IMMEDIATE RELEASE
26 March 2024
A.G. BARR p.l.c.
("A.G. BARR" or "the Group")
Results for year ended 28 January 2024
Strategic progress delivering excellent financial performance
A.G. BARR, the branded multi-beverage business with a portfolio of market-leading UK brands, including IRN-BRU, Rubicon, FUNKIN and Boost, today announces its results for the year ended 28 January 2024.
Financial summary
|
2023/24 |
|
Versus 2022/23 |
|
Revenue |
£400.0m |
|
£317.6m |
+25.9% |
Profit before tax |
£51.3m |
|
£44.4m |
+15.5% |
Adjusted profit before tax* |
£50.5m |
|
£43.5m |
+16.1% |
Adjusted operating margin* |
12.3% |
|
13.6% |
(130)bps |
Net cash at bank* |
£53.6m |
|
£52.9m |
+1.3% |
EPS (basic p/share) |
34.59p |
|
30.47p |
+13.5% |
Dividend per share (interim & proposed final) |
15.05p |
|
13.10p |
+14.9% |
Headlines
· Strong brand momentum delivering volume and value growth, with like-for-like revenue* up 8%. Revenue, including a full year contribution from the Boost portfolio, up 25.9%.
· Successfully delivered year one of our margin rebuild programme, including an initial contribution from the first phase of Boost/Rio production in-sourcing, which commenced in November 2023.
· Adjusted profit before tax* of £50.5m, up 16.1% on the prior year.
· Strong cash generation and robust balance sheet with a net cash at bank* position of £53.6m after significant investment in the business and the £12.3m acquisition of the Rio soft drinks brand in October 2023.
· Full year dividend* of 15.05 pence per share including the final recommended dividend of 12.40 pence per share.
· Delivering growth responsibly - highlights include FUNKIN B Corp accreditation and further progress on our net-zero roadmap.
· Early March 2024 announcement of two proposed business reorganisations - changing the route to market strategy in the symbols and independent retail channel and fully integrating the Boost business into Barr Soft Drinks.
Outlook
Having seen continued positive brand momentum in the early weeks of the new financial year, we remain confident in our strategy and the continued delivery of revenue and profit growth in the year ahead.
Roger White, Chief Executive, commented :
"I would like to take the opportunity to thank all of the teams across the Group who have worked incredibly hard to deliver this excellent financial performance.
With our business in a strong financial position, and our portfolio of differentiated brands poised for further growth, I have every confidence that our proven strategy, our results-driven teams and our well-invested asset base will continue to support long-term growth and value creation."
For more information, please contact:
A.G. BARR 0330 390 3900 Roger White, Chief Executive Stuart Lorimer, Finance Director |
Instinctif Partners 020 7457 2010/05 Justine Warren Matthew Smallwood |
Next planned trading update - July 2024
* Items marked with an asterisk are non-GAAP measures. Definitions and relevant reconciliations are provided later in this announcement.
Chair's Introduction
I am pleased to report that A.G. BARR has enjoyed a further year of significant progress across multiple fronts, in addition to delivering an excellent financial performance. Revenue grew by 25.9% year-on-year and we finished the year with adjusted profit before tax* of £50.5m, 16.1% ahead of the prior year.
Despite continued global macro uncertainty and volatility we have navigated these challenging times well. Our long-term growth strategy has been well executed during the year. We have continued to invest in our brands, people and infrastructure and have made good progress against our medium-term margin development plans, following the first full year of ownership of the higher growth but currently lower margin Boost and MOMA businesses.
Highlights during the year include :
· Strong revenue and volume growth across our soft drinks portfolio, with a standout performance from the Rubicon brand
· Good progress on a number of fronts in the first full year of ownership of the Boost business alongside the acquisition of the Rio tropical fruit drinks brand
· Margin rebuild plan well underway, accompanied by strong cash generation and balance sheet strength
Our performance has been delivered by an excellent team of people across the whole Group, who have worked hard in the execution of our winning strategy.
Dividend
The Board is pleased to maintain its progressive dividend policy and recommends a final dividend of 12.40p per share to give a proposed total dividend for the full year of 15.05p per share. This represents year-on-year growth of 14.9% (2022/23 : 13.10p). The final dividend is payable on 7 June 2024 to shareholders on the Register of Members at the close of business on 10 May 2024. The ex-dividend date is 9 May 2024.
Board
As planned, after 62 years with the business, Robin Barr stepped down from the Board in May 2023. We were pleased to welcome Julie Barr and Louise Smalley as Non-Executive Directors during the course of the year.
In August 2023, after over 21 years as CEO, Roger White announced his intention to retire from the business. He will step down from the Board at the end of April 2024, remaining available until the end of July to support a smooth leadership transition.
Roger has led the transformation of A.G. BARR from a regional soft drinks business into the highly successful multi-beverage, branded company that it is today and he has been instrumental in delivering significant value to shareholders, stakeholders and employees. It has been a great pleasure to work with Roger and on behalf of the Board I would like to thank him for the huge contribution he has made to A.G BARR's success over two decades as CEO and to wish him well for the future.
I was delighted to communicate earlier this year that Euan Sutherland will join as the Group's CEO with effect from 1 May 2024. Euan has a wealth of consumer goods experience, an excellent track record in delivering sustainable growth and a history of improving efficiency and profitability through major transformation programmes. Euan is well placed to lead A.G. BARR through the next exciting phase of its development and to ensure the continued long-term success of the business.
Responsibility
Our Environmental, Social and Governance Board sub committee is now well established and providing important oversight and direction for the Group, with a particular focus over the past 12 months on our environmental sustainability progress and our net-zero roadmap.
We continue to make good progress across our broader responsibility agenda. Highlights during the course of the year include FUNKIN's achievement of B Corp status*, validating its high social and environmental standards, as well as external recognition, received from both customers and industry bodies, of the progress we have made. Further details can be found within our Responsible Business Report.
People and culture
I have previously referenced A.G. BARR's unique and positive culture. I am pleased to update shareholders that our levels of employee engagement as measured by our Everyone Barr None survey, have risen further over the last 12 months. This reflects the steps we continue to take, supporting our colleagues across areas such as diversity and equality, reward, mental health, learning and development as well as workplace flexibility.
We continue to build on our unique culture, protecting and supporting the individuality of our business divisions, people and brands. Over the course of the year, we have been encouraged by the open and constructive feedback received at various Board engagement sessions which now informs much of our thinking, planning and future actions.
We are equally as proud of our values and behaviours as we are of our financial performance.
Prospects
Looking ahead, while we operate in what is likely to remain a volatile environment, I am confident that we have a Group with growth momentum, market-leading brands, a strong margin rebuild plan which is well underway and a long-term strategy which will deliver superior shareholder returns.
Mark Allen OBE
CHAIR
Chief Executive's review
I am delighted to report our results for the 52 weeks ended 28 January 2024.
As this is my final annual reporting of A.G. BARR results I wanted to take the opportunity to say how exceptionally proud I am of all the teams across the Group who make this such a unique and special business.
Over the past 12 months we have delivered an excellent financial performance and made significant progress across our strategic objectives. We have navigated the challenges of persistent inflation, a volatile regulatory environment and changing consumer habits, delivering well against our priorities.
The following financial metrics quantify our strong performance:
· Revenue £400.0m up 25.9 %
· Adjusted profit before tax* £50.5m up 16.1 %
· Reported profit before tax £51.3m up 15.5 %
· Net cash at bank* £53.6m up 1.3 %
· Basic earnings per share 34.59p up 13.5 %
Definitions of adjusted items are provided later in this report.
Strategic objectives
We are driven by our overarching Group purpose - to create value with values - underpinned by our consistent strategic priorities:
· connecting with consumers
· building brands
· driving efficiency
· building trust
During the year we leveraged our capabilities to drive superior growth across the Group, both in value and volume. In this period of significant inflation during which volume growth has been hard to come by, our performance is all the more pleasing.
We continued to invest across the Group in support of our long-term organic revenue and profit growth ambitions. We have also benefited from the growth and diversification that our recent acquisitions have brought to the Group, further reinforcing the importance of such value-adding acquisitions as part of our overall growth strategy. Our growing brand portfolio is strongly aligned with current consumer and category trends, providing choice for all.
Soft drinks market
Across the period the total UK soft drinks market increased in value by 8.3% while volumes declined by 2.9%. These trends were similarly reflected in both the Carbonates and Stills sub sectors. The high levels of price inflation prevalent across the market in 2022 continued into 2023, however the scale of these inflationary increases eased somewhat in the latter part of the year.
Within soft drinks market sub categories, while lemonade and mixers continued to decline, Energy and Sports once again significantly outperformed the market, with strong gains in both value and volume terms.
We are pleased to report that the Group's soft drinks portfolio, supported by our brand building and pricing strategy, delivered both value and volume market share gains in the period.
(Source: Circana Total Soft Drinks Market 52 weeks to 27 January 2024)
Cocktail market
The on-trade channel remained variable across the year, with late night venues in particular experiencing reduced footfall in the context of consumers feeling the impact of increased cost of living pressures. Despite these tougher market conditions, the value of cocktails remained flat at £688m and cocktail penetration increased - one in five (9.4m) on-premise GB consumers now drink cocktails out of home, a 0.2% increase on the prior year.
Growth of ready to drink (RTD) products has continued at pace within the UK take home market, now worth £544m. Cocktails have been the main growth driver within the total RTD category, increasing in value by 19.2%, more than four times the rate of the RTD category as a whole. FUNKIN remains the number one RTD cocktail brand within this growing sector.
(Sources: CGA Mixed Drinks Report Q3 2023 ; Nielsen Pre-Mixed Alcoholic Drinks Total Coverage Data MAT 27/01/2024)
Plant-based milk market
The value of the plant-based milk market grew year-on-year by 1.2% with volumes down 8.6% and is now worth £369m. Oat milk continued to be the key growth driver in the category with volume growth of 2.9% and value sales up 12%, compared to value declines in almond (down 11%), soya (down 7%), and coconut (down 11%) milks.
Oat milk's share of the total plant-based milk market increased to 59%, up from 53% in the previous year, with 21% of UK households now purchasing oat milk.
MOMA grew significantly ahead of the total plant-based milk market with sales up 37%, driven by its specific focus on the growing oat milk sub category, its strong brand momentum as well as distribution gains.
(Sources: Nielsen Total Market Plant-Based Milk 52 weeks to Dec 23; Kantar UK Household Penetration 52 weeks ending 02/11/2023)
Porridge market
The value of the total porridge market grew 13% versus the prior year with volumes down 0.7% and is now worth £249m. All porridge subcategories were in value sales growth, with the convenience-focused pots segment showing the fastest growth, up 18%.
MOMA's porridge pot range grew ahead of the market, up 20% in value driven by strong sales momentum and distribution gains in large multiple retailers.
(Source: Nielsen Total Porridge 52 weeks to Dec 23).
Connecting with consumers
Consumer engagement has remained fundamental to the delivery of our strategy across the year. Our portfolio of brands appeals to a wide demographic of consumers and we employ a broad and varied range of activities to increase brand awareness, create excitement, build loyalty and offer choice.
Across our soft drinks portfolio we have invested in a number of successful advertising and marketing campaigns, including a new IRN-BRU creative, "WIRE", which engaged consumers in the great IRN-BRU taste debate, Rubicon's successful "Made of Different Stuff" campaign, with a strong social media focus, and Boost's "Let's Do This" consumer advertising programme, targeting growth across a range of channels.
FUNKIN's summer campaign "It's FUNKIN Time!" raised brand awareness with 18 to 34-year olds to 47%, while MOMA's "The Barista's Choice" out of home and digital advertising campaign promoted the brand's credentials as a high-quality oat drink perfect for both professional baristas and home coffee making alike.
We believe sponsorship remains an important means of connecting with consumers. As such Rubicon RAW renewed its partnerships with GB Snowsports and the Boardmasters Festival, while Boost continued its partnership with Leeds United Football Club, raising brand awareness with football fans and beyond.
Building brands
Brand building is at the heart of our growth strategy. Across the year we launched a number of innovative new products, created exciting flavours and limited editions, and gained incremental customer distribution through effective sales execution within multiple channels.
Our core soft drinks brands performed very strongly.
IRN-BRU grew volume ahead of the market and delivered a 8% increase in sales revenue. IRN-BRU XTRA continued to grow, supported by two sell-out Tropical and Ice Cream limited edition flavours across the summer, reflecting consumers' ongoing preference for great tasting, no sugar options.
Energy & Sports continue to be the fastest growing subcategories within the UK soft drinks market, up 16.4% and 54.8% respectively in value terms. Boost brought strong incremental sales to the Sport drinks market with its Raspberry & Mango limited edition innovation, delivered successful new product development to the 500ml can market with Blood Orange and Raspberry Crush and reinvigorated the brand's citrus proposition with the introduction of 250ml Lemon & Lime.
We now have greater scale and presence in energy as we combine the Boost brand, Rubicon RAW Energy and our new energy innovation, PWR-BRU.
The Rubicon brand had an excellent year, with sales up 15%, driven by growth across the full brand portfolio. Rubicon's exotic fruit proposition and its vibrant and energetic brand positioning are proving a winning combination, with consumers keen to experience flavours and products that differ from the norm.
FUNKIN's innovation progressed at pace. From new additions to its RTD range, including Margarita, Aperitivo Spritz and a non-alcoholic Passion Fruit Martini, to its new premium Double Shot bar strength RTD cocktails in cans, the brand remains the UK's Number 1 cocktail choice behind the bar and at home.
MOMA continued to build its position in the plant-based oat drink market and within the breakfast porridge category. With the range growing to include an organic oat milk product, and the development of a new professional range designed specifically for the speciality coffee sector, MOMA is a growing challenger brand with strong British farming and craft oat credentials.
In support of our brand-building strategy we were pleased to acquire the tropical fruit drinks brand Rio for a total consideration of £12.3m in October 2023. Rio has been marketed, sold and distributed on an exclusive licence basis by Boost Drinks since 2021. The acquisition allows us to realise the benefits of full brand ownership, support Rio's continued growth and accelerate our manufacturing in-sourcing plans to access margin benefits.
Driving efficiency
2023 was a year of further investment in efficiency and continuous improvement across the business.
Our multi-year capital investment programme at our Cumbernauld site is progressing to plan in its second year. This asset refresh programme will deliver faster and more efficient production lines, more dual production capability with our Milton Keynes site, providing greater resilience and flexibility, as well as contributing to our net-zero roadmap, through lower emissions and reductions in packaging weights.
Following the acquisition of the Boost business in December 2022, we have commenced the first phase of our planned manufacturing in-sourcing activity. This insourcing, alongside our overarching supply chain capital investment programme, brings operational leverage and synergy benefits supporting our margin rebuild plans.
Building trust
It has been a further year of progress across our responsible business priorities and commitments.
The FUNKIN business was delighted to achieve B Corp accreditation, a further significant milestone in FUNKIN's development, certifying its high standards of social and environmental performance.
Our No Time To Waste environmental sustainability programme continued to drive the business towards the achievement of our science-based targets and net-zero commitment. Tangible progress across the year included new bio-fuelled vehicles and further increases in recycled content across our packaging. This progress received welcome external validation through an improved rating (A) from the Climate Disclosure Project, widely considered to be one of the most comprehensive independent environmental data sets available.
We continued to support our people across a variety of areas both professionally and personally - from learning and development opportunities to assistance with financial planning - and we are pleased to report that our employee engagement, measured by our annual survey, saw Group-wide engagement increase to 76%, versus an industry benchmark of 69%. (Source: WorkL)
Building trust also extends to our customers and suppliers with whom we aim to build strong collaborative relationships. As an example, Boost celebrated its 20th anniversary in Northern Ireland with a retailer recognition 'Always in your Corner' campaign, and we were delighted to achieve "Best Overall Service" at the Scottish Wholesale Association's awards ceremony - our 12th win in 14 years.
Outlook
I would like to take the opportunity to thank all of the teams across the Group who have worked hard to deliver this excellent overall performance. It has been a privilege to lead the business and work alongside incredibly talented people.
We closed the year in strong financial health and with our brands and business poised for further growth. I have every confidence that our strategy, alongside our results-driven teams, unique brands and well-invested assets will continue to support our growth and success in the years ahead.
Roger White
CHIEF EXECUTIVE
Financial review
OVERVIEW
The business has delivered a very pleasing set of results in a competitive market environment, reflecting the benefit of strong brands, an agile organisation and a talented team.
Revenue grew 25.9% to £400.0m. Like-for-like revenue growth*, which excludes the dilutive effect of the Boost acquisition, was up 8.0%. This strong performance was broad-based across the portfolio, driven by core brand distribution gains and successful revenue management that supported margins but ensured our brands remained affordable during a period of continued pressure on household incomes.
As expected, operating margin was impacted by the 2022 Boost acquisition. However, the Group reported a record adjusted profit before tax* of £50.5m up 16.1% on the prior year (2022/23 : £43.5m), driven by our strong trading performance, further efficiency across our supply chain as well as progress across our margin rebuild programme. Reported profit before tax was £51.3m (2022/23 : £44.4m).
Our balance sheet and cash generation remain strong. During the year £60.2m cash generated from operations funded the £12.3m acquisition of Rio Tropical Limited in October 2023, supported the continued commitment to capital investment across our operating sites (cash capital expenditure* of £17.8m) and gives the confidence to recommend a 17.0% increase in the final dividend in line with our progressive dividend policy. Following these significant investments in brands and assets, we ended the year with £53.6m net cash in bank* (2022/23 : £52.9m). The Group has significant debt capacity headroom of up to 2.5x EBITDA. However, in the near term, we value the financial flexibility that a positive cash position provides.
The ongoing investment in our brands, asset base and people reinforces our confidence that the business will continue to grow and create value in line with our strategic ambition.
ADJUSTING ITEMS
The reported results include a £0.8m credit (2022/23: £0.9m credit) within operating expenses which has been excluded from adjusted profit before tax*. The adjustment relates to a prior year accrual associated with the acquisition earn-out of Boost Drinks Limited in December 2022. Following the lapse of the earn-out, the accrual is no longer required and has been released.
SEGMENTAL PERFORMANCE
There are three reportable segments in the Group:
· Soft drinks
· Cocktail solutions
· Other
Soft drinks - Revenue up 30.0%, gross profit up 23.7%
A strong performance across our soft drinks segment was driven by the combination of growth in average unit selling price and growth in underlying volume (up c.3%) in an overall market that experienced volume decline.
Despite mixed summer weather, IRN-BRU and Rubicon delivered both volume and revenue growth as a result of securing new customers, extending distribution with existing customers, revenue growth, improved format mix and successful innovation.
IRN-BRU performed particularly well in England, benefiting from the continued success of our zero sugar XTRA which delivered double digit growth. IRN-BRU's innovation across the year focused on limited edition summer flavours as well as a Scottish launch of a new product, PWR-BRU, into the energy category.
Rubicon had a very strong year, delivering double-digit growth in both volume (up 10.0%) and revenue (up 14.7%), with an impressive performance from both Rubicon Spring and Rubicon Sparkling, underpinned by Rubicon Still's return to growth and the continued focus on Rubicon RAW, the brand's energy drink launched in 2021.
Our financial results for 2023/24 include a full 12 months' contribution from the Boost portfolio, while the prior year comparators include Boost's contribution for only the two months from the point of acquisition.
The Boost Drinks portfolio spans energy, sports and iced coffee and includes Rio, the tropical fruit drinks brand acquired by the Group in October 2023. The portfolio held volumes flat in a year when the business was focused on margin after a challenging period of sustained input inflation.
Across the remainder of our portfolio, KA grew 7.8% in revenue and 5.3% in volume. This offset Sun Exotic and Simply Fruity which lost volume as a result of production and customer prioritisation decisions.
Cocktail solutions - Revenue up 0.2%, gross profit down (4.9)%
FUNKIN reported broadly flat revenue versus particularly strong prior year comparatives, in the context of a difficult period for the on-trade and lost distribution in Australia, as a result of supply chain challenges. The on-trade environment was more challenging with customers under pressure from lower late night venue footfall, consumer spending squeeze and high inflation across their cost base.
Volume and revenue continued to grow strongly in the important take home channel. FUNKIN ready to drink (RTD) cocktails maintained their market leading position in the grocery channel with broader and deeper distribution of their award-winning RTD cocktails.
Other - Revenue up 28.0%, gross profit up 39.1%
This segment represents our MOMA business division, comprising oat milk drinks and other oat-based products, primarily porridge. Since acquisition we have consistently invested in the long-term potential of oat milk, given MOMA's growing position in this winning segment of plant-based drinks.
MOMA continues to build distribution, achieving revenues over £10m for the first time, up 28% versus the prior year. Oat milk continues to grow in both grocery and out of home channels. Targeted customer wins in speciality coffee outlets are particularly pleasing and indicate further growth potential in a market where taste and quality are highly prized.
MARGINS
While pricing moderated across many commodities, as core material costs came off their 2022 record highs, cost inflation persisted in employment and service-related inputs.
Gross margin of 38.6% was a decline on the prior year (2022/23 : 40.3%) as a result of the known medium-term structural impact from the Boost and MOMA acquisitions. This impact was offset by disciplined cost management, the benefit of a resilient and stable supply chain, and the operational efficiencies delivered from the accelerated initial phase of Boost/Rio in-sourced manufacturing.
Overhead costs increased by 23.8% reflecting a full year of the Boost business, marketing support behind our brands and ongoing investment in our talent base. We continually invest in talent, through both additional resources and competitive reward and remuneration, in order to retain and recruit the right skills to support future growth.
At 12.3%, adjusted operating margin* was 130 basis points below the prior period (2022/23 : 13.6%). This was an improvement upon our expectations from earlier in the year and largely a consequence of the successful acceleration of Boost and Rio production in-sourcing. This provides further confidence that our margin rebuild programme will deliver as planned over the next two years.
INTEREST
The Group remained net cash positive throughout 2022/23, with surplus cash held on rolling short-term deposits. Resulting interest income of £1.4m offset finance charges of £0.2m largely associated with lease interest costs under IFRS 16.
TAXATION
The reported tax rate for the year ended 28 January 2024 was 25.0% compared with 23.6% for the year ended 29 January 2023. The corporation tax rate was 19% for the first 2 months of the financial period and 25% for the remaining 10 months (2022/23 19%). Deferred tax was calculated at 25% for the full 12 months.
EARNINGS PER SHARE (EPS)
Adjusted basic EPS* for the year was 33.88p, an increase of 14.2% on the prior year. This reflects the strong profit performance, an unchanged share base and the increased tax charge detailed above. Excluding the impact of taxation, EPS rose 16.1%. Basic reported EPS was 34.59p, an increase of 13.5% on last year. Based on a diluted weighted average of 112,448,605 shares, diluted EPS was 34.24p (2022/23: 30.22p).
DIVIDENDS
The Group's dividend policy aims to deliver a progressive and sustainable dividend to shareholders that has regard to performance trends including revenue, profit after tax and cash, and that satisfies certain guiding principles around dividend cover, payout ratios and medium-term profit outlook.
In line with this framework, and following the interim dividend of 2.65p per share paid in October 2023, the Board is recommending a final dividend for the period of 12.40p. This will bring the full year dividend to 15.05p per share (2022/2023: 13.10p per share) which provides 2.3 times dividend cover and delivers a payout ratio of 51%. Subject to approval by shareholders at the AGM in May, the final dividend will be paid to holders of ordinary shares on the register as of 10 May 2024 with an ex-dividend date of 9 May 2024.
BALANCE SHEET
Disciplined capital allocation is a key component of our business strategy. The Board regularly reviews this strategy in the context of its prevailing risk appetite, current capital programme and strategic plans. We continue to believe that a strong balance sheet supports growth, while enabling M&A and securing a sustainable progressive dividend. The Board retains a medium-term intention to operate an efficient balance sheet, which would include a prudent amount of debt, and is comfortable that the cashflows and earnings profile of the Group could support a debt capacity up to 2 - 2.5x EBITDA. However, in the near term, the Group wishes to have the financial flexibility provided by a positive cash position to provide agility to react to adverse trading conditions and fund, from existing cash and debt resources, potential mergers and acquisitions that are a key element of the Group's growth strategy. We will review annually the level of cash held against these objectives to identify any surplus.
In the year ended 28 January 2024, the Group successfully completed the acquisition of the Rio tropical drinks brand through the purchase of Rio Tropical Limited for £12.3m. The acquisition was fully funded from Group cash reserves. The Rio brand had previously been marketed and distributed under a franchise agreement by Boost Drinks Limited. Securing full ownership of the brand allows the Group to invest in its long-term growth. The primary financial implications of the acquisition are the elimination of brand owner royalty payments and a £15.3m increase in intangible assets.
The Group remains financially strong with net cash at bank, no material trade debt issues, appropriate inventory levels, a defined benefit pension surplus and a £23.9m increase in the net asset base to £292.7m. Together with operating profit growth, these deliver a healthy and improving Return on Capital Employed of 18.7%.
CASH FLOW
Our cash performance remains positive with cash generated from operations of £60.2m and a profit to cash conversion ratio* of 96.0%, driven by a continued focus on disciplined cash management.
Overall working capital impact on cashflow has been an outflow of £5.2m. Higher inventories, from a combination of input cost inflation, increased mango stocks and a planned stock-build to support customer service during the installation of our new PET line at Cumbernauld have been partially offset by improved finished stock management. Trade payable and receivables have benefited from lower finished goods in both FUNKIN and Boost while trade receivables have increased by 6%, broadly in line with revenue.
Cash capital expenditure* of £17.8m (2022/23 : £14.6m) was focused on our multi-year asset refresh programme at our Cumbernauld site. This programme continues on plan with the upgrade of our large format PET line successfully commissioned in the summer of 2023 and the installation of a new small format PET line on schedule for completion in the first quarter of 2024.
The capital programme is part of an overall longer term, supply chain optimisation programme that aims to support future profit growth by providing improved efficiency, capacity and customer service. The programme will facilitate improved capacity utilisation by enabling the insourcing of much of the Boost/Rio production currently undertaken by contract packers. This in-sourcing initiative is an important element of our margin rebuild strategy. It commenced in November 2023 with the successful in-house production of key Boost and Rio canned products and will complete in 2026/27 at which time we aim to be producing over 90% of Boost/Rio products in our own facilities.
FINANCIAL RISK MANAGEMENT
The Group's risk management process is owned by the Board and operates at every level within the business to support the successful delivery of our strategic objectives and financial plans. The process is based on a balance of risk and opportunity, determined through assessment of the likelihood and impact of the risk and within the context of the Group's risk appetite, as established by the Board. Risks are monitored throughout the year with consideration to internal and external factors, and updates to risks and mitigation plans are made as required. The principal risks that could potentially have a significant impact on our business have not changed since the end of the financial year.
TREASURY AND COMMODITY RISK MANAGEMENT
The treasury and commodity risks faced by the Group are identified and managed by the Group Treasury and Commodity Committee whose activities are carried out in accordance with Board approved policies and subject to regular Audit and Risk Committee oversight.
Key financial risks managed by this committee include exposures to foreign exchange rates and the management of the Group's debt, commodity and liquidity positions. The Group uses financial instruments to hedge against foreign currency exposures. No transactions are entered into for speculative purposes.
The Group seeks to mitigate risks in relation to the continuity of supply of key raw materials and ingredients by developing strong commercial relationships with its key suppliers. The Group manages commodity pricing risk actively and where commercially appropriate will enter into fixed price supply contracts with suppliers to reduce risk.
As at 28 January 2024, the Group had £20.0m of funds held on short-term, interest earning deposit with two relationship banks. In addition to the Group's cash position, the Group had £20.0m of unutilised committed debt facilities, consisting of a revolving credit facility with our principal relationship bank. This expires in February 2026. Our funding requirements and facilities are continually reviewed to ensure they remain appropriate, providing a balance of security and optionality.
ACCOUNTING POLICIES
The Group's financial statements have been prepared in accordance with International Financial Reporting Standards and the Listing Rules of the Financial Conduct Authority.
There have been no changes to the accounting policies applied this year. All new or amended standards that are applicable have been adopted with no material impact on the results for the current and prior reporting periods.
PENSIONS
The Group continues to operate the A.G. BARR p.l.c. (2008) Pension and Life Assurance Scheme. This is a defined benefit scheme based on final salary, which also includes a defined contribution section for pension provision to senior managers.
The defined benefit scheme has been closed to new entrants since 5 April 2002 and closed to future accrual for members in May 2016. Existing and new employees have been invited to join an outsourced defined contribution scheme.
The pension scheme remains well funded and no cash payments were made in 2023/24. The scheme's triennial valuation as at April 2023 identified a £3.2m surplus on a technical provisions basis and indicated that the scheme could be expected to reach self-sufficiency by 2032, with no additional cash contributions required.
On an IAS 19 valuation basis, which is determined before the benefit of the Central Asset Reserve (CAR) funding arrangement, the surplus of £2.4m as at 29 January 2023 improved to a surplus of £3.2m as at the balance sheet date. The scheme has a long-established financial de-risking strategy that includes pensioner buy-in policies and asset hedging. The Group continues to work proactively with the Pension Trustee to further de-risk the pension liabilities and secure the commitments to employee benefits as part of the Group's ongoing strategic risk management.
____________
We believe our robust financial fundamentals are key in the support of our strategy, brand momentum and strong execution plans, enabling us to deliver growth in the year ahead and beyond.
Stuart Lorimer
Finance Director
CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED 28 JANUARY 2024 |
||
|
|
|
|
|
|
|
2024 |
2023 |
|
£m |
£m |
Revenue |
400.0 |
317.6 |
Cost of sales |
(245.8) |
(189.5) |
Gross profit |
154.2 |
128.1 |
Other income |
- |
1.3 |
Operating expenses |
(104.1) |
(84.1) |
Operating profit |
50.1 |
45.3 |
Finance income |
1.4 |
0.5 |
Finance costs |
(0.2) |
(1.4) |
Profit before tax |
51.3 |
44.4 |
Tax on profit |
(12.8) |
(10.5) |
Profit attributable to equity holders |
38.5 |
33.9 |
|
|
|
Earnings per share (pence) |
|
|
Basic earnings per share |
34.59 |
30.47 |
Diluted earnings per share |
34.24 |
30.22 |
STATEMENTS OF FINANCIAL POSITION AS AT 28 JANUARY 2024 |
||
|
|
|
|
2024 |
2023 |
|
£m |
£m |
|
|
|
Non-current assets |
|
|
Intangible assets |
130.4 |
116.2 |
Property, plant and equipment |
109.0 |
102.5 |
Right-of-use assets |
5.2 |
5.4 |
Loans and receivables |
- |
1.5 |
Investment in associates |
- |
0.7 |
Retirement benefit surplus |
3.2 |
2.4 |
|
247.8 |
228.7 |
|
|
|
Current assets |
|
|
Inventories |
36.5 |
34.7 |
Trade and other receivables |
63.8 |
60.4 |
Derivative financial instruments |
- |
0.1 |
Current tax asset |
- |
- |
Short-term investments |
20.0 |
40.0 |
Cash and cash equivalents |
33.6 |
13.6 |
|
153.9 |
148.8 |
|
|
|
Total assets |
401.7 |
377.5 |
|
|
|
Current liabilities |
|
|
Loans and other borrowings |
- |
0.7 |
Trade and other payables |
70.3 |
72.3 |
Derivative financial instruments |
0.3 |
0.1 |
Lease liabilities |
1.8 |
1.5 |
Provisions |
0.5 |
0.8 |
Current tax liabilities |
0.7 |
0.7 |
|
73.6 |
76.1 |
|
|
|
Non-current liabilities |
|
|
Deferred tax liabilities |
32.3 |
28.2 |
Lease liabilities |
3.1 |
3.6 |
Contingent consideration |
- |
0.8 |
|
35.4 |
32.6 |
|
|
|
Capital and reserves |
||
Share capital |
4.7 |
4.7 |
Share premium account |
0.9 |
0.9 |
Share options reserve |
4.0 |
3.4 |
Other reserves |
(0.1) |
0.1 |
Retained earnings |
283.2 |
259.7 |
|
292.7 |
268.8 |
Total equity and liabilities |
401.7 |
377.5 |
|
|
|
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 28 JANUARY 2024 |
||
|
||
|
2024 |
2023 |
|
£m |
£m |
|
|
|
Profit for the year |
38.5 |
33.9 |
|
|
|
Other comprehensive income |
|
|
Items that will not be reclassified to profit or loss |
|
|
Remeasurements on defined benefit pension plans |
0.7 |
(1.5) |
Deferred tax movements on items above |
(0.2) |
0.6 |
|
|
|
Items that will be or have been reclassified to profit or loss |
|
|
(Loss)/gains arising on cash flow hedges during the period |
(0.3) |
0.2 |
Deferred tax movements on items above |
0.1 |
- |
Other comprehensive income/(expense) for the year, net of tax |
0.3 |
(0.7) |
|
|
|
Total comprehensive income attributable to equity holders of the parent |
38.8 |
33.2 |
STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 28 JANUARY 2024 |
||||||
|
||||||
|
Share capital |
Share premium account |
Share options reserve |
Other reserves |
Retained earnings |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
At 29 January 2023 |
4.7 |
0.9 |
3.4 |
0.1 |
259.7 |
268.8 |
Profit for the year |
- |
- |
- |
- |
38.5 |
38.5 |
Other comprehensive (expense)/income |
- |
- |
- |
(0.2) |
0.5 |
0.3 |
Total comprehensive (expense)/income for the year |
- |
- |
- |
(0.2) |
39.0 |
38.8 |
Company shares purchased for use by employee benefit trusts |
- |
- |
- |
- |
(3.6) |
(3.6) |
Proceeds on disposal of shares by employee benefit trusts |
- |
- |
- |
- |
1.3 |
1.3 |
Recognition of share-based payment costs |
- |
- |
2.1 |
- |
- |
2.1 |
Transfer of reserve on share award |
- |
- |
(1.6) |
- |
1.5 |
(0.1) |
Deferred tax on items taken direct to reserves |
- |
- |
0.1 |
- |
- |
0.1 |
Dividends paid |
- |
- |
- |
- |
(14.7) |
(14.7) |
At 28 January 2024 |
4.7 |
0.9 |
4.0 |
(0.1) |
283.2 |
292.7 |
|
Share capital |
Share premium account |
Share options reserve |
Other reserves |
Retained earnings |
Total |
Non-controlling interests |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
At 30 January 2022 |
4.7 |
0.9 |
1.6 |
(5.1) |
242.4 |
244.5 |
3.7 |
248.2 |
Profit for the year |
- |
- |
- |
- |
33.9 |
33.9 |
- |
33.9 |
Other comprehensive income/(expense) |
- |
- |
- |
0.2 |
(0.9) |
(0.7) |
- |
(0.7) |
Total comprehensive income for the year |
- |
- |
- |
0.2 |
33.0 |
33.2 |
- |
33.2 |
Company shares purchased for use by employee benefit trusts |
- |
- |
- |
- |
(0.7) |
(0.7) |
- |
(0.7) |
Recognition of share-based payment costs |
- |
- |
2.0 |
- |
- |
2.0 |
- |
2.0 |
Transfer of reserve on share award |
- |
- |
(0.2) |
- |
0.2 |
- |
- |
- |
Derecognition of put liability |
- |
- |
- |
1.3 |
(1.3) |
- |
- |
- |
Recognition of liabilities with non-controlling interests |
- |
- |
- |
3.7 |
- |
3.7 |
(3.7) |
- |
Dividends paid |
- |
- |
- |
- |
(13.9) |
(13.9) |
- |
(13.9) |
At 29 January 2023 |
4.7 |
0.9 |
3.4 |
0.1 |
259.7 |
268.8 |
- |
268.8 |
Cash Flow Statements for the year ended 28 January 2024 |
||
|
2024 |
2023 |
|
£m |
£m |
Operating activities |
||
Profit for the period before tax |
51.3 |
44.4 |
Adjustments for: |
||
Interest and dividends receivable |
(1.4) |
(0.5) |
Interest payable |
0.2 |
1.4 |
Impairment of investment in associate |
0.7 |
- |
Write off of loans and receivables |
1.5 |
- |
Contingent consideration |
(0.8) |
0.8 |
Revaluation of put liability |
- |
(2.7) |
Depreciation of property, plant and equipment |
11.2 |
9.8 |
Amortisation of intangible assets |
1.1 |
1.2 |
Share-based payment costs |
2.1 |
2.0 |
Gain on sale of property, plant and equipment |
(0.5) |
(1.0) |
Operating cash flows before movements in working capital |
65.4 |
55.4 |
Increase in inventories |
(1.8) |
(4.5) |
Increase in receivables |
(3.4) |
(7.6) |
Increase in payables |
- |
4.3 |
Difference between employer pension contributions and amounts recognised in the income statement |
- |
(4.9) |
Cash generated by operations |
60.2 |
42.7 |
Tax paid |
(11.7) |
(6.8) |
Net cash from operating activities |
48.5 |
35.9 |
Investing activities |
|
|
Acquisition of subsidiary (net of cash acquired) |
(12.3) |
(18.6) |
Purchase of property, plant and equipment |
(17.8) |
(14.6) |
Proceeds on sale of property, plant and equipment |
0.6 |
1.6 |
Funds placed on fixed term deposit |
(20.0) |
(40.0) |
Funds returned from fixed term deposit |
40.0 |
- |
Interest received |
1.4 |
0.1 |
Net cash used in investing activities |
(8.1) |
(71.5) |
Financing activities |
|
|
Acquisition of minority interest |
- |
(3.4) |
Loans made |
5.0 |
- |
Loans repaid |
(5.7) |
(0.3) |
Lease payments |
(1.9) |
(1.7) |
Purchase of Company shares by employee benefit trusts |
(3.6) |
(0.7) |
Proceeds from disposal of Company shares by employee benefit trusts |
1.3 |
- |
Dividends paid |
(14.7) |
(13.9) |
Interest paid |
(0.1) |
(0.2) |
Net cash used in financing activities |
(19.7) |
(20.2) |
|
||
Net increase/(decrease) in cash and cash equivalents |
20.7 |
(55.8) |
Cash and cash equivalents at beginning of year |
12.9 |
68.7 |
Cash and cash equivalents at end of year |
33.6 |
12.9 |
|
|
|
Cash and cash equivalents per the cash flow statements above comprises cash and cash equivalents per the statement of financial position of £33.6m (2023: £13.6m), net of bank overdrafts of £nil (2023: £0.7m) for the year ended 28 January 2024. |
1. General information
A.G. BARR p.l.c. (the "Company") and its subsidiaries (together the "Group") manufacture, distribute and sell a range of beverages. The Group has manufacturing sites in the UK and sells mainly to customers in the UK with some international sales.
The Company is a public limited company, which is listed on the London Stock Exchange and incorporated and domiciled in Scotland. The address of its registered office is Westfield House, 4 Mollins Road, Cumbernauld, G68 9HD.
The financial year represents the 52 weeks ended 28 January 2024 (prior financial year 52 weeks ended 29 January 2023).
Basis of preparation
The financial information for the year ended 28 January 2024 contained in this news release was approved by the Board on 26 March 2024. This announcement does not constitute statutory financial statements within the meaning of Section 435 of the Companies Act 2006, but is derived from those financial statements, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the UK and in conformity with the requirements of the Companies Act 2006.
This information has been prepared under the historical cost method except where other measurement bases are required to be applied under IFRS, using all standards or interpretations required for the financial period beginning 30 January 2023. No standards or interpretations have been adopted before the required implementation date. Whilst the financial information included within this announcement has been prepared in accordance with the recognition and measurement criteria of IFRS, it does not comply with all disclosure requirements.
Statutory financial statements for the year ended 29 January 2023 have been delivered to the Registrar of Companies. Statutory financial statements for the year ended 28 January 2024, which have been prepared on the going concern basis, will be delivered to the Registrar of Companies following the Group's Annual General Meeting.
The directors have adopted the going concern basis in preparing these accounts after assessing the principal risks.
This assessment was undertaken through modelling of a number of reasonably possible downside scenarios that could impact the business (both individually and cumulatively) over the period until January 2027. These scenarios include a major brand issue which impacts reputation and consumer purchasing, a cyber attack and a global pandemic. In each scenario the Group continues to be cash generative throughout the forecast horizon, resulting in our liquidity headroom being maintained.
Our experience through the Covid-19 pandemic has given us confidence that the Group can remain profitable and cash-generative through prolonged disruption.
The most significant potential financial impact would be due to a significant reduction in sales. The revenue and operational leverage impact of such a volume loss would have a negative impact on Group profitability, however the scenario modelling would indicate that the Group would remain profitable over the next 12 months and we would anticipate a recovery in the following years.
The Group has £20m of committed and unutilised credit facilities providing the business with a secure funding platform. The facility expires in February 2026. Throughout these severe but plausible downside scenarios, the Group continues to have significant liquidity headroom on existing facilities and against the revolving credit facilities financial covenants.
The directors believe that the Group is well placed to manage its financing and other business risks satisfactorily, and have a reasonable expectation that the Group will have adequate resources to continue in operation for at least 12 months from the signing date of these consolidated financial statements. They therefore consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements.
The auditors have reported on those financial statements. The reports were not qualified, did not contain a reference to any matters which the auditors drew attention by way of emphasis without qualifying their report, and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006.
Changes in accounting policy and disclosures
(a) New and amended standards adopted by the Group
A number of new or amended standards became applicable for the current reporting period and the Group had to change its accounting policies as a result of adopting the following standards:
· IAS 12 Income Taxes - International Tax Reform - Pillar Two Model Rules;
· IFRS 17 Insurance Contracts;
· Amendments to IAS 12 Income Taxes - Deferred Tax related to Assets and Liabilities arising from a Single Transaction;
· Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Materiality Judgements - Disclosure of Accounting Policies; and
· Amendments to IAS 8 Accounting Policy Changes in Accounting Estimates and Errors - Definition of Accounting Estimates
The amendments listed above do not have a material impact on the results for the current and prior reporting periods.
(b) New standards, amendments and interpretations issued but not effective for the financial year beginning 29 January 2024 and not adopted early
Certain new accounting standards, amendments to accounting standards and interpretations have been published that are not mandatory for 28 January 2024 reporting periods and have not been early adopted by the Group. These standards, amendments or interpretations are not expected to have a material impact on the entity in the current or future reporting periods or on foreseeable future transactions.
2. Segment reporting |
The Board and senior executives have been identified as the Group's chief operating decision-makers, who review the Group's internal reporting in order to assess performance and allocate resources. |
||||
|
||||
The performance of the operating segments is assessed by reference to their gross profit. |
||||
|
Soft drinks |
Cocktail solutions |
Other |
Total |
Year ended 28 January 2024 |
£m |
£m |
£m |
£m |
Total revenue |
346.6 |
42.9 |
10.5 |
400.0 |
Gross profit |
135.6 |
15.4 |
3.2 |
154.2 |
|
Soft drinks |
Cocktail solutions |
Other |
Total |
Year ended 29 January 2023 |
£m |
£m |
£m |
£m |
Total revenue |
266.6 |
42.8 |
8.2 |
317.6 |
Gross profit |
109.6 |
16.2 |
2.3 |
128.1 |
There are no material intersegment sales. All revenue is in relation to product sales, which is recognised at a point in time, upon delivery to the customer. |
||||
All of the assets and liabilities of the Group are managed on a central basis rather than at a segment level. As a result, no reconciliation of segment assets and liabilities to the statement of financial position has been disclosed for either of the periods presented. |
||||
Included in revenues arising from the above segments are revenues of approximately £68.0m, which arose from sales to the Group's largest customer (2023: £60.3m). No other single customers contributed 10% or more to the Group's revenue in either 2023 or 2024. |
||||
All of the segments included within "Soft drinks" and "Cocktail solutions" meet the aggregation criteria set out in IFRS 8 Operating Segments. |
||||
Geographical information |
||||
The Group operates predominantly in the UK with some worldwide sales. All of the operations of the Group are based in the UK. |
||||
|
2024 |
2023 |
||
Revenue |
£m |
£m |
||
UK |
383.0 |
303.7 |
||
Rest of the world |
17.0 |
13.9 |
||
|
400.0 |
317.6 |
||
The rest of the world revenue includes sales to the Republic of Ireland and international wholesale export houses. |
||||
All of the assets of the Group are located in the UK. |
3. Taxation |
|
2024 |
|
2023 |
|
|
£m |
|
£m |
|
Charge/(credit) to the income statement |
||||
Current tax on profits for the year |
11.5 |
|
7.0 |
|
Adjustments in respect of prior years |
0.2 |
|
0.7 |
|
Total current tax expense |
11.7 |
|
7.7 |
|
Deferred tax |
||||
Origination and reversal of: |
||||
Temporary differences |
1.4 |
|
3.5 |
|
Adjustments in respect of prior years |
(0.3) |
|
(0.7) |
|
Total deferred tax expense |
1.1 |
|
2.8 |
|
Total tax expense |
12.8 |
|
10.5 |
|
In addition to the above movements in deferred tax, a deferred tax credit of £0.1m (2023: debit of £0.6m) has been recognised in other comprehensive income and a debit of £0.1m (2023: credit of £0.2m) has been taken direct to reserves. |
||||
|
||||
The tax on the Group's profit before tax differs from the amount that would arise using the tax rate applicable to the consolidated profits of the Group as follows: |
||||
|
2024 |
2024 |
2023 |
2023 |
|
£m |
% |
£m |
% |
Profit before tax |
51.3 |
|
44.4 |
|
Tax at 24.0% (2023: 19.0%) |
12.3 |
24.0 |
8.4 |
19.0 |
Tax effects of: |
||||
Items that are not deductible in determining taxable profit |
0.6 |
1.2 |
2.1 |
4.6 |
Current tax adjustment in respect of prior years |
0.2 |
0.4 |
0.7 |
1.6 |
Deferred tax adjustment in respect of prior years |
(0.3) |
(0.6) |
(0.7) |
(1.6) |
Total tax expense |
12.8 |
25.0 |
10.5 |
23.6 |
The weighted average tax rate was 25.0% (2023: 23.6%). |
||||
The standard rate of corporation tax applied to reported profit is 24.03% (2023: 19%). The applicable rate has changed following the UK Government's announcement that the corporation tax rate would increase from 19% to 25% effective from 1 April 2023. The 24.03% for the year ending 28 January 2024 comprises two months at 19% and ten months at 25%. |
4. Dividends |
Dividends paid in the financial year were as follows: |
||||
|
2024 |
2023 |
2024 |
2023 |
|
per share |
per share |
£m |
£m |
Final dividend |
10.60p |
10.00p |
11.8 |
11.1 |
Interim dividend |
2.65p |
2.50p |
2.9 |
2.8 |
|
13.25p |
12.50p |
14.7 |
13.9 |
The directors have proposed a final dividend in respect of the year ended 28 January 2024 of 12.40p per share. It will be paid on 7 June 2024 to all shareholders who are on the Register of Members on 10 May 2024. |
||||
Dividends payable in respect of the financial year were as follows: |
||||
|
2024 |
2023 |
|
|
|
per share |
per share |
|
|
Final dividend |
12.40p |
10.60p |
|
|
Interim dividend |
2.65p |
2.50p |
|
|
Total dividend payable |
15.05p |
13.10p |
|
5. Investment in subsidiaries |
|
2024 |
2023 |
|
£m |
£m |
Opening investment in subsidiaries |
113.6 |
90.3 |
Investments made in the year |
12.3 |
23.3 |
|
||
Closing investment in subsidiaries |
125.9 |
113.6 |
On 24 October 2023 the Group acquired 100% of the shares and voting rights in Rio Tropical Limited ("Rio") granting it control. The Group has concluded that, together, the acquired inputs and processes are a business that will create value by generating revenue in the soft drinks category, supported by the Group's brand building capability. |
||
For the four months ended 28 January 2024, Rio contributed income of £0.5m, and a similar impact on profit. Had Rio been a subsidiary for the full financial year, it would have contributed c.£1.4m income to the Group and c.£1.4m profit. |
||
The value of the identifiable assets and liabilities of Rio Tropical at the date of acquisition were: |
||
|
£m |
|
Intangible assets |
12.0 |
|
Deferred tax |
(3.0) |
|
Total identifiable net assets acquired |
9.0 |
|
Goodwill |
3.3 |
|
Value on acquisition |
12.3 |
|
|
||
Total consideration |
12.3 |
|
Represented by: |
|
|
Cash |
12.3 |
On 5 December 2022, the Group acquired 100% of the shares and voting interests in Boost Drinks Holdings Limited ("Boost") granting it control. Included in the identifiable assets and liabilities of Boost are inputs (inventories, receivables and payables) and an experienced workforce with technical expertise. The Group has concluded that, together, the acquired inputs and processes are a business that will create value by generating revenue in the soft drinks category, supported by the Group's brand building capability. |
|
For the two months ended 29 January 2023, Boost contributed revenue of £7.3m and had an immaterial impact on profit. Had Boost been a subsidiary for the full financial year, it would have contributed c.£50m revenue to the Group and c.£1.0m profit. |
|
The value of the identifiable assets and liabilities of Boost at the date of acquisition were: |
|
|
£m |
Property, plant and equipment |
0.2 |
Right-of-use assets |
0.3 |
Intangible assets |
16.9 |
Inventory |
6.0 |
Trade receivables |
8.5 |
Cash and cash equivalents |
1.3 |
Trade payables |
(7.1) |
Accruals |
(2.8) |
Lease creditors |
(0.3) |
Other taxes and social security |
(0.7) |
Current tax |
(0.2) |
Deferred tax |
(4.1) |
Total identifiable net assets acquired |
18.0 |
Goodwill |
1.9 |
Value on acquisition |
19.9 |
|
|
Total consideration |
19.9 |
|
|
Represented by: |
|
Cash |
19.9 |
On 20 December 2022 the Group acquired the remaining 38.2% equity stake in MOMA Foods Ltd ("MOMA") for a total cash consideration of £3.4m. |
Acquisition-related costs |
The Group incurred acquisition-related costs of £0.1m (year to 29 January 2023 £1.2m) on legal fees and due diligence costs. These costs have been included in 'Administrative expenses'. |
The principal subsidiaries are as follows: |
Principal subsidiary |
Principal activity |
Country of incorporation |
Country of principal operations |
|
FUNKIN Limited |
Distribution and selling of cocktail solutions |
England |
UK |
|
FUNKIN USA Limited |
Distribution and selling of cocktail solutions |
England |
UK |
|
Rubicon Drinks Limited |
Distribution of fruit based soft-drinks |
England |
UK |
|
MOMA Foods Ltd |
Distribution and selling of oat drinks and cereals |
England |
UK |
|
Boost Drinks Limited |
Distribution and selling of soft-drinks |
England |
UK |
|
Rio Tropical Limited |
Distribution of soft-drinks |
England |
UK |
|
A.G. BARR p.l.c. holds 100% of the equity and votes of the subsidiaries. (Year ended 29 January 2023: 100%). The subsidiaries have the same year end as A.G. BARR p.l.c. and have been included in the Group consolidation. The companies listed are the trading subsidiaries. |
CAUTIONARY STATEMENT
This report is addressed to the shareholders of A.G. BARR p.l.c. and has been prepared solely to provide information to them.
This report is intended to inform the shareholders of the Group's performance for the year ended 28 January 2024. This report contains forward-looking statements based on knowledge and information available to the directors as at the date the report was prepared. These statements should be treated with caution due to the inherent uncertainties underlying any forward-looking information and any statements about the future outlook may be influenced by factors that could cause actual outcomes and results to be materially different.
Glossary |
|
Non-GAAP measures are provided because they are tracked by management to assess the Group's operating performance and to inform financial, strategic and operating decisions. |
|
Definition of non-GAAP measures used are provided below: |
|
Adjusted basic earnings per share is a non-GAAP measure calculated by dividing adjusted profit attributable to equity holders by the weighted average number of shares in issue.
|
Adjusted operating margin is a non-GAAP measure and is calculated by dividing adjusted operating profit by revenue. |
|
Adjusted operating profit is a non-GAAP measure calculated as operating profit after adjusting items. |
|
Adjusted profit before tax is non-GAAP measure calculated as reported profit before tax after adjusting entries as disclosed in the adjusting entries accounting policy. |
|
Cash capital expenditure is a non-GAAP measure and is defined as the cash outflow on purchases of property, plant and equipment, and is disclosed in the cash flow statement. |
|
EBITDA is a non-GAAP measure and is defined as operating profit before depreciation and amortisation. |
|
Full year dividend is a non-GAAP measure and is defined as the total dividends declared for the financial year. |
|
Gross margin is a non-GAAP measure calculated by dividing gross profit by revenue. |
|
Like-for-like revenue growth is a non-GAAP measure comparing adjusted revenue in the current year to the prior year excluding Boost revenues in each year. |
|
Net cash at bank is a non-GAAP measure and is defined as the net of cash and cash equivalents plus short-term investments less loans and other borrowings as shown in the statement of financial position. |
|
Operating margin is a non-GAAP measure calculated by dividing operating profit by revenue. |
|
Profit conversion to cash ratio is a non-GAAP measure and is defined as net cash from operating activities divided by adjusted profit before tax. |
|
Return on capital employed (ROCE) is a non-GAAP measure and is defined as reported profit before tax as a percentage of invested capital. Invested capital is a non-GAAP measure defined as period end non-current plus current assets less current liabilities excluding all balances relating to any provisions, financial instruments, interest-bearing liabilities and cash or cash equivalents. |
|
Revenue growth is a non-GAAP measure calculated as the difference in revenue between two reporting periods divided by the revenue of the earlier reporting period. |
Reconciliation of Non-GAAP measures |
|
|
Year ended 28 January 2024 |
|
Year ended 29 January 2023 |
|||||||
Adjusted Consolidated Income Statements |
Reported |
Boost |
Adjusted |
|
Reported |
MOMA acquisition impact |
Gain on sale of property |
Boost acquisition fees |
Boost earn-out |
Adjusted |
|
£m |
£m |
£m |
|
£m |
£m |
£m |
£m |
£m |
£m |
Revenue |
400.0 |
- |
400.0 |
|
317.6 |
- |
- |
- |
- |
317.6 |
Cost of sales |
(245.8) |
- |
(245.8) |
|
(189.5) |
- |
- |
- |
- |
(189.5) |
Gross profit |
154.2 |
- |
154.2 |
|
128.1 |
- |
- |
- |
- |
128.1 |
Other income |
- |
- |
- |
|
1.3 |
- |
(1.3) |
- |
- |
- |
Operating expenses |
(104.1) |
(0.8) |
(104.9) |
|
(84.1) |
(2.7) |
- |
1.2 |
0.8 |
(84.8) |
Operating profit |
50.1 |
(0.8) |
49.3 |
|
45.3 |
(2.7) |
(1.3) |
1.2 |
0.8 |
43.3 |
Finance income |
1.4 |
- |
1.4 |
|
0.5 |
- |
- |
- |
- |
0.5 |
Finance costs |
(0.2) |
- |
(0.2) |
|
(1.4) |
1.1 |
- |
- |
- |
(0.3) |
Profit before tax |
51.3 |
(0.8) |
50.5 |
|
44.4 |
(1.6) |
(1.3) |
1.2 |
0.8 |
43.5 |
Tax on profit |
(12.8) |
- |
(12.8) |
|
(10.5) |
- |
- |
- |
- |
(10.5) |
Profit for the period |
38.5 |
(0.8) |
37.7 |
|
33.9 |
(1.6) |
(1.3) |
1.2 |
0.8 |
33.0 |
|
||||||||||
Adjusting entries: |
||||||||||
MOMA acquisition impact - the remeasurement and release of the contingent consideration in respect of MOMA Foods Ltd following the Group's acquisition of the remaining 38.2% minority interest in December 2022. |
||||||||||
Gain on sale of property - the gain on the disposal of the Newcastle distribution site in the year to 29 January 2023. |
||||||||||
Boost acquisition fees - the acquisition fees incurred on the successful acquisition of Boost Drinks Holdings Limited. |
||||||||||
Boost earn-out - an £0.8m accrual related to the potential payment associated with the acquisition of Boost Drinks Holdings Limited earn-out was made in the year to 29 January 2023 that was subsequently reversed in the year to 28 January 2024. |
Like-for-like revenue growth |
£m |
Revenue for year to 28 January 2024 |
400.0 |
Less Boost |
(64.8) |
|
335.2 |
Revenue for year to 29 January 2023 |
317.6 |
Less Boost |
(7.3) |
|
310.3 |
Movement |
24.9 |
Revenue growth |
8.0% |
Adjusted basic EPS |
2024 |
2023 |
Adjusted profit attributable to equity holders of the Company £m |
37.7 |
33.0 |
Weighted average number of shares in issue |
111,289,068 |
111,258,209 |
Adjusted basic EPS (p) |
33.88 |
29.66 |
Full year dividend |
2024 |
2023 |
Interim dividend paid |
2.65p |
2.50p |
Final dividend declared |
12.40p |
10.60p |
Full year dividend |
15.05p |
13.10p |
Gross margin |
2024 |
2023 |
Revenue |
400.0 |
317.6 |
Gross profit |
154.2 |
128.1 |
Gross margin |
38.6% |
40.3% |
Net cash at bank |
2024 |
2023 |
Cash and cash equivalents |
33.6 |
13.6 |
Short-term investments |
20.0 |
40.0 |
Loans and other borrowings |
- |
(0.7) |
Net cash at bank |
53.6 |
52.9 |
Operating margin |
2024 |
2023 |
Revenue |
400.0 |
317.6 |
Reported operating profit |
50.1 |
45.3 |
Operating margin |
12.5% |
14.3% |
Adjusted operating margin |
2024 |
2023 |
Revenue |
400.0 |
317.6 |
Adjusted operating profit |
49.3 |
43.3 |
Adjusted operating margin |
12.3% |
13.6% |
Profit conversion to cash ratio |
2024 |
2023 |
Net cash from operating activities |
48.5 |
35.9 |
Adjusted profit before tax |
50.5 |
43.5 |
Profit conversion to cash ratio |
96.0% |
82.5% |
ROCE |
2024 |
2023 |
Profit before tax |
51.3 |
44.4 |
Intangible assets |
130.4 |
116.2 |
Property, plant and equipment |
109.0 |
102.5 |
Right-of-use assets |
5.2 |
5.4 |
Investment in associates |
- |
0.7 |
Inventories |
36.5 |
34.7 |
Trade and other receivables |
63.8 |
60.4 |
Current tax |
(0.7) |
(0.7) |
Trade and other payables |
(70.3) |
(72.3) |
Invested capital |
273.9 |
246.9 |
ROCE |
18.7% |
18.0% |
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.