TIDMTED

RNS Number : 6020P

Ted Baker PLC

03 October 2013

3 October 2013

Ted Baker PLC

("Ted Baker", the "Group")

Interim Results for the 28 weeks ended 10 August 2013

'Strong performance across all channels'

 
                                                               28 weeks     28 weeks 
                                                                  ended        ended 
   Highlights                                                 10 August    11 August 
                                                                   2013         2012   Change 
 Group Revenue                                                GBP155.2m    GBP118.6m    30.9% 
 Profit Before Tax, Bonus provision and Exceptional Costs      GBP12.5m      GBP9.4m    33.0% 
 Profit Before Tax and Exceptional Costs                       GBP11.6m      GBP9.4m    24.3% 
 Profit Before Tax                                             GBP11.6m      GBP7.8m    49.7% 
 Adjusted Basic EPS                                               20.2p        16.8p    20.2% 
 Basic EPS                                                        20.2p        13.9p    45.3% 
 Interim Dividend                                                  9.5p         7.9p    20.3% 
 
   --    Retail sales including e-commerce up 30.2% on a 12.4% increase in average square footage 

o UK and European retail sales up 22.6% to GBP91.6m

o US and Canada retail sales up 56.8% to GBP25.4m

o Asia retail sales up 78.6% to GBP5.0m

   --    E-commerce sales up 51.6% to GBP9.4m 
   --    Planned expansion continued with: 

o Two new stores and an outlet in Shanghai, China

o Further concessions with a leading department store in the US and an outlet in Toronto, Canada

o Further concessions in France, Spain, the Netherlands, and an outlet in Belgium

   --    Wholesale sales up 33.4% to GBP33.2m 
   --    Licence income up 7.4% to GBP4.0m 

Commenting, Ray Kelvin CBE, Founder and Chief Executive, said:

"We have been pleased with the Group's performance across all distribution channels. The last 12 months have seen Ted Baker enter six new international markets and we have been encouraged by the reaction to the brand and collections in these latest territories.

Our results for the full year will, as always, be dependent on the important second half trading period. However, early trading has been positive across the business and we remain focussed on managing the pace of our growth and development of Ted Baker as a global brand.

Our performance is testament to the passion and dedication of the Ted team throughout the world."

 
 Enquiries: 
 
 Ted Baker PLC                                 Tel: 020 7796 4133 on 3 October 2013 only 
 Ray Kelvin CBE, Founder and Chief Executive   Tel: 020 7255 4800 thereafter 
 Lindsay Page, Finance Director 
 
 Hudson Sandler                                Tel: 020 7796 4133 
 Kate Hoare 
  Michael Sandler 
 

www.tedbaker.com

www.tedbakerplc.com

Media images available for download at:

http://www.tedbakerplc.com/ted/en/mediacentre/imagelibrary

Notes to Editors

Ted Baker PLC - "No Ordinary Designer Label"

Ted Baker is a leading global lifestyle brand distributing across five continents through its three main distribution channels: retail (including e-commerce), wholesale and licensing.

Ted Baker has 341 stores and concessions worldwide, comprising of 178 in the UK, 60 in Europe, 58 in the US and Canada, 40 in the Middle East and Asia and 5 in Australasia.

Ted Baker offers a wide range of collections including: Menswear; Womenswear; Global; Phormal; Endurance; Born by Ted Baker; Accessories; Lingerie and Sleepwear; Childrenswear; Fragrance and Skinwear; Footwear; Neckwear; Eyewear; Watches; and Jewellery, all of which are underpinned by an unwavering emphasis on design, product quality and attention to detail.

Development of the brand

Our strategy is to become a leading global designer brand, based on three main elements:

-- considered expansion of our collections. We review our collections continually to ensure we react to trends and meet our customers' expectations. In addition, we look for opportunities to extend the breadth of collections and enhance our offer;

-- controlled distribution through three main channels: retail (including e-commerce); wholesale; and licensing. We consider each new opportunity to ensure it is right for the brand and will deliver margin led growth; and

-- carefully managed development of existing and new international markets. We continue to manage growth in existing territories while considering new territories for expansion.

Underlying our strategy is an emphasis on design, product quality and attention to detail, which is delivered by the passion, commitment and dedication of our teams, licence partners and wholesale customers.

Chairman's Statement

I am pleased to announce a strong performance for the first half of the year, resulting in a 30.9% increase in Group revenue to GBP155.2m and a 49.7% improvement in profit before tax to GBP11.6m. Profit before tax, exceptional costs and an employee performance related bonus provision increased 33.0% to GBP12.5m and profit before tax and exceptional costs increased 24.3% to GBP11.6m.

The retail division performed well, with sales up 30.2% on a 12.4% increase in average retail square footage. We are pleased with our performance across all established territories, and encouraged by the reaction to the Ted Baker brand and collections in our newer markets. During the first half of the year, we have continued to invest in the long term development of the brand with further concessions in the US and Europe and new outlets in Belgium and Canada. We have continued our expansion in Asia with two store openings and an outlet in Shanghai, China.

Wholesale sales were up 33.4% to GBP33.2m. Whilst reflecting a strong performance in both our US and UK wholesale business, which includes the supply of goods to our licensed stores, growth was positively impacted by the earlier phasing of sales between the first and second half of the year.

Licence income increased by 7.4% to GBP4.0m as both our product and territorial licences continued to perform well. During the period our licensed partners opened stores in Adelaide, Kuwait, Beirut, Jakarta and Dubai.

Financial Results

Group revenue increased by 30.9% to GBP155.2m (2012: GBP118.6m) for the 28 weeks ended 10 August 2013 ("the period"). The composite gross margin fell to 59.7% (2012: 60.6%), due to a lower wholesale gross margin. This lower wholesale gross margin was the result of a greater proportion of wholesale sales to our territorial license partners, which carry a lower margin and a slight reduction in the underlying wholesale margin due to the product mix.

Operating expenses increased in line with expectations by 27.4% in the period to GBP84.0m (2012: GBP65.9m), which is reflective of our significant investment in people and infrastructure to support the longer term development of the brand through our international expansion. Over the last year this included entry into six new countries, two of which were through a licensed partner. Distribution costs, which largely comprise the cost of retail stores, outlets and concessions increased by 28.4% to GBP62.0m (2012: GBP48.3m) and as a percentage of retail sales decreased to 50.9% (2012: 51.6%).

Administrative expenses increased by 24.7% to GBP21.9m (2012: GBP17.6m) due to the growth of central operations within the UK and overseas to support our expansion into new and existing international markets. Excluding the employee performance related bonus provision of GBP0.9m (2012: Nil), administrative expenses increased by 19.3% to GBP21.0m. Exceptional costs for the period were nil (2012: GBP1.6m).

Profit before tax, exceptional costs and bonus provision increased 33.0% to GBP12.5m (2012: GBP9.4m) and profit before tax and exceptional costs increased by 24.3% to GBP11.6m (2012: GBP9.4m). Profit before tax increased 49.7% to GBP11.6m (2012: GBP7.8m). Adjusted basic earnings per share excluding exceptional costs increased by 20.2% to 20.2p (2012: 16.8p) whilst basic earnings per share increased by 45.3% to 20.2p (2012: 13.9p). Diluted earnings per share rose 48.5% to 19.6p (2012: 13.2p) whilst adjusted diluted earnings per share rose 23.3% to 19.6p (2012: 15.9p).

Net interest payable during the period was GBP0.5m (2012: GBP0.2m). This increase reflects higher Group borrowing compared to the prior period due to significant capital expenditure and increased working capital. The foreign exchange loss during the period of GBP0.6m (2012: loss of GBP0.1m) was due to the retranslation of monetary assets and liabilities denominated in foreign currencies.

The effective tax rate of 25.9% (2012 full year effective rate: 25.3%) is higher than the UK corporation tax rate due to higher overseas tax rates and to the non-recognition of losses in some overseas territories during their development phase.

The net decrease in cash and cash equivalents of GBP19.3m (2012: GBP20.7m) primarily reflected an increase in inventories and further capital expenditure during the period.

Total working capital, which comprises inventories, trade and other receivables and trade and other payables, increased by GBP16.9m to GBP75.3m (2012: GBP58.4m). This was mainly due to a GBP16.9m increase in inventories to GBP75.8m (2012: GBP58.9m) reflecting the growth of our business and some earlier phasing of stock deliveries between the first and second half of the year. The increase in intangible assets reflects our investment in a new e-commerce platform and other systems to support our future growth.

Capital expenditure of GBP8.1m (2012: GBP12.9m) reflected the opening and refurbishment of stores and concessions in both new and existing markets, as well as investment in some new stores and concessions due to open in the second half of the year. We have invested in a new e-commerce platform, which will go live during the second half of the year. We expect full year capital expenditure to be in the region of GBP18.0m.

Borrowing Facilities

In July, the Group increased its three year committed borrowing facility with the Royal Bank of Scotland and Barclays from GBP40.0m to GBP50.0m. This will remain in place until the facility expires on 1 March 2015. The increase is a function of the growth in our business and will also support further store openings.

Dividends

The Board has declared an interim dividend of 9.5p (2012: 7.9p), representing an increase of 20.3%, which will be payable on 22 November 2013 to shareholders on the register at the close of business on 18 October 2013.

People

Our strong performance in the first half of the year is testament to the passion and commitment of the Ted team throughout the world. I would like to take this opportunity to thank all of my colleagues for their dedication and hard work as we continue to successfully develop the Ted Baker brand both in the UK and internationally.

It is with great sadness that I have to report that Robert Breare, a colleague and former Non-Executive Chairman, passed away in July. During his 11 year tenure, Robert combined his entrepreneurial insight with an infectious enthusiasm for the business to make a major contribution to the Company during a significant period of global development. The Company acknowledges his contribution with gratitude and he will be sadly missed by his colleagues.

Global Group Performance

Retail

We operate stores and concessions across the UK, Europe, the US, Canada and Asia and an e-commerce business based in the UK, primarily serving the UK and Europe, with a separate site dedicated to the Americas. We also have an e-commerce business with some of our concession partners.

Retail sales, including e-commerce, were up 30.2% to GBP122.0m (2012: GBP93.7m) with average retail square footage increasing by 12.4% to 297,011 sq.ft (2012: 264,138 sq.ft). Retail sales per square foot increased 14.5% to GBP379 (2012: GBP331).

Our e-commerce business performed well during the period, resulting in a 51.6 % increase in sales to GBP9.4m (2012: GBP6.2m), driven by growth across all channels.

The retail gross margin increased slightly to 64.7% (2012: 64.6%).

Retail operating costs increased in line with our expectation to GBP61.5m (2012: GBP47.8m), with an increase in retail contribution margin to 14.2% (2012: 13.6%).

Wholesale

We currently operate a wholesale business in the UK serving Europe, and our license partners across the world. We also operate a wholesale business in the US from an office in Los Angeles

Group wholesale sales were 33.4% above the same period last year at GBP33.2m (2012: GBP24.9m) with a gross margin of 41.5% (2012: 45.4%). Whilst this reflects a good performance from UK and US wholesale business, the result was positively impacted by the earlier phasing of sales between the first and second half of the year.

The fall in wholesale margin is reflective of a greater proportion of wholesale sales to our territorial license partners which carry a lower margin and a slight reduction in the underlying wholesale margin due to the product mix. We anticipate the wholesale margin in the second half of the year being closer to the same period last year.

Licence Income

We operate both territorial and product licences. Our territorial licences cover the Middle East, Asia and Australasia, through which we operate licensed retail stores and, in some territories, wholesale operations. Our product licences cover lingerie and sleepwear, fragrance and skinwear, watches, footwear, eyewear, men's suits, neckwear, jewellery and childrenswear.

Licence income was up 7.4% to GBP4.0m (2012: GBP3.7m) as a result of a good performance across both territorial and product licences. Notably there were good performances from our product licensees in footwear, eyewear and men's suits. Our licensed stores in the Middle East and Asia, operated by our territorial partner, RSH Limited, also performed well during the period with further openings planned as a result.

Collections

Ted Baker Womenswear delivered a very strong performance with sales up 35.7% to GBP89.7m (2012: GBP66.1m). In addition to performing very strongly, Womenswear also benefitted from a disproportionate share of new space opened in the period. Ted Baker Menswear also performed very well with sales increasing 24.8% to GBP65.5m (2012: GBP52.5m), reflecting a positive reaction to the collections both in the UK and internationally.

Womenswear represented 57.8% of total sales (2012: 55.7%) during the period and Menswear represented 42.2% of total sales (2012: 44.3%) during the period. The split between both is broadly reflective of the division in retail selling space between Womenswear and Menswear.

Geographic Performance

United Kingdom & Europe

Sales in the period in the UK and Europe increased 25.1% to GBP119.7m (2012: GBP95.7m).

Sales in the retail division were up 22.6% to GBP91.6m (2012: GBP74.7m). During the period we opened concessions with leading department stores in France, Spain and the Netherlands along with an outlet in Belgium. The reaction to the collections has been encouraging. In the UK, we opened an accessories store at Gatwick airport and closed the Kings Road store.

Average square footage rose by 4.2% over the period to 209,653 sq.ft (2012: 201, 153 sq.ft), largely driven by growth in Europe. At 10 August 2013, total retail square footage was 211,594 sq.ft (2012: 203,989 sq.ft), representing an increase of 3.7%. Retail sales per square foot increased by 15.2% from GBP342 to GBP394 reflecting the strength of our collections both in the UK and Europe.

At 10 August 2013, we operated 34 stores (2012: 34), 193 concessions (2012: 171) and 11 outlet stores (2012: 10).

Sales from our UK wholesale business increased by 34.3% to GBP28.2m (2012: GBP21.0m) reflecting a good performance from our UK wholesale business and continued growth in our wholesale export business. However, part of this increase is due to earlier phasing of sales between the first and second half of the year.

US & Canada

Sales in the period in the US and Canada increased 47.3% to $46.7m (2012: $31.7m), which in sterling was a 51.7% increase to GBP30.5m (2012: 20.1m). We are pleased with the significant progress we are making across all distribution channels in the US and Canada and the brand continues to gain traction and recognition.

Sales from our retail division increased by 52.0% to $38.9m (2012: $25.6m), which in sterling was equivalent to sales up 56.8% to GBP25.4m (2012: GBP16.2m). During the period we opened further concessions through a leading department store in the US and an outlet in Toronto, Canada.

Average square footage rose 28.5% over the period to 69,703 sq.ft (2012: 54,261 sq.ft). At 10 August 2013, total retail square footage was up 20.6% on last year at 73,877 sq.ft (2012: 61,266 sq.ft). Retail sales per square foot rose 20.5% from $464 to $559.

As at 10 August 2013, we operated 37 concessions across the United States and Canada (2012: 26), 16 stores (2012: 15) and 5 outlet stores (2012: 3).

Sales from our US wholesale business increased by 25.8% to $7.8m (2012: $6.2m) reflecting the continued growth of the business in this territory.

Middle East, Asia & Australasia

We continue to develop the Ted Baker brand across the Middle East, Asia and Australasia, through our retail and licensing channels. We work closely with our territorial partners to ensure the visual merchandising of the licensed stores and training of the teams is reflective of the Ted Baker culture.

Retail sales in Asia increased 78.6% to GBP5.0m (2012: GBP2.8m), with average square footage up 102.4% to 17,655 sq.ft (2012: 8,724 sq.ft). Whilst we have been encouraged by the reaction to the brand, we are mindful that we are in the very early stages of growth in this territory, and continue to make considerable investment in people and infrastructure to support the long term growth of the brand.

Our expansion in Asia continued during the period with the opening of two stores and an outlet in Shanghai, China and our first concession with a leading department store in Tokyo.

In May, we opened two stores in Jakarta, Indonesia, with our licence partner in this territory, RSH Limited. As a result, as at 10 August 2013, we operated a total of 28 stores across Asia (2012: 20).

Our licensed stores across the Middle East continued to perform well during the period, with openings in Lebanon, Kuwait and Dubai. As at 10 August 2013, we operated 12 stores across the Middle East (2012: 7 stores).

In March, we opened a store in Adelaide, Australia through a joint venture with our Australasian licence partner, Flair Industries Pty Ltd, which has started well. As at 10 August 2013, we operated 5 stores in Australasia (2012: 4 stores).

Current Trading and Outlook

Group

The Ted Baker brand continues to perform well and we are encouraged by the positive reaction to our Autumn/Winter collections.

We believe that we are well placed to deal with the opportunities and challenges ahead and look forward to the continuing expansion and long term investment in our business in the UK and overseas in the second half of the year.

Retail

The second half has started in accordance with our expectations and we have continued our international expansion by opening further concessions in Europe and our first concessions in China through a leading department store. As we reach the anniversary of our significant retail openings last year, the increase in average retail selling space will necessarily reduce in the second half. As a result, we expect the level of retail growth in the second half of the year to be below that of the first half.

As part of the ongoing review of our store portfolio, we anticipate some one-off costs in the second half of the year as we exit stores that are no longer appropriate for the brand, or take the opportunity to relocate to better locations.

We will launch our new e-commerce platform for the UK during the second half of the year. This will drive multi-channel opportunities and provide local content to our European customers, contributing to the long term development of the brand in our international markets.

Wholesale

The strong performance in our UK and US wholesale business has been positively impacted by the earlier phasing of sales between the first and second half of the year. As a result of this, we anticipate low double digit growth in our wholesale business in the second half of the year.

Licence Income

Our product and territorial licences continue to perform in line with expectations. Our licence partner in the Middle East will be opening stores in Abu Dhabi and Cairo in the second half of the year.

Outlook

Whilst we have made a strong start to the financial year, our results for the full year will, as always, be dependent on the second half trading period. We will continue to manage the pace of our investment for the long term development of Ted Baker as an international brand.

We intend to make our next interim management statement, covering the period since the start of the second half of the financial year, in mid-November.

David Bernstein

Non-Executive Chairman

03 October 2013

Condensed Group Income Statement

For the 28 weeks ended 10 August 2013

 
                                                             Unaudited 28 weeks   Unaudited 28 weeks           Audited 
                                                                          ended                ended    52 weeks ended 
                                                                      10 August            11 August        26 January 
                                                      Note                 2013                 2012              2013 
                                                                        GBP'000              GBP'000           GBP'000 
 
 Revenue                                                 2              155,208              118,607           254,466 
 Cost of sales                                                         (62,541)             (46,775)          (95,740) 
                                                            -------------------  -------------------  ---------------- 
 Gross profit                                            2               92,667               71,832           158,726 
 
 Distribution costs                                                    (62,046)             (48,329)         (101,357) 
 Administrative expenses                                               (21,905)             (17,571)          (32,984) 
 Exceptional costs                                       3                    -              (1,589)           (2,614) 
 Licence income                                                           4,010                3,733             7,509 
 Other operating (expense)/income                                         (115)                (117)               234 
 Operating profit                                        2               12,611                7,959            29,514 
 
 Finance income                                          4                   27                   29                34 
 Finance expenses                                        4              (1,124)                (317)             (824) 
 Share of profit of jointly controlled entity, 
  net of tax                                                                108                   92               198 
 Profit before tax                                       2               11,622                7,763            28,922 
 
 Income tax expense                                      7              (3,008)              (1,964)           (7,325) 
                                                            -------------------  -------------------  ---------------- 
 Profit for the period                                                    8,614                5,799            21,597 
                                                            -------------------  -------------------  ---------------- 
 
 
 
 Earnings per share                                      5 
 Basic                                                                    20.2p                13.9p             51.5p 
 Diluted                                                                  19.6p                13.2p             49.9p 
 
 
 

Condensed Group Statement of Comprehensive Income

For the 28 weeks ended 10 August 2013

 
                                                             Unaudited 28 weeks   Unaudited 28 weeks           Audited 
                                                                          ended                ended    52 weeks ended 
                                                                      10 August            11 August        26 January 
                                                                           2013                 2012              2013 
                                                                        GBP'000              GBP'000           GBP'000 
 
 Profit for the period                                                    8,614                5,799            21,597 
                                                            -------------------  -------------------  ---------------- 
 
 Other comprehensive (loss) / income 
 Items that may be reclassified subsequently to the income 
 statement: 
 Net effective portion of changes in fair value of cash 
  flow hedges                                                             (101)                (101)             (320) 
 Net change in fair value of cash flow hedges transferred 
  to profit or loss                                                       (169)                  149               723 
 Exchange rate movement                                                   (763)                 (52)               152 
                                                            -------------------  -------------------  ---------------- 
 Other comprehensive loss for the period, net of tax                    (1,033)                  (4)               555 
 
 Total comprehensive income for the period                                7,581                5,795            22,152 
                                                            -------------------  -------------------  ---------------- 
 
 

Condensed Group Statement of Changes in Equity - Unaudited

For the 28 weeks ended 10 August 2013

 
 
                                                            Cash flow 
                                       Share premium          hedging      Translation         Retained 
                     Share capital           account          reserve          reserve         earnings   Total equity 
                           GBP'000           GBP'000          GBP'000          GBP'000          GBP'000        GBP'000 
 
 Balance at 26 
  January 2013               2,160             9,137               91              296           87,209         98,893 
 Comprehensive 
 income for the 
 period 
 Profit for the 
  period                         -                 -                -                -            8,614          8,614 
 Deferred tax 
  associated 
  with movement 
  in hedging 
  reserve                        -                 -               74                -                -             74 
 Current tax 
  associated 
  with movements 
  in foreign 
  exchange                       -                 -                -              318                -            318 
 Effective 
  portion of 
  changes in 
  fair value of 
  cash flow 
  hedges                         -                 -            (129)                -                -          (129) 
 Net change in 
  fair value of 
  cash flow 
  hedges 
  transferred to 
  profit or loss                 -                 -            (215)                -                -          (215) 
 Exchange rate 
  movement                       -                 -                -          (1,081)                -        (1,081) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  comprehensive 
  income for the 
  period                         -                 -            (270)            (763)            8,614          7,581 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Transactions 
 with owners 
 recorded 
 directly in 
 equity 
 Share options / 
  awards charge                  -                 -                -                -              140            140 
 Movement on 
 current / 
 deferred tax on 
 share options / 
 awards                          -                 -                -                -                -              - 
 Disposal of own 
  / treasury 
  shares                         -                 -                -                -               71             71 
 Dividends paid                  -                 -                -                -          (7,965)        (7,965) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  transactions 
  with owners                    -                 -                -                -          (7,754)        (7,754) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 
 Balance at 10 
  August 2013                2,160             9,137            (179)            (467)           88,069         98,720 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 

Condensed Group Statement of Changes in Equity - Unaudited

For the 28 weeks ended 11 August 2012

 
 
                                                            Cash flow 
                                       Share premium          hedging      Translation         Retained 
                     Share capital           account          reserve          reserve         earnings   Total equity 
                           GBP'000           GBP'000          GBP'000          GBP'000          GBP'000        GBP'000 
 
 Balance at 28 
  January 2012               2,160             9,137            (312)              144           74,056         85,185 
 Comprehensive 
 income for the 
 period 
 Profit for the 
  period                         -                 -                -                -            5,799          5,799 
 Deferred tax 
  associated 
  with movement 
  in hedging 
  reserve                        -                 -               12                -                -             12 
 Effective 
  portion of 
  changes in 
  fair value of 
  cash flow 
  hedges                         -                 -            (113)                -                -          (113) 
 Net change in 
  fair value of 
  cash flow 
  hedges 
  transferred to 
  profit or loss                 -                 -              149                -                -            149 
 Exchange rate 
  movement                       -                 -                -             (52)                -           (52) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  comprehensive 
  income for the 
  period                         -                 -               48             (52)            5,799          5,795 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Transactions 
 with owners 
 recorded 
 directly in 
 equity 
 Share options / 
  awards charge                  -                 -                -                -              205            205 
 Movement on 
  current / 
  deferred tax 
  on share 
  options / 
  awards                         -                 -                -                -              735            735 
 Disposal of own 
  / treasury 
  shares                         -                 -                -                -              204            204 
 Dividends paid                  -                 -                -                -          (6,767)        (6,767) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  transactions 
  with owners                    -                 -                -                -          (5,623)        (5,623) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 
 Balance at 11 
  August 2012                2,160             9,137            (264)               92           74,232         85,357 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 

Condensed Group Statement of Changes in Equity - Audited

For the 52 weeks ended 26 January 2013

 
 
                                                            Cash flow 
                                       Share premium          hedging      Translation         Retained 
                     Share capital           account          reserve          reserve         earnings   Total equity 
                           GBP'000           GBP'000          GBP'000          GBP'000          GBP'000        GBP'000 
 
 Balance at 28 
  January 2012               2,160             9,137            (312)              144           74,056         85,185 
 Comprehensive 
 income for the 
 period 
 Profit for the 
  period                         -                 -                -                -           21,597         21,597 
 Deferred tax 
  associated 
  with movement 
  in hedging 
  reserve                        -                 -            (131)                -                -          (131) 
 Effective 
  portion of 
  changes in 
  fair value of 
  cash flow 
  hedges                         -                 -            (189)                -                -          (189) 
 Net change in 
  fair value of 
  cash flow 
  hedges 
  transferred to 
  profit or loss                 -                 -              723                -                -            723 
 Exchange rate 
  movement                       -                 -                -              152                -            152 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  comprehensive 
  income for the 
  period                         -                 -              403              152           21,597         22,152 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Transactions 
 with owners 
 recorded 
 directly in 
 equity 
 Share options / 
  awards charge                  -                 -                -                -              240            240 
 Movement on 
  current / 
  deferred tax 
  on share 
  options / 
  awards                         -                 -                -                -            1,225          1,225 
 Disposal of own 
  / treasury 
  shares                         -                 -                -                -              222            222 
 Dividends paid                  -                 -                -                -         (10,131)       (10,131) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 Total 
  transactions 
  with owners                    -                 -                -                -          (8,444)        (8,444) 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 
 Balance at 26 
  January 2013               2,160             9,137               91              296           87,209         98,893 
                  ----------------  ----------------  ---------------  ---------------  ---------------  ------------- 
 

Condensed Group Balance Sheet

At 10 August 2013

 
                                                             Unaudited         Unaudited            Audited 
                                                Note    10 August 2013    11 August 2012    26 January 2013 
                                                               GBP'000           GBP'000            GBP'000 
 
 Non-current assets 
 Intangible assets                                               3,322               910                983 
 Property, plant and equipment                                  45,737            43,520             45,412 
 Investments in equity accounted investee                          801               587                693 
 Deferred tax assets                                             6,094             3,431              4,523 
 Prepayments                                                       620               623                674 
                                                      ----------------  ----------------  ----------------- 
                                                                56,574            49,071             52,285 
                                                      ----------------  ----------------  ----------------- 
 Current assets 
 Inventories                                                    75,821            58,869             67,673 
 Trade and other receivables                                    33,372            30,038             34,124 
 Amount due from equity accounted investee                         477               396                225 
 Derivative financial assets                                       920               507                544 
 Cash and cash equivalents                         9            10,069             7,378              9,823 
                                                      ----------------  ----------------  ----------------- 
                                                               120,659            97,188            112,389 
                                                      ----------------  ----------------  ----------------- 
 Current liabilities 
 Trade and other payables                                     (33,867)          (30,482)           (40,793) 
 Bank overdraft                                    9          (40,024)          (26,381)           (19,862) 
 Income tax payable                                            (1,177)           (1,555)            (4,360) 
 Derivative financial liabilities                              (1,193)           (1,789)              (269) 
                                                      ----------------  ----------------  ----------------- 
                                                              (76,261)          (60,207)           (65,284) 
                                                      ----------------  ----------------  ----------------- 
 
 Non-current liabilities 
 Deferred tax liabilities                                      (2,252)             (695)              (497) 
                                                      ----------------  ----------------  ----------------- 
                                                               (2,252)             (695)              (497) 
                                                      ----------------  ----------------  ----------------- 
 
 Net assets                                                     98,720            85,357             98,893 
                                                      ----------------  ----------------  ----------------- 
 
 Equity 
 Share capital                                                   2,160             2,160              2,160 
 Share premium account                                           9,137             9,137              9,137 
 Other reserves                                                  (179)             (264)                 91 
 Translation reserve                                             (467)                92                296 
 Retained earnings                                              88,069            74,232             87,209 
                                                      ----------------  ----------------  ----------------- 
 Total equity                                                   98,720            85,357             98,893 
                                                      ----------------  ----------------  ----------------- 
 
 

Condensed Group Cash Flow Statement

For the 28 weeks ended 10 August 2013

 
                                                           Note          Unaudited         Unaudited           Audited 
                                                                    28 weeks ended    28 weeks ended    52 weeks ended 
                                                                         10 August         11 August        26 January 
                                                                              2013              2012              2013 
                                                                           GBP'000           GBP'000           GBP'000 
 Cash generated from operations 
 Profit for the period                                                       8,614             5,799            21,597 
 Adjusted for: 
 Income tax expense                                                          3,008             1,964             7,325 
 Depreciation                                                                5,615             4,944             9,040 
 (Profit) / loss on disposal of property, plant & equipment                    108                37               765 
 Net impairment credit                                                           -                 -               102 
 Share options / awards charge                                                 140               205               240 
 Net finance losses                                                          1,097               233               789 
 Net change in derivative financial assets and liabilities                     204               432           (1,461) 
 Share of profit in joint venture                                            (108)              (92)             (198) 
 Decrease in non current prepayments                                            64                32                29 
 Increase in inventories                                                   (7,937)           (7,017)          (15,762) 
 (Decrease) / increase in trade and other receivables                        (993)               681           (2,570) 
 (Decrease) / increase in trade and other payables                         (6,893)           (4,818)             5,586 
 Interest paid                                                               (499)             (187)             (633) 
 Income taxes paid                                                         (5,751)           (3,425)           (7,122) 
                                                                  ----------------  ----------------  ---------------- 
 Net cash generated from operating activities                              (3,331)           (1,212)            17,727 
                                                                  ----------------  ----------------  ---------------- 
 
 Cash flow from investing activities 
 Purchases of property, plant & equipment & intangibles                    (8,105)          (12,925)          (19,774) 
 Proceeds from sale of property, plant & equipment                               1                 7                 9 
 Interest received                                                               1                 2                 8 
                                                                  ----------------  ----------------  ---------------- 
 Net cash from investing activities                                        (8,103)          (12,916)          (19,757) 
                                                                  ----------------  ----------------  ---------------- 
 
 Cash flow from financing activities 
 Proceeds from option holders for exercise of options                           71               204               222 
 Dividends paid                                                            (7,965)           (6,767)          (10,131) 
                                                                  ----------------  ----------------  ---------------- 
 Net cash from financing activities                                        (7,894)           (6,563)           (9,909) 
                                                                  ----------------  ----------------  ---------------- 
 
 Net decrease in cash and cash equivalents                                (19,328)          (20,691)          (11,939) 
 Cash and cash equivalents at 26 January 2013 / 28 January 2012           (10,039)             1,770             1,770 
 Exchange rate movement                                                      (588)              (82)               130 
                                                                  ----------------  ----------------  ---------------- 
 Net Cash and cash equivalents at 10 August 2013 / 
  11 August 2012 / 26 January 2013                                        (29,955)          (19,003)          (10,039) 
                                                                  ----------------  ----------------  ---------------- 
 
 
 
 
 Cash and cash equivalents at 10 August 2013 / 11 August 2012 / 
  26 January 2013                                                           10,069             7,378             9,823 
 Bank overdraft at 10 August 2013 / 11 August 2012 / 26 January 
  2013                                                                    (40,024)          (26,381)          (19,862) 
                                                                  ----------------  ----------------  ---------------- 
 Net Cash and cash equivalents at 10 August 2013 / 
  11 August 2012 / 26 January 2013                                        (29,955)          (19,003)          (10,039) 
                                                                  ----------------  ----------------  ---------------- 
 
 

Notes to the Condensed Interim Financial Statements

For the 28 weeks ended 10 August 2013

   1.   Basis of preparation 

a. Reporting entity

Ted Baker PLC is a company domiciled in the United Kingdom. The condensed interim financial statements ("interim financial statements") of Ted Baker PLC as at, and for the 28 weeks ended, 10 August 2013 comprise the Company and its subsidiaries (together referred to as the "Group").

The Group financial statements as at, and for the 52 weeks ended, 26 January 2013 are available upon request from the Company's registered office at Ted Baker PLC, The Ugly Brown Building, 6a St. Pancras Way, London NW1 0TB or at www.tedbakerplc.com.

b. Statement of compliance

These interim financial statements have been prepared in accordance with "IAS 34 Interim Financial Reporting" as adopted by the EU and the requirements of the Disclosures and Transparency Rules. They do not include all of the information required for full annual financial statements and should be read in conjunction with the Group financial statements as at, and for the 52 weeks ended, 26 January 2013. These interim financial statements were approved by the Board of Directors on 3 October 2013.

The comparative figures for the 52 weeks ended 26 January 2013 are not the Company's statutory accounts for that financial year. Those accounts have been reported on by the Company's auditors and delivered to the registrar of companies. The report of the auditors was (i) unqualified; (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report; and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006. These sections address whether proper accounting records have been kept, whether the Company's accounts are in agreement with these records and whether the auditors have obtained all the information and explanations necessary for the purposes of the audit.

The financial information in this document is unaudited, but has been reviewed by the auditors in accordance with the Auditing Practices Board guidance on Review of Interim Financial Information.

c. Going concern

The Group financial statements for the 52 weeks ended 26 January 2013, approved by the Board on 21 March 2013, included information on the business environment in which the Group operates, including the factors that are likely to impact the future prospects of the Group, together with the principal risks and uncertainties that the Group faces. In addition, the notes to the consolidated financial statements set out the Group's objectives, policies and processes for managing its financial and capital risk and its exposures to credit, market and liquidity risk. Many of the risks and uncertainties reported are such that their potential to impact the Group's operations are inherent and remain valid as regards to their potential impact during the second half of 2013. The impact of the economic environment in which the Group's businesses operate is considered in the Chairman's Statement.

The Directors have prepared trading and cash flow forecasts for a period of one year from the date of approval of these interim financial statements. The Directors have a reasonable expectation that the Group has adequate cash headroom and expects to meet all banking covenant requirements. Accordingly, they continue to adopt a going concern basis in preparing the financial statements of the Group.

d. Significant accounting policies

The accounting policies adopted in these interim financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the 52 weeks ended 26 January 2013. Adoption of amendments to published standards and interpretations effective for the Group for the half year ended 10 August 2013 have had no significant impact on the financial position and performance of the Group.

   2.   Segment information 

Segment revenue and segment result

 
 Unaudited - 28 weeks ended 10 August 2013                     Retail   Wholesale   Licence income      Total 
                                                              GBP'000     GBP'000          GBP'000    GBP'000 
 
 Revenue                                                      121,974      33,234                -    155,208 
 Cost of sales                                               (43,107)    (19,434)                -   (62,541) 
                                                            ---------  ----------  ---------------  --------- 
 Gross profit                                                  78,867      13,800                -     92,667 
 Operating costs                                             (61,506)           -                -   (61,506) 
                                                            ---------  ----------  ---------------  --------- 
 Operating contribution                                        17,361      13,800                -     31,161 
 Licence income                                                     -           -            4,010      4,010 
                                                            ---------  ----------  ---------------  --------- 
 Segment result                                                17,361      13,800            4,010     35,171 
 
 Reconciliation of segment result to profit before tax 
 
 Segment result                                                17,361      13,800            4,010     35,171 
 Other operating costs                                                                               (22,445) 
 Exceptional costs                                                                                          - 
 Other operating expense                                                                                (115) 
 Operating profit                                                                                      12,611 
 Net finance expense                                                                                  (1,097) 
 Share of profit of jointly controlled entity, net of tax                                                 108 
                                                                                                    --------- 
 Profit before tax                                                                                     11,622 
                                                                                                    --------- 
 
 Capital expenditure                                            6,286         136         -             6,422 
 Unallocated capital expenditure                                                                        1,675 
                                                                                                    --------- 
 Total capital expenditure                                                                              8,097 
                                                                                                    --------- 
 
 Depreciation                                                   4,338          71         -             4,409 
 Unallocated depreciation                                                                               1,206 
                                                                                                    --------- 
 Total depreciation                                                                                     5,615 
                                                                                                    --------- 
 
 Segment assets                                               130,898      33,566         -           164,464 
 Other assets                                                                                          12,769 
                                                                                                    --------- 
 Total assets                                                                                         177,233 
                                                                                                    --------- 
 
 Segment liabilities                                         (58,069)    (15,822)         -          (73,891) 
 Other liabilities                                                                                    (4,622) 
                                                                                                    --------- 
 Total liabilities                                                                                   (78,513) 
                                                                                                    --------- 
 
 Net assets                                                                                            98,720 
                                                                                                    --------- 
 
 
 Unaudited - 28 weeks ended 11 August 2012                     Retail   Wholesale   Licence income      Total 
                                                              GBP'000     GBP'000          GBP'000    GBP'000 
 
 Revenue                                                       93,702      24,905                -    118,607 
 Cost of sales                                               (33,185)    (13,590)                -   (46,775) 
                                                            ---------  ----------  ---------------  --------- 
 Gross profit                                                  60,517      11,315                -     71,832 
 Operating costs                                             (47,811)           -                -   (47,811) 
                                                            ---------  ----------  ---------------  --------- 
 Operating contribution                                        12,706      11,315                -     24,021 
 Licence income                                                     -           -            3,733      3,733 
                                                            ---------  ----------  ---------------  --------- 
 Segment result                                                12,706      11,315            3,733     27,754 
 
 Reconciliation of segment result to profit before tax 
 
 Segment result                                                12,706      11,315            3,733     27,754 
 Other operating costs                                                                               (18,089) 
 Other operating income                                                                               (1,589) 
 Other operating expense                                                                                (117) 
                                                                                                    --------- 
 Operating profit                                                                                       7,959 
 Net finance expense                                                                                    (288) 
 Share of profit of jointly controlled entity, net of tax                                                  92 
                                                                                                    --------- 
 Profit before tax                                                                                      7,763 
                                                                                                    --------- 
 
 Capital expenditure                                           11,796         109                      11,905 
 Unallocated capital expenditure                                                          -             1,086 
                                                                                                    --------- 
 Total capital expenditure                                                                             12,991 
                                                                                                    --------- 
 
 Depreciation                                                   3,519         118                       3,637 
 Unallocated depreciation                                                                 -             1,307 
                                                                                                    --------- 
 Total depreciation                                                                                     4,944 
                                                                                                    --------- 
 
 Segment assets                                               108,146      28,691                     136,837 
 Other assets                                                                             -             9,422 
                                                                                                    --------- 
 Total assets                                                                                         146,259 
                                                                                                    --------- 
 
 Segment liabilities                                         (44,923)    (11,940)         -          (56,863) 
 Other liabilities                                                                                    (4,039) 
                                                                                                    --------- 
 Total liabilities                                                                                   (60,902) 
                                                                                                    --------- 
 
 Net assets                                                                                            85,357 
                                                                                                    --------- 
 
 
 
 Audited - 52 weeks ended 26 January 2013                              Retail   Wholesale   Licence income       Total 
                                                                      GBP'000     GBP'000          GBP'000     GBP'000 
 
 Revenue                                                              207,953      46,513                      254,466 
 Cost of sales                                                       (70,268)    (25,472)                -    (95,740) 
                                                      -----------------------  ----------  ---------------  ---------- 
 Gross profit                                                         137,685      21,041                -     158,726 
 Operating costs                                                    (100,121)           -                -   (100,121) 
                                                      -----------------------  ----------  ---------------  ---------- 
 Operating contribution                                                37,564      21,041                -      58,605 
 Licence income                                                             -           -            7,509       7,509 
                                                      -----------------------  ----------  ---------------  ---------- 
 Segment result                                                        37,564      21,041            7,509      66,114 
 
 Reconciliation of segment result to profit before 
 tax 
 
 Segment result                                                        37,564      21,041            7,509      66,114 
 Other operating costs                                                                                        (34,220) 
 Exceptional costs                                                                                             (2,614) 
 Other operating income                                                                                            234 
                                                                                                            ---------- 
 Operating profit                                                                                               29,514 
 Net finance expense                                                                                             (790) 
 Share of profit of jointly controlled entity, net 
  of tax                                                                                                           198 
                                                                                                            ---------- 
 Profit before tax                                                                                              28,922 
                                                                                                            ---------- 
 
 Capital expenditure                                                   17,358         194         -             17,552 
 Unallocated capital expenditure                                                                                 2,305 
                                                                                                            ---------- 
 Total capital expenditure                                                                                      19,857 
                                                                                                            ---------- 
 
 Depreciation                                                           6,814         199         -              7,013 
 Unallocated depreciation                                                                                        2,027 
                                                                                                            ---------- 
 Total Depreciation                                                                                              9,040 
                                                                                                            ---------- 
 
 Segment assets                                                       126,688      26,842         -            153,530 
 Other assets                                                                                                   11,144 
                                                                                                            ---------- 
 Total assets                                                                                                  164,674 
                                                                                                            ---------- 
 
 Segment liabilities                                                 (49,568)    (11,087)         -           (60,655) 
 Other liabilities                                                                                             (5,126) 
                                                                                                            ---------- 
 Total liabilities                                                                                            (65,781) 
                                                                                                            ---------- 
 
 Net assets                                                                                                     98,893 
                                                                                                            ---------- 
 
 
   3.   Exceptional costs 

The directors believe that the profit before exceptional items and the adjusted earnings per share measures provide additional useful information for shareholders on the underlying performance of the business. These measures are consistent with how underlying business performance is measured internally.

The exceptional profit before tax measure is not a recognised profit measure under IFRS and may not be directly comparable with adjusted profit measures used by other companies.

Exceptional costs for period were nil (11 August 2012: GBP1.6m, 26 January 2013: GBP2.6m).

Exceptional costs incurred for the period ended 26 January 2013 were in respect of GBP1.6m rent paid in advance for stores that did not commence trading until the second half of the period. The balance of GBP1m included an impairment charge of GBP0.8m in respect of some retail assets, notably a retail development in the UK that has failed to deliver on its potential. The remaining GBP0.2m related primarily to set up costs incurred for our expansion in China.

   4.   Finance income and expenses 
 
                                                  Unaudited                       Unaudited                  Audited 
                              28 weeks ended 10 August 2013   28 weeks ended 11 August 2012                 52 weeks 
                                                                                               ended 26 January 2013 
                                                    GBP'000                         GBP'000                  GBP'000 
 Finance income 
 - Interest receivable                                    2                               2                       34 
 - Foreign exchange gains                                25                              27                        - 
                             ------------------------------  ------------------------------  ----------------------- 
                                                         27                              29                       34 
                             ------------------------------  ------------------------------  ----------------------- 
 Finance expenses 
 - Interest payable                                   (511)                           (235)                    (646) 
 - Foreign exchange losses                            (613)                            (82)                    (178) 
                             ------------------------------  ------------------------------  ----------------------- 
                                                    (1,124)                           (317)                    (824) 
                             ------------------------------  ------------------------------  ----------------------- 
 
   5.   Earnings per share 
 
                                                 Unaudited                     Unaudited                       Audited 
                                  28 weeks ended 10 August      28 weeks ended 11 August     52 weeks ended 26 January 
                                                      2013                          2012                          2013 
                                                         . 
 Number of shares:                                      No                           No.                           No. 
 Weighted number of ordinary 
  shares outstanding                            42,632,866                    41,648,506                    41,939,012 
 Effect of dilutive options                      1,334,699                     2,212,117                     1,343,134 
                              ----------------------------  ----------------------------  ---------------------------- 
 Weighted number of ordinary 
  shares outstanding - 
  diluted                                       43,967,565                    43,860,623                    43,282,146 
                              ----------------------------  ----------------------------  ---------------------------- 
 
 Earnings:                                         GBP'000                       GBP'000                       GBP'000 
 Profit for the period, 
  basic and diluted                                  8,614                         5,799                        21,597 
 Profit for the period 
  adjusted *                                         8,614                         7,005                        23,635 
 
 Basic earnings per share                            20.2p                         13.9p                         51.5p 
 Adjusted earnings per share 
  *                                                  20.2p                         16.8p                         56.4p 
 Diluted earnings per share                          19.6p                         13.2p                         49.9p 
 
 

* Adjusted profit for the period and adjusted earnings per share are shown before exceptional costs of GBPnil (28 weeks ended 11 August 2012: 1,589,000, 52 weeks ended 26 January 2013: GBP2,614,000).

   6.   Dividends per share 
 
                                                 Unaudited                     Unaudited                       Audited 
                                  28 weeks ended 10 August      28 weeks ended 11 August     52 weeks ended 26 January 
                                                      2013                          2012                          2013 
                                                   GBP'000                       GBP'000                       GBP'000 
 
 Final dividend paid for the 
  prior year of 18.7p per 
  ordinary share (2012: 
  16.25p)                                            7,965                         6,767                         6,767 
 Interim dividend paid 2013: 
  GBPNil (2012: GBPNil)                                  -                             -                         3,364 
                              ----------------------------  ----------------------------  ---------------------------- 
                                                     7,965                         6,767                        10,131 
                              ----------------------------  ----------------------------  ---------------------------- 
 
 

The Board has declared an interim dividend of 9.5p per share (2012:7.9p) payable on 22 November 2013 to shareholders on the register at 18 October 2013.

   7.   Income tax expense 

The Group's full year forecast effective tax rate in respect of continuing operations for the 28 weeks ended 10 August 2013 was 25.9% (28 weeks ended 11 August 2012:25.3%, 52 weeks ended 26 January 2013:25.3%).

The effective tax rate is higher than the UK rate due to higher overseas tax rates and to the non recognition of losses in overseas territories where the businesses are still in their development phase. On 1 April 2013 the UK corporation tax rate fell from 24% to 23%. A further reduction to 21% (from 1 April 2014) was substantively enacted in July 2013 and our closing deferred tax assets and liabilities have therefore been remeasured. The proposed future reduction in the UK tax rate to 20% will be reflected when the relevant legislation is substantively enacted.

Our future effective tax rate is expected to be higher than the UK tax rate as a result of overseas profits arising in jurisdictions with higher tax rates than the UK.

   8.   Share based payments 

Sharesave Scheme

Share options are granted at an option price equal to 80 per cent. of the Company share price at the grant date. The share options vest and are exercisable either three or five years after the date of grant, and they expire six months after the end of the vesting period. The options will also expire if the employee leaves the Group prior to the exercise or vesting date.

The terms and conditions of the SAYE grants made during the 28 weeks ended 10 August 2013 are as follows:

 
 Grant date      Type of award               Number of shares                     Vesting conditions    Vesting period 
 
   19 May 2013    SAYE share                           42,231                                   None     100% after 3 
                  option                                                                                    years 
 19 May 2013     SAYE share                            7,155                                    None      100% after 5 
                 option                                                                                          years 
 
 

The basis of measuring fair value is consistent with that disclosed in the consolidated financial statements for the 52 weeks ended 26 January 2013. The range of inputs into the Black-Scholes model was as follows:

 
 
 
 Share price                       1251.0p 
 Exercise price                    1001.0p 
 Risk free interest rate       0.43%-0.83% 
 Expected life of options      3 - 5 years 
 Share price volatility      12.4% - 29.5% 
 Dividend yield                      1.84% 
 

Long Term Incentive Plan

Share awards are made in the form of nil-cost options under the Long Term Incentive Plan 2013 ("LTIP 2013"), which was approved by the shareholders at the general meeting held on 20 June 2013. The options will be exercisable three years after the date of grant subject to the satisfaction of profit before tax per share and share price performance targets, each measured over a three year period.The profit before tax per share target is calibrated so that the percentage of awards that vestsis linked to the level of profit growth achieved.

The terms and conditions of the LTIP 2013 grants made during the 28 weeks ended 10 August 2013 are as follows:

 
 Grant date     Type of                   Number of shares                           Vesting conditions        Vesting 
                award                                                                                           period 
 
  3 July 2013     LTIP 2013                        220,226                                       Profit     Up to 100% 
                                                                                             before tax        after 3 
                                                                                              per share          years 
                                                                                              growth of 
                                                                                             10-15% per 
                                                                                              annum and 
                                                                                              10% share 
                                                                                                  price 
                                                                                                 growth 
                                                                                               over the 
                                                                                                vesting 
                                                                                                 period 
 

The charge to the income statement for the 28 weeks ended 10 August 2013 for LTIP 2013 awards amounted to GBP96,561 (2012: GBPnil). Included in the charge for the period is an amount in respect of R S Kelvin, who is employed by the Company, amounting to GBP14,077 (2012: GBPnil).

The Monte-Carlo valuation methodology has been used as the basis of measuring fair value of the LTIP 2013. The range of inputs into the Monte-Carlo model was as follows:

 
 Share price at grant                                                                     1705.0p 
 Share price at grant (based on 6 month average) for share price performance condition    1318.0p 
 Risk free interest rate                                                                    0.73% 
 Expected life of options                                                                 3 years 
 Share price volatility                                                                       29% 
 Dividend yield                                                                              1.6% 
 

Value Creation Plan

Awards of units were made under the Ted Baker 2009 Value Creation Plan ("2009 VCP"). Units had no value at grant but, subject to the satisfaction of earnings per share, share price and total shareholder return performance targets, converted and gave participants the right to be granted nil-cost options at the end of the performance period. All awards made in August 2009 under the 2009 VCP vested on 13 August 2012 following the achievement of all performance related vesting conditions. Those awards converted into nil-cost options exercisable in two tranches: 50 per cent. in October 2012 and 50 per cent. in October 2013 subject to the participants being employed by the Group at those dates.

No awards were made under the 2009 VCP in the 28 weeks ended 10 August 2013.

The charge to the income statement for the 28 weeks ended 10 August 2013 for 2009 VCP awards amounted to GBPnil (2012: GBP165,541). In respect of R S Kelvin, who is employed by the Company, there is no charge in the period (2012: GBP37,326).

   9.   Reconciliation of cash and cash equivalents per balance sheet to the cash flow statement 
 
                                                                  Unaudited               Unaudited 
                                                                   28 weeks                28 weeks 
                                                       ended 10 August 2013    ended 11 August 2012 
                                                                    GBP'000                 GBP'000 
 
 Cash and cash equivalents per balance sheet                         10,069                   7,378 
 Bank overdraft per balance sheet                                  (40,024)                (26,381) 
                                                     ----------------------  ---------------------- 
 Cash and cash equivalents per cash flow statement                 (29,955)                (19,003) 
                                                     ----------------------  ---------------------- 
 
 

During the period the Group increased its three year committed borrowing facility with The Royal Bank of Scotland and Barclays from GBP40.0m to GBP50.0m. This increase will remain in place until the facility expires on 1 March 2015.

10. Intangible assets

Intangible assets under construction purchased during the period of GBP2,412,000 relate to investment in a new e-commerce platform and technology to support our future growth.

11. Treasury shares

The Company acquired nil Treasury shares (2012:nil) and disposed of 229,097 treasury shares for the proceeds of GBP71,340 (2012: 62,471 for proceeds of GBP203,734) in the 28 weeks ended 10 August 2013.

12. Related Parties

The Company has a related party relationship with its directors and executive officers.

Directors of the company and their immediate relatives control 36% (2012:40%) of the voting shares of the Company.

At 10 August 2013, the main trading company owed the parent company GBP23,183,000 (11 August 2012: GBP23,490,000. The main trading company was owed GBP62,634,000 (11 August 2012: GBP50,236,000) from other subsidiaries within the Group.

Transactions between subsidiaries and between the parent and subsidiaries were priced at an arms length basis.

The Group has a 50% interest in a joint venture company in Australia which is also the parent company of a subsidiary joint venture in New Zealand. As at 10 August 2013, the joint venture owed GBP477,000 to the main trading company (11 August 2012:GBP396,000). The value of sales made to the joint venture by the Group in the period was GBP811,000 (11 August 2012: GBP551,000).

13. Principal risks and uncertainties

 
 Strategic Risks                                                 Operational Risks 
 
     *    Significant external events affecting our supply           *    Failure in our supply chain affecting our ability to 
          chain, customers, partners affecting our revenue                deliver our offer to customers and/or partners 
          and/or cost base 
                                                                 *    Cost inflation affecting our operating costs 
     *    Reputational risk to our brand as a result of our 
          actions or those of our partners 
 
    *    Risk that our offer will not satisfy the needs of our      *    Operational problems affecting the internal 
         customers                                                       infrastructure of our business 
 
                                                                    *    Failure to operate in a sustainable and responsible 
                                                                         manner 
                                                                 *    IT security breach and loss of controlled data 
 Financial Risks 
                                                                 *    Loss of key individuals 
     *    Failure of counterparties 
 
     *    Currency, interest and credit risks                             *    Non-compliance with applicable legislations and 
                                                                               regulations 
 
     *    Financial covenants under credit facilites 
 

Responsibility statement of the directors in respect of the interim financial statements

The directors confirm that to the best of their knowledge:

-- the condensed financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting as adopted by the EU;

   --   the interim management report includes a fair review of the information required by: 

(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first 28 weeks of the financial year and their impact on the condensed financial statements, and a description of the principal risks and uncertainties for the remaining 24 weeks of the financial year; and

(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place in the first 28 weeks of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report that could do so.

Cautionary statement regarding forward-looking statements

This announcement contains certain forward-looking statements. These forward-looking statements include matters that are not historical facts or are statements regarding the Group's intentions, beliefs or current expectations concerning, among other things, the Group's results of operations, financial condition, liquidity, prospects, growth, strategies, and the industries in which the Group operates. Forward-looking statements are based on the information available to the Directors at the time of preparation of this announcement, and will not be updated during the year. The Directors can give no assurance that these expectations will prove to have been correct. Due to inherent uncertainties, including both economic and business risk factors underlying such forward looking information, actual results may differ materially from those expressed or implied by these forward-looking statements.

Independent review report to Ted Baker PLC

Introduction

We have been engaged by the company to review the condensed set of financial statements in the interim financial statements for the 28 weeks ended 10 August 2013 which comprises the Condensed Group Income Statement, the Condensed Group Statement of Comprehensive Income, the Condensed Group Statement of changes in equity, the Condensed Group Balance Sheet, the Condensed Group Cash flow statement and the related explanatory notes. We have read the other information contained in the interim financial statements and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

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 Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA"). 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.

Directors' responsibilities

The interim financial statements are the responsibility of, and have been approved by, the directors. The directors are responsible for preparing the interim financial statements in accordance with the DTR of the UK FCA.

The annual financial statements of the group are prepared in accordance with IFRSs as adopted by the EU. The condensed set of financial statements included in these interim financial statements have 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 financial statements in the interim financial statements based on our review.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. 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 (UK and 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.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the interim financial statements for the 28 weeks ended 10 August 2013 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.

Mike Barradell

for and on behalf of KPMG Audit Plc

Chartered Accountants

15 Canada Square

London

E14 5GL

3 October 2013

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR UGGBAUUPWPUP

Ted Baker (LSE:TED)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Ted Baker Charts.
Ted Baker (LSE:TED)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Ted Baker Charts.