Chief Financial Officer’s review continued
Earnings continued
It is calculated as statutory profit after tax,
adding back the Teaquinn acquisition fees
of £1.6m, the non-cash expense of £0.4m
related to earn out consideration on the
Teaquinn acquisition and deducting the
non-cash credit in relation to the Teaquinn
bargain purchase of £39,075.
Dividend and capital allocation policy
The Board has declared a final dividend of
8.53 pence per share, based on an adjusted
profit after tax of £39.4m (adjusted earnings
per share of 23.07 pence).
Given the Group’s strong liquidity position,
the Board has reviewed its capital allocation
policy with the priorities for the use of cash
as follows:
• Capital investment into the existing
centres through an effective maintenance
and refurbishment programme
• Investments into new centre
opportunities, including expansion in both
the UK and Canada
• To pay and grow the ordinary dividend
every year with a payout of 50 per cent of
adjusted profit after tax
• Any excess cash will be available for
additional distribution to shareholders as
the Board deems appropriate, without
impacting on our ability for investment in
the growth of the business.
The Board believes that setting a proforma
net cash
1
to Group adjusted EBITDA
pre-IFRS 16
2
ratio target (net cash ratio
target), provides a good guide for the future
allocation of surplus cash within the
business. The Board has set a net cash ratio
target of 0.5 times
and will look for this target
to be achieved by the end of FY2025, as set
out below.
• End of FY2022 0.600X
• End of FY2023 0.570X
• End of FY2024 0.535X
• End of FY2025 0.500X
In line with this strategy, the Board has
proposed a special dividend of 3.0 pence
per share be paid to shareholders alongside
the ordinary dividend of 8.53 pence per
share, bringing the full year dividend to 14.53
pence per share.
Subject to approval from shareholders at
the AGM, the ex-dividend date is 2 February
2023, with a record date of 3 February 2023
and a payment date of 24 February 2023.
Going concern
In assessing the going concern position of
the Group for the Consolidated Financial
Statements for the year ended
30 September 2022, the Directors have
considered the Group’s cash flow, liquidity,
and business activities, as well as the
principal risks identified in the Group’s
Risk Register.
As at 30 September 2022, the Group had
cash balances of £56.1m, no outstanding
loan balances, no COVID-19 concession
deferrals and an undrawn RCF of £25m,
giving an overall liquidity of £81.1m.
The Group has undertaken a review of its
liquidity using a base case and a severe but
plausible downside scenario.
The base case is the Board approved
budget for FY2023 as well as the first three
months of FY2024 which forms part of the
Board approved five-year plan. Under this
scenario there would be positive cash flow,
strong profit performance and all covenants
would be passed. It should also be noted
that the RCF remains undrawn.
The most severe downside scenario stress
tests for reasonably adverse variations in
the economic environment leading to a
deterioration in trading conditions and
performance. Under this severe but plausible
downside scenario, the Group has modelled
revenues dropping by 4 per cent and 5 per
cent for FY2023 and FY2024 respectively,
from the assumed base case and inflation
continues at an even higher rate than in the
base case, specifically around cost of labour.
The model still assumes that investments
into new centres would continue, whilst
refurbishments in the early part of FY2024
would be reduced and the Pins on Strings
would be delayed until FY2025. These are
all mitigating factors that the Group has in its
control. Under this scenario, the Group will
still be profitable and have sufficient liquidity
within its cash position to not draw down the
RCF, with all financial covenants passed.
Taking the above and the principal risks
faced by the Group into consideration,
the Directors are satisfied that the Group
has adequate resources to continue in
operation for the foreseeable future, a
period of at least 12 months from the date
of this report.
Accordingly, the Group continues to adopt
the going concern basis in preparing these
Financial Statements.
Outlook and guidance
We remain in a strong position to continue to
take full advantage of the opportunities we
have both in the UK and Canada. Our entry
into Canada presents us with a significant
opportunity to apply our successful business
model in a similarly fragmented and
underfunded market as the UK was ten
years ago.
With UK electricity usage costs hedged to
the end of FY2024 and labour costs
representing less than 20 per cent of
revenue at centre level, we have the ability
to absorb most inflationary pressures
through the dynamics of our business.
We will continue to provide great value for
money through focused pricing, and we
believe any price increases we may need to
pass on in FY2023 will be minimal. Our capital
deployment programmes remain unaffected.
We believe we are able to achieve our hurdle
rate of 33 per cent return on investment in
the seven refurbishments taking place in
FY2023. As a result of our improved centre
environments, together with the continued
roll out of Pins on Strings, dwell time should
increase further and therefore encourage
higher customer spend.
Laurence Keen
Chief Financial Officer
15 December 2022
1 Proforma net cash is defined as cash and cash
equivalents as per the statement of financial position
less any bank borrowings less any final ordinary
dividends for the financial year
2 Group adjusted EBITDA pre-IFRS 16 is calculated as
shown on page 45 and excluding any impact from
TRR of VAT in current and prior periods
44
Hollywood Bowl Group plc
Annual report and accounts 2022