value based on the inputs to the valuation technique used. At 30 June 2020, 29 properties were revalued by independent external valuers engaged by the Group (31 December 2019: 30).

 

The principal valuation technique used by the independent external valuers engaged by the Group was discounted cash flows. This valuation model considers the present value of net cash flows to be generated from the property over a ten year period (with an assumed terminal value at the end of year 10). Valuers' forecast cash flow included in these calculations represents the expectations of the valuers for EBITDA (driven by revenue per available room ('RevPAR') calculated as total rooms revenue divided by rooms available) for the property and also takes account of the expectations of a prospective purchaser. It also includes their expectation for capital expenditure which the valuers, typically, assume as approximately 4% of revenue per annum. This does not always reflect the profile of actual capital expenditure incurred by the Group. On specific assets, refurbishments are, by nature, periodic rather than annual. Valuers' expectations of EBITDA are based off their trading forecasts (benchmarked against competition, market and actual performance). The expected net cash flows are discounted using risk adjusted discount rates. Among other factors, the discount rate estimation considers the quality of the property and its location. The final valuation also includes a deduction of full purchaser's costs based on the valuers' estimates at 9.96% for Republic of Ireland domiciled assets (31 December 2019: 9.96%) and 6.8% for UK domiciled assets (31 December 2019: 6.8%).

 

The significant unobservable inputs are:

·    Valuers' forecast cash flow;

·    Risk adjusted discount rates of 8.25% to 9.50% for Dublin assets (31 December 2019: 7.25% to 10.75%), 8.85% to 10.75% for Regional Ireland assets (31 December 2019: 6.75% to 11.0%), 7.40% to 11.50% for UK assets (31 December 2019: 7.25% to 11.25%); and

·    Terminal (Year 10) capitalisation rates of 6.25% to 7.50% for Dublin assets (31 December 2019: 5.25% to 8.75%), 6.85% to 8.75% for Regional Ireland assets (31 December 2019: 4.75% to 9.0%) and 4.90% to 9.0% for UK assets (31 December 2019: 4.75% to 8.75%).

 

The estimated fair value under this valuation model would increase or decrease if:

·    Valuers' forecast cash flow was higher or lower than expected; or

·    The risk adjusted discount rate and terminal capitalisation rate was higher or lower.

 

13        Leases

The Group leases assets including land and buildings, vehicles, machinery and IT equipment. Information

about leases for which the Group is a lessee is presented below:

 

Right-of-use assets

Land and buildings

Fixtures, fittings and equipment

Total


€'000

€'000

€'000





Net book value at 1 January 2020

386,258

149

386,407





Additions

56,267

-

56,267

Depreciation charge for the period

(10,587)

(40)

(10,627)

Remeasurement of lease liabilities

(1,578)

-

(1,578)

Impairment of right-of-use assets

(7,415)

-

(7,415)

Translation adjustment

(9,047)

-

(9,047)


_______

_______

_______

Net book value at 30 June 2020

413,898

109

414,007


_______

_______

_______

 

Right-of-use assets comprise leased assets that do not meet the definition of investment property.

 

Lease liabilities

€'000



Current

9,667

Non-current 

352,434


_______



Lease liabilities at 1 January 2020

362,101


_______



Additions

46,643

Interest on lease liabilities

10,881

Lease payments

(14,052)

Remeasurement of lease liabilities

(1,578)

Translation adjustment

(8,958)


_______



Lease liabilities at 30 June 2020

395,037


_______



Current

7,409

Non-current

387,628


_______



Lease liabilities at 30 June 2020

395,037


_______

 

The remeasurement of lease liabilities relates to reassessment of lease liabilities following agreed rent reductions as a direct consequence of temporary hotel closures during the Covid-19 pandemic.  

 

The split of lease liabilities between current liabilities and non-current liabilities at 31 December 2019 has been reclassified on a basis consistent with the presentation applied at 30 June 2020, which reflects the timing of the future capital repayments of the lease liabilities. The current portion of the lease liability reflects lease cashflows offset by interest charges over a 12 month period from the reporting date. The adjustment represents the forecasted interest charge for the year ending 31 December 2020, as taken from the 2019 financial statements, that had not previously been offset against the cashflows for the same period. 

 


As reported in 31 December 2019

Adjustment

 

Restated

31 December

2019


€'000

€'000

€'000





Current

30,557

(20,890)

9,667

Non-current   

 331,544

20,890

 352,434


_______

_______

______






362,101

-

362,101


_______

_______

______

 

Additions relate to the Group entering into a 35 year lease in April 2020 of the Clayton Hotel Charlemont in Dublin following a sale and leaseback transaction which resulted in a right-of-use asset and lease liability of €56.3 million and €46.6 million respectively. The Group included €3.6 million of lease prepayments and initial direct costs in the initial measurement of the right-of-use asset. In addition, as a result of the sale and subsequent leaseback, the Group retained the economic benefit post rent of the asset for the period of the lease. This resulted in a portion of the €7.7 million difference between the fair value prior to sale and the sale proceeds being capitalised as part of the right-of-use asset (€6.0 million) in accordance with IFRS 16 Leases.

 

Non-cancellable undiscounted lease cash flows payable under lease contracts are set out below:

 


At 30 June 2020

At 31 December 2019


Republic of Ireland

United Kingdom

Total

Republic of Ireland

United Kingdom

Total


€'000

£'000

€'000

€'000

£'000

€'000








6 months ended 30 June 2020

-

-

-

11,040

3,582

15,250

6 months ending 31 December 2020

 10,024

3,577

 13,944

11,072

3,577

15,276

During the year 2021

 25,501

 7,090

 33,271

22,256

7,090

30,590

During the year 2022

 22,492

 7,217

 30,401

19,442

7,217

27,925

During the year 2023

 22,358

 7,295

 30,353

19,308

7,295

27,882

During the year 2024

 20,205

 7,363

 28,275

17,155

7,363

25,809

During the year 2025

 19,965

 7,437

 28,116

16,843

7,437

25,584

During the year 2026

 20,048

 7,437

 28,199

16,921

7,437

25,662

During the years 2027 - 2036

 198,375

 78,997

284,954

166,401

78,997

259,251

During the years 2037 - 2046

 134,791

 87,055

230,201

101,182

87,055

203,504

From 2047 onwards

 56,181

 60,565

122,559

27,878

60,565

99,064


_______

_______

______

_______

_______

_______









529,940

274,033

830,273

429,498

277,615

755,797


_______

_______

______

_______

_______

_______

 

Sterling amounts have been converted using the closing foreign exchange rate of 0.9124 as at 30 June 2020 (0.8508 as at 31 December 2019).

 

The weighted average lease life of future minimum rentals payable under leases is 29.7 years (31 December 2019: 29.4 years). Lease liabilities are monitored within the Group's treasury function.

 

For the six month period ended 30 June 2020, the total fixed cash outflows amounted to €14.0 million for land and building leases and €0.2 million for leases of fixtures, fittings and equipment.

 

Unwind of right-of-use assets and release of interest charge

 

The unwinding of the right-of-use assets and the release of the interest on the lease liabilities through profit or loss over the terms of the leases have been disclosed in the following table:

 


Depreciation of right-of-use assets

Interest on lease liabilities


Republic of Ireland

United Kingdom

Total

Republic of Ireland

United Kingdom

Total


€'000

£'000

€'000

€'000

£'000

€'000








6 months ending 31 December 2020

 7,846

 1,931

 9,962

7,774

3,358

11,454

During the year 2021

 15,681

 3,859

 19,910

15,265

6,697

22,605

During the year 2022

 13,692

 3,858

 17,920

14,803

6,673

22,116

During the year 2023

 13,522

 3,858

 17,750

14,368

6,638

21,643

During the year 2024

 11,650

 3,858

 15,878

13,955

6,597

21,185

During the year 2025

 11,568

 3,858

 15,796

13,600

6,548

20,776

During the year 2026

 11,563

 3,514

 15,414

13,223

6,495

20,341

During the years 2027 - 2036

 108,611

 33,139

 144,930

105,891

60,010

171,660

During the years 2037 - 2046

 71,431

 33,139

 107,750

47,078

41,885

92,983

From 2047 onwards

 27,665

 19,190

 48,697

10,200

18,498

30,473


_______

_______

_______

_______

_______

_______









293,229

110,204

414,007

256,157

163,399

435,236


_______

_______

_______

_______

_______

_______

 

Sterling amounts have been converted using the closing foreign exchange rate of 0.9124 as at 30 June 2020.

 

The actual depreciation and interest charge through profit or loss will depend on the composition of the Group's lease portfolio in future years and is subject to change, driven by:

·      commencement of new leases;

·      modifications of existing leases;

·      reassessments of lease liabilities following periodic rent reviews; and

·      impairments of right-of-use assets.

 

 As a result of the impact of Covid-19, impairment tests were carried out on the Group's CGUs as at 30 June 2020 (note 6). Each hotel operating business is deemed to be a CGU as the cash flows generated are independent of other hotels in the Group. As a result of the impairment testing, right-of-use assets were impaired by €7.4 million during the period ended 30 June 2020 (31 December 2019: €nil). €3.6 million related to right-of-use assets in Ireland and €3.8 million (£3.4 million) relating to right-of-use assets in the UK.

 

Leases of land and buildings

 

The Group leases land and buildings for its hotel operations and office space. The leases of hotels typically run for a period of between 25 and 35 years and leases of office space for ten years.

 

Some leases provide for additional rent payments that are based on a percentage of the revenue/EBITDAR that the Group generates at the hotel in the period. The Group sub-leases part of one of its properties to a tenant under an operating lease.

 

Leases not yet commenced to which the lessee is committed

 

The Group has multiple agreements for lease at 30 June 2020 and details of the non-cancellable lease rentals and other contractual obligations payable under these agreements are set out hereafter. These represent the minimum future lease payments (undiscounted) in aggregate that the Group is required to make under the agreements. An agreement for lease is a binding agreement between external third parties and the Group to enter into a lease at a future date. The dates of commencement of these leases may change based on the hotel opening dates. The amounts payable may also change slightly if there are any changes in room numbers delivered through construction.

 

Agreements for lease

At 30 June

At 31 December


2020

2019


€'000

€'000




Less than one year

2,800

1,910

One to two years

17,975

17,314

Two to five years

69,504

66,656

Five to fifteen years

238,679

236,011

Fifteen to twenty five years

252,853

249,344

After twenty five years

309,556

307,763


_______

_______




Total future lease payments

891,367

878,998


_______

_______

 

The significant movement since the year ended 31 December 2019 is due to the following:

 

·      The Group has signed an agreement for lease of a Maldron Hotel, to be built in Manchester. On completion of construction, the Group will commence operations in the hotel through a 35 year lease.

 

Also, included in the above table are future lease payments for agreements for lease, with a lease term of 35 years, for Clayton Hotel Manchester City, Maldron Hotel Glasgow, Clayton Hotel Glasgow, Clayton Hotel Bristol, Maldron Hotel Birmingham, Maldron Hotel Manchester, Maldron Hotel Liverpool, The Samuel Dublin and Maldron Hotel Croke Park, Dublin.

 

14       Contract fulfilment costs

 


30 June

31 December


2020

2019


€'000

€'000




At 1 January

13,346

9,066




Other costs incurred in fulfilling contract to date

2,032

4,143

Capitalised borrowing costs (note 8)

78

137


_______

_______




At end of period/year

15,456

13,346


_______

_______

 

Contract fulfilment costs, within non-current assets, relate to the Group's contractual agreement with Irish Residential Properties REIT plc ('IRES'), entered into on 16 November 2018, for IRES to purchase a residential development the Group is developing (comprising 69 residential units) on the site of the former Tara Towers hotel.

 

Revenue and the associated cost will be recognised on this contract in profit or loss when the performance obligation in the contract has been met. Based on the terms of the contract, this will be on legal completion of the contract which will occur on practical completion of the development project. As a result, revenue will be recognised at a point in time in the future when the performance obligation is met, rather than over time.

 

Additions to contract fulfilment costs for the above contract during the period ended 30 June 2020 include the following:

 

·    Development costs incurred in fulfilling the contract of €2.0 million; and

·    Interest capitalised on loans and borrowings relating to qualifying assets of €0.1 million (note 8).

 

The overall sale value of the transaction is expected to be up to €42.4 million (excluding VAT). The overall value of the transaction will vary depending on how Part V obligations (Social and Affordable housing allocation) are settled with Dublin City Council.

 

15        Trade and other receivables

 


30 June

31 December


2020

2019


€'000

€'000

Non-current assets



Other receivables

2,521

1,400

Prepayments

6,249

5,360


_______

_______





8,770

6,760


_______

_______

Current assets



Other receivables

13,581

3,405

Trade receivables

3,533

7,920

Prepayments

4,100

6,135

Contract assets

1,388

2,456

Accrued income

698

1,886

VAT receivable

1,046

-


_______

_______





24,346

21,802


_______

_______




Total

33,116

28,562


_______

_______




Non-current assets

 

Included in non-current other receivables at 30 June 2020, is a rent deposit of €1.4 million paid to the landlord on the sale and leaseback of Clayton Hotel Charlemont. This deposit is measured at fair value and is repayable to the Group at the end of the lease term (note 13). Also included is a deposit paid as part of another hotel property lease contract of €0.9 million which is interest-bearing and refundable at the end of the lease term.

 

Included in non-current prepayments at 30 June 2020 are professional fees of €6.0 million (31 December 2019: €5.2 million) associated with future lease agreements for hotels currently being constructed or in planning. When these leases are signed, these costs will be reclassified to right-of-use assets.

 

Current assets

 

Included in other receivables is an amount of €9.8 million which relate to an amount transferred to an escrow account. This amount will be released to the Group as rent is paid during the year ending 31 December 2020.  In addition, other receivables include €3.5 million (£3.2 million) relating to a contractual arrangement to transfer assets relating to a renovation project in progress at Clayton Hotel Birmingham to the landlord of that property. In return for the assets, the landlord will reimburse the total cost of the project to the Group. This contractual arrangement was entered into on 30 July 2019 and funds will be received on completion of the project in quarter 4 2020. As this expenditure is directly related to this contractual arrangement, the Group has included these costs as receivables in line with the contractual arrangement.

 

Current VAT receivable (€1.0 million) relates to amounts due to the Group at 30 June 2020 due to the impact of temporary hotel closures during the period.

 

As part of the sale and leaseback of the Clayton Hotel Charlemont (note 12), a further €0.8 million is receivable contingent on the addition of three bedrooms to the property. The cost of this development will be borne by the Group. It is anticipated that the costs associated with these additional bedrooms will not exceed the €0.8 million with planning permission already secured for the project.

 

16      Trade and other payables

 


30 June

31 December


2020

2019


€'000

€'000




Non-current liabilities



Value added tax

3,336

-

Payroll taxes

5,782

-


_______

_______





9,118

-


_______

_______




Current liabilities



Trade payables

9,146

15,598

Accruals

20,830

32,135

Contract liabilities

9,290

10,348

Value added tax

-

5,278

Payroll taxes

1,247

2,804


_______

_______





40,513

66,163


_______

_______





49,631

66,163


_______

_______




 

Accruals include €5.7 million of capital expenditure accruals including work in progress which has not yet been invoiced (31 December 2019: €7.5 million).

 

As a result of the impact of Covid-19, the Irish Tax Authorities have permitted the warehousing of value added taxes and payroll taxes relating to the period February 2020 to June 2020 until quarter 3 2021. As a result, these amounts have been disclosed as non-current liabilities.

 

17     Provision for liabilities

 


30 June

31 December


2020

2019


€'000

€'000

Non-current liabilities



Insurance provision

5,512

4,804


_______

_______

Current liabilities



Insurance provision

1,808

1,759


_______

_______




Total provision at end of period/year

7,320

6,563


_______

_______

 

The reconciliation of the movement in the provision for the period/year is as follows:





Period ended

Year ended


30 June

31 December


2020

2019


€'000

€'000




At 1 January

6,563

6,642

Provisions made during the period/year - charged to profit or loss

1,250

2,500

Utilised during the period/year

(493)

(723)

Reversed to profit or loss during the period/year

-

(1,856)


_______

_______




At end of period/year

7,320

6,563


_______

_______

 

This provision relates to actual and potential obligations arising from the Group's insurance arrangements where the Group is self-insured. The Group has third party insurance cover above specific limits for individual claims and has an overall maximum aggregate payable for all claims in any one year. The amount provided is principally based on projected settlements as determined by external loss adjusters. The provision also includes an estimate for claims incurred but not yet reported and incurred but not enough reported.

 

The utilisation of the provision is dependent on the timing of settlement of the outstanding claims. The Group expects the majority of the insurance provision will be utilised within five years of the period end date however, due to the nature of the provision there is a level of uncertainty in the timing of settlement as the Group generally cannot precisely determine the extent and duration of the claim process. The provision has been discounted to reflect the time value of money though the effect is not significant.

 

The self-insurance programme commenced in July 2015 and increasing levels of claims data is becoming available. Claims provisions are assessed in light of claims experience and amended accordingly where necessary to ensure provisions reflect recent experience and trends.

 

18        Commitments

 

Capital expenditure commitments

 

The Group has the following commitments for future capital expenditure under its contractual arrangements.


30 June

31 December


2020

2019


€'000

€'000




 Contracted but not provided for

46,051

61,270


_______

_______

 

At 30 June 2020, the commitments relate primarily to the following:

 

·    New-build hotel development of Maldron Hotel Merrion Road, Dublin;

·    Residential development (comprising 69 residential units) on the site of the former Tara Towers hotel (note 14); and

·    Extension and renovation of the Clayton Hotel Cardiff Lane Conference Centre.

 

It also includes other capital expenditure committed at other hotels in the Group.

 

The Group also has other commitments in relation to fixtures, fittings and equipment in some of its leased hotels. Under certain lease agreements, the Group has committed to spending a percentage of revenue on capital expenditure in respect of fixtures, fittings and equipment in the leased hotels over the life of the lease. The Group has estimated the commitment in relation to these leases to be €53.1 million (31 December 2019: €58.3 million) spread over the life of the various leases which primarily range in length from 20 years to 35 years. The revenue figures used in the estimate of the commitment at 30 June 2020 have been based on 2020 forecasted revenues at that date. The actual commitment will be higher or lower dependent on the actual revenue earned in each of the lease years.

 

19        Financial risk management

 

Risk exposures

 

The Group is exposed to various financial risks arising in the normal course of business. Its financial risk exposures are predominantly related to the creditworthiness of counterparties and risks relating to changes in interest rates and foreign currency exchange rates. The Group is exposed to external economic risk associated with the Covid-19 pandemic which severely impacted the business and operations of the Group (note 1).

 

The Group uses financial instruments throughout its business: loans and borrowings and cash and cash equivalents are used to finance the Group's operations; trade and other receivables, trade payables and accruals arise directly from operations and derivatives are used to manage interest rate risks and to achieve a desired profile of borrowings. The Group uses a net investment hedge with Sterling denominated borrowings to hedge the foreign exchange risk from investments in certain UK operations. The Group does not trade in financial instruments. The Group is managing working capital in order to mitigate the risk associated with the Covid-19 pandemic.

 

Fair value hierarchy

 

The Group measures the fair value of financial instruments based on the degree to which inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurements. Financial instruments are categorised by the type of valuation method used. The valuation methods are as follows:

·    Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities;

·    Level 2: Inputs other than quoted prices included within Level 1 that are observable for the financial instrument, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

·    Level 3: Inputs for the financial instrument that are not observable market data (unobservable inputs).

The Group's policy is to recognise any transfers between levels of the fair value hierarchy as of the end of the reporting period during which the transfer occurred. During the period ended 30 June 2020, there were no reclassifications of financial instruments and no transfers between levels of the fair value hierarchy used in measuring the fair value of financial instruments.

 

Estimation of fair values

The principal methods and assumptions used in estimating the fair values of financial assets and liabilities are explained hereafter.

 

Cash at bank and in hand

For cash at bank and in hand, the carrying value is deemed to reflect a reasonable approximation of fair value. 

 

Derivatives

Discounted cash flow analyses have been used to determine the fair value of the interest rate swaps, taking into account current market inputs and rates (Level 2).

 

Receivables/payables

For receivables and payables with a remaining term of less than one year or demand balances, the carrying value net of impairment provision, where appropriate, is a reasonable approximation of fair value. The non-current receivables and payables carrying value is a reasonable approximation of fair value.

 

Bank loans

For bank loans, the fair value was calculated based on the present value of the expected future principal and interest cash flows discounted at interest rates effective at the reporting date. The carrying value of floating rate loans and borrowings is considered to be a reasonable approximation of fair value.

 

             (a) Credit risk

 

Exposure to credit risk 

Credit risk arises from granting credit to customers and from investing cash and cash equivalents with banks and financial institutions.

 

Trade and other receivables 

The Group's exposure to credit risk is influenced mainly by the individual characteristics of each customer. There is no concentration of credit risk or dependence on individual customers due to the large number of customers. Management has a credit policy in place and the exposure to credit risk is monitored on an ongoing basis. Outstanding customer balances are regularly monitored and reviewed for indicators of impairment (evidence of financial difficulty of the customer or payment default). The maximum exposure to credit risk is represented by the carrying amount of each financial asset.

 

Management does not expect any significant losses from trade receivables that have not been provided for as at 30 June 2020. Receivables primarily include an amount held in escrow which is refundable following payment of rent, normal operating trade receivables and amounts owed from the government in the form of wage subsidies.

 

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and in hand and give rise to credit risk on the amounts due from counterparties. The maximum credit risk is represented by the carrying value at the reporting date. The Group's policy for investing cash is to limit risk of principal loss and to ensure the ultimate recovery of invested funds by limiting credit risk. As per the Group's treasury management policy, cash and cash equivalents are held in line with predetermined limits depending on the credit rating of the relevant bank/financial institution.

 

The carrying amount of the following financial assets represents the Group's maximum credit exposure. The maximum exposure to credit risk at the end of the period/year was as follows:

 


30 June

31 December


2020

2019


€'000

€'000




Trade receivables

3,533

7,920

Other receivables

16,102

4,805

Contract assets

1,388

2,456

Accrued income

698

1,886

Cash at bank and in hand

103,139

40,586


_______

_______





124,860

57,653


              

                 

 

(b) Liquidity risk

 

The Group's approach to managing liquidity risk is to ensure as far as possible that it will always have sufficient liquidity to:

·    fund its ongoing operations;

·    allow it to invest in hotels that may create value for shareholders; and

·    maintain sufficient financial resources to mitigate against risks and unforeseen events.

 

The Group's treasury function ensures that sufficient resources are available to meet its liabilities as they fall due through a combination of cash and cash equivalents, cash flows and undrawn credit facilities.

 

On 26 October 2018, the Group successfully completed the refinancing of its existing debt facility with a banking club of six lenders. A new €525 million five year multicurrency facility was entered into consisting of a €200 million term loan facility and a €325 million revolving credit facility. The maturity date of this facility on completion of the refinancing was 26 October 2023, however on 19 August 2019, the Group availed of its option to extend the €525 million multicurrency facility for an additional year, to 26 October 2024.

On 20 March 2020, the Group agreed an amendment to its facility agreement with its banking club to provide additional headroom on its covenants for the next two covenant reporting periods, 30 June 2020 and 31 December 2020 as a result of the impact of Covid-19. The Group is in compliance with its covenants as at 30 June 2020.

 

On 24 April 2020, the Group successfully completed the sale and leaseback of Clayton Hotel Charlemont, Dublin for a total consideration of €64.2 million with a further €0.8 million receivable contingent on the addition of three bedrooms to the property (note 15). This transaction helped to further improve the liquidity and cash position of the Group.

 

At 30 June 2020, the Group had undrawn revolving credit facilities of €71.8 million. Available funds comprising cash and cash equivalents and undrawn revolving credit facilities amounted to €174.9 million at 30 June 2020.

 

On 9 July 2020, the Group entered into an amended and restated facility agreement with its banking club which raised an additional €39 million in revolving credit facilities with a maturity date of 30 September 2022. This agreement has increased the undrawn facilities of the Group to €111 million. The revised covenants in this agreement include, amongst others, a minimum liquidity restriction of €50 million whereby either cash, remaining available facilities or a combination of both must not fall below €50 million at any point to 30 March 2022. The revised covenants were put in place to avoid potential breaches in covenants based on trailing twelve month EBITDA during the period of recovery in trading profits following the impact of Covid-19. The revised facility agreement provides additional flexibility and liquidity to support the Group following the impact of Covid-19.

 

The Group have prepared projections and sensitised them for a number of downside scenarios including a lockdown scenario through 2021. In each scenario, the Group has sufficient liquidity to continue to meet its obligations as they fall due, for at least 12 months from the approval of these financial statements and is not forecast to be in breach of any of the newly agreed suite of covenants.

 

The Group also monitors its Debt and Lease Service cover, which is 1.4x for the 12 month period ended 30 June 2020 (31 December 2019: 3.2x) and seeks to ensure that if a significant temporary drop in revenues were to occur, there would be sufficient liquid resources to meet ongoing requirements.

 

(c) Market risk

 

Market risk is the risk that changes in market prices and indices, such as interest rates and foreign exchange rates, will affect the Group's income or the value of its holdings of financial instruments.

 

            (i) Interest rate risk

The Group is exposed to floating interest rates on its debt obligations and uses hedging instruments to mitigate the risk associated with interest rate fluctuations. The Group has entered into interest rate swaps (note 22) which hedge the variability in cash flows attributable to the interest rate risk.

 

A fundamental review and reform of major interest rate benchmarks is being undertaken globally. There is uncertainty as to the timing and the methods of transition for replacing existing benchmark interbank offered rates (IBORs) with alternative rates. LIBOR continues to be used as a reference rate in financial markets and is used in the valuation of instruments with maturities that exceed the expected end date for LIBOR. The IASB has published 'Interest rate Benchmark Reform (Amendments to IFRS 9, IAS 39 and IFRS 7)' enabling hedge accounting to continue for certain hedges that would be discontinued as a result of uncertainties from LIBOR reform.

 

The Group's derivatives continue to hedge the LIBOR variable interest rate on Sterling borrowings. As a result, the Group continues to apply hedge accounting as at 30 June 2020.

 

(ii) Foreign currency risk

The Group is exposed to risks arising from fluctuations in the Euro/Sterling exchange rate. The Group is exposed to transactional foreign currency risk on trading activities conducted by subsidiaries in currencies other than their functional currency and to foreign currency translation risk on the retranslation of foreign operations to Euro.

 

The Group's policy is to manage foreign currency exposures commercially and through netting of exposures where possible. The Group's principal transactional exposure to foreign exchange risk relates to interest costs on its Sterling borrowings. This risk is mitigated by the earnings from UK subsidiaries which are denominated in Sterling.

 

The Group's gain or loss on retranslation of the net assets of foreign currency subsidiaries is taken directly to the translation reserve. 

 

The Group limits its exposure to foreign currency risk by using Sterling debt to hedge part of the Group's investment in UK subsidiaries. The Group financed certain operations in the UK by obtaining funding through external borrowings denominated in Sterling. These borrowings amounted to £266.5 million (€292.1 million) at 30 June 2020 (31 December 2019: £266.5 million (€313.2 million)) and are designated as net investment hedges.

 

This enables gains and losses arising on retranslation of those foreign currency borrowings to be recognised in other comprehensive income, providing a partial offset in reserves against the gains and losses arising on retranslation of the net assets of those UK operations.

 

(d) Capital management

 

The Group's policy is to maintain a strong capital base so as to retain investor, creditor and market confidence and to sustain future development of the business. Management monitors the return on capital to ordinary shareholders.

 

The Board of Directors seeks to maintain a balance between the higher returns that might be possible with higher levels of borrowings and the advantages and security afforded by a sound capital position. The Group's target is to achieve a pre-tax leveraged return on equity of at least 15% on investments and a rent cover of at least 1.85 times in year three for new leased assets.

 

Typically, the Group monitors capital using a ratio of Net Debt to Adjusted EBITDA. Net Debt to Adjusted EBITDA is calculated based on the prior 12 month period. The Net Debt to Adjusted EBITDA as at 30 June 2020 is 7.4x (31 December 2019: 4.5x). In addition, the Group monitors Net Debt to Adjusted EBITDA after fixed rent which excludes the effects of IFRS 16 Leases. Under this method, Net Debt to Adjusted EBITDA is 4.9x at 30 June 2020 (31 December 2019: 2.8x). Given the impact of Covid-19 on the business, the initial primary focus of the Group has been on ensuring liquidity as discussed under (b). Consequently, actions have been taken including cancellation of the final 2019 dividend, suspension or deferral of uncommitted capital expenditure programmes, completion of the sale and leaseback of Clayton Hotel Charlemont and entering into an amended and restated facilities agreement to provide additional flexibility and liquidity as trading recovers.

 

The Group's approach to capital management has ensured that it entered the Covid-19 crisis with a very strong balance sheet and an appropriate level of gearing. The Group's asset backing provided it with the ability to realise funds from the sale and leaseback of Clayton Hotel Charlemont whilst its level of gearing ensured the Group continue to be able to meet its funding costs of both interest and rent and retain the support of its banking club and institutional landlords. The Board reviews the Group's capital structure on an ongoing basis. It ensures that it is appropriate for the hotel industry given its exposure to demand shocks and the normal economic cycles.

 

 


Fair values

 

The following tables show the carrying amount of Group financial assets and liabilities including their values in the fair value hierarchy at 30 June 2020. The tables do not include fair value information for financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value.

 


Financial assets

Financial assets



Fair value



measured at
fair value

at amortised

cost

Total

carrying amount

 

Level 1

 

Level 2

 

Level 3

 

Total


30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

 2020

Financial assets

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Trade and other receivables, excluding prepayments and VAT receivable (note 15)

-

21,721

21,721





Cash at bank and in hand

-

103,139

103,139






_______

_______

_______






-

124,860

124,860






                

                

                             






 

Financial liabilities measured at fair value

Financial liabilities measured at amortised cost

 

Total carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total


30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

2020

30 June

 2020

Financial liabilities

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Bank loans (note 20)

-

(441,922)

(441,922)


(441,922)


(441,922)

Trade payables and accruals (note 16)

-

(29,976)

(29,976)





Derivatives (note 22) - hedging instruments

(9,703)

-

(9,703)


(9,703)


(9,703)


_______

_______

_______






(9,703)

(471,898)

(481,601)






                

                

              





 

 

Fair values

 

The following tables show the carrying amount of Group financial assets and liabilities including their values in the fair value hierarchy at 31 December 2019. The tables do not include fair value information for financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value.


Financial assets

Financial assets



Fair value



measured at
fair value

at amortised

cost

Total

carrying amount

 

Level 1

 

Level 2

 

Level 3

 

Total


31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

Financial assets

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Trade and other receivables, excluding prepayments (note 15)

-

17,067

17,067





Cash at bank and in hand

-

40,586

40,586






_______

_______

_______






-

57,653

57,653






              

              

              






 

Financial liabilities measured at fair value

Financial liabilities measured at amortised cost

 

Total carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total


31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

31 December

2019

Financial liabilities

€'000

€'000

€'000

€'000

€'000

€'000

€'000

Bank loans (note 20)

-

(411,739)

(411,739)


(411,739)


(411,739)

Trade payables and accruals (note 16)

-

(47,733)

(47,733)





Derivatives (note 22) - hedging instruments

(4,523)

-

(4,523)


(4,523)


(4,523)


_______

_______

_______






(4,523)

(459,472)

(463,995)






              

              

              






20        Loans and borrowings

 


30 June

31 December


2020

2019


€'000

€'000

Repayable after one year



Bank borrowings

445,234

415,432

Less: unamortised debt costs

(3,312)

(3,693)


_______

_______




Total loans and borrowings

441,922

411,739


_______

_______

 

As at 30 June 2020, the drawn loan facility was €445.2 million consisting of Sterling term borrowings of £176.5 million (€193.4 million) and revolving credit facility borrowings of €251.8 million - €142.2 million denominated in Euro and £100 million (€109.6 million) in Sterling. Unamortised debt costs at that date were €3.3 million. The undrawn loan facilities as at 30 June 2020 were €71.8 million.

 

The loans bear interest at variable rates based on three month and six month Euribor/LIBOR plus applicable margins. The Group has entered into certain derivative financial instruments to hedge interest rate exposure on a portion of these loans. The loans are secured by the Group's assets. Under the terms of the loan facility agreement, an interest rate floor is in place which prevents the Group from receiving the benefit of sub-zero benchmark LIBOR and Euribor rates.

 

On 20 March 2020, the Group agreed an amendment to its facility agreement with its banking club to provide additional headroom on its covenants for the next two covenant reporting periods, 30 June 2020 and 31 December 2020 as a result of the impact of Covid-19. The Group is in compliance with its covenants as at 30 June 2020.

 

On 9 July 2020, the Group entered into an amended and restated facility agreement with its banking club which raised an additional €39 million in revolving credit facilities with a maturity date of 30 September 2022. This agreement has increased the undrawn facilities of the Group to €111 million. The revised covenants in this agreement include, amongst others, a minimum liquidity restriction of €50 million whereby either cash, remaining available facilities or a combination of both must not fall below €50 million at any point to 30 March 2022. The revised covenants were put in place to avoid potential breaches in covenants based on trailing twelve month EBITDA during the period of recovery in trading profits following the impact of Covid-19. The revised facility agreement provides additional flexibility and liquidity to support the Group following the impact of Covid-19.

 

21        Deferred tax

 


30 June

31 December


2020

2019


€'000

€'000




Deferred tax assets

10,968

3,527

Deferred tax liabilities

(37,914)

(59,358)


_______

_______




Net deferred tax liability

(26,946)

(55,831)


_______

_______

 

As a result of the impact of Covid-19, the Group incurred Irish and UK corporation tax losses during the six month period ended 30 June 2020. A significant amount of these tax losses can be carried back and offset against corporation tax payable for the year ended 31 December 2019. The remainder of tax losses can be carried forward indefinitely for offset against future taxable profits. A deferred tax asset has been recognised in respect of these Irish and UK tax losses on the basis that it is probable that, after the carry back of tax losses for the year ended 31 December 2019, there will be sufficient taxable profits in future periods to utilise these tax losses. At 30 June 2020, deferred tax assets have been recognised in respect of corporation tax losses of €8.8 million (31 December 2019: €1.7 million), which represents the majority of the deferred tax assets recognised of €11.0 million.

 

The deferred tax liabilities have decreased from €59.4 million at 31 December 2019 to €37.9 million at 30 June 2020. This relates primarily to a reduction in taxable gains recognised on properties held, arising from the decrease in property valuations in the period ended 30 June 2020.

 

22        Derivatives

 

The Group has entered into interest rate swaps with a number of financial institutions in order to manage the interest rate risks arising from the Group's borrowings (note 20). 

 

Interest rate swaps are employed by the Group to partially convert the Group's Sterling denominated borrowings from floating to fixed interest rates.

 

All derivatives have been designated as hedging instruments for the purposes of IFRS 9 Financial Instruments.

 


30 June

31 December


2020

2019


€'000

€'000

Non-current liabilities

              

              

Interest rate swap liabilities

(9,581)

(4,434)




Current liabilities



Interest rate swap liabilities

(122)

(89)


_______

_______




Total derivative liabilities

(9,703)

(4,523)


              

               




Included in Other Comprehensive Income

6 months

6 months


ended

ended


30 June

30 June


2020

2019

Fair value movement on derivative instruments

€'000

€'000




Fair value loss on interest rate swap liabilities

(6,109)

(3,876)

Reclassified to profit or loss (note 8)

929

535


_______

_______





(5,180)

(3,341)


               

               

 

The amount reclassified to profit or loss during the period represents the incremental interest expense arising under the interest rate swaps as a result of actual LIBOR rates being lower than the swap rates.

 

23        Related party transactions

         

Under IAS 24 Related Party Disclosures, the Group has related party relationships with its shareholders and directors of the Company.

 

There were no changes in related party transactions in the six months ended 30 June 2020 that materially affected the financial position or the performance of the Group during that period. 

 

24        Share capital and share premium

 

At 30 June 2020

 

Authorised share capital

Number

€'000




Ordinary shares of €0.01 each

10,000,000,000

100,000


____________

_______




Allotted, called-up and fully paid shares

Number

€'000




Ordinary shares of €0.01 each

185,732,900

1,857


____________

_______




Share premium


504,735



_______

 

   At 31 December 2019

 

Authorised share capital

Number

€'000




Ordinary shares of €0.01 each

10,000,000,000

100,000


____________

_______




Allotted, called-up and fully paid shares

Number

€'000




Ordinary shares of €0.01 each

185,100,620

1,851


____________

_______




Share premium


504,488



_______

 

During the six month ended 30 June 2020, the Company issued 549,379 shares of €0.01 per share following the vesting of Awards granted in May 2017 under the 2017 LTIP (note 9).

 

82,901 shares were issued during the six month period ended 30 June 2020 (note 9) under the Share Save schemes granted in 2016 which had a weighted average exercise price of €2.98 per share.

       

Dividends

  

During the six month period ended 30 June 2020, the Group did not make any dividend payments (year ended 31 December 2019: 10.5 cents per ordinary share, €19.4 million).

 

25       Earnings per share

 

Basic earnings per share ('EPS') is computed by dividing the loss/profit for the period attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period. Diluted earnings per share is computed by dividing the loss/profit attributable to ordinary shareholders for the period by the weighted average number of ordinary shares outstanding and, when dilutive, adjusted for the effect of all potentially dilutive shares. The following table sets out the computation for basic and diluted earnings per share for the periods ended 30 June 2020 and 30 June 2019:

 


6 months

ended

30 June 2020

6 months

ended

30 June 2019

(Loss)/profit attributable to shareholders of the parent company (€'000) - basic and diluted

(63,116)

32,662

Adjusted (loss)/profit attributable to shareholders of the parent (€'000) - basic and diluted

(24,384)

31,795

(Loss)/earnings per share - Basic

(34.0) cents

 17.7 cents

(Loss)/earnings per share - Diluted

(34.0) cents

17.6 cents

Adjusted (loss)/earnings per share - Basic

(13.1) cents

17.2 cents

Adjusted (loss)/earnings per share - Diluted

(13.1) cents

17.1 cents

Weighted average shares outstanding - Basic

185,503,265

184,487,102

Weighted average shares outstanding - Diluted

185,503,265

185,975,151

 

There is no difference between basic and diluted loss per share for the period ended 30 June 2020. The potential ordinary shares from conditional share awards granted (note 9) are not dilutive because of the loss made in the period. There have been no adjustments made to the number of weighted average shares outstanding in calculating adjusted basic or adjusted diluted earnings per share.

 

Adjusted basic and adjusted diluted earnings per share are presented as alternative performance measures to show the underlying performance of the Group excluding the tax adjusted effects of items considered by management to not reflect normal trading activities or which distort comparability either period on period or with other similar businesses (note 4).

 


6 months

6 months


ended

ended


30 June 2020

30 June 2019


€'000

€'000

Reconciliation to adjusted (loss)/profit for the period



(Loss)/profit before tax

(70,885)

37,757




Adjusting items



Hotel pre-opening expenses (note 4)

-

125

Loss on sale and leaseback (note 4)

1,673

-

Net property revaluation movements through profit or loss (note 4)

27,261

(966)

Impairment of goodwill (note 4)

3,226

-

Impairment of fixtures, fittings and equipment (note 4)

1,054

-

Impairment of right-of-use assets (note 4)

7,415

-


______

______




Adjusted (loss)/profit before tax for the period

(30,256)

36,916

Tax credit/(charge)

7,769

(5,095)

Tax adjustment for adjusting items

(1,897)

(26)


______

______




Adjusted (loss)/profit for the period

(24,384)

31,795


______

______

 

26        Events after the reporting date

 

   Debt facility amendment

 

On 9 July 2020, the Group entered into an amended and restated facility agreement with its banking club which raised an additional €39 million in revolving credit facilities with a maturity date of 30 September 2022. This agreement has increased the undrawn facilities of the Group to €111 million. The revised covenants in this agreement include, amongst others, a minimum liquidity restriction of €50 million whereby either cash, remaining available facilities or a combination of both must not fall below €50 million at any point to 30 March 2022. The revised covenants were put in place to avoid potential breaches in covenants based on trailing twelve month EBITDA during the period of recovery in trading profits following the impact of Covid-19. The revised facility agreement provides additional flexibility and liquidity to support the Group following the impact of Covid-19.

 

   An agreement for lease of a new Maldron Hotel in Brighton, UK

 

In August 2020, the Group entered into an agreement for lease of a new Maldron Hotel, to be built in Brighton, UK. The new Maldron will have circa 221 bedrooms, a bar, restaurant, gym and meeting room facilities. On completion of construction, Dalata will commence operations in the hotel through a 35-year operating lease. The construction of the hotel is subject to the receipt of planning permission from Brighton and Hove City Council.

 

   Equity placing

 

The Company expects to announce its intention to conduct a non-pre-emptive placing of new ordinary shares on 1 September 2020.

 

27        Approval of financial statements

 

The Board of Directors approved the Interim Financial Statements for the six months ended 30 June 2020 on 31 August 2020.

 

Independent Review Report to Dalata Hotel Group plc

 

Introduction

 

We have been engaged by Dalata Hotel Group plc ('the Company') to review the condensed set of consolidated financial statements in the half-yearly financial report for the six months ended 30 June 2020 which comprises the unaudited condensed consolidated statement of comprehensive income, unaudited condensed consolidated statement of financial position, unaudited condensed consolidated statement of changes in equity, unaudited condensed consolidated statement of cash flows and the related explanatory notes. Our review was conducted having regard to the Financial Reporting Council's ('FRC's') International Standard on Review Engagements ('ISRE') (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity.

 

Conclusion

 

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of consolidated financial statements in the half-yearly financial report for the six months ended 30 June 2020 is not prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU, the Transparency (Directive 2004/109/EC) Regulations 2007 ('the Transparency Directive'), and the Transparency Rules of the Central Bank of Ireland.

 

Emphasis of matter - material valuation uncertainty

 

We draw attention to note 12 of the condensed consolidated financial statements concerning the material valuation uncertainty in respect of the estimated fair value of the Group's owned land and buildings as at 30 June 2020, on the basis of uncertainties in the hotel property market caused by the Covid-19 pandemic. This results in a greater level of uncertainty in the determination of the estimated fair value of Group's owned land and buildings of €1,066,692,000.  Our conclusion is not modified in respect of this matter.

 

Directors' responsibilities

 

The half-yearly financial report is the responsibility of, and has been approved by, the Directors. The Directors are responsible for preparing the half-yearly financial report in accordance with the Transparency Directive and the Transparency Rules of the Central Bank of Ireland. As disclosed in note 1, the annual financial statements of the Group are prepared in accordance with International Financial Reporting Standards as adopted by the EU. The Directors are responsible for ensuring that the condensed set of consolidated financial statements included in this half-yearly financial report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.

 

Our responsibility

 

Our responsibility is to express to the Company a conclusion on the condensed set of consolidated financial statements in the half-yearly financial report based on our review.

 

Scope of review 

 

We conducted our review having regard to the Financial Reporting Council's International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity.  A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. 

 

We read the other information contained in the half-yearly financial report to identify material inconsistencies with the information in the condensed set of consolidated financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the review. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report.

 

The purpose of our review work and to whom we owe our responsibilities

 

This report is made solely to the Company in accordance with the terms of our engagement to assist the Company in meeting the requirements of the Transparency Directive and the Transparency Rules of the Central Bank of Ireland. Our review has been undertaken so that we might state to the Company those matters we are required to state to it in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company for our review work, for this report, or for the conclusions we have reached.

 

 

 

 

 

 

KPMG                                                                                                                                                      31 August 2020

Chartered Accountants 

1 Stokes Place

St. Stephen's Green

Dublin 2

 

 

Supplementary Financial Information

Alternative Performance Measures ("APM") and other definitions

The Group reports certain alternative performance measures ('APMs') that are not defined under International Financial Reporting Standards ('IFRS'), which is the framework under which the condensed consolidated interim financial statements are prepared. These are sometimes referred to as 'non-GAAP' measures.

The Group believes that reporting these APMs provides useful supplemental information which, when viewed in conjunction with our IFRS financial information, provides stakeholders with a more comprehensive understanding of the underlying financial and operating performance of the Group and its operating segments.

These APMs are primarily used for the following purposes:

·    to evaluate underlying results of our operations; and

·    to discuss and explain the Group's performance with the investment analyst community.

 

The APMs can have limitations as analytical tools and should not be considered in isolation or as a substitute for an analysis of our results in the condensed consolidated interim financial statements which are prepared under IFRS. These performance measures may not be calculated uniformly by all companies and therefore may not be directly comparable with similarly titled measures and disclosures of other companies.

The definitions of and reconciliations for certain APMs are contained within the condensed consolidated interim financial statements. A summary definition of these APMs together with the reference to the relevant note in the condensed consolidated interim financial statements where they are reconciled is included below. Also included below is information pertaining to certain APMs which are not mentioned within the condensed consolidated interim financial statements but which are referred to in other sections of this announcement. This information includes a definition of the APM, in addition to a reconciliation of the APM to the most directly reconcilable line item presented in the condensed consolidated interim financial statements. References to the condensed consolidated interim financial statements are included as applicable.

(i)        Adjusted EBITDA

Adjusted EBITDA is an APM representing earnings before interest on lease liabilities, other interest and finance costs, depreciation of property, plant and equipment and right-of-use assets, amortisation of intangible assets and tax, adjusted to show the underlying operating performance of the Group and excludes items which are not reflective of normal trading activities or distort comparability either period on period or with other similar businesses.

Reconciliation: Note 4

(ii)       EBITDA and Segments EBITDA

EBITDA is an APM representing earnings before interest on lease liabilities, other interest and finance costs, depreciation of property, plant and equipment and right-of-use assets, amortisation of intangible assets and tax.

Reconciliation: Note 4

 

Segments EBITDA represents 'Adjusted EBITDA' before central costs, share-based payments expense and other income for each of the reportable segments: Dublin, Regional Ireland and United Kingdom. It is presented to show the net operational contribution of leased and owned hotels in each geographical location.

Reconciliation: Note 4

(iii)     EBITDAR and Segments EBITDAR

EBITDAR is an APM representing earnings before rent, interest on lease liabilities, other interest and finance costs, depreciation of property, plant and equipment and right-of-use assets, amortisation of intangible assets and tax.

Reconciliation: Note 4

 

Segments EBITDAR represents Segments EBITDA before rent for each of the reportable segments: Dublin, Regional Ireland and United Kingdom.

Reconciliation: Note 4

(iv)      Segments EBITDAR margin

Segments EBITDAR margin represents 'Segments EBITDAR' as a percentage of the total revenue for the following Group segments: Dublin, Regional Ireland and United Kingdom. Also referred to as Hotel EBITDAR margin.

Reconciliation: Note 4

(v)       Adjusted basic (loss)/earnings per share (EPS)

Adjusted Basic EPS is presented as an alternative performance measure to show the underlying performance of the Group excluding the effects of items considered by management to not reflect normal trading activities or distort comparability either period on period or with other similar businesses.

Reconciliation: Note 25

 

(vi)        Effective tax rate

The Group's tax credit/(charge) for the period divided by the (loss)/profit before tax presented in the condensed consolidated statement of comprehensive income.

(vii)      Available funds

Available funds comprises cash and cash equivalents and the undrawn revolving credit facilities at period end.

Reconciliation: Note 19

(viii)     Net Debt

Net Debt represents loans and borrowings (gross of unamortised debt costs) less cash and cash equivalents at period end.

Reconciliation: Refer below

(ix)      Net Debt and Lease Liabilities

Net Debt (see definition viii) and lease liabilities recorded at period end.

Reconciliation: Refer below

(x)       Net Debt to Adjusted EBITDA after Fixed Rent

Net Debt (see definition viii) divided by the 'Adjusted EBITDA' after deducting fixed rent for the twelve month period ending 30 June. This APM is presented to show the Group's financial leverage before the application of IFRS 16 Leases.

Reconciliation: Refer below

(xi)      Net Debt and Lease Liabilities to Adjusted EBITDA

Net Debt (see definition viii) and Lease Liabilities divided by the 'Adjusted EBITDA' for the twelve month period ending 30 June. This APM is presented to show the Group's financial leverage after including the accounting estimate of lease liabilities following the application of IFRS 16 Leases.

Reconciliation: Refer below

(xii)    Free Cash Flow

Net cash from operating activities less amounts paid for interest, finance costs, refurbishment capital expenditure, fixed rent and after adding back cash paid in respect of adjusting items to EBITDA. The Group typically allocates approximately 4% of annual revenue to refurbishment capital expenditure to ensure the portfolio remains fresh for its customers and adheres to brand standards. Following the adoption of IFRS 16, fixed rent comprises the repayment of lease liabilities and interest paid on lease liabilities in the condensed consolidated statement of cash flows. This APM is presented to show the cash generated to fund acquisitions, development expenditure, repayment of debt and dividends.

Reconciliation: Refer below

(xiii)   Debt and Lease Service Cover

Free Cash Flow before payments of rent, interest and finance costs divided by the total amount paid for rent, interest and finance costs. Debt and Lease Service Cover is presented to show the Group's ability to meet its debt and lease commitments.

Reconciliation: Refer below

(xiv)   Normalised Return on Invested Capital

Adjusted EBIT for the twelve month period ending 30 June 2020 divided by the Group's average invested capital. The Group defines invested capital as total assets less total liabilities at the period end and excludes the accumulated revaluation gains/losses included in property, plant and equipment, Net Debt, derivative financial instruments, taxation related balances and is restated to remove the impact of adopting IFRS 16 Leases, including removing the accounting estimate for right-of-use assets and lease liabilities. The Group also excludes the impact of the investment in the construction of future assets or newly opened, owned assets which have not yet reached full operating performance.

The Group's net assets are adjusted to reflect the average level of acquisition investment spend and the average level of working capital for the accounting period. The average invested capital is the simple average of the opening and closing invested capital figures.

Adjusted EBIT represents the Group's Adjusted EBITDA for the twelve month period ending 30 June after deducting the depreciation of property, plant and equipment, amortisation of intangible assets and is restated to remove the impact of adopting IFRS 16 by deducting the rental expense under IAS 17. The earnings from owned assets newly opened are excluded as they have not yet reached full operating performance.

 

The Group presents this APM to provide stakeholders with a more meaningful understanding of the underlying financial and operating performance of the Group. The Group excludes assets which have not yet reached full operating performance and assets under construction at period end and therefore did not generate a return to show the underlying performance of the Group.

Reconciliation: Refer below

Pre IFRS 16 numbers

Due to the significant impact from the adoption of IFRS 16 Leases on the condensed consolidated interim financial statements, the Group has included additional APMs that will provide the reader with more information to assist in interpreting the underlying operating performance of the Group. 

 

In particular, the Group refers to the following APMs to enable comparison between periods following the adoption of IFRS 16 Leases.

(xv)     Adjusted EBITDA pre IFRS 16

Earnings before adjusting items, interest and finance costs, tax, depreciation, amortisation of intangible assets as defined above and restated to remove the impact of adopting IFRS 16, replacing IFRS 16 right-of-use asset depreciation and lease liability interest with rental expenses as calculated under IAS 17.

Reconciliation: Refer below

(xvi)   EBIT pre IFRS 16

(Loss)/earnings before interest and finance costs, tax and restated to remove the impact of adopting IFRS 16, by excluding IFRS 16 right-of-use asset depreciation and impairment of right-of-use assets and including the rental expenses and additional loss on sale and leaseback as calculated under IAS 17.

Reconciliation: Refer below

(xvii)  (Loss)/profit before tax pre IFRS 16

(Loss)/profit before tax restated to remove the impact of adopting IFRS 16, replacing IFRS 16 right-of-use asset depreciation, lease liability interest and impairment of right-of-use assets with the rental expenses and the additional loss on sale and leaseback as calculated under IAS 17.

Reconciliation: Refer below

(xviii) (Loss)/profit for the period pre IFRS 16

(Loss)/profit for the period restated to remove the impact of adopting IFRS 16, including replacing IFRS 16 right-of-use asset depreciation, lease liability interest and impairment of right-of-use assets with the rental expenses and the additional loss on sale and leaseback as calculated under IAS 17.

Reconciliation: Refer below

(xix)   (Loss)/earnings per share pre IFRS 16 - basic

Basic (loss)/earnings per share restated to remove the impact of adopting IFRS 16, including replacing IFRS 16 right of-use-asset depreciation, lease liability interest and impairment of right-of-use assets with the rental expenses and the additional loss on sale and leaseback as calculated under IAS 17.

Reconciliation: Refer below

(xx)     (Loss)/earnings per share pre IFRS 16 - diluted

Diluted (loss)/earnings per share restated to remove the impact of adopting IFRS 16, including replacing IFRS 16 right-of-use asset depreciation, lease liability interest and impairment of right-of-use assets with the rental expenses and the additional loss on sale and leaseback as calculated under IAS 17.

Reconciliation: Refer below

(xxi)   Adjusted (loss)/earnings per share pre IFRS 16 - basic

Basic (loss)/earnings per share before adjusting items and restated to remove the impact of adopting IFRS 16, including replacing IFRS 16 right-of-use asset depreciation and lease liability interest with rental expense under IAS 17.

Reconciliation: Refer below

(xxii)  Adjusted (loss)/earnings per share pre IFRS 16 - diluted

Diluted (loss)/earnings per share before adjusting items and restated to remove the impact of adopting IFRS 16, including replacing IFRS 16 right-of-use asset depreciation and lease liability interest with rental expense under IAS 17.

Reconciliation: Refer below

Calculation of pre IFRS 16 APMs - definitions (xv), (xvi), (xvii), (xviii), (xix), (xx), (xxi), (xxii)

€'000


Reference in condensed interim financial statements

6 months ended 30 June 2020

6 months ended 30 June 2019

Operating (loss)/profit


Statement of comprehensive income

     (54,865)

53,086

Add back:





Total adjusting items as per the financial statements


Note 4

40,629

(841)

Depreciation of property, plant and equipment


Note 4

13,481

12,900

Depreciation of right-of-use assets


Note 4

10,627

8,227

Amortisation of intangible assets 


Note 4

270

       -  

Less fixed rent expense



(15,423)

(13,121)

Adjusted EBITDA pre IFRS 16


APM xv

(5,281)

60,251






(Loss)/profit before tax


Statement of comprehensive income

(70,885)

37,757

Add back:





Depreciation of right-of-use assets


Note 4

10,627

8,227

Interest on lease liabilities


Note 4

10,881

9,327

Other interest and finance costs


Note 4

5,139

  6,002

Reversal of impairment of right-of-use assets1


Note 4

7,415

-

Additional loss on sale and leaseback of Clayton Hotel Charlemont2


Note 13

(5,977)

-

Less fixed rent expense



(15,423)

(13,121)

EBIT pre IFRS 16


APM xvi

(58,223)

48,192

Other interest and finance costs


Note 4

(5,139)

  (6,002)

(Loss)/profit before tax pre IFRS 16


APM xvii

(63,362)

42,190

Tax credit/(charge) pre IFRS 16



5,694

(5,728)

(Loss)/profit for the period pre IFRS 16

(A)

APM xviii

(57,668)

36,462






Adjusting items pre IFRS 16:





Hotel pre-opening expenses


Note 4

           - 

             125

Net property revaluation movements through profit or loss


Note 4

27,261

               (966)

Impairment of goodwill


Note 4

3,226

                 -  

Impairment of fixtures, fittings and equipment


Note 4

1,054

             -  

Loss on sale and leaseback of Clayton Hotel Charlemont2


Note 5

7,650

 -

Tax impact of adjusting items



(727)

(26)

Adjusted (loss)/profit pre IFRS 16

(B)


(19,204)

35,595






Weighted average shares outstanding - Basic

(C)

Note 25

185,503,265

184,487,102

Weighted average shares outstanding - Diluted

(D)

Note 25

185,503,265

185,975,151






Pre IFRS 16 (loss)/earnings per share - basic

(A/C)

APM xix

(31.1) cents

19.8 cents

Pre IFRS 16 (loss)/earnings per share - diluted

(A/D)

APM xx

(31.1) cents

19.6 cents

Pre IFRS 16 Adjusted (loss)/earnings per share - basic

(B/C)

APM xxi

(10.4) cents

19.3 cents

Pre IFRS 16 Adjusted (loss)/earnings per share - diluted

(B/D)

APM xxii

(10.4) cents

19.1 cents

 

1 Right-of-use assets are not recognised under the previous accounting standard, IAS 17 Leases.

2 The accounting for the loss on the sale and leaseback of Clayton Hotel Charlemont differs under IFRS 16 Leases compared to the previous accounting standard, IAS 17 Leases. Under IFRS 16, the property is derecognised upon sale of the asset and replaced with a right-of-use asset following the leaseback. A portion of the €7.7 million difference between the fair value prior to sale and the sales proceeds was capitalised as part of the right-of-use asset, with the remaining balance recorded in profit or loss. Under the previous accounting standard, the entire difference must be recorded as a loss in profit or loss.

Calculation of Net Debt APMs - definitions (viii), (ix), (x), (xi)

€'000


Reference in condensed

interim financial statements

30 June

2020

31 December

2019

Loans and borrowings


Statement of financial position

441,922

411,739

Exclude unamortised debt costs


Note 20

3,312

3,693

Less cash and cash equivalents


Statement of financial position

(103,139)

(40,586)

Net Debt

(A)

APM viii

342,095

374,846

Lease Liabilities - current and non-current

(B)

Statement of financial position

395,037

362,101

Net Debt and Lease Liabilities

(C=A+B)

APM ix

737,132

736,947






€'000



12 months ended 30 June 2020

12 months ended

31 December 2019

Adjusted EBITDA

(D)

see APM xiv

98,984

162,214

Adjusted EBITDA after Fixed Rent

(E)

see APM xiv

69,298

134,830






Net Debt to Adjusted EBITDA after Fixed Rent

(A/E)

APM x

4.9x

2.8x

Net Debt and Lease Liabilities to Adjusted EBITDA

(C/D)

APM xi

7.4x

4.5x

Calculation of Free Cash Flow - definition (xii)

 €'000

Reference in condensed interim financial statements

6 months ended 30 June 2020

6 months ended 30 June 2019

Net cash (used in)/from operating activities

Statement of cash flows

(8,674)

71,252

Other interest and finance costs paid

Statement of cash flows

(4,642)

(5,225)

Refurbishment capital expenditure paid


(7,984)

(8,076)

Fixed rent paid:




Interest paid on lease liabilities

Statement of cash flows

(10,881)

(9,327)

Repayment of lease liabilities

Statement of cash flows

(3,171)

(3,511)

Free Cash Flow

APM xii

(35,352)

45,113

Calculation of Debt and Lease Service Cover - definition (xiii)

€'000

Reference in condensed interim

financial statements

6 months ended 30 June 2020

6 months ended

31 Dec 2019

6 months ended 30 June 2019

12 months ended

31 Dec 2019



A=B+C

B

C=E-D

D

E

Free Cash Flow (APM xii)


20,178

(35,352)

55,530

45,113

100,643

Add back amounts paid for:







Total rent paid1


34,279

16,948

17,331

17,651

34,982

Interest and finance costs       paid

Statement of cash flows

10,613

4,642

5,971

5,225

11,196

Free Cash Flow before rent and finance costs (A)


65,070

(13,762)

78,832

67,989

146,821

Total rent paid1


34,279

16,948

17,331

17,651

34,982

Interest and finance costs paid

Statement of cash flows

10,613

4,642

5,971

5,225

11,196

Total rent, interest and

finance costs paid (B)

44,892

21,590

23,302

22,876

46,178

Debt and Lease Service Cover (A/B)

APM xiii

1.4x




3.2x

 

1 Total rent paid relates to payments of fixed and variable rent during the period in accordance with the lease agreements if they relate to the period.

 

Calculation of Normalised Return on Invested Capital - definition (xiv)

€'000

2019 Annual Report

Reference in condensed interim financial statements

12 months ended 30 June 2020

6 months ended 30 June 2020

6 months ended 31 Dec 2019

6 months ended 30 June 2019

12 months ended 31 December 2019




A=B+C

B

C=E-D

D

E

(Loss)/profit before tax

Statement of comprehensive Income

Statement of comprehensive Income

(18,954)

(70,885)

51,931

37,757

89,688

Add back:








Adjusting items to EBITDA

Note 2

Note 4

39,878

40,629

(751)

(841)

(1,592)

Other interest and finance costs

Note 2

Note 4

10,805

5,139

5,666

6,002

11,668

Interest on lease liabilities

Note 2

Note 4

20,499

10,881

9,618

9,327

18,945

Depreciation of right-of-use assets

Note 2

Note 4

19,527

10,627

8,900

8,227

17,127

Amortisation of intangible assets

Note 2

Note 4

 465

 270

 195

 -  

 195

Depreciation of property, plant and equipment

Note 2

Note 4

 26,764

 13,481

 13,283

 12,900

 26,183

Adjusted EBITDA



 98,984

 10,142

 88,842

 73,372

 162,214

Fixed rent expense

Note 11


(29,686)

(15,423)

(14,263)

(13,121)

(27,384)

Adjusted EBITDA pre IFRS 16



 69,298

 (5,281)

 74,579

 60,251

 134,830

Deduct:








Amortisation of intangible assets

Note 2

Note 4

 (465)

 (270)

 (195)

 -  

 (195)

Depreciation of property, plant and equipment

Note 2

Note 4

 (26,764)

 (13,481)

 (13,283)

 (12,900)

 (26,183)

Adjusted EBIT from recently opened owned hotels1



(5,691)

1,983

(7,674)

(3,957)

(11,631)

Adjusted EBIT pre IFRS 16 excluding results from recently opened hotels for a 12-month period (A)



36,378




96,821

 The Adjusted EBIT from the new, owned hotels which recently opened in 2018 or 2019 are excluded as these hotels have yet to reach normalised operating levels. 

 

€'000

Reference in condensed interim financial statements

30 June

 2020

31 December 2019

Net assets at balance sheet date

Statement of financial position

885,725

1,072,841

Revaluation uplift in Property, Plant and Equipment1


(231,322)

(396,797)

Right-of-use assets

Statement of financial position

(414,007)

(386,407)

Non-current & current lease liabilities

Statement of financial Position

395,037

362,101

Intangible asset reclassed to RoU assets under IFRS 16


20,500

20,500

IFRS 16 working capital adjustment


11,141

11,969

Net Debt - APM (viii)


342,095

374,846

Net deferred tax liabilities

Note 21

26,946

55,831

Current tax liabilities

Statement of financial position

34

664

Derivative liabilities

Note 22

9,703

4,523

Less assets under construction at year end

Note 12

(63,131)

(59,600)

Less contract fulfilment costs

Statement of financial position

(15,456)

(13,346)

Less new owned assets2


(176,457)

(235,141)

Normalised invested capital


790,808

 811,984

Average normalised invested capital (B)

801,396

       802,570

Normalised Return on Average Invested Capital (A/B)

APM xiv

4.5%

12.1%

 

1 Includes the combined net revaluation uplift included in property, plant and equipment since the revaluation policy was adopted in 2014 or in the case of hotel assets acquired after this date, since the date of acquisition. The carrying value of land and buildings, revalued at 30 June 2020, is €1,066.7 million (2019: €1,324.5 million). The value of these assets under the cost model is €835.4 million (2019: €927.8 million). Therefore, the revaluation uplift included in property plant and equipment is €231.3 million (2019: €396.7 million). Refer to note 12 to the condensed financial statements.

2 The cost less any impairments of constructing the new owned, hotels which opened during 2018 or 2019 are excluded as these hotels have yet to reach normalised operating levels.

Glossary

1. Revenue per available room (RevPAR)

Revenue per available room is calculated as total rooms revenue divided by the number of available rooms, which is also equivalent to the occupancy rate multiplied by the average daily room rate achieved.

2. 'Like for like' RevPAR

'Like for Like' RevPAR includes a half year performance of all hotels regardless of when acquired.

3. ARR

Average Room Rate (also ADR - Average Daily Rate)

4. Hotel assets

Hotel assets represents the value of property, plant and equipment per the condensed consolidated statement of financial position at 30 June 2020.

5. Refurbishment capital expenditure

The Group typically allocates approximately 4% of annual revenue to refurbishment capital expenditure to ensure the portfolio remains fresh for its customers and adheres to brand standards.

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR EANPFDEDEEFA