20 Jan 2009 07:00
FOR IMMEDIATE RELEASE 20Β January 2009
Safestore Holdings plc
("Safestore" or the "Company")
PreliminaryΒ Results for the year ended 31 October 2008
Safestore Holdings plc, the largest self storage retailer in the UK and Paris, is pleased to reportΒ a strong set of results with revenue up 11.5%, like for like revenue up 9.3% and an EBITDA** increase of 10.9%.Β Β
HighlightsΒ
|
Year ended 31 October 08 |
Year ended 31 October 07 |
Increase % |
|
|
Revenue |
Β£82.9m |
Β£74.3m |
+11.5% |
|
Like-for-like revenue* |
Β£79.3m |
Β£72.6m |
+9.3% |
|
Ancillary revenue |
Β£10.9m |
Β£10.4m |
+5.2% |
|
EBITDA** before exceptional items and gains on investment properties |
Β£45.1m |
Β£40.7m |
+10.9% |
|
Profit after Tax (adjusted) (1) |
Β£18.4m |
Β£14.7m |
+25.5% |
|
Profit after Tax (2) |
Β£12.5m |
Β£78.2m |
-84.0% |
|
Earnings Per Share (adjusted) (1) |
9.84p |
8.08p |
+21.8% |
|
Basic Earnings Per Share (2) |
6.68p |
43.02p |
-84.5% |
|
Net Asset Value per Share (adjusted) (3) |
202.1p |
198.8p |
+1.6% |
|
Net Asset Value per Share |
136.5p |
132.5p |
+3.0% |
|
Dividend - Final per Share |
3.0p |
3.0p |
|
|
Total per Share |
4.65p |
4.5p |
1Β See note 6.
2 The decrease in Profit after Tax and Basic Earnings Per Share is explained by the year on year movement in the investment (loss)/gain
and the associated taxation.
3 See note 8.
Β Β
As at 31 October 2008, Safestore's property portfolio was valued at Β£638.7 million, an increase of 9.4%, or Β£54.9 million, since 31 October 2007.
Average rate per square foot ("sq ft") increased by 11.6% to Β£24.06 (like-for-like increase of 12.3% to Β£24.42).
Closing occupancy was 2.72 million sq ft, a decrease of 6.7% from October 2007.
During the financial year, Safestore opened nine new stores, five of which are freehold and four leasehold with six being new purpose built facilities. The initial performance of these stores has been encouraging.
We currently have a pipeline of 11 expansion stores, 10 of which will be purpose built. Of these stores 10 are freehold and one is long leasehold, eight of which have planning permission. The expansion pipeline will increase the total number of stores from 112 to 121 when open as the pipeline includes two relocation stores.
Total Maximum Lettable Area ("MLA"), combined with the expansion stores will increase to approximately 5.4 million sq ft.
Safestore has raised an additional β¬60 million term bank facility with a consortium of existing lenders. This facility will be used to finance the French business, Une PiΓ¨ce en Plus ("UPP") and is due to expire in July 2011 alongside the Company's existing facilities. The introduction of this Euro debt provides a natural hedge for Safestore's Euro denominated assets thereby mitigating some of the Company's exposure to foreign exchange risk.
Steve Williams,Β Safestore'sΒ Chief Executive, said:Β
"I am pleased to report a robust performance against the background of a difficult economic climate. While Safestore is not immune to the broader economic downturn, the resilience of the Company's performanceΒ demonstrateΒ its wide cross section of both domestic and business customers and that Safestore is not wholly reliant on the housing market. It further reflects the strong retail and operational expertise of our executive team.
"Despite the difficult trading conditions the business has again produced strong cash flow and quality earnings underpinned by a large and diverse customer base where average length of stay for current customers has increased from 80 weeks to 91 weeks year on year.Β
"We have seen an improvement in trading year on year since the year end which is traditionally our weakest quarter. We are particularly encouraged by the performance over the past eight weeks.
"The Board are pleased to recommend a final dividend of 3 pence per share bringing the total dividend to 4.65 pence per share for the year. We consider the level of dividend recommended represents the right balance between dividend growth and new store organic growth and it further demonstrates the Board's confidence in the Safestore business model.
"The Board believes that Safestore is well positioned to withstand the downturn in the economy and, leveraging upon the advantages of its flexible business model, market leading position and operating expertise, is ideally placed to make best use of potential opportunities within the market to emerge in an evenΒ stronger position."
Β
For further information, please contact:
Safestore Holdings plc T: 020 8732 1500Β
Steve Williams, Chief Executive
Richard Hodsden, Chief Financial Officer
Cardew Group T: 020 7930 0777
Nadja VetterΒ /Β Sofia RehmanΒ /Β David Roach
A presentation for analysts will be held today at 9.30am at Merrill Lynch Financial Centre,Β 2Β King Edward Street,Β EC1A 1HQ
Dial-in details for the presentation are as follows:
UKΒ Access Number: +44 (0)20 8609 1228
Participant PIN Code: 848641#
The analyst presentation document will be available for download from 11am on Safestore's investor relations website: www.safestore.com
* Like for like stores are those stores which have two full financial years trading
** EBITDA - Earnings before interest, taxation, depreciation and amortisation
*** EBITDA margins - Earnings before interest, taxation, depreciation and amortisation, exceptional items and investment property gains
Certain statements in this announcement are forward looking statements. By their nature, forward-looking statements involve a number of risks, uncertainties or assumptions that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements. These risks, uncertainties or assumptions could adversely affect the outcome and financial effects of the plans and events described herein. Forward-looking statements contained in this announcement regarding past trends or activities should not be taken as a representation that such trends or activities will continue in the future. You should not place undue reliance on forward-looking statements, which speak only as of the date of this announcement. Information in this announcement relating to the price at which investments have been bought or sold in the past or the yield on investments cannot be relied upon as a guide to future performance. Except as required by law, the Company is under no obligation to update or keep current the forward-looking statements contained in this announcement or to correct any inaccuracies which may become apparent in such forward-looking statements.Β
Β
Chief Executive's ReviewΒ
Introduction
I am pleased to report another year ofΒ excellentΒ progress for the Company since its flotation two years ago.Β The strong combination of a retail-led business with a significant property asset base has consistently delivered high quality cash flow and earnings.
Against a backdrop of deteriorating consumer confidenceΒ in the wider economy, revenues for the year ended 31 October 2008 rose by 11.5% to Β£82.9Β million (2007: Β£74.3Β million) with like-for-like store revenue increasing byΒ 9.3% to Β£79.3Β million (2007: Β£72.6Β million).Β
The key drivers for revenue growthΒ continue to be movements in rate per sq ft, occupancy and ancillary revenues. During the period:
Average rate per sq ftΒ increasedΒ byΒ 11.6%Β toΒ Β£24.06
Occupancy decreasedΒ byΒ 195,000 sq ft (6.7%) toΒ 2.72 millionΒ sq ft
AncillaryΒ revenues were up 5.2% to Β£10.9Β million.
These movementsΒ combined with tight cost controls,Β resulted in aΒ 10.9% increase in EBITDA (before exceptional items and investment propertyΒ movements)Β to Β£45.1Β million (2007: Β£40.7Β million). EBITDA margins haveΒ remained broadly flat at 54.5%Β (2007:Β 54.8%).
Operating Review
Safestore's strong operational and retail expertise continued to see the business deliver good returns during the period in this most unprecedented of years. Building upon its successful operational track record, within the UK Safestore focused on successfullyΒ improvingΒ rental rates per sq ft and expanding its ancillary sales revenue to mitigate against the relative effects of the softening in domestic occupancy, especially from house moving customers.Β InΒ France, the Company achievedΒ consistently strongΒ results acrossΒ allΒ theΒ key metrics.
Rates
The Company continued its trend of successfully improving rental rates per sq ft while offering customers excellent value for money. Through its mixture of micro managing pricing and space utilisation, coupled with operational efficiency within each store, Safestore successfully drove revenue increases by improving its average rate per sq ft by 10.3% to Β£29.68 inΒ LondonΒ (2007: Β£26.92) and 8.0% to Β£19.22 in the rest of theΒ UKΒ (2007:Β£17.80). InΒ Paris, this increased by 25.1% (8.5% in constant currency) to Β£26.20 (2007: Β£20.94).
Occupancy
At the year end occupied space was 2,716,000 sq ft, down 6.7% from 2,911,000Β sq ftΒ at the same time last year.
During the period under review we have seen anΒ uncertainΒ economic environment and an almost total freeze on borrowing resulting in a moribund housing market and a difficult trading climate for small businesses. This environment has led to some changes in both the mix of new customers and unit sizes.
We continue to see good levels of enquiries and new lets from business customers who require the flexible solutions that self storage provides.Β Β We believe that this is due to a combination of factors including the relative low entry costs, theΒ abilityΒ to upsize and downsizeΒ the unitΒ in line with their business demand, not having to commit to long lease terms and our ability to offer a truly national service. Our business customers, who at the year end representedΒ 29% of our total customer base and 52% of our occupied space, typically occupy larger rooms, and have remained relatively resilient, benefiting from the flexibility and convenience of self storage in the current climate.Β
There is a wide cross section of drivers for domestic customers to use storage and while we have seen a downturn in demand from customers within the owner occupied sector, we have seen an increase in customers within the rental sector. The level of enquiries from event driven customers has also remained relatively strong. In addition we have also seen a significant shift in customers who simply need more space. These customers are a mix of those deciding not to move or cannot move in the current environment but who require extra space, customers downsizing or moving into rented accommodation as well as those looking to create an extra room in the home. We are also starting to witness an increase in customers where the home has been repossessed and they require space for their furniture and household items.Β
The change in customer mix has resulted in customers staying longer andΒ a reduction in the average unit size rented which generates aΒ higherΒ yield per sq.ft.Β Β The average length of stay for current customersΒ in theΒ UKΒ has increased to 91 weeks at the year end from 85 weeks in April 2008 and 80 weeks in October 2007.Β The average occupancy in UPP is even longer being 110 weeks at 31 October 2008.
Ancillary Revenues
Ancillary sales, which primarily consists of insurance and merchandise sales increased by 5.2% to Β£10.9Β million (2007: Β£10.4 million).
Retail Store Portfolio
Safestore has retained its No.1 position in theΒ UKΒ andΒ CentralΒ ParisΒ in terms of number of stores. At the year end the Company had 112 stores of which 91 (including three business centres) were in theΒ UKΒ and 21 inΒ Paris:
Β 15Β of these stores were classified as new (open for less than two full financial years)
Β 62Β established (open for more than two years, but not prior to 1998)Β
Β 35Β mature (pre-1998)Β
The geographical breakdown includesΒ 36Β stores inΒ London,Β 55Β in the rest of theΒ UKΒ and 21 inΒ Paris. The right balance between the various categories provides good solid cash flows in the mature stores with earnings similar to annuities, while the established and new stores deliver real growth upside.Β
We have continued to invest in the existing store portfolio adding new storage space, further improving security and making general improvements to the ambience of the storage and reception areas. This investment will enable theΒ business to reduce capital expenditure in 2009. We will invest where we consider that it will improve revenues and EBITDA at the appropriate level of return.
New Store Openings
During the year, we openedΒ nineΒ new stores: three inΒ LondonΒ (Crayford, Chingford andΒ Hanworth), two in Glasgow (Dobbies Loan and Rutherglen) and one each inΒ Paris, Cheltenham,Β BristolΒ andΒ Sunderland. Six of the nine newly opened properties are purpose built facilities and the remaining three have been highly specified conversions. TheΒ new storesΒ have madeΒ a promising startΒ and are trading ahead of expectations.Β
We currently have a pipeline ofΒ 11Β storesΒ (includingΒ twoΒ relocations)Β four of which are in Greater London and one inΒ theΒ GreaterΒ ParisΒ area.Β Five of these stores are planned toΒ open in 2009 providing new stores inΒ London,Β Cardiff, Ipswich, Leicester andΒ Paris.Β
Ten of the 11 expansion stores will be new purpose built facilities and 10 of them are freehold while the remaining store is a long leasehold. We currently have planning permission for eight of the 11 stores.
TheseΒ expansionΒ stores will deliver approximatelyΒ 0.6 millionΒ sq ft of additional net lettable space,Β representing 11%Β of the overall portfolioΒ of approximately 5.4Β million sq ft when fully fitted out.Β
We aim to maintain our market leadership by a measured approach to organic growth maintaining an opening programme of new stores in priority locations with strong projected returns. Furthermore, we have aligned our growth programme to our objective of preserving cash in the challenging economic climate by moving from up to ten store openings per annum to between four and six. We believe this strikes the right balance between growing the business and prudently managing our capital expenditure. This isΒ underpinned by our policy of remaining flexible in terms of size of store and tenure; which we believe gives us an advantage over some of our competitors.Β Β This further has the benefit of reducing the level of capital expenditure required.Β Β While organic new store openings remain our priority, the Company will continue to consider and review any acquisitionΒ opportunitiesΒ as they arise provided they meet our strategic objectives and represent the appropriate return on investment.Β
Geographic Spread
The geographical spread of stores inΒ LondonΒ and across theΒ UKΒ in the major towns and cities, together with our strong presence inΒ Central ParisΒ provides Safestore withΒ aΒ clear competitive advantage and a good defensive quality to the portfolio, given that the Company's exposure to any one particular market is limited particularly in the current environment.
The recentΒ store openings have further improved the quality of the store portfolio both in terms of geographical spread and the balance between new, established and mature stores.
Our French business,Β UPP, whichΒ now trades from 21 storesΒ in theΒ ParisΒ region,Β the second most developed self storage market in Europe afterΒ London, has continued to deliver strong growth during the year. The strategy is similar to that of theΒ UKΒ in that we look to cluster our stores. The addition of another store in the second half of 2009 at Longpont, will further consolidate our market-leading position in this important and growing market.
Maximum Lettable Area ("MLA") and Occupancy
OurΒ 112 stores provideΒ 4.89Β million sq ft ofΒ MLAΒ of whichΒ 4.03Β million sq ft is in theΒ UKΒ andΒ 0.86Β million sq ft inΒ France. At 31 October 2008, 2.72 million sq ft was let, of which 2.08 million was in theΒ UKΒ and 0.64Β million inΒ France. Average occupancy compared to MLA wasΒ 56.9% for the Company withΒ LondonΒ atΒ 62.8%,Β ParisΒ atΒ 72.7% and the rest of theΒ UKΒ atΒ 48.1%. The average occupancy percentage is affected by the increased number of new stores (year on year),Β the number of large stores which have a built out area in excess of 60,000 sq ftΒ and the prevailing economic conditions.
TenureΒ
As demonstrated by the table below, the Company has historically adopted a flexible approach to tenure of new stores with location, visibility and accessibility taking higher priority on site appraisals. We are aware of the perceived risk that leaseholds bring and therefore keep the development in balance with a preference to trade at around 2/3rdΒ freeholds to 1/3rdΒ leaseholds in the medium term. The Company's approach provides the twin advantages of Safestore being able to extend its offering in areas where freeholds are not available while providing flexibility in terms of competing for new sites. Within leaseholds, Safestore focuses on enhancing operating cash flow and has found thatΒ these stores trade as profitably as freeholds.
|
Existing Portfolio |
UK* |
% of Portfolio |
France |
% of Portfolio |
Total |
% of Portfolio |
|
Freehold/Long Leasehold |
56 |
62% |
7 |
33% |
63 |
56% |
|
Short Leasehold |
35 |
38% |
14 |
67% |
49 |
44% |
|
Total |
91 |
21 |
112 |
|||
|
ExpansionΒ Stores Pipeline as atΒ 31 October 2008 |
UK |
% of Portfolio |
France |
% of Portfolio |
Total |
% of Portfolio |
|
Freehold/Long Leasehold |
10 |
100% |
1 |
100% |
11 |
100% |
|
Short Leasehold |
- |
- |
- |
- |
- |
- |
|
Total |
10 |
1 |
11 |
*Β Short leaseholds in theΒ UKΒ are stores with leases of 25 years or less. The average remaining tenure is 14.75 years and we have three leases due for renewal in the next five years, two of which are earmarked for relocation.
Estate and Asset Management
We manage the estate in-house supported by external property expertise when required. We actively manage the portfolio with a view to enhancing value through more intense use of land and looking to create value through development potential. During the period we have extended the lease on Convention inΒ ParisΒ and have bought the freehold of Arcueil, one of our trading stores inΒ Paris, which has enhanced the value of these stores. We continue to review opportunities to buy the freehold of leasehold stores or to extend leases where appropriate and prudent.
Property - Net Asset Value
At 31 October 2008 Cushman & Wakefield ("C&W") has valued the portfolio at Β£638.7 million, a year on year increase of Β£54.9 million (+9.4%)Β althoughΒ Β£6.1 million (-0.9%)Β down from theΒ half year valuation dated 30 April 2008.
The properties are valued on the basis of market value as fully equipped operational entities having regard to trading potential. The valuation is carried out on a discounted cashΒ flow basis. Freeholds are assessed on the basis of 10 years'Β trading and then disposal, the disposal price based on projected net operating income at Year 10 capitalised at the projected exit yield. Leasehold properties are valued on the basis of the value of the net operating income for the remaining life of the lease.
Increasing yields in the wider property market are reflected in the valuation withΒ averageΒ freehold exit yields increasing from 7.12% to 7.88% (76 bps) over the year, though the majority of this yield-shift, 74bps, has occurred in the second half of the financial year.
A more detailed analysis of the valuation movements is provided in the Financial Review.Β
Retail and Operational Focus
Safestore was the first self storage retailer to recognise that the self storageΒ industry was a customer led, retail service proposition and, as such, has first mover status in a number of customer facing service initiatives. We believe that this, combined with the micro management of pricing and our space management techniques, has been instrumental in delivering continual revenue and EBITDA growth.
Retail practices that are implemented within our business model include the micro management of the individual stores whilst retaining a strong element of central control. Within Safestore there are 15 people within the operations team all dedicated to the store and store teams performance who are supported by specialists within retail operations, marketing, HR and IT as well as the finance and property functions.
Echoing retail best practice, customer service remains another area of key focus and a significant differentiator in why people chose one self storage company over another.Β We have continued to make a significant investment in this area and have devoted considerable time to improving the quality of the customer experience through our customer service reports (led via mystery shoppers) in our stores across the UK and France.
We have further enhanced our retail credentials in the second half of the year by setting up local and national strategic alliances and joint promotional affiliations. These include associations with theΒ UK's largest retailer Tesco, home improvement company Wickes as well as Europcar,Β eBayΒ and DHL. We will look to work with other businesses that can jointly benefit from strategic alliances and promotional offers.Β
The focus during 2009 will be to increase the level of enquiries and to improve call capture and conversion rates. This will be delivered by a commitment to further improve ourΒ comprehensive training programme and theΒ level of customer serviceΒ while continuing toΒ offer a value for money propositionΒ supported byΒ our 'Lowest Price Guarantee'. Safestore has consistently led the industry in applying innovative customer offers and services and this, along with a clear but flexible and responsive approach will be central to our operational strategy in 2009. The aim will be to continue to be competitive whilst maintaining margins at the appropriate level.
Marketing
The Company is committed to ensuring that it maintains its leading market position. DuringΒ the period under review, the Company has concentrated on targeted marketing activities specifically in relation to the internet, which is the largest contributor to new enquiries.
We consider the growth in web traffic as a significant competitor advantage for the larger well branded and well funded self storage operators. As a result, we have continued to focus on the web particularly in relation to search engine optimisation and the navigation of the web site. Conversion of enquiries via this method is more challenging than the traditional method of the telephone and walk in enquiries but we have seen significant improvements in our ability to convert these customers during the year.
During the period we have also improved our French web site and search engine optimisation which has resulted in a significant increase in web traffic.
TheΒ exercise on improving signage and exterior illumination is now largely completed and has resulted in signage still being a major contributor to new enquiries.Β
WeΒ haveΒ continuedΒ to reduce our commitment to directories as the number of enquiries from this medium continues to diminish. It is however still an important source of enquires, particularly in some parts of theΒ UKΒ and will therefore still command a significant, if lessening percentage of our marketing spend.
We will be adapting our marketing campaigns during 2009 in line with trading and any specific trends that start to emerge.Β TheΒ overallΒ investment in resource and expenditure will be continued during 2009Β with approximately 4% ofΒ groupΒ revenue budgeted for theΒ marketing activities inΒ the financial year.
Real Estate Investment Trusts ("REITS")
We continue to examine the possibility of converting our business into a REIT, but as we have previously highlighted, we currently benefit fromΒ carried forwardΒ tax losses, and, whilst we can utilise theseΒ tax losses there is noΒ real benefit from conversion at this time.Β We will continue to monitor the position andΒ consider conversion to a REIT at such time as it would be financially advantageous toΒ our shareholders toΒ do so.
PeopleΒ
During the year, John von Spreckelsen retired from the Board as Chairman. We would like to extend our gratitude to John for his leadership and contribution over the last four years.Β Richard Grainger, who was a Non-Executive Director ("NED") of the Board, was appointed Chairman on 27 March 2008. We are pleased to announce that the Board has been further strengthened by the appointment ofΒ Adrian MartinΒ as a Non Executive Director. The appointment has given the Board additional experience in a number of key areas including corporate governance and has further added to the existing strong backgrounds the Board has in retailing, property, corporate finance and the service industry.
The senior management team has a wealth of experience in a number of sectors and a proven record of accomplishment within the self storage industry for improving existing operations as well as turning around acquired underperforming businesses. It is the only management team in theΒ UKΒ self storage sector with the proven expertise to successfully acquire and integrate a number of other self storage businessesΒ both in theΒ UKΒ andΒ Europe, whilst realising their growth potential.Β This gives the Company confidence to continue to build its market leading position as a first class self storage provider in addition to having the knowledge and expertise with which to best take advantage of any opportunities that may arise in the current market.
The Company is pleased to announce that during the year Safestore wonΒ aΒ national training award which reflects the hard work and commitment of our employees. Safestore is recognised as an 'Investor in People' employer.
On behalf of the Board I would like to thank all our people throughout theΒ UKΒ andΒ FranceΒ for their continued commitment and support.
OutlookΒ
Despite the difficult trading conditions the business has again produced strong cash flow and quality earnings underpinned by a large and diverse customer base where average length of stay for current customers has increased from 80 weeks to 91 weeks year on year.Β
We have seen an improvement in trading year on year since the year end which is traditionally our weakest quarter. We are particularly encouraged by the performance over the past eight weeks.
The Board believes that Safestore is well positioned to withstand the downturn in the economy and, leveraging upon the advantages of its flexible business model, market leading position and operating expertise, is ideally placed to make best use of potential opportunities within the market to emerge in a stronger position.
S W WilliamsChief Executive Officer20 January 2009
Β Β Financial ReviewΒ
International Financial Reporting Standards ("IFRS")
This report is prepared in accordance with IFRSΒ together with furtherΒ details on the key performance measures.
Results of Operations
The table below sets out the Group's results of operations for the year ended 31 October 2008 (Financial Year 2008) and the year ended 31 October 2007 (Financial Year 2007), as well as the year on year change.
|
Year ended 31 October |
|||
|
2008 |
2007 |
||
|
Β£'000 |
Β£'000 |
% Change |
|
|
Revenue |
82,875 |
74,303 |
11.5% |
|
Cost of sales |
(25,640) |
(23,469) |
(9.3%) |
|
Gross profit |
57,235 |
50,834 |
12.6% |
|
Administrative expenses |
(12,233) |
(9,474) |
(29.1%) |
|
Operating profit beforeΒ movementsΒ on investment properties |
45,002 |
41,360 |
8.8% |
|
(Loss)/gain on investment properties |
(8,313) |
81,264 |
|
|
Operating profit |
36,689 |
122,624 |
(70.1%) |
|
Net finance costs |
(21,762) |
(19,006) |
|
|
Profit before income tax |
14,927 |
103,618 |
(85.6%) |
|
Income tax expense |
(2,414) |
(25,433) |
|
|
Profit for the year |
12,513 |
78,185 |
(84.0%) |
Revenue
Revenue for the Group consists primarily of revenue derived from the rental of self storage space, ancillary products such as insurance and merchandiseΒ (such a packing and storage products)Β in both theΒ UKΒ andΒ France.
The table below setsΒ out the Group's revenues by geographic segment for the Financial Year 2008 ("FY08") and Financial Year 2007 ("FY07").
|
Year ended 31 October |
|||||
|
2008 Β£'000 |
% of Total |
2007 Β£'000 |
% of Total |
% Change |
|
|
United Kingdom |
65,723 |
79.3% |
61,440 |
82.7% |
7.0% |
|
France |
17,152 |
20.7% |
12,863 |
17.3% |
33.3% |
|
TotalΒ revenue |
82,875 |
100.0% |
74,303 |
100.0% |
11.5% |
The Group's revenue increased by approximately Β£8.6 million (an increase of 11.5%) from Β£74.3 million in FY07 to Β£82.9 million in FY08. As covered in the Chief Executive's Report, theΒ key drivers for revenue growth have been theΒ decreases in occupancyΒ (loss of 195,000 sq ft year on year) offsetΒ by the growth inΒ average rate per sq ftΒ (growth ofΒ 11.6%)Β and ancillaryΒ revenues (growth ofΒ 5.2%).Β It is pleasing to report that both theΒ UKΒ andΒ FranceΒ have contributed significantly to the overall increase in revenue in the year. It should be noted that we have benefited from foreign exchange gains during the year with an average rate of β¬1.30:Β£1 for FY08 against an average rate of β¬1.48:Β£1 for FY07. Β£2.1 million or 25.0% of the year on year revenue increase in the year is directly attributable to the foreign exchange gain.
Cost of salesΒ
Cost of sales principally consists of staff salaries, business rates, utilities, insurance and repairs and renewals. The Group's cost of sales increased by Β£2.2 million or 9.3% from Β£23.5 million in FY07 to Β£25.6 million in FY08. The main reasons for the increase in the year are additional costs relating to the new stores opened in the yearΒ andΒ the full year impact of stores opened in the second half of last yearΒ (especially in the area of business rates) together withΒ the higher levels of business this year on last, the impact of the exchange movement in the Euro,Β and general inflationary pressure.
Administrative expensesΒ
Administrative expenses consist principally of directors' salaries, head office salaries,Β professional fees, public company costs,Β marketing and advertising expenses.Β The Group's administrative expenses were affected by exceptional itemsΒ last year. Administrative expensesΒ increasedΒ by Β£2.8Β million orΒ 29.1% from Β£9.5Β millionΒ in FY07Β to Β£12.2Β million inΒ FY08. The increase is partly driven by the non-recurrence of the Β£0.8m exceptional benefit included in administration costs in the FY07 together with the increased marketing spend and the higher professional fees and public company costsΒ forΒ being a plc for the full financial year.
EBITDA before exceptional items andΒ movementsΒ on investment properties
EBITDA before exceptional itemsΒ and movements on investment propertiesΒ is calculated as follows for Financial Year 2008 and Financial Year 2007:
|
Financial Year |
||
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Operating profit |
36,689 |
122,624 |
|
Add back loss/(gain) on investment properties |
8,313 |
(81,264) |
|
Plus depreciation |
143 |
123 |
|
Less exceptional items |
- |
(758) |
|
EBITDA before exceptional items |
45,145 |
40,725 |
The Group's EBITDA before exceptional itemsΒ and movement on investment propertiesΒ increased by Β£4.4 million or 10.9% from Β£40.7 million in FY07 to Β£45.1 million in FY08. This increase principally reflects the increase in revenues discussed aboveΒ partly offset by the higher cost base in FY08.
Exceptional Items
|
Financial Year |
||
|
2008 Β£'000 |
2007 Β£'000 |
|
|
IPO related costs |
- |
(2,157) |
|
Release of IFRS 2 cost of shares provision |
- |
3,222 |
|
Other exceptional items |
- |
(307) |
|
Exceptional income |
- |
758 |
As notedΒ above there are no exceptional items in the current financial year.Β The exceptional itemsΒ in FY07,Β whichΒ net out to a credit of Β£0.8 millionΒ reflect the costs of the IPO taken to the income statement (Β£2.2 million), a credit ofΒ Β£3.2 millionΒ being theΒ release of an overprovision fromΒ IFRS 2 costs in Financial Year 2006,Β and the other exceptional chargesΒ of circa Β£0.3 million which mostly relate to costs associated with the residual pension scheme.
(Loss)/gain on Investment Properties
The (loss)/gainΒ on investment properties consists of the fair value revaluation gains and losses with respect to the investment properties under IAS40. The Group'sΒ lossΒ on investment properties was Β£8.3Β million inΒ FY08Β compared to a gain ofΒ Β£81.3 million inΒ FY07. TheΒ movementΒ reflectsΒ the combination of yieldΒ movementsΒ within the valuations together withΒ the impact of changes in the cashΒ flow metrics of each store. The key variables in the valuations are rate per sq ft, stabilised occupancy, number of months to reach stabilised occupancy and the yields applied. This isΒ explained furtherΒ in the property section below.
Operating Profit
Operating profitΒ decreased by Β£85.9Β million orΒ 70.1% to Β£36.7Β million forΒ FY08Β from Β£122.6Β million inΒ FY07.Β This movement reflects the 10.9% increase in theΒ EBITDA before exceptional itemsΒ and movement in investment propertiesΒ generated through the trading movements throughout the yearΒ which is offset by the Β£89.6 million negative movement in the (loss)/gain in investment properties.
Net Finance Costs
Net finance costs consist of interest receivable from bank deposits as well asΒ bankΒ interest payable and interest on obligations under finance leases as summarised in the table below.
|
Financial Year |
|||
|
2008 |
2007 |
||
|
Β£'000 |
Β£'000 |
% Change |
|
|
Bank interest receivable |
827 |
1,381 |
(40.1%) |
|
Bank interest payable |
(15,898) |
(17,071) |
6.9% |
|
Interest on obligations under finance leases |
(6,691) |
(3,316) |
(101.7%) |
|
Net finance costs |
(21,762) |
(19,006) |
(14.5%) |
The bank interest receivable reflects the lower cash balances held throughout this financial year due to the increasedΒ capital expenditure programme.
Bank interest payable is stated after capitalising interest of Β£1.7 million (FY07:Β Β£nil)Β following the early adoption of IFRS 21. It is pleasing to note that, despite the quantum of debt increasing year on year, the underlying debt charge has only increased very moderately. Since the year end we have seen a considerable decrease in the rates of LIBOR which will benefit the Group through next year asΒ approximately 35% of the net debt at 31 October 2008 is floating.
At the year end the all in cost of capital for the Group was around 6.1% although this is estimated to have fallen to around 5.3% at today's date.
The interest on obligations under finance leases reflects part of the costs of the property rental payments traditionally charged to cost of sales under UK GAAP. The total charge for rent under UK GAAP in Financial Year 2008 was Β£10,682,000. TheΒ balance ofΒ Β£3,991,000 has been offset against the gain on investment properties.
The Company has a Β£237 million senior debt facility provided by a syndicate of six banks:Β a Β£60 million capex facility which is provided jointly by Royal Bank ofΒ ScotlandΒ and HSBC and a Β£5 million working capital facility provided by National Westminster Bank. At 31 October 2008, the Company had drawn the senior facility in full, Β£41.0 million of the capex facility and Β£4.0 million of the working capital facility.Β The Company has sufficient operating cash flow and available facilities to meet its development pipeline commitments.
Under the terms of the facility documents,Β Safestore pays interest at LIBOR plus a margin. The Company has taken out an interest rate hedge swapping LIBOR on Β£178 million of the debt at 5.24% which runs until June 2011. The Company pays a margin ratchet between 90 basis points and 125 basis points dependent upon the Interest Cover Ratio.
We areΒ pleasedΒ to announce that the Group has raised a new β¬60m facility inΒ FranceΒ with security taken against the freehold French stores as well as a business and share pledge. The facility carries a margin of 175 basis pointsΒ over EURIBOR,Β with aΒ downwardsΒ margin ratchet introduced from year 2,Β and runs co-terminus with the existingΒ UKΒ facilities to July 2011.
All of the above gives significant comfort on the expected financing costs over the remaining 2Β½ years of the existing facilities.
Gearing
Net borrowings, excluding finance lease obligations,Β at 31 October 2008Β stood atΒ Β£270.9Β millionΒ up fromΒ Β£227.6Β million at 31 OctoberΒ 2007 which reflects the investment in the store roll-out programme throughout the financial year. During this time Net Assets increased by Β£7.9Β million orΒ 3.2% to Β£255.8Β million at 31 October 2008Β from Β£247.9Β million at 31 October 2007. The net impact is that gearing levels increased toΒ 105.9% at 31 October 2008 from 91.8% at 31 October 2007.
DividendΒ
GivenΒ the strong cash flow characteristics of the business model,Β the robustness of our funding and future commitments, theΒ BoardΒ isΒ pleased to recommend a final dividend of 3Β pence per share bringing the total dividend toΒ 4.65Β pence per share for the year. We consider the level of dividend recommended represents the right balance between dividend growth and new store organic growth andΒ it furtherΒ demonstrates theΒ Board's confidenceΒ in theΒ Safestore business model.
Income taxΒ
Income tax expense decreased by Β£23.0 million or 90.5% to Β£2.4 million for FY08 from Β£25.4 million for FY07. Income tax expense recognised principally reflects deferred tax on investment property movements on the balance sheet. Actual tax paid in each period was insignificant due to the availability of carried forward tax losses in both theΒ United KingdomΒ andΒ France. It should be noted that the charge this year is after crediting Β£1.2 million which is non-recurring and arises primarily from a re-assessment of deferred tax applicable inΒ theΒ UKΒ andΒ France.
ProfitΒ for the yearΒ ("Earnings")
Profit for the year decreased by Β£65.7Β million orΒ 84.0% for FY08 to Β£12.5Β million from Β£78.2 million for FY07.
Adjusted earnings, which is the earnings figure above with investment losses/gains, exceptional items and the tax thereon added back has however increased by Β£3.7Β million orΒ 25.5% to Β£18.4Β million for FY08 from Β£14.7 million for FY07. Further details of this are given inΒ noteΒ 6.
Property valuation
C&W has again valued the Company's property portfolio. As at 31 October 2008, the total value of the Company's portfolio (including Β£1 million of owner occupied properties) was Β£638.7 million.
This represents an increase of Β£54.9 million (9.4%) over the Β£583.7 million valuation as at 31 October 2007. Of this overall increase in value Β£44.4 million derives from the addition of nine new stores in the year with the balance of Β£10.5Β millionΒ being derived from the existing store portfolio.
There are several factors influencing the year on year valuation movement of the existing store portfolio and, as such, we should consider theΒ UKΒ andΒ FranceΒ separately:
Taking theΒ UKΒ first, the existing store valuation shows a Β£17.2 million valuation reduction compared to October 2007. We estimate that capital movements account for a Β£45.6 million reduction in the valuation but this is partially offset by a Β£28.4 million uplift generated from operational/cashΒ flow movements in the valuations.
Around Β£8.7 million is directly attributable to foreign exchange movements translating the UPP valuations at the respective year ends.
The French existing store valuation shows a same currency, year on year increase of β¬24.0 million, or Β£19.0Β million. Of this increase Β£6.0Β million isΒ derivedΒ from the acquisition of the freehold interest of one of the trading storesΒ while the balance of Β£13Β million has been driven by operational/cashΒ flow movements which have, inΒ France, more that offset the negative impact of the capital movements.
The valuation at 31 October 2008 is Β£6.1 million down on 30 April 2008. New stores have delivered around Β£13.7m of additional value in the second half of the year with the like for like portfolio therefore delivering a valuation decrease of around Β£19.7Β million (-3.1%). The existing UK store portfolio has delivered a reduction of Β£31.0 million (-5.5%) in the second half of the year which is partly offset by a Β£10.9Β million gain in France (with very little exchange gain in the second half this has been almost exclusively delivered through operational/cashΒ flow movements outweighing the capital movements in the valuations).
The Group freehold exit yield for the valuation at 31 October 2008 was 7.88%Β reflecting a 76Β bpsΒ outward shiftΒ from 7.12% at 31 October 2007. For the UK, the exit yield reflects a 62.5Β bpsΒ increase in prime yields compared to a 50Β bpsΒ increase inΒ France, the balance being made up of local conditions accounted forΒ store by store. This reflects the marginally better economic conditions assessed for the French market compared to theΒ UKΒ at the valuation date.
The weighted average annual discount rate for the whole portfolio has followed a similar trend to exitΒ yield.
At the year-end, the Company's property portfolio consisted of 112 trading stores. The freehold/long leasehold stores were valued at Β£489.1 million and the short leasehold properties were valued at Β£149.6 million. Freehold/long leasehold stores which make up 56% of the stores by number account for 77% of the valuation. The remaining 23% being attributable to the short leasehold portfolio.
The Company's pipeline ofΒ 11Β expansion stores is held at cost amounting toΒ Β£30.7Β million.
The net impact of the valuation is for adjusted NAV per shareΒ to increaseΒ by 3.1%Β year on yearΒ toΒ 202.1Β pence per share (31 October 2007: 198.8 pence per share). The reduction in property valuationsΒ in the second half of the yearΒ has resulted in a reduction ofΒ 12.5Β pence per share (-5.8%) in the adjusted NAV since the half year.
In their report to us,Β our valuer hasΒ drawn attention to valuation uncertainty resulting from exceptional volatility in the financial markets and a lack of transactions in the property investment market. Please see note 7 for further details.
Cash Flows
The following table summarises the Group's cash flow activity during the Financial Years 2008 and 2007 in accordance with IFRS:
|
Financial Year |
||
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Net cash inflow from operating activities |
28,286 |
25,877 |
|
Net cash outflow from investing activities |
(52,181) |
(37,290) |
|
Net cash provided by financing activities |
16,455 |
20,987 |
|
Net (decrease)/increase in cash and cash equivalents |
(7,440) |
9,574 |
Net cash inflow from operational activities
There are two main factors influencing the Β£2.4Β millionΒ increaseΒ in cash from operating activities inΒ FY08Β compared toΒ FY07. Firstly, the profitability of the Company has risen as described in the income statement notes above. This, mixed with continued good working capital control, has resulted in cash generated from operations increasing by Β£5.8Β million orΒ 14.6% to Β£45.6Β million forΒ FY08Β from Β£39.8 million forΒ FY07. Secondly, the net interest paid hasΒ increasedΒ byΒ Β£2.9Β million in the year dueΒ to the increase in overall levels of borrowing, increases in base rates reigning through the majority of the yearΒ and a change in the payment profile to shorter interest periods to reduce the overall interest charge.
Net cash outflow from investing activities
Cash outflow from investing activities has increased by Β£14.9Β million orΒ 39.9% to Β£52.2Β million forΒ FY08Β from Β£37.3 million forΒ FY07. Whilst there are several contributing factors affecting this movement it isΒ mostlyΒ dueΒ to the increase in expenditure on investment and development assetsΒ and the absence of the Β£8.4 million credit delivered from the 'available for sale financial assets' last year. ExpenditureΒ on investment and development propertiesΒ inΒ FY08Β was Β£50.3Β million, an increase of Β£4.8Β million orΒ 10.5% from Β£45.5 million inΒ FY07Β to finance the growth in theΒ store opening programme.
Net cash inflow from financing activities
The cash flows from financing activitiesΒ decreased by Β£4.5Β million orΒ 21.6% inΒ FY08Β to Β£16.5Β million from Β£21.0Β million inΒ FY07. ThisΒ has several key factors which are set out on the face of the cash flow statement.
Future Liquidity and Capital Resources
The Group anticipates funding any future small to medium acquisitions or new store developments from available cash and borrowings. Borrowings under the existing bank facilities are subject to certain financial covenants and the Group is comfortably in compliance with its covenants at 31 October 2008.
Annual General Meeting
The meeting will be held on 26 March 2009 at theΒ Company's registered office, Brittanic House, Stirling Way, Borehamwood, Hertfordshire WD6 2BT.
R D HodsdenChief Financial Officer20 January 2009
Risk Management
The Company regularly reviews the risksΒ within the Company. It is a fundamental aspect of the business and is subject to regular and ongoing reviews.
Self Storage market risk
While the self storage model appears resilient to an economic and housing market downturn, weΒ areΒ not completely immune to macro economic factors which could impact financial performance.
We believe that our market leading position in theΒ UKΒ andΒ Paris, our strong brand, depth ofΒ management as well as retail expertise and infrastructureΒ helpsΒ mitigate the effects of any downturn.Β
Furthermore, the UK self storage market is still very immature, therefore, although awareness is now starting to grow rapidly there is very little risk of supply outstripping demand in the medium term. The fundamentals for people requiring self storage are also unlikely to change in spite of the threat of an economic downturn. The number of new customers using self storage tends to be lower during a housing downturn, however the average length of stay tends to increase when compared to a strong housing market, as the nature of demand changes. Our current customers have an average length of stay ofΒ 91Β weeks and are spread between domestic customers and business customers. Whilst a large proportion of domestic customers' storage requirements are related to a house move it is evident by the length of stay and the large number of long term customers that there are other drivers for people to seek a self storage solution.
Our rental rates to customers areΒ not directly correlatedΒ to property values and withΒ more than 38,000Β customers we have a relatively solid and consistent cash flow with no reliance on any one company or tenant.Β
Property risk
We regularly review all ourΒ propertiesΒ to ensure they are legally compliant in all aspects and that each store has regular risk assessments carried out. All our properties are insured against a number of perils, events and eventualities. The cover and risk is reviewed on a regular basis.
We have a prudent approach to acquisitions and regularly review the hurdle rates in line with current and forecast market trends, therefore our exposure is limited to any corrections in commercial property values.
Our approachΒ inΒ acquiringΒ fourΒ toΒ sixΒ new stores per annum reduces our dependence on the number of non trading investment properties in relation to the established and mature stores that provide relatively stable and growing cash flow. It also ensures we have a good balance between investment pipeline, new stores, established stores and mature stores.
All new store acquisitions are in high visibility locations and the majority are new purpose built self storage centres. Within the existing estate,Β we continually review the store portfolio and invest where necessary and planΒ the relocation of those sites which no longer fit with the brand positioning. Three such recent examples areΒ Eastbourne,Β BoltonΒ and Southend where we haveΒ relocatedΒ or plan to relocate from first generation buildings to modern purpose built self storage centres.
The Board sets internal limits on the individual and aggregate amounts that can be invested at any one time in any proposed investment without planning permission.
Treasury riskΒ
The Company borrows inΒ SterlingΒ and has an interest hedge swap which effectively fixes LIBOR on Β£178m of borrowings at 5.24% running until June 2011.Β The interest hedge swap covers approximatelyΒ 65% of ourΒ net debt.Β The balance is currently being rolled on a monthly basis to take advantage of the rapidly falling interest rates. We will continue to keep the risk and reward on the floating element of the debt of the Group.
The Company considers the current and forecast projections of interest cover, covenant head room and cash flow as part of its monthly financial review.
There isΒ exposure to exchangeΒ rates as we have a business inΒ FranceΒ that trades in Euros. This exposureΒ is increasing annually as the size of the French business grows. We have looked to mitigate part of the exchange rate risk through the income statement by effectively swapping the first β¬4 million of profit in each of the next two financial years at a rate of around β¬1.25:Β£1. In addition to this, the introduction of Euro denominated debt provides a natural balance sheet hedge against movements in the Euro.
Taxation risk
The Company is exposed to any changes in legislation in connectionΒ withΒ the tax regimes affecting theΒ cost of corporation tax, VAT and stamp duty as well as a number of less material impositions such asΒ empty property relief.
We work closely with our advisors and trade bodies to fully understand the risks and look at how we can mitigate these as well as working with the relevant bodies to challenge specific proposals or current legislation thatΒ couldΒ impact the business and industry.
Liquidity risk
The Board regularly reviewsΒ theΒ cash requirementsΒ of the Company, including the covenant positionΒ althoughΒ given the nature of the product, customer base and lack of working capital requirements; liquidity is notΒ considered as a significantΒ risk to the business.
Β
Consolidated income statement for the year ended 31 October 2008
|
Β
|
Β
|
Group
|
|
|
Β
|
Β
|
2008
|
2007
|
|
Β
|
Notes
|
Β£β000
|
Β£β000
|
|
Revenue
|
2
|
82,875
|
74,303
|
|
Cost of sales
|
Β
|
(25,640)
|
(23,469)
|
|
Gross profit
|
Β
|
57,235
|
50,834
|
|
Administrative expenses
|
Β
|
(12,233)
|
(9,474)
|
|
EBITDA before exceptional items and movement on investment properties
|
Β
|
45,145
|
40,725
|
|
Exceptional items (net)
|
Β
|
-
|
758
|
|
Depreciation
|
Β
|
(143)
|
(123)
|
|
Operating profit before movement on investment properties
|
Β
|
45,002
|
41,360
|
|
(Loss)/gain on investment properties
|
7
|
(8,313)
|
81,264
|
|
Operating profit
|
2
|
36,689
|
122,624
|
|
Finance income
|
3
|
827
|
1,381
|
|
Finance expense
|
3
|
(22,589)
|
(20,387)
|
|
Profit before income tax
|
Β
|
14,927
|
103,618
|
|
Income tax charge
|
4
|
(2,414)
|
(25,433)
|
|
Profit for the year
|
Β
|
12,513
|
78,185
|
|
Earnings per share for profit attributable to the equity holders
|
Β
|
Β
|
Β
|
|
- basic and diluted (pence)
|
6
|
6.68p
|
43.02p
|
The financial results for both years relate to continuing activities.
Β Consolidated statement of recognised income and expense for the year ended 31 October 2008
|
Β
|
Notes
|
2008
|
2007
|
|
Β
|
Β
|
Β£β000
|
Β£β000
|
|
Profit for the financial year
|
Β
|
12,513
|
78,185
|
|
Net exchange adjustment offset in reserves net of tax
|
9
|
8,240
|
1,120
|
|
Impact of change in UK tax rate on deferred tax
|
Β
|
-
|
3,157
|
|
Cash flow hedge: net fair value (losses)/ gains net of tax
|
9
|
(4,661)
|
1,916
|
|
Movement of deferred tax on pension deficit
|
Β
|
-
|
(74)
|
|
Net gain recognised directly in equity
|
Β
|
3,579
|
6,119
|
|
Total recognised income for the year
|
Β
|
16,092
|
84,304
|
All gains/(losses) are attributable to equityΒ shareholders.
Β
Consolidated balance sheet as at 31 OctoberΒ 2008
|
Group |
|||
|
Note |
2008 Β£'000 |
2007 Β£'000 |
|
|
Assets |
|||
|
Non-current assets |
|||
|
Investment properties |
7 |
712,874 |
647,131 |
|
Development properties |
7 |
31,483 |
31,867 |
|
Property, plant & equipment |
1,692 |
1,477 |
|
|
Deferred tax asset |
5,495 |
8,407 |
|
|
Non current assets |
751,544 |
688,882 |
|
|
Current assets |
|||
|
Inventories |
258 |
252 |
|
|
Trade and other receivables |
12,800 |
12,730 |
|
|
Other financial assets |
1,561 |
- |
|
|
Derivative financialΒ instruments |
190 |
3,009 |
|
|
Cash and cash equivalents |
11,143 |
18,583 |
|
|
25,952 |
34,574 |
||
|
Total assets |
777,496 |
723,456 |
|
|
Current liabilities |
|||
|
Financial liabilities |
|||
|
-Β Borrowings |
10 |
(3,040) |
(3,340) |
|
-Β Derivative financial instruments |
(3,647) |
- |
|
|
Trade and other payables |
(38,726) |
(41,610) |
|
|
Obligations under finance leases |
10 |
(10,610) |
(8,940) |
|
(56,023) |
(53,890) |
||
|
Non-current liabilities |
|||
|
Bank borrowings |
10 |
(276,527) |
(240,386) |
|
Trade and other payables |
(1,333) |
(1,605) |
|
|
Deferred tax liabilities |
(123,070) |
(124,049) |
|
|
Obligations under finance leases |
10 |
(64,608) |
(55,453) |
|
Provisions |
(109) |
(130) |
|
|
(465,647) |
(421,623) |
||
|
Total liabilities |
(521,670) |
(475,513) |
|
|
Net assets |
255,826 |
247,943 |
|
|
Shareholders' equity |
|||
|
Ordinary shares |
9 |
1,881 |
1,871 |
|
Share premium |
9 |
28,349 |
28,410 |
|
Other reserves |
9 |
5,647 |
2,068 |
|
Retained earnings |
9 |
219,949 |
215,594 |
|
Total shareholders' equity |
9 |
255,826 |
247,943 |
Consolidated cash flow statement for the year ended 31 OctoberΒ 2008
|
Group |
|||
|
Note |
2008 Β£'000 |
2007 Β£'000 |
|
|
Cash flows from operating activities |
|||
|
Cash generated from operations |
45,597 |
39,774 |
|
|
Interest received |
477 |
1,158 |
|
|
Interest paid |
(17,760) |
(15,551) |
|
|
Tax (paid)/received |
(28) |
496 |
|
|
Net cash inflow from operating activities |
28,286 |
25,877 |
|
|
Cash flows from investing activities |
|||
|
Expenditure on investment properties and development properties |
(50,280) |
(45,495) |
|
|
Net proceeds from disposal of investment properties |
17 |
- |
|
|
Purchase of property, plant and equipment |
(357) |
(198) |
|
|
Proceeds from sale of property, plant and equipmentΒ |
- |
6 |
|
|
(Purchase)/saleΒ of available for sale financial assets |
(1,561) |
8,397 |
|
|
Net cash outflowΒ fromΒ investing activities |
(52,181) |
(37,290) |
|
|
Cash flows from financing activities |
|||
|
Net proceeds from issue of ordinary share capital |
- |
29,243 |
|
|
Equity dividends paidΒ |
5 |
(8,717) |
(2,806) |
|
Net proceeds from issue of new borrowings |
43,854 |
9,146 |
|
|
Finance lease principal payments |
(10,682) |
(9,118) |
|
|
Repayment of borrowings |
(8,000) |
(5,478) |
|
|
Cash inflows from financing activities |
16,455 |
20,987 |
|
|
Net (decrease)/increase in cash and cash equivalents |
(7,440) |
9,574 |
|
|
Cash and cash equivalents at 1 November |
18,583 |
9,009 |
|
|
Cash and cash equivalents at 31 October |
10 |
11,143 |
18,583 |
The movements above include foreign exchange gains of Β£298,000 (2007:Β£101,000).
Β Β 1Β Basis of preparation
The financial information set out above (which was approved by the Board on theΒ 20Β January 2009) has been compiled in accordance with IFRS, but does not contain sufficient information to comply with IFRS. The financial information does not constitute the Group's statutory accounts for the year ended 31 October 2008 for the purpose of Section 240 of the Companies Act 1985 which comply with IFRS, but is extracted from those accounts. The Company's statutory accounts for the year ended 31 October 2008 will be filed with the Registrar of Companies following the Annual General Meeting. The independent auditors' report on those accounts was unqualified and did not contain any statement under Section 237(2) or (3) of the Companies Act 1985.Β
The annual financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) adopted for use in the European Union and therefore comply with Article 4 of the EU IAS Regulation and with those parts of the Companies Act 1985 that are applicable to companies reporting under IFRS. The Group has applied all accounting standards and interpretations issued by the International Accounting Standards Board and International Financial Reporting Interpretations Committee relevant to its operations and effective for accounting periods beginning 1 November 2007.
The financial statements have been prepared using accounting policies which have been applied consistently throughout the year and preceding year, with the exception ofΒ the following standardsΒ and interpretations which the Group adopted during the year to 31 October 2008.
IAS 23 (Amendment), 'Borrowing costs' (effective from 1 January 2009).Β The Group has early adopted this standard in the current year. Interest payable on borrowings which have been used specifically to develop new properties have been capitalised from the date of drawdown to the point that the stores open. The impact of adopting this standard early is to reduce financial expense costs by Β£1.7m.
IFRS 7 'Financial Instruments: Disclosures' and the amendment to IAS 1 'Presentation of Financial Statements' regarding capital disclosures.Β
IFRS 8 Operating Segments,Β IFRIC 11 'IFRS 2-Group and treasury share transactions',Β IFRIC 12 'Service concession arrangements',Β IFRIC 13 'Customer loyalty programmes',Β IFRIC 14, 'IAS 19 - The limit on a defined benefit asset, minimum funding requirements and their interaction', IFRIC 15 'Agreements for the construction of real estate' and IFRIC 16 'Hedges of a net investment in a foreign operation' were in issue at the date of authorisation of the financial statements but not yet effective. IFRS 8 will affect only disclosures and therefore is not expected to have a material impact on the financial statements of the Group. IFRICs 11 -16 are not relevant or are not expected to have a material impact on the financial statements of the Group.
2 Segmental analysis
The Group's revenue, profit before income tax and net assets are attributable to one activity; the provision of self storage accommodation and related services. Segmental information is presented in respect of the Group's geographical segment. This is based on the Group's management and internal reporting structure.
The operating profits, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items comprise mainly of corporate and head office liabilities.
Year ended 31 October 2008
|
Β
|
UK
|
France
|
Group
|
|
Β
|
Β£β000
|
Β£β000
|
Β£β000
|
|
Continuing operations
|
Β
|
Β
|
Β
|
|
Revenue
|
65,723
|
17,152
|
82,875
|
|
Operating profit
|
18,425
|
18,264
|
36,689
|
|
Financial costs
|
(20,809)
|
(1,780)
|
(22,589)
|
|
Financial income
|
783
|
44
|
827
|
|
Profit before tax
|
(1,601)
|
16,528
|
14,927
|
|
Income tax charge
|
Β
|
Β
|
(2,414)
|
|
Profit for the year
|
Β
|
Β
|
12,513
|
|
Segment assets
|
645,420
|
126,391
|
771,811
|
|
Unallocated assets
|
Β
|
Β
|
Β
|
|
Β - derivatives
|
Β
|
Β
|
190
|
|
Β - tax asset
|
Β
|
Β
|
Β 5,495
|
|
Total assets
|
Β
|
Β
|
777,496
|
|
Segment liabilities
|
(96,678)
|
(22,355)
|
(119,033)
|
|
Unallocated liabilities:
|
Β
|
Β
|
Β
|
|
Β - group borrowings
|
Β
|
Β
|
(279,567)
|
|
Β - tax liabilities
|
Β
|
Β
|
(123,070)
|
|
Total liabilities
|
Β
|
Β
|
(521,670)
|
|
Net assets
|
Β
|
Β
|
255,826
|
|
Other segment items:
|
Β
|
Β
|
Β
|
|
Capital expenditure
|
Β
|
Β
|
Β
|
|
- development properties (note 7)
|
(17,984)
|
(3,464)
|
(21,448)
|
|
- property, plant and equipment
|
(358)
|
-
|
(358)
|
|
Depreciation
|
(125)
|
(18)
|
(143)
|
|
Impairment of trade receivables
|
(230)
|
(494)
|
Β (724)
|
There were no Inter-segment transfers or transactions entered into during the years ended 31 October 2008 and 31 October 2007.
Β
2 Segmental analysis (continued)
Year ended 31 October 2007
|
Β
|
UK
|
France
|
Group
|
|
Β
|
Β£β000
|
Β£β000
|
Β£β000
|
|
Continuing operations
|
Β
|
Β
|
Β
|
|
Revenue
|
61,440
|
12,863
|
74,303
|
|
Operating profit
|
108,430
|
14,194
|
122,624
|
|
Financial costs
|
(20,240)
|
(147)
|
(20,387)
|
|
Financial income
|
1,318
|
63
|
1,381
|
|
Profit before tax
|
89,508
|
14,110
|
103,618
|
|
Income tax charge
|
Β
|
Β
|
(25,433)
|
|
Profit for the year
|
Β
|
Β
|
78,185
|
|
Segment assets
|
622,158
|
89,882
|
712,040
|
|
Unallocated assets
|
Β
|
Β
|
Β
|
|
Β - derivatives
|
Β
|
Β
|
3,009
|
|
Β - tax asset
|
Β
|
Β
|
8,407
|
|
Total assets
|
Β
|
Β
|
723,456
|
|
Segment liabilities
|
(86,637)
|
(21,101)
|
(107,738)
|
|
Unallocated liabilities:
|
Β
|
Β
|
Β
|
|
Β - group borrowings
|
Β
|
Β
|
(243,726)
|
|
Β - tax liabilities
|
Β
|
Β
|
(124,049)
|
|
Total liabilities
|
Β
|
Β
|
(475,513)
|
|
Net assets
|
Β
|
Β
|
247,943
|
|
Other segment items:
|
Β
|
Β
|
Β
|
|
Capital expenditure
|
Β
|
Β
|
Β
|
|
- development properties (note 7)
|
(20,380)
|
(4,611)
|
(24,991)
|
|
- property, plant and equipment
|
(198)
|
-
|
(198)
|
|
Depreciation
|
(112)
|
(11)
|
(123)
|
|
Impairment of trade receivables
|
(224)
|
(406)
|
(630)
|
Β
3 Finance expenses - net
|
Β
|
2008
|
2007
|
|
Β
|
Β£'000
|
Β£β000
|
|
Finance costs:
|
Β
|
Β
|
|
Interest payable on bank loans and overdraft
|
(16,685)
|
(16,235)
|
|
Amortisation of debt issue costs on bank loan
|
(830)
|
(660)
|
|
Interest payable on other loans
|
(53)
|
(176)
|
|
Interest on obligations under finance leases
|
(6,691)
|
(3,316)
|
|
Total finance cost β pre capitalised interest
|
(24,259)
|
(20,387)
|
|
Capitalised interest
|
1,670
|
-
|
|
Total finance cost
|
(22,589)
|
(20,387)
|
|
Finance income:
|
Β
|
Β
|
|
Interest receivable from bank deposits
|
827
|
1,381
|
|
Finance expenses β net
|
(21,762)
|
(19,006)
|
Β
4 Income tax charge
Analysis of charge in year
|
2008 |
2007 |
|
|
Β£'000 |
Β£'000 |
|
|
Current tax |
||
|
OverseasΒ Corporation tax charge |
(24) |
(76) |
|
Adjustment in respect of prior year |
- |
568 |
|
Deferred tax |
||
|
- Current year |
(3,609) |
(26,073) |
|
- Adjustment in respect of prior year |
1,219 |
148 |
|
Tax expense |
(2,414) |
(25,433) |
Reconciliation of income tax charge
The tax on the group's profit before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to profits of the consolidated entities as follows:
|
2008 |
2007 |
|
|
Β£'000 |
Β£'000 |
|
|
Profit before tax |
14,927 |
103,618 |
|
Tax calculated at domestic tax rates applicable in theΒ UK: 28.83% (2007: 30%) |
4,303 |
31,085 |
|
Effect of: |
||
|
Expenses not deductible for tax purposes |
82 |
442 |
|
Release of provisions not subject to tax |
- |
(1,407) |
|
Indexation on property revaluation |
(475) |
(475) |
|
French tax losses not previously recognised |
(1,025) |
(71) |
|
Difference from overseas tax rates |
748 |
- |
|
Prior year adjustmentsΒ |
(1,219) |
(716) |
|
Remeasurement of deferred tax change inΒ UKΒ tax rate |
- |
(3,425) |
|
Tax expense |
2,414 |
25,433 |
5 Dividends per share
The dividend paid in 2008 was Β£8,717,000 (4.65p per share) (2007: Β£2,806,000 (1.5p per share)).Β A dividend in respect of the year ended 31 October 2008 of 3.0p (2007: 3.0p) per share, amounting to a dividend payment of Β£5,624,000 (2007: Β£5,612,000), is to be proposed at the Annual General Meeting on 26 March 2009. The ex-dividend date will be 25 February 2009 and the record date 27 February 2009, with an intended payment date of 6 April 2009.Β The final dividend has not been included as a liability at 31 October 2008.
6 Earnings per share
Earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year.
|
Year ended 31 October 2008 |
Year ended 31 October 2007 |
|||||
|
Earnings Β£m |
Shares million |
Pence per share |
EarningsΒ£m |
Shares million |
Penceper share |
|
|
Basic and dilutedΒ |
12.51 |
187.38 |
6.68 |
78.19 |
181.77 |
43.02 |
|
Adjustments: |
||||||
|
Gain on investment properties |
8.31 |
- |
4.44 |
(81.26) |
- |
(44.71) |
|
Exceptional items |
- |
- |
- |
(0.76) |
- |
(0.41) |
|
TaxΒ on adjustments |
(2.40) |
- |
(1.28) |
18.52 |
- |
10.18 |
|
Adjusted |
18.42 |
187.38 |
9.84 |
14.69 |
181.77 |
8.08 |
Adjusted earnings per share
Adjusted earnings per share represents profit after tax adjusted for the gainΒ on investment properties,Β exceptional items and the associated tax on theseΒ adjustments. Gain on investment properties isΒ shown net of revaluations onΒ leasehold properties of Β£4.0m (2007: Β£5.8m) and the related tax thereon ofΒ Β£1.1 million (2007: Β£1.7 million). EPRA earnings, of Β£15.6 millionΒ (2007: Β£10.6Β million) andΒ EPRA earnings per share of 8.32Β penceΒ (2007:Β 5.85Β pence) are calculated after further adjusting for these items.
7 Investment properties, development properties and interests in leasehold properties
|
Investment properties Β£'000 |
InterestsΒ in leasehold properties Β£'000 |
Total investment properties Β£'000 |
Develop-ment properties Β£'000 |
||
|
As at 1 NovemberΒ 2007 |
582,738 |
64,393 |
647,131 |
31,867 |
|
|
Additions |
28,103 |
13,335 |
41,438 |
21,448 |
|
|
ReclassificationsΒ |
22,448 |
(1,029) |
21,419 |
(22,448) |
|
|
Revaluations |
(4,322) |
(3,991) |
(8,313) |
- |
|
|
Disposals |
(17) |
- |
(17) |
- |
|
|
Exchange movements |
8,706 |
2,510 |
11,216 |
616 |
|
|
As at 31 October 2008 |
637,656 |
75,218 |
712,874 |
31,483 |
|
|
Investment properties Β£'000 |
Interests in leasehold properties Β£'000 |
Total investment properties Β£'000 |
Develop-mentproperties Β£'000 |
|
|
As atΒ 1Β NovemberΒ 2006 |
469,690 |
49,601 |
519,291 |
7,921 |
|
Additions |
23,033 |
20,594 |
43,627 |
24,991 |
|
Reclassifications |
1,743 |
- |
1,743 |
(1,743) |
|
Revaluations |
87,066 |
(5,802) |
81,264 |
- |
|
Transfer of asset held for resale |
- |
- |
- |
698 |
|
Exchange movements |
1,206 |
- |
1,206 |
- |
|
As at 31 October 2007 |
582,738 |
64,393 |
647,131 |
31,867 |
7 Investment properties, development properties and interests in leasehold properties (continued)
Gains/(losses) on investment properties comprise:
|
2008 Β£'000 |
2007 Β£'000 |
|
|
Revaluations |
(8,313) |
81,494 |
|
Loss on disposal |
- |
(230) |
|
(8,313) |
81,264 |
|
Deemed cost |
Valuation |
Revaluation onΒ deemed cost |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Freehold stores |
|||
|
As at 1 November 2007 |
212,160 |
449,557 |
237,397 |
|
Movement in year |
42,102 |
39,324 |
(2,778) |
|
As at 31 October 2008 |
254,262 |
488,881 |
234,619 |
|
Leasehold stores |
|||
|
As at 1 November 2007 |
56,776 |
133,181 |
76,405 |
|
Movement in year |
8,449 |
15,594 |
7,145 |
|
As at 31 October 2008 |
65,225 |
148,775 |
83,550 |
|
All stores |
|||
|
As at 1 November 2007 |
268,936 |
582,738 |
313,802 |
|
Movement in year |
50,551 |
54,918 |
4,367 |
|
As at 31 October 2008 |
319,487 |
637,656 |
318,169 |
The valuation of Β£637.7m excludesΒ Β£1 million in respect of owner occupied propertyΒ which is valued at cost.Β Rental income earned from Investment properties for the years ended 31 October 2008 and 31 October 2007 wereΒ Β£71.9m and Β£63.9m respectively.
7 Investment properties, development properties and interests in leasehold properties (continued)
The freehold and leasehold investment properties have been valued as at 31 October 2008 by external valuers, Cushman andΒ Wakefield, Real Estate Consultants ("C&W"). The valuation has been carried out in accordance with the RICS Approval and Valuation Standards Published by The Royal Institution of Chartered Surveyors ("the red book"). The valuation of each of the investment properties has been prepared on the basis of market value as a fully equipped operational entity, having regard to trading potential. The valuation has been provided for accounts purposes and as such, is a regulated purpose valuation as defined in the Red Book. In compliance with the disclosure requirements of the Red Book, C&W have confirmed that:
The members of the RICS who have been the signatories to the valuations provided to the company for the same purposes as this valuation have been so since October 2004.
C&W do not provide other significant professional or agency services to the Group.
In relation to the preceding financial year of C&W, the proportion of total fees payable by the Group to the total fee income of the firm is less than 5%.
C&W have continuously been carrying out bi-annual valuations for accounts purposes on behalf of the Group since October 2004.
Market Uncertainty
C&W's valuation report comments on valuation uncertainty resulting from exceptional volatility in the financial markets and a lack of transactions in the property investment market. C&W note that although there were a number of self storage transactions in 2007, the only significant transaction in 2008 was the sale of 51% in Shurgard Europe which was announced in January and completed on 31 March 2008. C&W observe that in order to provide a rational opinion of value at the present time it is necessary to assume that the property market will continue to trade in an orderly fashion.Β TheyΒ have assumed that the self storage sector will continue to perform in a way not greatly different from that being anticipated prior to the 'credit crunch', however they have reflected negative sentiment in their capitalisation rates and they have reflected the current trading conditions in their cash flow projections for each property. C&W state that there is therefore greater uncertainty attached to their opinion of value than would be anticipated during normal market conditions.
Valuation method and assumptions
The valuation of the operational self storage facilities has been prepared having regard to trading potential. Cash flow projections have been prepared for all of the properties reflecting estimated absorption, revenue growth and expense inflation. A discounted cash flow method of valuation based on these cash flow projections has been used to arrive at market value for these properties.
C&W have adopted different approaches for the valuation of the leasehold and freehold assets as follows:
Freehold (UKΒ andΒ France)Β
The valuation is based on a discounted cash flow of the net operating income over a ten year period and notional sale of the asset at the end of the tenth year.
7 Investment properties, development properties and interests in leasehold properties (continued)
Leasehold (UK)
The same methodology has been used as for freeholds, except that no sale of the assets in the tenth year is assumed but the discounted cash flow is extended to the expiry of the lease.
Leasehold (France)
In relation to the French commercial leases, C&W have valued the cash flow projections in perpetuity due to the security of tenure arrangements in that market and the potential compensation arrangements in the event of the landlord wishing to take possession. The valuation treatment is therefore the same as for the freehold properties. Our capitalisation rates on these stores reflect the risk of the landlord terminating the lease arrangements.
Adjusted net assets per share
|
2008 |
2007 |
|
|
Analysis of net asset value |
Β£'000 |
Β£'000 |
|
Basic and diluted net asset value |
255,826 |
247,943 |
|
Adjustments: |
||
|
Deferred taxΒ liability |
123,070 |
124,049 |
|
Adjusted net asset value |
378,896 |
371,992 |
|
Basic net assets per share (pence) |
136.5 |
132.5 |
|
Diluted net assets per share (pence) |
136.5 |
132.5 |
|
Adjusted net assets per share (pence) |
202.1 |
198.8 |
|
Number |
Number |
|
|
Shares in issue |
187,471,348 |
187,083,333 |
Net assets per share are shareholders' funds divided by the number of shares at the yearΒ end.Β
Adjusted net assets per shareΒ excludesΒ deferred tax on the revaluation uplift on freehold and leasehold properties. The EPRA net asset value, which further excludes fair value adjustments for debt and related derivatives, was Β£382.0 million (2007: Β£369.0 million) giving EPRA net assets per share of 204.0 pence (2007: 197.2 pence).
Statement of changes in shareholders' equity
|
Group |
Share capital |
Share premium |
Translation reserve |
Hedge reserve |
Retained earnings |
Total |
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Balance at 1 November 2007 |
1,871 |
28,410 |
152 |
1,916 |
215,594 |
247,943 |
|
Profit for the year |
- |
- |
- |
- |
12,513 |
12,513 |
|
Dividends (note 5) |
- |
- |
- |
- |
(8,717) |
(8,717) |
|
Exchange differences on translation of foreign operations |
- |
- |
8,240 |
- |
- |
8,240 |
|
Long term incentive plan share awards |
10 |
- |
- |
- |
1,533 |
1,543 |
|
Own shares |
- |
- |
- |
- |
(974) |
(974) |
|
Adjustment in respect of share issue |
- |
(61) |
- |
- |
- |
(61) |
|
Cash flow hedge |
- |
- |
- |
(4,661) |
- |
(4,661) |
|
Balance at 31 October 2008 |
1,881 |
28,349 |
8,392 |
(2,745) |
219,949 |
255,826 |
The translation reserve of Β£8,392,000 (2007: Β£152,000) comprises all foreign exchange differences arising from the translation of the financial statements of foreign operations.Β The Translation reserve and the Hedge reserve are shown net of tax.
Analysis of movement in net debt
|
2007 |
Cash flows |
Non cashmovements |
2008 |
|
|
Β£'000 |
Β£'000 |
Β£'000 |
Β£'000 |
|
|
Cash in hand |
18,583 |
(7,440) |
- |
11,143 |
|
OverdraftsΒ |
- |
- |
- |
- |
|
18,583 |
(7,440) |
- |
11,143 |
|
|
Debt due within 1 year |
(3,340) |
4,000 |
(3,700) |
(3,040) |
|
Debt due after 1 year |
(240,386) |
(39,854) |
3,713 |
(276,527) |
|
Total net debt excluding finance leases |
(225,143) |
(43,294) |
13 |
(268,424) |
|
Finance leases due within 1 year |
(8,940) |
10,682 |
(12,352) |
(10,610) |
|
Finance leases due after 1 year |
(55,453) |
- |
(9,155) |
(64,608) |
|
Total finance leasesΒ |
(64,393) |
10,682 |
(21,507) |
(75,218) |
|
Total net debt |
(289,536) |
(32,612) |
(21,494) |
(343,642) |
Non-cash changes relate to reclassification of non-current debt to current debt, amortisation of debt issue costs,Β and movementΒ on finance leases. A currency translation loss of Β£2,702,000 is included within the non-cash movements for finance leases.
Follow the stocks