Picture of Tesco logo

TSCO Tesco News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer DefensivesConservativeLarge CapSuper Stock

REG - Tesco PLC - Interim Results 2024/25

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20241003:nRSC7549Ga&default-theme=true

RNS Number : 7549G  Tesco PLC  03 October 2024

 

 

Interim Results 2024/25

strong customer offer delivers volume growth and market share gains.

 Performance highlights (on a continuing operations basis)(1,2)  H1 24/25                       H1 23/24    Change at actual rates  Change at constant rates
 Group sales (exc. VAT, exc. fuel)(3)                            £31,463m                       £30,401m    3.5%                    4.0%
 Adjusted operating profit(4)                                    £1,649m                        £1,426m     15.6%                   15.8%
      -     Retail                                               £1,555m                        £1,417m     9.7%                    10.0%
      -     Tesco Bank(*, 1)                                     £94m                           £9m         n/m(9)                  n/m
 Retail free cash flow(5)                                        £1,261m                        £1,368m     (7.8)%
 Net debt(5,6)                                                   £(9,676)m                      £(9,888)m   2.1%
 Adjusted diluted EPS(4)                                         14.45p                         11.68p      23.7%
 Interim dividend per share(6)                                   4.25p                          3.85p       10.4%
 Statutory measures (on a continuing operations basis)(1)
 Revenue (exc. VAT, inc. fuel)                                   £34,773m                       £33,801m    2.9%
 Operating profit                                                £1,612m                        £1,426m     13.0%
 Profit before tax                                               £1,392m                        £1,161m     19.9%
 Retail cash generated from operating activities                 £1,943m                        £2,068m     (6.0)%
 Diluted EPS                                                     14.62p                         12.25p      19.3%
 Statutory measures (including discontinued operations)(1)
 Revenue (exc. VAT, inc. fuel)                                   £35,180m                       £34,149m    3.1%
 Profit after tax                                                £1,051m                        £929m       13.1%
 Diluted EPS                                                     15.03p                         12.83p      17.1%

 

Ken Murphy, Chief Executive

"We've been working really hard to offer our customers the best possible
value, quality, and service and they are shopping more at Tesco as a result.
 We have lowered prices on thousands of lines, launched or improved over 860
products in partnership with our suppliers and growers, and our customer
satisfaction scores continue to improve across a broad range of measures.

The combination of price, quality and innovation means we are as competitive
as we have ever been, and we have been the cheapest full-line grocer for
nearly two years.  Our strong UK and ROI market share gains across the last
year demonstrate our continued momentum.  I want to say a big thank you to
all my Tesco colleagues for their hard work serving customers so well.  As we
approach the Christmas season, we are looking forward to sharing the quality
of our festive food with customers, and can't wait for them to taste it.

We are in good shape, with volume growth delivering strong financial
performance.  This builds on our track record of delivery for all our
stakeholders.  Our strong momentum allows us to continue to focus on value,
quality, innovation, and the broader customer experience, whilst investing in
growth opportunities in a disciplined, returns-focused way."

Volume-driven growth delivering strong financial performance and cash returns:

 •    Improved customer satisfaction driving strong market share gains in UK +62bps,
      with ROI +88bps
 •    Volume-driven sales growth, with Retail LFL(7) sales up 2.9%; growth across UK
      +4.0%, ROI +4.7% and CE +0.6%
 •    Booker LFL sales down (1.9)%, reflecting a decline in the tobacco market and
      Best Food Logistics volumes
 •    Retail adjusted operating profit(4) up 10.0% at constant rates to £1,555m
      with progress in both UK & ROI and Central Europe; statutory operating
      profit(1) £1,612m, up 13.0%
 •    Tesco Bank adjusted operating profit from continuing operations of £94m
      includes £42m of non-recurring benefits, mainly due to upfront income
      recognition from a new five-year pet insurance agreement
 •    Adjusted diluted EPS(1,4) up 23.7% to 14.45p, driven by higher adjusted
      operating profit, lower net finance costs and the benefit of our ongoing share
      buyback programme; statutory diluted EPS on a continuing operations basis up
      19.3% to 14.62p
 •    Continued strong retail free cash flow(5) of £1,261m in the first half
      compared to £1,368m in the first half of last year, reflecting a lower
      benefit from working capital and higher tax paid; net debt(5,6) down 2.1% to
      £(9,676)m

(*  Comparatives have been re-presented to disclose banking operations as a
discontinued operation. Total Tesco Bank adjusted operating profit including
discontinued operations was £188m1.  Tesco Bank results included in the
table above and within the segmental review of performance refer only to the
retained Tesco Bank business, i.e. insurance and money services, unless
otherwise stated.  Further footnotes can be found on page 4.)

 

Improving customer satisfaction through relentless focus on quality, service
and price:

 •    Continued net switching gains for 19 consecutive four-week periods in the UK
      and 22 in ROI
 •    Powerful value combination of Aldi Price Match on >700 lines, Low Everyday
      Prices on >1,000 lines and >8,000 Clubcard Prices deals each week,
      meaning we have now been the cheapest full-line grocer since November 2022
 •    Additional hours invested in stores, the equivalent of more than 2,000 extra
      colleague roles year-on-year, helping us deliver market-leading availability
 •    Investing in product quality, innovation and sustainability, launching 282 new
      products and improving 580
 •    #1 position in the Advantage supplier survey for ninth year in a row
 •    Winner at the Grocer Gold Awards 2024 with accolades including Finest being
      named 'Own Label Range of the Year' and Tesco winning 'Grocer 33 Price Award'
      and, for the 10th year running, 'Britain's Favourite Supermarket'

Further progress in high-returning future growth and digital capability:

 •    Clubcard sales penetration up in all markets year-on-year: UK 82%, ROI 85%,
      Central Europe 87%; further personalisation, with 4.9m customers receiving
      'Clubcard Challenges' tailored to their shopping habits
 •    Expanding retail media channel via the Tesco Media and Insight Platform;
      growth in active advertisers, campaigns per advertiser and spend per campaign
 •    On track to open new chilled distribution centre in Aylesford in Summer 2025,
      leveraging robotic automation to streamline operations, improve efficiency and
      support our commitment to deliver a seamless shopping experience for customers
 •    Investing in capital-light Booker catering capacity: new catering hubs in
      Eccles, Charlton and Enfield allow us to better service growing demand for
      delivery
 •    ROI 'fresh first' refresh programme and product innovation driving market
      outperformance and share gains

Investing further for colleagues, communities, and the planet:

 •    Largest ever increase in store colleague pay and improved parental and
      wellbeing offerings, culminating in standout colleague satisfaction results
      and winning 'Employer of the Year (Retailer)' at the Grocer Gold Awards 2024
 •    Continuation of Stronger Starts, our grant programme to help children have a
      stronger start in life through healthy food and physical activities, awarding
      funding of more than £9m to date to over 8,000 projects
 •    Further support for communities, donating c.2.5m meals per month; in the half
      reaching 220m meals donated since the start of our partnership with FareShare;
      food donation bags rolled out across all large stores
 •    Progress towards ambitious climate change targets; announcing a further
      renewable energy Power Purchase Agreement (PPA) in Scotland, contributing to
      our target to source 60% of electricity demand via PPA or onsite generation by
      2030

 

CAPITAL RETURN PROGRAMME.

 •    Share buyback programme remains a critical driver of shareholder returns,
      reflecting strength of our balance sheet and confidence in delivering strong
      future cash flows
 •    In April, announced commitment to buy back £1bn worth of shares over the
      following twelve months, including £250m funded by the special dividend paid
      by Tesco Bank in August 2023
 •    £575m worth of shares purchased in first half; on track to complete the £1bn
      buyback by April 2025
 •    £2.4bn worth of shares purchased since launch of capital return programme in
      October 2021
 •    Sale of banking operations due to complete before end of calendar year;
      intention remains to return majority of proceeds via incremental share buyback
      following completion

 

OUTLOOK.

The significant investments we are making in value, quality and service across
the Group have delivered volume growth ahead of our expectations in the first
half.  Due to this strong performance, we now expect to deliver around
£2.9bn retail adjusted operating profit for the 2024/25 financial year
(previously 'at least £2.8bn').  We continue to expect to generate retail
free cash flow within our medium-term guidance range of £1.4bn to £1.8bn.

We now expect an adjusted operating profit contribution from the retained
Tesco Bank business of around £120m for the 2024/25 financial year, including
the £42m non-recurring benefit described above.  On an ongoing basis, we
continue to expect an adjusted operating profit contribution of between £80m
to £100m per year, including strategic partnership income from Barclays.

 

STRATEGIC PRIORITIES.

Our strategic priorities ensure that we focus on offering great value, quality
and convenience whilst rewarding loyalty. Through our colleagues, our reach
and our supplier relationships, we are well-placed to serve our customers
wherever, whenever and however they need us. Our strategy guides us to deliver
top-line growth, grow profit and generate cash and in doing so, deliver for
all our stakeholders.

1) Magnetic Value for Customers - Re-defining value to become the customer's
favourite

 •    Value front and centre, with prices cut on over 2,850 products by an average
      of around 9% in the UK over the half and Clubcard Prices saving customers up
      to £385 off their annual grocery bill
 •    Overall brand perception in UK increased by +596bps year-on-year, stepping
      forward across all drivers, including impression (+1,058bps), value (+650bps)
      and satisfaction (+446bps)
 •    Enhancing quality credentials through taste-led innovation across the range,
      irrespective of budget; includes exciting dinner for tonight launches, such as
      Root & Soul's modern vegetarian dishes, and Pinch, a new range of Indian
      ready meals
 •    Finest volumes up +14.9% YoY with over 20m customers shopping Finest in the
      half, recognising our investments in quality; new Finest products include a
      new Finest Sourdough range, and we relaunched our Finest Dine In proposition
 •    Winning combination from Booker of improved availability, further progress in
      customer satisfaction scores and great value, with Everyday Low Prices on over
      700 catering products held until January 2025
 •    In Central Europe, customers continue to respond well to our targeted value
      investments, with prices cut on at least 1,500 products in each market

 

2) I Love my Tesco Clubcard - Creating a competitive advantage through our
powerful digital capability

 •    Unrivalled Clubcard reach with now over 23m Clubcard households in the UK;
      group-wide Tesco app users at 16.3m with visits to the app up year-on-year
 •    Largest and most generous supermarket Reward Partner scheme, including
      'Clubcard Moments' offers, such as '3 months of Disney+ on us' during the
      summer, with 11.5m free codes made available to customers via the Tesco app
 •    Dedicated Tesco Media and Insight Platform team mobilised; partnerships agreed
      with WPP and Publicis to leverage our combined expertise and reach across a
      broader pool of advertisers
 •    Surpassed 4,000 digital in-store screens; over 7,600 campaigns delivered in
      the first half, with 91 brands participating in our 'Summer of Sport' event

 

3) Easily the Most Convenient - Serving customers wherever, whenever and
however they want to be served

 •    Opened 44 stores across the Group; 26 in the UK, 7 in ROI and 11 in Central
      Europe, and refreshed a further 182
 •    AI-powered range curation tool through partnership with dunnhumby, enabling
      improved tailoring of store offer to local shopping habits
 •    UK online customer satisfaction up +11pts YoY and new record number of
      Delivery Saver subscribers at 727k, up +12% YoY
 •    Tesco Whoosh delivering strong order and basket size growth, with active
      customers up +19.8% in the half
 •    Launched Tesco Marketplace; now offering over 150,000 products across
      categories including garden, home and pet care
 •    Integrated a further 397 net new Booker retail partners, taking the total
      outlets to 7,787 across Premier, Londis, Budgens and Family Shopper

 

4) Save to Invest - Significant opportunities to simplify, become more
productive and reduce costs

 •    On track to deliver £500m efficiency savings target for the 2024/25 financial
      year, with a c.£260m contribution in the half
 •    Continued progress across all areas, including goods & services not for
      resale, operations, property and central overheads
 •    End-to-end review of stock flow from suppliers to store, optimising waste
      performance and improving availability
 •    Simplifying in-store routines, such as optimising the checkout model whilst
      minimising queueing times for customers, and refining replenishment routines
 •    Taking further action to reduce stock loss, including anti-push out technology
      and additional security gates

 

GROUP REVIEW OF PERFORMANCE.

On a continuing operations basis(1)

The results of our banking operations have been treated as discontinued
following the announcement of our proposed sale to Barclays.  As such, Tesco
Bank results included in the table below and within the segmental review of
performance section, refer only to the retained Tesco Bank business, i.e.
insurance and money services, unless otherwise stated.

 26 weeks ended 24 August 2024(2)(,6)      H1 24/25        H1 23/24        Change at         Change at constant rates

                                                                           actual rates
 Sales (exc. VAT, exc. fuel)(3)            £31,463m        £30,401m        3.5%              4.0%
 Fuel                                      £3,310m         £3,400m         (2.7)%            (2.5)%
 Revenue (exc. VAT, inc. fuel)             £34,773m        £33,801m        2.9%              3.3%

 Adjusted operating profit(4)              £1,649m         £1,426m         15.6%             15.8%
 Adjusting items                           £(37)m          -
 Statutory operating profit                £1,612m         £1,426m         13.0%

 Net finance costs                         £(218)m         £(269)m
 Joint ventures and associates             £(2)m           £4m
 Statutory profit before tax               £1,392m         £1,161m         19.9%
 Taxation                                  £(370)m         £(274)m
 Statutory profit after tax                £1,022m         £887m           15.2%

 Adjusted diluted EPS(4)                   14.45p          11.68p          23.7%
 Statutory diluted EPS                     14.62p          12.25p          19.3%
 Interim dividend per share(6)             4.25p           3.85p           10.4%
 Net debt(5,6)                             £(9,676)m       £(9,888)m       2.1%
 Retail free cash flow(5)                  £1,261m         £1,368m         (7.8)%
 Capex(8)                                  £530m           £523m           1.3%

Sales(3) increased by 4.0% at constant rates, including a strong contribution
from volume growth, driven by our ongoing investments in value, quality and
service.  Sales inflation returned to more normalised levels as cost
inflation headwinds eased.  We continued to work with our supplier partners
to lower prices for customers as quickly as possible.  Revenue increased by
3.3% at constant rates, including a (2.5)% decline in fuel sales.

Adjusted operating profit(4) increased by 15.8% at constant rates, primarily
driven by our retail operations, where strong volume growth and a c.£260m
contribution from Save to Invest more than offset further investments in the
customer offer and colleague pay.  Adjusted operating profit from the
retained Tesco Bank business was £94m, up from £9m in the prior year.  The
current year includes £42m of non-recurring items, including the accounting
for upfront commission income on the signing of a new five-year pet insurance
contract.  The prior year included a £(24)m impact from a movement in
insurance reserves.  The year-on-year growth excluding these items was driven
by strong underlying performance in the insurance business.

Statutory operating profit improved by 13.0% year-on-year, as the strong
adjusted operating profit performance described above was partially offset by
lower gains on property transactions in the half.

Net finance costs were £51m lower year-on-year, due to higher interest earned
on cash, short-term deposits and money market funds, and favourable non-cash
mark-to-market movements on certain derivative financial instruments.  The
higher tax charge this year was mainly driven by higher profit and a higher
statutory tax rate versus last year.

Adjusted diluted EPS(4) grew by 23.7%.  This was driven mainly by higher
retail adjusted operating profit and the year-on-year increase in Tesco Bank
adjusted operating profit described above.  Our EPS growth also continues to
benefit from a reduction in share count as a result of our ongoing share
buyback programme.  We have announced an interim dividend of 4.25 pence per
ordinary share, in line with our policy to pay 35% of the prior full-year
dividend.

We generated £1,261m of retail free cash flow(5), including a net £169m
working capital inflow.  Net debt(5,6) reduced by £88m since February
2024.  Strong retail free cash flow generation offset cash returned to
shareholders via dividends and our ongoing share buyback programme.  Lease
liabilities decreased by £79m since February 2024, primarily driven by the
overall reducing nature of our lease liability.  The net debt/EBITDA ratio
was 2.1 times at the end of the first half.

Further commentary on these metrics can be found below and a full income
statement can be found on page 16.

Notes:

1.         The performance of our banking operations has been
presented as a discontinued operation with comparatives also restated. The
retained business (insurance and money services) has been presented on a
continuing operations basis and therefore within headline performance
measures.  Further details on discontinued operations can be found in Note 6,
starting on page 29.

2.         The Group has defined and outlined the purpose of its
alternative performance measures, including its performance highlights, in the
Glossary starting on page 43.

3.         Group sales exclude VAT and fuel.  Sales change shown on a
comparable days basis for Central Europe.

4.         Adjusted operating profit and adjusted diluted EPS exclude
adjusting items.

5.         Net debt and retail free cash flow exclude Tesco Bank.

6.         All measures apart from net debt and dividend per share are
shown on a continuing operations basis unless otherwise stated.  Further
information on net debt can be found in Note 18, starting on page 41.

7.         Like-for-like (LFL) is a measure of growth in group sales
from stores that have been open for at least a year and online sales (at
constant exchange rates, excluding VAT and fuel).

8.         Capex excludes additions arising from business
combinations, property buybacks (typically stores) and other store
purchases.  Refer to page 45 for further details.

9.         Not meaningful (n/m)

 

Segmental review of performance:

Sales performance:

(exc. VAT, exc. Fuel)(3,6)

 On a continuing operations basis(1)  Sales   LFL sales change(7)  Total sales change at actual rates  Total sales change at constant rates

                                      (£m)

      -  UK                           22,845  4.0%                 4.7%                                4.7%
      -  ROI                          1,449   4.7%                 3.6%                                5.6%
      -  Booker                       4,623   (1.9)%               (1.7)%                              (1.7)%
   UK & ROI                           28,917  3.1%                 3.6%                                3.7%
   Central Europe                     2,027   0.6%                 (4.2)%                              0.9%
 Retail                               30,944  2.9%                 3.0%                                3.5%
   Tesco Bank                         519                          46.6%                               46.6%
 Group sales                          31,463                       3.5%                                4.0%
   Fuel                               3,310   (2.8)%               (2.7)%                              (2.5)%
 Group revenue                        34,773                       2.9%                                3.3%

 

Further information on sales performance is included in the appendices
starting on page 50.

Adjusted operating profit(4,6) performance:

                                      Profit

(£m)
 On a continuing operations basis(1)          Change at actual rates  Change at constant rates  Margin % at actual rates  Margin % change at actual rates
   UK & ROI                           1,506   9.8%                    10.0%                     4.7%                      29 bps
   Central Europe                     49      6.5%                    8.7%                      2.3%                      26 bps
 Retail                               1,555   9.7%                    10.0%                     4.5%                      30 bps
   Tesco Bank                         94      n/m                     n/m                       18.1%                     n/m
 Group                                1,649   15.6%                   15.8%                     4.7%                      52 bps

 

Further information on operating profit performance is included in Note 2
starting on page 22.

UK & ROI OVERVIEW:

In the UK, Republic of Ireland (ROI) and Booker, like-for-like sales increased
by 3.1%.  Volume growth was particularly strong in the UK and ROI, and we
delivered market share and switching gains in every period in the first
half.  Sales inflation stabilised at more normalised levels as inflationary
pressures from global commodities continued to ease.  We invested further in
lowering prices across everyday grocery lines and in an even stronger
promotional offering over key seasonal events.  The Booker like-for-like
sales decline results from further growth in core retail and catering being
offset by the continued tobacco market decline and weakness in some areas of
the fast-food market serviced by Best Food Logistics.

UK & ROI adjusted operating profit was £1,506m, up 10.0% at constant
rates, driven by strong retail volume growth and the ongoing delivery of our
Save to Invest programme, which helped to offset continued operating cost
inflation, particularly related to colleague pay awards.

UK - Growing volumes and market share through relentless focus on quality,
service and value:

Like-for-like sales grew by 4.0%, driven by a strong performance across stores
and online.  Volume growth was ahead of our expectations, and we grew
consistently ahead of the market.

Overall market share grew by +62bps year-on-year to 27.8%, our highest market
share level since January 2022, with a particularly strong performance in our
large stores.  We have now delivered 15 consecutive four-week periods of
market share gains and 19 consecutive four-week periods of switching gains.
Overall brand perception increased by +596bps year-on-year, stepping forward
across all drivers, including impression (+1,058bps), value (+650bps) and
satisfaction (+446bps).

Food sales grew by 4.9%, including a particularly strong volume performance in
fresh food, driven by our ongoing investments in product quality and
innovation.  We launched 282 new products, including our Root & Soul
range of modern vegetarian dishes, and improved a further 580, including our
Taste Shack and Finest Dine In ranges.  Finest sales continued to grow
particularly strongly, with volumes up 14.9% year-on-year and over 20 million
customers shopping Finest in the half.

We have now been the cheapest of the full-line grocers since November 2022 and
we further strengthened our position in the half.  Over 2,850 products were
cheaper at the end of the half than at the start, with an average reduction of
around 9%.

Home and Clothing sales grew by 0.3%, which includes a (1.3)ppts drag from the
transition to our new partnership with The Entertainer.  The partnership,
which offers customers an even stronger range of toys in our stores, means we
no longer recognise toy sales, and instead earn commission income.  The
transition will complete in the second half of the year as planned in around
750 UK stores.  Excluding this impact, Home and Clothing sales grew by 1.6%,
primarily driven by a strong clothing performance, where we continue to grow
ahead of the broader store-based clothing market.

Sales grew across both large and convenience store formats, by 4.2% and 0.5%
respectively.  In our large stores, we invested in an even stronger
promotional offer over key seasonal events, including our 'Summer of Sport'
campaign.  We had more colleagues on the shop floor year-on-year, delivering
market-leading availability, and resulting in a three-year-high net promoter
score.  Convenience sales, which include a higher proportion of
food-on-the-go, were impacted by poor weather in the half and the ongoing
decline in the tobacco market.

Online sales grew by 9.3%, driven primarily by volume growth, including a
c.2ppts contribution from Tesco Whoosh.  Overall average orders per week were
up 9.3% year-on-year to 1.3 million and we continued to improve the proportion
of 'perfect orders', leading to a further step-up in customer satisfaction
scores.  Online sales participation increased slightly to 13.5% of total UK
sales.  Tesco Whoosh, our rapid delivery service, is now available in 1,460
stores, with average basket size and average orders per store continuing to
grow, and already high customer satisfaction scores seeing further
improvement.

 Online performance                    H1 24/25  YoY change
 Sales inc. VAT                        £3.3bn    9.3%
 Orders per week                       1.29m     9.3%
 Basket size*                          £108      4.4%
 Online % of UK total sales            13.5%     0.6ppts

*  Excludes Tesco Whoosh

In June, we introduced Tesco Marketplace, offering customers an even broader
range of products from our specially selected partners.  We are now offering
over 150,000 products across categories including garden, homeware, pet care
and toys, with a strong pipeline of further sellers being added over the
coming months.

ROI - Ongoing volume growth driving strong market share gains:

Like-for-like sales grew by 4.7% in the half, driven by our ongoing
investments in product quality and innovation, and our extensive refresh
programme, which we rolled out to a further eleven stores.  Total sales grew
by 5.6% at constant rates, including a 0.9ppts contribution from new stores,
driven by the opening of four new large stores and three new Tesco Express
stores in the half.

Food sales grew by 5.4%, which includes a strong contribution from fresh food
volume growth as we continue to invest in product quality and innovation
across the range.  These investments culminated in us winning eight gold
medals at the 2024 'Monde Selection Awards'.

Non-food sales declined by (0.8)%, which includes a (1.4)ppts impact from the
transition to our new partnership with The Entertainer, as in the UK.
Excluding toys, non-food sales grew by 0.6%.

We have now gained market share in ROI for 31 consecutive four-week periods,
taking our share to 23.5% at the end of the first half, up +88bps
year-on-year.  Clubcard sales penetration stepped up by a further 5ppts
year-on-year to 85.3%.

BOOKER - Growth across core catering and retail following strong performance
last year:

                      Sales  LFL

                      £m
 Core retail          1,657  0.6%
 Core catering*       1,350  1.7%
 Tobacco              888    (7.3)%
 Best Food Logistics  728    (6.6)%
 Total Booker         4,623  (1.9)%

*  Includes sales to small businesses and sales from Venus Wine and Spirit
Merchants PLC, which was acquired in June 2024 and so is excluded from LFL
growth.

Overall like-for-like sales declined by (1.9)%, reflecting the continuing
decline in the tobacco market and weakness in parts of the fast-food market
serviced by Best Food Logistics, whilst the core retail and catering
businesses continue to deliver growth against a challenging market backdrop.
 

Core retail sales increased by 0.6% year-on-year, driven by a further 397 net
new retail partners for our symbol brands (Premier, Londis, Budgens and Family
Shopper).  The independent convenience sector is seeing some trading
softness, with some customers switching to larger store formats.  Booker's
symbol brands in contrast performed strongly, with sales up 3.1%, supported by
a further improvement in availability.  Our Premier brand was awarded the
'Symbol/Franchise Retailer of the Year' at the Grocer Gold Awards 2024.

Core catering sales increased by 1.7%, primarily driven by stronger volumes,
as customers responded well to an extension of our Everyday Low Prices
campaign, with prices locked on over 700 products until January 2025.
Customer satisfaction levels remained high at c.86%, and availability improved
even further to c.98% in the half.

In June, we acquired Venus Wine and Spirit Merchants PLC, a specialist wine
and spirits merchant, offering our on-trade catering customers an even larger
selection of spirits, wines, lagers, ciders and ales.  The integration is
progressing well, and we are continuing to expand the customer base.

CENTRAL EUROPE - Ongoing improvement in trading trajectory as market
challenges start to ease:

Like-for-like sales grew by 0.6%, primarily driven by volume growth,
reflecting a gradual recovery in customer sentiment in the region as
customers' disposable incomes started to recover following a period of
significant inflationary pressures.  Food sales grew by 0.9% year-on-year,
including a particularly strong performance in fresh food.  Customers
responded well to our targeted value investments, including price cuts on at
least 1,500 products in each market.

Non-food sales declined by (1.7)%, which includes an impact from market-wide
availability challenges in clothing, and wetter weather in the second quarter,
which was partly offset by an increase in the proportion of full price sales
year-on-year.

Central Europe adjusted operating profit was £49m, an increase of 8.7%
year-on-year at constant rates, primarily driven by volume growth and further
progress in our Save to Invest programme.  We continue to expect an ongoing
recovery in adjusted operating profit in the region.

TESCO BANK:

Our banking operations (credit cards, loans and savings), which are due to be
sold to Barclays Bank UK PLC, are treated as discontinued operations within
these results.  Our headline performance measures include those business
lines which are being retained and are therefore treated as continuing
operations, i.e. insurance, ATMs, travel money and gift cards.

The breakdown of our overall performance between continuing and discontinued
operations is shown in the table below.

                                   H1 24/25  H1 23/24  YoY change
 Revenue                           £926m     £702m     31.9%
      Continuing operations*       £519m     £354m     46.6%
      Discontinued operations      £407m     £348m     17.0%
 Adjusted operating profit         £188m     £65m      189.2%
      Continuing operations*       £94m      £9m       n/m
      Discontinued operations      £94m      £56m      67.9%

 

*  Includes revenue of £33m (H1 23/24: £33m) and net investment income in
adjusted operating profit of £9m (H1 23/24: £3m) associated with banking
operations which will cease following completion of the proposed sale to
Barclays.

Continuing operations revenue grew by 46.6%, primarily driven by strong growth
in the insurance business due to high levels of renewals and new business
volumes, and the accounting impact of signing a new five-year pet insurance
agreement.

Adjusted operating profit on a continuing operations basis was £94m, compared
to £9m in the prior year.  The first half performance included a £42m
non-recurring benefit, including the £33m accounting impact of upfront
commission income on the signing of a new pet insurance agreement and £9m
income on banking deposits with the Bank of England, which will cease
following completion of the proposed sale to Barclays.  In addition, the
prior year included a £(24)m impact from a movement in insurance reserves.
The remaining adjusted operating profit growth mostly reflects a strong
performance in motor and home insurance.  Adjusted operating profit from
discontinued operations was £94m, compared to £56m in the prior year,
primarily driven by favourable movements in expected credit losses due to
recent improvements in the economic outlook.

We expect the transaction to complete by the end of this calendar year.  On
an ongoing basis, we expect an adjusted operating profit contribution of
between £80m to £100m per year.  For the 24/25 financial year, we now
expect a contribution from the retained Tesco Bank business of around £120m,
which includes the £42m of non-recurring benefit described above.

Adjusting items:

                                                                              H1 24/25  H1 23/24

                                                                               £m        £m
 Property transactions                                                        7         24
 Amortisation of acquired intangible assets                                   (38)      (37)
 Other*                                                                       (6)       13
 Total adjusting items in statutory operating profit (continuing operations)  (37)      -
 Net finance income                                                           51        18
 Tax                                                                          (2)       23
 Total adjusting items (continuing operations)                                12        41
 Adjusting items (discontinued operations)                                    (41)      -
 Total adjusting items                                                        (29)      41

*  Other includes the gain on disposal of Booker's Ritter-Courivaud Limited
subsidiary in the prior year.

Adjusting items are excluded from our adjusted operating profit performance by
virtue of their size and nature, to provide a helpful perspective of the
year-on-year performance of the Group's ongoing business. Total adjusting
items in statutory operating profit from continuing operations resulted in a
net charge of £(37)m, compared to net nil in the prior year.

Property transactions of £7m relates primarily to the sale of surplus
properties.  In the prior year, property transactions represented net income
of £24m.  We continue to present £(38)m of amortisation of acquired
intangible assets, principally relating to the merger with Booker, as an
adjusting item.

Adjusting items in net finance income and tax are set out below.  Adjusting
items in discontinued operations of £(41)m primarily relates to fair value
remeasurement of assets of the disposal group, associated with the sale of our
banking operations to Barclays.

Further detail on adjusting items can be found in Note 3, starting on page 27
and on discontinued operations in Note 6, starting on page 29.

Net finance costs:

 On a continuing operations basis                    H1 24/25  H1 23/24

                                                     £m        £m
 Net interest costs                                  (77)      (100)
 Net finance expenses from insurance contracts       (6)       (4)
 Finance charges payable on lease liabilities        (186)     (183)
 Net finance costs before adjusting items            (269)     (287)
 Fair value remeasurements of financial instruments  66        28
 Net pension finance income / (costs)                (15)      (10)
 Adjusting items in net finance costs                51        18
 Net finance costs                                   (218)     (269)

 

Net finance costs before adjusting items were £(269)m, £18m lower
year-on-year due to higher interest earned on cash, short-term deposits and
money market funds. Within adjusting items, fair value remeasurements of
financial instruments led to a credit of £66m compared to a £28m credit in
the prior year, largely driven by non-cash mark-to-market movements on certain
derivative financial instruments that are not hedge accounted.

Further detail on finance income and costs can be found in Note 4 on page 28,
as well as further detail on the adjusting items in Note 3, starting on page
27.

Group tax:

 On a continuing operations basis  H1 24/25  H1 23/24

                                   £m        £m
 Tax on adjusted profit            (368)     (297)
 Tax on adjusting items            (2)       23
 Tax on profit                     (370)     (274)

 

Tax on adjusted Group profit was £(368)m, £(71)m higher than last year,
primarily due to higher profit and the full year impact of the increase in the
UK corporation tax rate from 19% to 25%, effective from 1 April 2023.

The prior year £23m adjusting credit relates to the release of a tax
provision, following a settlement relating to our exit from the Gain Land
Associate in China in February 2020.

The effective tax rate on adjusted Group profit was 26.7%, higher than the
current UK statutory rate of 25%, primarily due to the depreciation of assets
which do not qualify for tax relief.  We continue to expect our effective tax
rate to be around 27% in the current year.

Earnings per share:

 On a continuing operations basis                     H1 24/25  H1 23/24  YoY change
 Adjusted diluted EPS                                 14.45p    11.68p    23.7%
 Statutory diluted EPS                                14.62p    12.25p    19.3%
 Statutory basic EPS                                  14.76p    12.34p    19.6%
 On a total basis, including discontinued operations
 Statutory diluted EPS                                15.03p    12.83p    17.1%
 Statutory basic EPS                                  15.18p    12.93p    17.4%

 

Adjusted diluted EPS was 14.45p, 23.7% higher year-on-year, mainly due to an
increase in adjusted operating profit, the benefit of our ongoing share
buyback programme and a reduction in net finance costs.

Statutory diluted EPS was 14.62p, 19.3% higher year-on-year, as the adjusted
operating profit performance was partially offset by lower profits generated
on property transactions and higher favourable non-cash mark-to-market
movements on financial instruments.

On a total basis, including discontinued operations, statutory diluted EPS was
15.03p, 17.1% higher year-on-year.

Dividend:

The interim dividend has been set at 4.25 pence per ordinary share, in line
with our policy of setting the interim dividend at 35% of the prior full-year
dividend.

The interim dividend will be paid on 22 November 2024 to shareholders who are
on the register of members at close of business on 11 October 2024 (the Record
Date).  Shareholders may elect to reinvest their dividend in the Dividend
Reinvestment Plan (DRIP).  The last date for receipt of DRIP elections and
revocations will be 1 November 2024.

Summary of total indebtedness (excludes Tesco Bank):

                                           Aug-24   Feb-24    Movement

                                           £m       £m        £m
 Net debt before lease liabilities         (2,135)  (2,144)   9
 Lease liabilities                         (7,541)  (7,620)   79
 Net debt                                  (9,676)  (9,764)   88
 Pension deficit, IAS 19 basis (post-tax)  (320)    (493)     173
 Total indebtedness                        (9,996)  (10,257)  261

 Net debt / EBITDA                         2.1x     2.2x
 Total indebtedness ratio                  2.2x     2.4x

 

Net debt was £(9,676)m, a reduction of £88m versus year end, predominantly
driven by strong retail free cash flow generation of £1,261m which exceeded
the cash outflows relating to our ongoing share buyback programme of £(575)m
and last year's final dividend of £(575)m.  Lease liabilities of £(7,541)m
were £79m lower compared to year end, driven by the overall reducing nature
of our lease liability, partially offset by the impact of rent reviews and new
stores.

Total indebtedness was £(9,996)m, a decrease of £261m versus year end.  In
addition to the net debt impacts described above, the IAS 19 pension deficit
(post-tax) decreased by £173m to £(320)m, reflecting movements in market
conditions which impact discount rate assumptions and can have a volatile
effect on the IAS 19 position.  The trustees of each pension scheme,
including the main Tesco Pension Scheme, are required to calculate the net
funding surplus/deficit on the basis of Technical Provisions in accordance
with regulations and guidance issued by the relevant regulator.  On this
basis, the main UK scheme continues to be in surplus.

We had strong levels of liquidity at the end of the first half, including
£3.1 billion of cash and highly liquid short-term deposits and money market
investments.  In addition, our £2.5 billion committed revolving credit
facility remained undrawn and is in place until at least October 2026, with
one remaining one-year extension option available.

Our Net debt to EBITDA ratio was 2.1 times at the end of the first half, below
our target range of 2.8 to 2.3 times.  The total indebtedness ratio was 2.2
times compared to 2.4 times at year-end.

Fixed charge cover was 3.9 times at the end of the first half, which is an
improvement since year end, primarily due to an increase in Retail EBITDA.

Summary retail free cash flow:

The following table reconciles Group adjusted operating profit to retail free
cash flow.  Further details are included in Note 2, starting on page 22.

 On a continuing operations basis                                             H1 24/25  H1 23/24

                                                                              £m        £m
 Adjusted operating profit                                                    1,649     1,426
 Less: Tesco Bank adjusted operating (profit) / loss                          (94)      (9)
 Retail adjusted operating profit                                             1,555     1,417
 Add back: Depreciation and amortisation                                      819       790
 Other reconciling items                                                      22        18
 Pensions                                                                     (14)      (13)
 Decrease in working capital                                                  169       368
 Retail cash generated from operations before adjusting items                 2,551     2,580
 Cash capex                                                                   (594)     (595)
 Net interest                                                                 (244)     (273)
          - Interest related to Net debt before lease liabilities             (58)      (91)
          - Interest related to lease liabilities                             (186)     (182)
 Tax paid                                                                     (176)     (38)
 Dividends received                                                           2         6
 Repayment of capital element of obligations under leases                     (295)     (306)
 Own shares purchased for share schemes                                       17        (6)
 Retail free cash flow                                                        1,261     1,368

 Memo (not included in retail free cash flow definition):
          - Special dividend received from Tesco Bank                         -         250
          - Net acquisitions and disposals                                    (50)      7
          - Property buybacks, store purchases and disposal proceeds          (14)      (3)
          - Cash impact of adjusting items                                    (52)      (87)

 

We delivered strong retail free cash flow of £1,261m, driven by the retail
adjusted operating profit performance and including a further benefit from
working capital.  This is £(107)m lower than last year, primarily reflecting
lower working capital benefits and higher tax paid.

Our total working capital inflow was £169m, reflecting the strong volume
performance in the half, leading to higher trade balances.  The higher
working capital benefit last year primarily reflects a higher level of cost
inflation, which has normalised in the current year.

Net interest paid was £29m lower year-on-year, due to higher interest earned
on cash balances, short-term deposits and money market funds.

Tax paid was £(138)m higher year-on-year, mainly due to no longer benefiting
from tax relief related to the £2.5bn one-off pension contribution made in
2021, which was fully utilised in the prior year, and the impact of higher
retail adjusted operating profit year-on-year.

Within the memo lines shown, the net £(50)m outflow relating to acquisitions
and disposals primarily relates to Booker's acquisition of Venus Wine and
Spirit Merchants PLC.  The cash impact of adjusting items of £(52)m relates
to operational restructuring changes as part of our Save to Invest programme,
which were provided for at the end of the prior financial year.

Capital expenditure and space:

                             UK & ROI              Central Europe        Tesco Bank             Group
                             H1 24/25   H1 23/24   H1 24/25   H1 23/24   H1 24/25   H1* 23/24   H1 24/25   H1 23/24
 Capex                       £494m     £465m       £33m      £43m        £3m       £15m         £530m     £523m
 Openings (k sq ft)          116       81          44        49          -         -            160       130
 Closures (k sq ft)          (35)      (117)       -         (14)        -         -            (35)      (131)
 Repurposed (k sq ft)        -         -           (107)     (149)       -         -            (107)     (149)
 Net space change (k sq ft)  81        (36)        (63)      (114)       -         -            18        (150)

 

The data above excludes space relating to franchise stores.  A full breakdown
of space by segment is included in the appendices starting on page 50.

 *  Includes £13m relating to the banking operations disposal group,
classified as held for sale in February 2024.

 

Capital expenditure shown in the table above reflects expenditure on ongoing
business activities across the Group, excluding property buybacks and store
purchases.

Our capital expenditure in the first half was £530m, which was broadly in
line with last year.  We continue to prioritise investments in high returning
areas, including automation in parts of our distribution network and
developing our digital platforms, in addition to continued investment in our
store estate.

In the first half, we opened a total of 44 stores across the Group and
refreshed a further 182 stores.  In the UK, we opened one superstore, 19
Tesco Express stores and six One Stop stores and in ROI we opened four new
large stores and three Tesco Express stores.  In Central Europe, we opened
eleven new convenience stores.

We continue to expect full year capital expenditure of around £1.4bn.

Statutory capital expenditure for the first half was £0.6bn.

Further details of current space can be found in the appendices starting on
page 50.

 

Contacts.

 Investor Relations:  Chris Griffith       01707 940 900
                      Andrew Gwynn         01707 942 409
 Media:               Christine Heffernan  0330 6780 639
                      Teneo                0207 4203 143

 

This document is available at www.tescoplc.com/interims2024
(http://www.tescoplc.com/interims2024) .

A webcast including a Q&A will be held today at 9.00am for investors and
analysts and will be available on our website at www.tescoplc.com/interims2024
(http://www.tescoplc.com/interims2024) .  This will be available for playback
after the event.  All presentation materials, including a transcript, will be
made available on our website.

We will report our Q3 & Christmas Trading statement on 9 January 2025.

 

Sources.

 •    UK market share based on Kantar Total Grocers Total Till Roll on 12-week
      rolling basis to 1 September 2024.
 •    UK Kantar net switching gains 12-week rolling basis to 1 September 2024.
 •    ROI market share based on Kantar Total Till Roll on 12-week rolling basis to 1
      September 2024.
 •    ROI Kantar net switching gains 12-week rolling basis to 1 September 2024.
 •    'Full-line grocers' refers to Tesco, Sainsbury's, Asda and Morrisons.
 •    UK Price index is an internal measure calculated using the retail selling
      price of each item on a per unit or unit of measure basis. Competitor retail
      selling prices are collected weekly by a third party. The price index includes
      price cut promotions and is weighted by sales to reflect customer importance.
 •    Clubcard Prices saving of up to £385 is based on the top 25% of Tesco
      Clubcard members and large stores sales between 1 September 2023 and 30 August
      2024. Tesco Clubcard Price savings versus regular Tesco price.
 •    Customer satisfaction and Brand Perception based on YoY changes in YouGov
      BrandIndex scores for the 12 weeks ended 25 August 2024.
 •    Availability based on Multi channel tracker. 3 period rolling data. Responses
      to: "I Can Get What I Want".
 •    Number of new Booker retail partners is net of openings and closures.
 •    Brand NPS is based on BASIS Global Brand Tracker. 3 period rolling data.
      Responses to the question: "How likely is it that you would recommend the
      following company to a friend or colleague as a place to shop?"
 •    Colleague satisfaction based on Every Voice Matters colleague engagement
      survey result for July 2024. Refers to responses of agreement to 'I would
      recommend Tesco as a great place to work'.

 

Additional Disclosures.

Principal Risks and Uncertainties.

The principal risks and uncertainties faced by the Group remain those as set
out on pages 30 to 37 of our Annual Report and Financial Statements 2024:
cyber security; data privacy; climate change; technology; responsible
sourcing; health and safety; product safety and food integrity; people;
financial performance; customer; regulatory and compliance; Tesco Bank;
geopolitics and other global events; security of supply; and competition and
markets.

Statement of Directors' Responsibilities.

The Directors are responsible for preparing the Interim Results for the
26-week period ended 24 August 2024 in accordance with applicable law,
regulations and accounting standards.  Each of the Directors confirm that to
the best of their knowledge the condensed consolidated interim financial
statements have been prepared in accordance with IAS 34: 'Interim Financial
Reporting', as adopted by the European Union and that the interim management
report includes a true and fair review of the information required by DTR
4.2.7R and DTR 4.2.8R, namely:

 •    an indication of the important events that have occurred during the first 26
      weeks of the financial year and their impact on the condensed consolidated
      interim financial statements, and a description of the principal risks and
      uncertainties for the remainder of the financial year; and
 •    material related party transactions in the first 26 weeks of the year and any
      material changes in the related party transactions described in the last
      annual report.

The Directors of Tesco PLC are listed on pages 52 to 54 of the Tesco PLC
Annual Report and Financial Statements 2024.

A list of current directors is maintained on the Tesco PLC website at:
www.tescoplc.com (http://www.tescoplc.com) .

By order of the Board Directors

Gerry Murphy - Non-executive Chairman

Ken Murphy - Group Chief Executive

Imran Nawaz - Chief Financial Officer

Melissa Bethell*

Bertrand Bodson*

Dame Carolyn Fairbairn*

Thierry Garnier*

Stewart Gilliland*

Alison Platt*

Caroline Silver*

Karen Whitworth*

*Independent Non-executive Directors

2 October 2024

 

Disclaimer.

Certain statements made in this document are forward-looking statements. For
example, statements regarding future financial performance, market trends and
our product pipeline are forward-looking statements. Phrases such as "aim",
"plan", "intend", "should", "anticipate", "well-placed", "believe",
"estimate", "expect", "target", "consider" and similar expressions are
generally intended to identify forward-looking statements. Forward-looking
statements are based on current expectations and assumptions and are subject
to a number of known and unknown risks, uncertainties and other important
factors that could cause actual results or events to differ materially from
what is expressed or implied by those statements. Many factors may cause
actual results, performance or achievements of Tesco to be materially
different from any future results, performance or achievements expressed or
implied by the forward-looking statements. Important factors that could cause
actual results, performance or achievements of Tesco to differ materially from
the expectations of Tesco include, among other things, general business and
economic conditions globally, industry trends, competition, changes in
government and other regulation and policy, including in relation to the
environment, health and safety and taxation, labour relations and work
stoppages, interest rates and currency fluctuations, changes in its business
strategy, political and economic uncertainty, including as a result of global
pandemics. As such, undue reliance should not be placed on forward-looking
statements. Any forward-looking statement is based on information available to
Tesco as of the date of the statement. All written or oral forward-looking
statements attributable to Tesco are qualified by this caution. Other than in
accordance with legal and regulatory obligations, Tesco undertakes no
obligation to publicly update or revise any forward-looking statement, whether
as a result of new information, future events or otherwise.

Group income statement

 

                                                                          26 weeks ended                           26 weeks ended

                                                                          24 August 2024                           26 August 2023 (restated*)
                                                                   Notes  Before adjusting  Adjusting  Total       Before adjusting  Adjusting   Total

                                                                          Items             items      £m          Items             items       £m

                                                                          £m                (Note 3)               £m                (Note 3)

                                                                                            £m                                       £m
 Continuing operations
 Revenue from sale of goods and services                                  34,432            -          34,432      33,578            -           33,578
 Insurance revenue                                                        341               -          341         223               -           223
 Revenue                                                           2      34,773            -          34,773      33,801            -           33,801

 Cost of sales                                                            (31,751)          (5)        (31,756)    (31,123)          5           (31,118)
 Insurance service expenses                                               (272)             -          (272)       (206)             -           (206)
 Net expenses from reinsurance contracts held                             (30)              -          (30)        (27)              -           (27)
 Gross profit/(loss)                                                      2,720             (5)        2,715       2,445             5           2,450

 Administrative expenses                                                  (1,071)           (32)       (1,103)     (1,019)           (5)         (1,024)
 Operating profit/(loss)                                           2      1,649             (37)       1,612       1,426             -           1,426

 Share of post-tax profit/(loss) of joint ventures and associates         (2)               -          (2)         4                 -           4
 Finance income                                                    4      132               -          132         131               -           131
 Finance costs                                                     4      (401)             51         (350)       (418)             18          (400)
 Profit/(loss) before tax from continuing operations                      1,378             14         1,392       1,143             18          1,161

 Taxation                                                          5      (368)             (2)        (370)       (297)             23          (274)
 Profit/(loss) for the period from continuing operations                  1,010             12         1,022       846               41          887

 Discontinued operations
 Profit/(loss) for the period from discontinued operations         6      70                (41)       29          42                -           42

 Profit/(loss) for the period                                             1,080             (29)       1,051       888               41          929

 Attributable to:
 Owners of the parent                                                     1,080             (29)       1,051       886               41          927
 Non-controlling interests                                                -                 -          -           2                 -           2
                                                                          1,080             (29)       1,051       888               41          929

 Earnings per share from continuing and discontinued operations
 Basic                                                             8                                   15.18p                                    12.93p
 Diluted                                                           8                                   15.03p                                    12.83p

 Earnings per share from continuing operations
 Basic                                                             8                                   14.76p                                    12.34p
 Diluted                                                           8                                   14.62p                                    12.25p

*   Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

The notes on pages 21 to 42 form part of this condensed consolidated financial
information.

 

Group statement of comprehensive income/(loss)

 

                                                                                 Notes  26 weeks ended 24 August 2024  26 weeks ended 26 August 2023 (restated*)

                                                                                                                       £m

                                                                                        £m
 Items that will not be reclassified to the Group income statement
 Change in fair value of financial assets at fair value through other                   -                              (1)
 comprehensive income
 Remeasurements of defined benefit pension schemes                               16     252                            213
 Net fair value gains/(losses) on inventory cash flow hedges                            (33)                           (15)
 Tax on items that will not be reclassified                                             (59)                           (49)
                                                                                        160                            148
 Items that may subsequently be reclassified to the Group income statement
 Change in fair value of financial assets at fair value through other                   13                             (5)
 comprehensive income
 Currency translation differences:
 Retranslation of net assets of overseas subsidiaries, joint ventures and               (22)                           (73)
 associates, net of hedging instruments
 Gains/(losses) on cash flow hedges:
 Net fair value gains/(losses)                                                          27                             16
 Reclassified and reported in the Group income statement                                (36)                           (25)
 Finance income/(expenses) from insurance contracts issued                              (3)                            4
 Finance income/(expenses) from reinsurance contracts held                              1                              (2)
 Tax on items that may be reclassified                                                  -                              (8)
                                                                                        (20)                           (93)
 Total other comprehensive income/(loss) for the period                                 140                            55
 Profit/(loss) for the period                                                           1,051                          929
 Total comprehensive income/(loss) for the period                                       1,191                          984

 Attributable to:
 Owners of the parent                                                                   1,191                          980
 Non-controlling interests                                                              -                              4
 Total comprehensive income/(loss) for the period                                       1,191                          984

 Total comprehensive income/(loss) attributable to owners of the parent arising
 from:
 Continuing operations                                                                  1,162                          938
 Discontinued operations                                                         6      29                             42
                                                                                        1,191                          980

*   Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

 

The notes on pages 21 to 42 form part of this condensed consolidated financial
information.

 

Group balance sheet

 

                                                                             Notes  24 August  24 February  26 August

                                                                                    2024       2024         2023

                                                                                    £m         £m           £m
 Non-current assets
 Goodwill and other intangible assets                                               5,116      5,066        5,367
 Property, plant and equipment                                               9      17,136     17,221       16,790
 Right of use assets                                                         10     5,434      5,478        5,522
 Investment property                                                                23         24           25
 Investments in joint ventures and associates                                       100        102          97
 Other investments                                                                  817        1,546        1,360
 Trade and other receivables                                                        119        36           68
 Loans and advances to customers                                                    -          -            3,362
 Reinsurance contract assets                                                 14     122        125          110
 Derivative financial instruments                                                   789        781          851
 Post-employment benefit surplus                                             16     42         22           22
 Deferred tax assets                                                                39         32           76
                                                                                    29,737     30,433       33,650
 Current assets
 Other investments                                                                  166        206          325
 Inventories                                                                        2,964      2,635        2,856
 Trade and other receivables                                                        1,264      1,349        1,283
 Loans and advances to customers                                                    -          -            4,060
 Derivative financial instruments                                                   10         55           71
 Current tax assets                                                                 10         110          16
 Short-term investments                                                      11     1,912      2,128        2,692
 Cash and cash equivalents                                                   11     3,310      2,340        2,526
                                                                                    9,636      8,823        13,829
 Assets of the disposal group and non-current assets classified as held for  6      8,185      7,783        141
 sale
                                                                                    17,821     16,606       13,970
 Current liabilities
 Trade and other payables                                                           (10,884)   (10,264)     (10,591)
 Borrowings                                                                  13     (1,516)    (1,536)      (2,017)
 Lease liabilities                                                           10     (607)      (584)        (593)
 Provisions                                                                         (259)      (306)        (278)
 Insurance contract liabilities                                              14     (584)      (526)        (498)
 Customer deposits and deposits from banks                                          (582)      (108)        (4,860)
 Derivative financial instruments                                                   (51)       (25)         (64)
 Current tax liabilities                                                            (24)       (1)          (57)
                                                                                    (14,507)   (13,350)     (18,958)
 Liabilities of the disposal group classified as held for sale               6      (7,512)    (7,122)      -
 Net current liabilities                                                            (4,198)    (3,866)      (4,988)
 Non-current liabilities
 Trade and other payables                                                           (47)       (39)         (67)
 Borrowings                                                                  13     (5,580)    (5,683)      (5,911)
 Lease liabilities                                                           10     (6,935)    (7,038)      (7,116)
 Provisions                                                                         (172)      (175)        (195)
 Customer deposits and deposits from banks                                          (175)      (800)        (2,465)
 Derivative financial instruments                                                   (210)      (241)        (329)
 Post-employment benefit deficit                                             16     (426)      (657)        (200)
 Deferred tax liabilities                                                           (415)      (269)        (322)
                                                                                    (13,960)   (14,902)     (16,605)
 Net assets                                                                         11,579     11,665       12,057
 Equity
 Share capital                                                               17     433        445          451
 Share premium                                                                      5,165      5,165        5,165
 Other reserves                                                              17     3,002      3,131        3,018
 Retained earnings                                                                  2,985      2,930        3,430
 Equity attributable to owners of the parent                                        11,585     11,671       12,064
 Non-controlling interests                                                          (6)        (6)          (7)
 Total equity                                                                       11,579     11,665       12,057

 

The notes on pages 21 to 42 form part of this condensed consolidated financial
information.

These unaudited condensed consolidated interim financial statements for the 26
weeks ended 24 August 2024 were approved by the Board on 2 October 2024.

 

Group statement of changes in equity

 

                                                                                   Share     Share     Other reserves  Retained earnings  Total    Non-controlling interests  Total

                                                                                   Capital   Premium   (Note 17)       £m                 £m       £m                         Equity

                                                                                   £m        £m        £m                                                                     £m

                                                                           Notes
 At 24 February 2024                                                               445       5,165     3,131           2,930              11,671   (6)                        11,665
 Profit/(loss) for the period                                                      -         -         -               1,051              1,051    -                          1,051
 Other comprehensive income/(loss)
 Retranslation of net assets of overseas subsidiaries, joint ventures and          -         -         (22)            -                  (22)     -                          (22)
 associates, net of hedging instruments
 Change in fair value of financial assets at fair value through other              -         -         -               13                 13       -                          13
 comprehensive income
 Remeasurements of defined benefit pension schemes                         16      -         -         -               252                252      -                          252
 Gains/(losses) on cash flow hedges                                                -         -         (6)             -                  (6)      -                          (6)
 Cash flow hedges reclassified and reported in the Group income statement          -         -         (36)            -                  (36)     -                          (36)
 Finance income/(expenses) from insurance contracts issued                         -         -         (3)             -                  (3)      -                          (3)
 Finance income/(expenses) from reinsurance contracts held                         -         -         1               -                  1        -                          1
 Tax relating to components of other comprehensive income                          -         -         5               (64)               (59)     -                          (59)
 Total other comprehensive income/(loss)                                           -         -         (61)            201                140      -                          140
 Total comprehensive income/(loss)                                                 -         -         (61)            1,252              1,191    -                          1,191
 Inventory cash flow hedge movements
 (Gains)/losses transferred to the cost of inventory                               -         -         9               -                  9        -                          9
 Total inventory cash flow hedge movements                                         -         -         9               -                  9        -                          9
 Transactions with owners
 Own shares purchased for cancellation                                     17      -         -         (746)           -                  (746)    -                          (746)
 Own shares cancelled                                                      17      (12)      -         587             (575)              -        -                          -
 Own shares purchased for share schemes                                            -         -         (101)           -                  (101)    -                          (101)
 Share-based payments                                                              -         -         183             (46)               137      -                          137
 Dividends                                                                 7       -         -         -               (576)              (576)    -                          (576)
 Total transactions with owners                                                    (12)      -         (77)            (1,197)            (1,286)  -                          (1,286)
 At 24 August 2024                                                                 433       5,165     3,002           2,985              11,585   (6)                        11,579

 

                                                                               Share     Share     Other reserves  Retained earnings  Total    Non-controlling interests  Total

                                                                               Capital   Premium   (Note 17)       £m                 £m       £m                         Equity

                                                                               £m        £m        £m                                                                     £m
 At 25 February 2023                                                           463       5,165     3,139           3,469              12,236   (11)                       12,225
 Profit/(loss) for the period                                                  -         -         -               927                927      2                          929
 Other comprehensive income/(loss)
 Retranslation of net assets of overseas subsidiaries, joint ventures and      -         -         (73)            -                  (73)     -                          (73)
 associates, net of hedging instruments
 Change in fair value of financial assets at fair value through other          -         -         -               (6)                (6)      -                          (6)
 comprehensive income
 Remeasurements of defined benefit pension schemes                         16  -         -         -               213                213      -                          213
 Gains/(losses) on cash flow hedges                                            -         -         (1)             -                  (1)      2                          1
 Cash flow hedges reclassified and reported in the Group income statement      -         -         (25)            -                  (25)     -                          (25)
 Finance income/(expenses) from insurance contracts issued                     -         -         4               -                  4        -                          4
 Finance income/(expenses) from reinsurance contracts held                     -         -         (2)             -                  (2)      -                          (2)
 Tax relating to components of other comprehensive income                      -         -         (8)             (49)               (57)     -                          (57)
 Total other comprehensive income/(loss)                                       -         -         (105)           158                53       2                          55
 Total comprehensive income/(loss)                                             -         -         (105)           1,085              980      4                          984
 Transfer from hedging reserve to retained earnings                            -         -         44              (44)               -        -                          -
 Inventory cash flow hedge movements
 (Gains)/losses transferred to the cost of inventory                           -         -         47              -                  47       -                          47
 Total inventory cash flow hedge movements                                     -         -         47              -                  47       -                          47
 Transactions with owners
 Own shares purchased for cancellation                                     17  -         -         (752)           -                  (752)    -                          (752)
 Own shares cancelled                                                      17  (12)      -         515             (503)              -        -                          -
 Own shares purchased for share schemes                                        -         -         (47)            -                  (47)     -                          (47)
 Share-based payments                                                          -         -         177             (67)               110      -                          110
 Dividends                                                                 7   -         -         -               (510)              (510)    -                          (510)
 Total transactions with owners                                                (12)      -         (107)           (1,080)            (1,199)  -                          (1,199)
 At 26 August 2023                                                             451       5,165     3,018           3,430              12,064   (7)                        12,057

The notes on pages 21 to 42 form part of this condensed consolidated financial
information.

 

Group cash flow statement

 

 

                                                                                 Notes  26 weeks ended 24 August 2024  26 weeks ended 26 August 2023

                                                                                        £m                             (restated(a))

                                                                                                                       £m
 Cash flows generated from/(used in) operating activities
 Operating profit/(loss) of continuing operations                                       1,612                          1,426
 Operating profit/(loss) of discontinued operations                                     40                             56
 Depreciation and amortisation                                                          866                            850
 (Profit)/loss arising on sale of property, plant and equipment, investment             (3)                            2
 property, intangible assets, assets classified as held for sale and early
 termination of leases
 (Profit)/loss arising on sale of subsidiaries                                          -                              (12)
 Net remeasurement (gain)/loss on non-current assets held for sale                      44                             (16)
 Defined benefit pension scheme payments                                         16     (14)                           (13)
 Share-based payments                                                                   19                             13
 Fair value movements included in operating profit/(loss)                               10                             38
 Retail (increase)/decrease in inventories                                              (328)                          (364)
 Retail (increase)/decrease in trade and other receivables                              (35)                           (39)
 Retail increase/(decrease) in trade and other payables                                 533                            764
 Retail increase/(decrease) in provisions                                               (48)                           (81)
 Retail (increase)/decrease in working capital                                          122                            280
 Tesco Bank (increase)/decrease in loans and advances to customers                      (355)                          (480)
 Tesco Bank (increase)/decrease in trade, reinsurance and other receivables             1                              26
 Tesco Bank increase/(decrease) in customer and bank deposits, trade, insurance         274                            583
 and other payables
 Tesco Bank increase/(decrease) in provisions                                           (3)                            (2)
 Tesco Bank (increase)/decrease in working capital                                      (83)                           127
 Cash generated from/(used in) operations                                               2,613                          2,751
 Interest paid                                                                          (389)                          (394)
 Corporation tax paid                                                                   (181)                          (45)
 Net cash generated from/(used in) operating activities                                 2,043                          2,312
 Cash flows generated from/(used in) investing activities
 Proceeds from sale of property, plant and equipment, investment property,              16                             34
 intangible assets and assets classified as held for sale
 Purchase of property, plant and equipment, investment property and other               (480)                          (499)
 long-term assets
 Purchase of intangible assets                                                          (141)                          (138)
 Disposal of subsidiaries, net of cash disposed                                         -                              15
 Acquisition of subsidiaries, net of cash acquired                                      (46)                           -
 Investments in joint ventures and associates                                           (6)                            (5)
 Decrease in short-term investments((b))                                                1,180                          725
 Increase in short-term investments((b))                                                (964)                          (1,801)
 Proceeds from sale of other investments                                                866                            83
 Purchase of other investments                                                          (91)                           (87)
 Dividends received from joint ventures and associates                                  2                              6
 Interest received                                                                      136                            114
 Cash inflows from derivative financial instruments                                     27                             3
 Cash outflows from derivative financial instruments                                    -                              (15)
 Net cash generated from/(used in) investing activities                                 499                            (1,565)
 Cash flows generated from/(used in) financing activities
 Own shares purchased for cancellation                                           17     (575)                          (503)
 Own shares purchased for share schemes, net of cash received from employees            17                             (6)
 Repayment of capital element of obligations under leases                               (297)                          (308)
 Cash outflows exceeding the incremental increase in assets in a property               (14)                           (15)
 buyback
 Increase in borrowings                                                                 342                            982
 Repayment of borrowings                                                                (622)                          (97)
 Cash inflows from derivative financial instruments                                     438                            68
 Cash outflows from derivative financial instruments                                    (404)                          (66)
 Dividends paid to equity owners                                                 7      (575)                          (509)
 Net cash generated from/(used in) financing activities                                 (1,690)                        (454)
 Net increase/(decrease) in cash and cash equivalents                                   852                            293
 Cash and cash equivalents at the beginning of the period                               1,874                          1,565
 Effect of foreign exchange rate changes                                                (8)                            (9)
 Cash and cash equivalents, including cash held in the disposal group at the            2,718                          1,849
 end of the period
 Less: Cash held in the disposal group                                           6      (381)                          -
 Cash and cash equivalents at the end of the period                              11     2,337                          1,849

(a)  Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

(b)  Comparative net (investments in)/proceeds from sale of short-term
investments has been re-presented on a gross basis as increase and decrease in
short-term investments.

 

The notes on pages 21 to 42 form part of this condensed consolidated financial
information.

 

Note 1 Basis of preparation

These unaudited condensed consolidated interim financial statements have been
prepared in accordance with the Disclosure Guidance and Transparency Rules of
the UK Financial Conduct Authority, and with IAS 34 'Interim Financial
Reporting' under UK-adopted international accounting standards. Unless
otherwise stated, the accounting policies applied, and the judgements,
estimates and assumptions made in applying these policies, are consistent with
those used in preparing the Annual Report and Financial Statements 2024. The
financial period represents the 26 weeks ended 24 August 2024 (prior financial
period 26 weeks ended 26 August 2023, prior financial year 52 weeks ended 24
February 2024).

These condensed consolidated interim financial statements for the current
period and prior financial periods do not constitute statutory accounts as
defined in section 434 of the Companies Act 2006. A copy of the statutory
accounts for the prior financial year has been filed with the Registrar of
Companies. The auditor's report on those accounts was not qualified, did not
include a reference to any matters to which the auditor drew attention by way
of emphasis without qualifying the report and did not contain statements under
section 498(2) or (3) of the Companies Act 2006.

The Directors have, at the time of approving the condensed consolidated
interim financial statements, a reasonable expectation that the Group has
adequate resources to continue in operational existence for the foreseeable
future, which reflects a period of 18 months from the date of approval of the
condensed consolidated interim financial statements, and have concluded that
there are no material uncertainties relating to going concern. The Directors
have therefore continued to adopt the going concern basis in preparing the
condensed consolidated interim financial statements. Further information on
the Group's strong liquidity position is given in the Group review of
performance, Summary of total indebtedness section.

Adoption of new IFRSs

Standards, interpretations and amendments effective in the current financial
year have not had a material impact on the condensed consolidated interim
financial statements.

The Group has not applied any other standards, interpretations or amendments
that have been issued but are not yet effective. The impact of the following
is still under assessment:

-   IFRS 18 'Presentation and disclosure in financial statements', which
will become effective in the consolidated Group financial statements for the
financial year ending 26 February 2028, subject to UK endorsement.

Other standards, interpretations and amendments issued but not yet effective
are not expected to have a material impact.

Alternative performance measures (APMs)

In the reporting of financial information, the Directors have adopted various
APMs. Refer to the Glossary for a full list of the Group's APMs, including
comprehensive definitions, their purpose, reconciliations to IFRS measures and
details of any changes to APMs.

Note 2 Segmental reporting

The Group's operating segments are determined based on the Group's
organisational structure and internal reporting to the Chief Operating
Decision Maker (CODM). The CODM has been determined to be the Group Chief
Executive, with support from the Executive Committee, as the function
primarily responsible for the allocation of resources to segments and
assessment of performance of the segments.

The principal activities of the Group are presented in the following
reportable segments:

-  Retailing and associated activities (Retail) in:

-  UK & ROI - the United Kingdom and Republic of Ireland; and

-  Central Europe - Czech Republic, Hungary and Slovakia.

-  Retail banking, insurance and money services through Tesco Bank in the UK
(Tesco Bank).

In February 2024, the Board announced the sale of the Group's banking
operation ('Banking operations'), which has been consequently classified as a
discontinued operation. Refer to Note 6 for further details. The remaining
insurance business and money services are included within continuing
operations. Both continuing and discontinued elements remain within the Tesco
Bank segment, reflecting the Group's organisational structure and internal
reporting to the CODM at the half year reporting date.

The CODM uses adjusted operating profit, as reviewed at periodic Executive
Committee meetings, as the key measure of the segments' results as it
reflects the segments' trading performance that aids comparability over time
for the financial year under evaluation. Adjusted operating profit is a
consistent measure within the Group as defined within the Glossary. Refer to
Note 3 for adjusting items. Inter-segment revenue is not material.

Income statement

The segment results and the reconciliation of the segment measures to the
respective statutory items included in the Group income statement are as
follows:

 26 weeks ended 24 August 2024  UK & ROI      Central  Total    Tesco     Total segments at    Foreign exchange  Exclude:             Continuing operations at

At constant exchange rates
£m
Europe
Retail
  Bank
constant
£m
Banking operations
actual

£m
£m
£m
exchange
£m
exchange

£m
£m
 Revenue                        32,175        2,189    34,364   926       35,290               (110)             (407)                34,773
 Less: Fuel sales               (3,233)       (80)     (3,313)  -         (3,313)              3                 -                    (3,310)
 Sales                          28,942        2,109    31,051   926       31,977               (107)             (407)                31,463
 Adjusted operating profit      1,508         50       1,558    188       1,746                (3)               (94)                 1,649
 Adjusting items (Note 3)       (33)          -        (33)     (58)      (91)                 -                 54                   (37)
 Operating profit               1,475         50       1,525    130       1,655                (3)               (40)                 1,612
 Adjusted operating margin      4.7%          2.3%     4.5%     20.3%     4.9%                                   23.1%                4.7%

Tesco Bank segmental revenue of £926m (26 weeks ended 26 August 2023: £702m)
comprises continuing interest income of £46m (26 weeks ended 26 August 2023:
£41m), fees and commissions income of £132m (26 weeks ended 26 August 2023:
£90m), insurance revenue of £341m (26 weeks ended 26 August 2023: £223m)
and revenue within the discontinued Banking operations of £407m (26 weeks
ended 26 August 2023: £348m).

 26 weeks ended 24 August 2024                                     UK & ROI      Central  Total    Tesco  Total      Exclude:             Continuing operations at actual exchange

At actual exchange rates
£m
Europe
Retail
Bank

Banking operations
£m

£m
£m
£m    segments
£m

£m
 Revenue                                                           32,149        2,105    34,254   926    35,180     (407)                34,773
 Less: Fuel sales                                                  (3,232)       (78)     (3,310)  -      (3,310)    -                    (3,310)
 Sales                                                             28,917        2,027    30,944   926    31,870     (407)                31,463
 Adjusted operating profit                                         1,506         49       1,555    188    1,743      (94)                 1,649
 Adjusting items (Note 3)                                          (33)          -        (33)     (58)   (91)       54                   (37)
 Operating profit                                                  1,473         49       1,522    130    1,652      (40)                 1,612
 Adjusted operating margin                                         4.7%          2.3%     4.5%     20.3%  5.0%       23.1%                4.7%
 Share of post-tax profit/(loss) of joint ventures and associates                                                                         (2)
 Finance income                                                                                                                           132
 Finance costs                                                                                                                            (350)
 Profit before tax                                                                                                                        1,392

 

 26 weeks ended 26 August 2023                                     UK & ROI      Central  Total    Tesco  Total        Exclude:      Continuing operations at

At actual exchange rates

                                                                   £m            Europe   Retail   Bank    segments    Banking       Actual

                                                                                 £m       £m       £m     £m           operations*   exchange*

                                                                                                                       £m            £m
 Revenue                                                           31,226        2,221    33,447   702    34,149       (348)         33,801
 Less: Fuel sales                                                  (3,313)       (87)     (3,400)  -      (3,400)      -             (3,400)
 Sales                                                             27,913        2,134    30,047   702    30,749        (348)        30,401
 Adjusted operating profit                                         1,371         46       1,417    65     1,482        (56)          1,426
 Adjusting items (Note 3)                                          (16)          16       -        -      -            -             -
 Operating profit                                                  1,355         62       1,417    65     1,482        (56)          1,426
 Adjusted operating margin                                         4.4%          2.1%     4.2%     9.3%   4.3%         16.1%         4.2%
 Share of post-tax profit/(loss) of joint ventures and associates                                                                    4
 Finance income                                                                                                                      131
 Finance costs                                                                                                                       (400)
 Profit before tax                                                                                                                   1,161

*   Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

Balance sheet

The following tables show segment net assets and net debt (cash and cash
equivalents, short-term investments, joint venture loans, bank and other
borrowings, lease liabilities, derivative financial instruments and net debt
of the disposal group). Lease liabilities, joint venture loans and interest
receivables have been allocated to each segment. All other components of net
debt are not allocated to segments, reflecting how these balances are managed.
Intercompany transactions have been eliminated other than intercompany
transactions with Tesco Bank in net debt. Balances in relation to the
discontinued Banking operations have been included in the Tesco Bank segment
for both current and prior periods.

 

 At 24 August 2024                                         UK & ROI      Central  Tesco Bank  Unallocated  Total

£m
Europe
 £m
£m
£m

£m
 Goodwill and other intangible assets                      4,766         32       318         -            5,116
 Property, plant and equipment and investment property     15,651        1,449    59          -            17,159
 Right of use assets                                       4,990         443      1           -            5,434
 Non-current assets held for sale                          39            62       -           -            101
 Net assets of the disposal group excluding net debt((a))  -             -        743         -            743
 Net debt (including Tesco Bank)((b))                      (6,853)       (575)    740         (2,248)      (8,936)
 Other net assets/(liabilities)                            (7,291)       (322)    (425)       -            (8,038)
 Total net assets                                          11,302        1,089    1,436       (2,248)      11,579

(a)  Excludes £(171)m (24 February 2024: £(182)m, 26 August 2023: £nil) of
net debt items within the Tesco Bank segment relating to the Banking
operations disposal group.

(b)  Refer to Note 18.

 At 24 February 2024                                       UK & ROI      Central  Tesco Bank  Unallocated  Total

£m
Europe
 £m
£m
£m

£m
 Goodwill and other intangible assets                      4,713         33       320         -            5,066
 Property, plant and equipment and investment property     15,707        1,475    63          -            17,245
 Right of use assets                                       5,038         439      1           -            5,478
 Non-current assets held for sale                          23            62       -           -            85
 Net assets of the disposal group excluding net debt((a))  -             -        758         -            758
 Net debt (including Tesco Bank)((b))                      (6,926)       (575)    (102)       (2,263)      (9,866)
 Other net assets/(liabilities)                            (7,101)       (300)    300         -            (7,101)
 Total net assets                                          11,454        1,134    1,340       (2,263)      11,665

Refer to previous table for footnotes.

 

 At 26 August 2023                                      UK & ROI      Central  Tesco Bank  Unallocated  Total

£m
Europe
 £m
£m
£m

£m
 Goodwill and other intangible assets                   4,715         34       618         -            5,367
 Property, plant and equipment and investment property  15,272        1,473    70          -            16,815
 Right of use assets                                    5,073         439      10          -            5,522
 Non-current assets classified as held for sale         24            117      -           -            141
 Net debt (including Tesco Bank)((b))                   (7,000)       (558)    127         (2,330)      (9,761)
 Other net assets/(liabilities)                         (6,824)       (349)    1,146       -            (6,027)
 Total net assets                                       11,260        1,156    1,971       (2,330)      12,057

Refer to previous table for footnotes.

 

Other segment information

The tables below show the Group's total capital expenditure, depreciation and
amortisation, and impairment (loss)/reversal on financial assets, reconciled
to continuing operations:

 

 26 weeks ended 24 August 2024                                                UK & ROI      Central  Tesco  Total      Exclude: Banking operations  Continuing operations

£m
Europe
Bank

£m
£m

£m
£m    segments

£m
 Capital expenditure (including acquisitions through business combinations):
 Property, plant and equipment((a))                                           395           28       -      423        -                            423
 Goodwill and other intangible assets((b))                                    182           4        9      195        (6)                          189
 Depreciation and amortisation:
 Property, plant and equipment                                                (413)         (42)     (4)    (459)      -                            (459)
 Right of use assets                                                          (246)         (23)     -      (269)      -                            (269)
 Other intangible assets                                                      (128)         (5)      (5)    (138)      -                            (138)
 Impairment((c)):
 (Loss)/reversal on financial assets                                          2             -        (15)   (13)       15                           2

(a)  Includes £1m (26 weeks ended 26 August 2023: £nil) of property, plant
and equipment acquired through business combinations.

(b)  Includes £56m (26 weeks ended 26 August 2023: £nil) of goodwill and
other intangible assets acquired through business combinations.

(c)  Excludes impairment of other non-current assets.

 26 weeks ended 26 August 2023                                                UK & ROI      Central  Tesco  Total      Exclude: Banking operations((d))  Continuing operations((d))

£m
Europe
Bank

£m
£m

£m
£m    segments

£m
 Capital expenditure (including acquisitions through business combinations):
 Property, plant and equipment((a))                                           381           38       3      422        (1)                               421
 Goodwill and other intangible assets((b))                                    118           5        12     135        (12)                              123
 Depreciation and amortisation:
 Property, plant and equipment                                                (397)         (42)     (5)    (444)      1                                 (443)
 Right of use assets                                                          (247)         (22)     (1)    (270)      1                                 (269)
 Other intangible assets                                                      (113)         (6)      (17)   (136)      14                                (122)
 Impairment((c)):
 (Loss)/reversal on financial assets                                          -             (1)      (33)   (34)       33                                (1)

(a)-(c) Refer to previous table for footnotes.

(d) Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

 

Cash flow statement

The following tables provide further analysis of the Group cash flow
statement, including a split of cash flows between Retail continuing
operations, and Tesco Bank continuing and discontinued operations.

                                                                                                                       Tesco Bank
                                                                               Retail                                  Continuing                                      Discontinued    Tesco

                                                                                                                       operations                                      operations      Group
 26 weeks ended 24 August 2024                                                 Before adjusting  Adjusting  Retail     Before adjusting items  Adjusting items  Total  Total           Total

Total
£m
£m
£m
£m

                                                                               items             items
£m                                                                        £m

                                                                               £m                £m
 Operating profit/(loss)                                                       1,555             (33)       1,522      94                      (4)              90     40              1,652
 Depreciation and amortisation                                                 819               38         857        9                       -                9      -               866
 ATM net income                                                                (4)               -          (4)        4                       -                4      -               -
 (Profit)/loss arising on sale of property, plant and equipment, investment    7                 (10)       (3)        -                       -                -      -               (3)
 property, intangible assets, assets held for sale and early termination of
 leases
 Net remeasurement (gain)/loss on non-current assets held for sale             -                 -          -          -                       -                -      44              44
 Defined benefit pension scheme payments                                       (14)              -          (14)       -                       -                -      -               (14)
 Share-based payments                                                          19                -          19         (2)                     -                (2)    2               19
 Fair value movements included in operating profit/(loss)                      -                 -          -          (3)                     -                (3)    13              10
 Cash flows generated from/(used in) operations excluding working capital      2,382             (5)        2,377      102                     (4)              98     99              2,574
 (Increase)/decrease in working capital                                        169               (47)       122        (128)                   4                (124)  41              39
 Cash generated from/(used in) operations                                      2,551             (52)       2,499      (26)                    -                (26)   140             2,613
 Interest paid                                                                 (380)             -          (380)      (8)                     -                (8)    (1)             (389)
 Corporation tax paid                                                          (176)             -          (176)      (5)                     -                (5)    -               (181)
 Net cash generated from/(used in) operating activities*                       1,995             (52)       1,943      (39)                    -                (39)   139             2,043
 Proceeds from sale of property, plant and equipment, investment property,     1                 15         16         -                       -                -      -               16
 intangible assets and assets classified as held for sale
 Purchase of property, plant and equipment, investment property and other      (16)              -          (16)       -                       -                -      -               (16)
 long-term assets - property buybacks and store purchases
 Purchase of property, plant and equipment, investment property and other      (464)             -          (464)      -                       -                -      -               (464)
 long-term assets - other capital expenditure
 Purchase of intangible assets                                                 (130)             -          (130)      (5)                     -                (5)    (6)             (141)
 Acquisition of subsidiaries, net of cash acquired                             (46)              -          (46)       -                       -                -      -               (46)
 Investments in joint ventures and associates                                  (6)               -          (6)        -                       -                -      -               (6)
 Decrease in short-term investments                                            1,180             -          1,180      -                       -                -      -               1,180
 Increase in short-term investments                                            (964)             -          (964)      -                       -                -      -               (964)
 Proceeds from sale of other investments                                       2                 -          2          864                     -                864    -               866
 Purchase of other investments                                                 -                 -          -          (91)                    -                (91)   -               (91)
 Dividends received from joint ventures and associates                         2                 -          2          -                       -                -      -               2
 Interest received                                                             136               -          136        -                       -                -      -               136
 Cash inflows from derivative financial instruments                            -                 -          -          27                      -                27     -               27
 Net cash generated from/(used in) investing activities*                       (305)             15         (290)      795                     -                795    (6)             499
 Own shares purchased for cancellation                                         (575)             -          (575)      -                       -                -      -               (575)
 Own shares purchased for share schemes, net of cash received from employees   17                -          17         -                       -                -      -               17
 Repayment of capital element of obligations under leases                      (295)             -          (295)      (1)                     -                (1)    (1)             (297)
 Cash outflows exceeding the incremental increase in assets in a property      (14)              -          (14)       -                       -                -      -               (14)
 buyback
 Increase in borrowings                                                        342               -          342        -                       -                -      -               342
 Repayment of borrowings                                                       (476)             -          (476)      (146)                   -                (146)  -               (622)
 Cash inflows from derivative financial instruments                            437               -          437        1                       -                1      -               438
 Cash outflows from derivative financial instruments                           (404)             -          (404)      -                       -                -      -               (404)
 Dividends paid to equity holders                                              (575)             -          (575)      -                       -                -      -               (575)
 Net cash generated from/(used in) financing activities*                       (1,543)           -          (1,543)    (146)                   -                (146)  (1)             (1,690)

 Net increase/(decrease) in cash and cash equivalents                          147               (37)       110        610                     -                610    132             852
 Cash and cash equivalents at the beginning of the period                                                                                                                              1,874
 Effect of foreign exchange rate changes                                                                                                                                               (8)
 Cash and cash equivalents, including cash held in the disposal group, at the                                                                                                          2,718
 end of the period
 Less: Cash held in the disposal group                                                                                                                                                 (381)
 Cash and cash equivalents at the end of the period                                                                                                                                    2,337

*   Refer to page 47 for the reconciliation of the APM: Retail free cash
flow.

 

                                                                                                                      Tesco Bank (restated)((a))
                                                                              Retail                                  Continuing                                          Discontinued operations    Total

                                                                                                                      operations
 26 weeks ended 26 August 2023                                                Before adjusting  Adjusting  Total      Before adjusting items  Adjusting items  Total      Total                      Total

£m
£m
£m
£m
£m

                                                                              items             items                                                                                                £m

                                                                              £m                £m
 Operating profit/(loss)                                                      1,417             -          1,417      9                       -                9          56                         1,482
 Depreciation and amortisation                                                790               37         827        7                       -                7          16                         850
 ATM net income                                                               (5)               -          (5)        5                       -                5          -                          -
 (Profit)/loss arising on sale of property, plant and equipment, investment   10                (8)        2          -                       -                -          -                          2
 property, intangible assets, assets held for sale and early termination of
 leases
 (Profit)/loss arising on sale of subsidiaries                                -                 (12)       (12)       -                       -                -          -                          (12)
 Net remeasurement (gain)/loss on non-current assets held for sale            -                 (16)       (16)       -                       -                -          -                          (16)
 Defined benefit pension scheme payments                                      (13)              -          (13)       -                       -                -          -                          (13)
 Share-based payments                                                         13                -          13         (2)                     -                (2)        2                          13
 Fair value movements included in operating profit/(loss)                     -                 -          -          7                       -                7          31                         38
 Cash flows generated from operations excluding working capital               2,212             1          2,213      26                      -                26         105                        2,344
 (Increase)/decrease in working capital                                       368               (88)       280        52                      (1)              51         76                         407
 Cash generated from/(used in) operations                                     2,580             (87)       2,493      78                      (1)              77         181                        2,751
 Interest paid                                                                (387)             -          (387)      (7)                     -                (7)        -                          (394)
 Corporation tax paid                                                         (38)              -          (38)       (7)                     -                (7)        -                          (45)
 Net cash generated from/(used in) operating activities((b))                  2,155             (87)       2,068      64                      (1)              63         181                        2,312
 Proceeds from sale of property, plant and equipment, investment property,    2                 32         34         -                       -                -          -                          34
 intangible assets and assets classified as held for sale
 Purchase of property, plant and equipment, investment property and other     (22)              -          (22)       -                       -                -          -                          (22)
 long-term assets - property buybacks and store purchases
 Purchase of property, plant and equipment, investment property and other     (472)             -          (472)      (4)                     -                (4)        (1)                        (477)
 long-term assets - other capital expenditure
 Purchase of intangible assets                                                (123)             -          (123)      (2)                     -                (2)        (13)                       (138)
 Disposal of subsidiaries, net of cash disposed                               -                 15         15         -                       -                -          -                          15
 Investments in joint ventures and associates                                 (5)               -          (5)        -                       -                -          -                          (5)
 Decrease in short-term investments((c))                                      725               -          725        -                       -                -          -                          725
 Increase in short-term investments((c))                                      (1,801)           -          (1,801)    -                       -                -          -                          (1,801)
 Proceeds from sale of other investments                                      2                 -          2          81                      -                81         -                          83
 Purchase of other investments                                                (5)               -          (5)        (82)                    -                (82)       -                          (87)
 Dividends received from joint ventures and associates                        6                 -          6          -                       -                -          -                          6
 Special dividend received from Tesco Bank                                    250               -          250        (250)                   -                (250)      -                          -
 Interest received                                                            114               -          114        -                       -                -          -                          114
 Cash inflows from derivative financial instruments                           3                 -          3          -                       -                -          -                          3
 Cash outflows from derivative financial instruments                          (15)              -          (15)       -                       -                -          -                          (15)
 Net cash generated from/(used in) investing activities((b))                  (1,341)           47         (1,294)    (257)                   -                (257)      (14)                       (1,565)
 Own shares purchased for cancellation                                        (503)             -          (503)      -                       -                -          -                          (503)
 Own shares purchased for share schemes, net of cash received from employees  (6)               -          (6)        -                       -                -          -                          (6)
 Repayment of capital element of obligations under leases                     (306)             -          (306)      (1)                     -                (1)        (1)                        (308)
 Cash outflows exceeding the incremental increase in assets in a property     (15)              -          (15)       -                       -                -          -                          (15)
 buyback
 Increase in borrowings                                                       682               -          682        -                       -                -          300                        982
 Repayment of borrowings                                                      (97)              -          (97)       -                       -                -          -                          (97)
 Cash inflows from derivative financial instruments                           68                -          68         -                       -                -          -                          68
 Cash outflows from derivative financial instruments                          (66)              -          (66)       -                       -                -          -                          (66)
 Dividends paid to equity holders                                             (509)             -          (509)      -                       -                -          -                          (509)
 Net cash generated from/(used in) financing activities((b))                  (752)             -          (752)      (1)                     -                (1)        299                        (454)

 Net increase/(decrease) in cash and cash equivalents                         62                (40)       22         (194)                   (1)              (195)      466                        293
 Cash and cash equivalents at the beginning of the period                                                                                                                                            1,565
 Effect of foreign exchange rate changes                                                                                                                                                             (9)
 Cash and cash equivalents at the end of the period                                                                                                                                                  1,849

(a)  Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

(b)  Refer to page 47 for the reconciliation of the APM: Retail free cash
flow.

(c)  Comparative net (investments in)/proceeds from sale of short-term
investments has been re-presented on a gross basis as increase and decrease in
short-term investments.

 

Note 3 Adjusting items

Group income statement

Profit/(loss) for the period included the following adjusting items:

 26 weeks ended 24 August 2024                             Cost of sales  Administrative expenses  Total adjusting items included within operating profit  Finance income/  Taxation  Adjusting items included within discontinued operations

£m
£m
 £m

£m

                                                                                                                                                           (costs)                    £m

                                                                                                                                                           £m                                                                                  Total adjusting items

                                                                                                                                                                                                                                               £m
 Property transactions((a))                                -              7                        7                                                       -                (1)       -                                                        6
 Restructuring((b))                                        (3)            -                        (3)                                                     -                1         -                                                        (2)
 Amortisation of acquired intangible assets((c))           -              (38)                     (38)                                                    -                9         -                                                        (29)
 Banking operations disposal costs((d))                    (2)            (1)                      (3)                                                     -                1         -                                                        (2)
 Net pension finance income/(costs)((e))                   -              -                        -                                                       (15)             4         -                                                        (11)
 Fair value remeasurements of financial instruments((e))   -              -                        -                                                       66               (16)      -                                                        50
 Total adjusting items from continuing operations          (5)            (32)                     (37)                                                    51               (2)       -                                                        12
 Adjusting items relating to discontinued operations((f))  -              -                        -                                                       -                -         (41)                                                     (41)
 Total                                                     (5)            (32)                     (37)                                                    51               (2)       (41)                                                     (29)

(a)  Predominantly relates to the disposal of surplus properties that
generated a profit before tax of £10m (26 weeks ended 26 August 2023: £8m).

(b)  Provisions relating to operational restructuring changes announced as
part of 'Save to Invest', a multi-year programme which commenced in June 2022.
The total cost of the programme to date is £(235)m. Future cost savings will
not be reported within adjusting items.

(c)  Amortisation of acquired intangibles relates to historical inorganic
business combinations and does not reflect the Group's ongoing trading
performance.

(d)  Costs incurred within the continuing Group in relation to the sale of
Banking operations.

(e)  Net pension finance costs and fair value remeasurements of financial
instruments are included within adjusting items, as they can fluctuate
significantly due to external market factors that are outside management's
control. Refer to Note 4 for details of finance income and costs.

(f)   Refer to Note 6.

 

 26 weeks ended 26 August 2023                        Cost of sales  Administrative expenses  Total adjusting items included within operating profit  Finance income/ (costs)  Taxation  Adjusting items included within discontinued operations

£m
£m
 £m
£m
£m

                                                                                                                                                                                         £m

                                                                                                                                                                                                                                                  Total adjusting items

                                                                                                                                                                                                                                                  £m
 Property transactions                                2              22                       24                                                      -                        (4)       -                                                        20
 Restructuring                                        3              (2)                      1                                                       -                        -         -                                                        1
 Amortisation of acquired intangible assets           -              (37)                     (37)                                                    -                        9         -                                                        (28)
 Net pension finance income/(costs)                   -              -                        -                                                       (10)                     2         -                                                        (8)
 Fair value remeasurements of financial instruments   -              -                        -                                                       28                       (7)       -                                                        21
 Disposal of China associate in a prior period        -              -                        -                                                       -                        23        -                                                        23
 Disposal of subsidiary                               -              12                       12                                                      -                        -         -                                                        12
 Total adjusting items from continuing operations     5              (5)                      -                                                       18                       23        -                                                        41
 Adjusting items relating to discontinued operations  -              -                        -                                                       -                        -         -                                                        -
 Total                                                5              (5)                      -                                                       18                       23        -                                                        41

 

Group cash flow statement

The table below shows the impact of adjusting items from continuing operations
on the Group cash flow statement. There were no adjusting cash flows related
to discontinued operations in the current and comparative periods:

                                                   Cash flows from             Cash flows from             Cash flows from

operating activities
investing activities
financing activities
                                                   26 weeks     26 weeks       26 weeks     26 weeks       26 weeks     26 weeks

2024
2023
2024
2023
2024
2023

£m
£m
£m
£m
£m
£m
 Property transactions((a))                        -            -              15           32             -            -
 Disposal of subsidiaries((b))                     -            -              -            15             -            -
 Restructuring((c))                                (52)         (88)           -            -              -            -
 Total adjusting items from continuing operations  (52)         (88)           15           47             -            -

(a)  Property transactions include £2m proceeds (26 weeks ended 26 August
2023: £14m) relating to the sale of stores in Poland in 2021 not included in
the sale of the corporate business.

(b)  In the prior period the Group disposed of its Booker subsidiary
Ritter-Courivaud Limited, part of the UK & ROI segment.

(c)  Cash outflows predominantly relating to operational restructuring
changes as part of the multi-year 'Save to Invest' programme, which commenced
in June 2022.

Note 4 Finance income and costs

 Continuing operations                               Notes  26 weeks  26 weeks

2024
2023

£m
£m
 Finance income
 Interest and similar income                                124       123
 Interest income on other investments                       6         6
 Finance income on net investment in leases                 1         1
 Finance income from reinsurance contracts held             1         1
 Total finance income                                       132       131
 Finance costs
 GBP MTNs and loans                                         (102)     (96)
 EUR MTNs                                                   (46)      (55)
 USD bonds                                                  (9)       (9)
 Interest expense on lease liabilities                      (186)     (183)
 Finance expenses from insurance contracts issued           (7)       (5)
 Other interest costs                                       (51)      (70)
 Total finance costs before adjusting items                 (401)     (418)
 Fair value remeasurements of financial instruments         66        28
 Net pension finance costs                           16     (15)      (10)
 Total finance costs                                        (350)     (400)
 Net finance costs                                          (218)     (269)

Note 5 Taxation

Recognised in the Group income statement

 Continuing operations                              26 weeks  26 weeks

2024

         2023
                                                    £m

                                                              (restated*)

                                                              £m
 Current tax charge
 UK corporation tax                                 256       171
 Overseas tax                                       39        35
                                                    295       206
 Deferred tax charge
 Origination and reversal of temporary differences  75        68
                                                    75        68
 Total income tax charge                            370       274

 Analysed as:
 Tax charge/(credit) on adjusted profit             368       297
 Tax charge/(credit) on adjusting items             2         (23)
 Total income tax charge                            370       274

 Effective tax rate                                 26.6%     23.6%
 Adjusted effective tax rate                        26.7%     26.0%

*   Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

 

The tax charge in the Group income statement is based on management's best
estimate of the full year effective tax rates by geographical unit applied to
half year profits, which is then adjusted for tax on adjusting items arising
in the period to 24 August 2024. The statutory rate of corporation tax has
been applied to the adjusting items, based on the geographical unit of that
item. Refer to Note 3 for further details.

The Group is within the scope of the Organisation for Economic Co-operation
and Development (OECD) Pillar Two model rules. Pillar Two legislation has been
enacted in the UK introducing a global minimum effective tax rate of 15%. The
legislation implements a domestic top-up tax and a multinational top-up tax,
effective for accounting periods starting on or after 31 December 2023. The
Group has applied the exception under IAS 12 to recognising and disclosing
information about deferred tax assets and liabilities related to top-up income
taxes. Under the legislation, the Group is liable to pay a top-up tax for the
difference between its effective tax rate per jurisdiction and the 15% minimum
rate. The Group has performed an assessment of the potential exposure to
Pillar Two income taxes and there is not expected to be a material impact on
the Group's tax charge.

Note 6 Discontinued operations

The following table presents a breakdown of the assets and liabilities of the
disposal group and non-current assets classified as held for sale.

 

                                                                               24 August                           24 February                         26 August 2023

                                                                                2024                               2024
                                                                               Banking operations  Other  Total    Banking operations  Other  Total    Total

£m

£m
£m

£m
£m
                                                                                                   £m                                  £m
 Assets of the disposal group                                                  8,084               -      8,084    7,698               -      7,698    -
 Non-current assets classified as held for sale*                               -                   101    101      -                   85     85       141
 Total assets of the disposal group and non-current assets classified as held  8,084               101    8,185    7,698               85     7,783    141
 for sale
 Liabilities of the disposal group                                             (7,512)             -      (7,512)  (7,122)             -      (7,122)  -
 Total net assets of the disposal group and non-current assets classified as   572                 101    673      576                 85     661      141
 held for sale

*   Other non-current assets classified as held for sale consist mainly of
properties in the UK and Central Europe (24 February 2024: UK and Central
Europe, 26 August 2023: Central Europe) due to be sold within one year. Due to
the individual nature of each property, fair values are classified as Level 3
within the fair value hierarchy.

Disposal of Banking operations

In February 2024, the Group reached agreement on the terms of a proposed sale
of its banking operations, comprising personal loans, credit cards, customer
deposits, and associated operational capabilities ('Banking operations') for
consideration of £600m. The sale is subject to regulatory approval and is
expected to complete by the end of this calendar year.

The related assets and liabilities have been classified as held for sale in
the Banking operations disposal group within the Tesco Bank segment, with
Group results for the 26 weeks ended 26 August 2023 re-presented to present
Banking operations as a discontinued operation.

Balance sheet of the disposal group

The following table presents a breakdown of the assets and liabilities of the
Banking operations disposal group:

                                                                24 August 2024  24 February 2024

                                                                £m              £m
 Loans and advances to customers                                8,036           7,669
 Derivative financial instruments                               34              54
 Trade and other receivables                                    89              47
 Cash and cash equivalents                                      381             346
 Excess loss on remeasurement of the disposal group             (456)           (418)
 Assets of the disposal group classified as held for sale       8,084           7,698

 Trade and other payables                                       (63)            (81)
 Borrowings                                                     (550)           (549)
 Provisions                                                     (20)            (19)
 Lease liabilities                                              (16)            (17)
 Deposits from customers                                        (6,843)         (6,440)
 Derivative financial instruments                               (20)            (16)
 Liabilities of the disposal group classified as held for sale  (7,512)         (7,122)

 

Upon classification as held for sale in February 2024, the Group recognised a
loss on remeasuring the disposal group to fair value less costs to sell.
The loss was allocated to goodwill and other assets of the disposal group
within the scope of the measurement requirements of IFRS 5, which were fully
written off. The excess loss remaining was recognised as a reduction in the
total assets of the disposal group, which primarily comprise loans and
advances to customers measured under IFRS 9. Since the classification of the
disposal group as held for sale at February 2024, this excess loss has
increased by £38m to reflect the latest fair value less costs to sell.

 

Income statement of discontinued operations

                                                                26 weeks ended       26 weeks ended

                                                                 24 August 2024      26 August 2023((a))
                                                                £m                   £m
 Revenue                                                        407                  348
 Operating costs                                                (313)                (292)
 Adjusted operating profit/(loss)                               94                   56
 Adjusted finance (costs)/income                                (1)                  -
 Adjusted profit/(loss) before tax                              93                   56
 Taxation                                                       (23)                 (14)
 Adjusted profit/(loss) after tax                               70                   42
 Fair value remeasurement of assets of the disposal group((b))  (44)                 -
 Other adjusting items((c))                                     (10)                 -
 Tax on adjusting items                                         13                   -
 Total adjusting items                                          (41)                 -
 Total profit/(loss) after tax of discontinued operations       29                   42

(a)  Comparatives have been re-presented to disclose Banking operations as a
discontinued operation.

(b)  Fair value remeasurement of assets of the disposal group includes £(6)m
remeasurements on non-current assets and £(38)m loss in excess of the
carrying amount of the non-current assets.

(c)  Other adjusting items relate to programme costs in order to separate
Banking operations from the remaining business of Tesco Bank, including
professional fees, legal fees, consultancy fees and technology build costs.

Cash flow statement of discontinued operations

                                              26 weeks ended     26 weeks ended

                                              24 August 2024      26 August 2023
                                              £m                 £m
 Net cash flows from operating activities     139                181
 Net cash flows from investing activities     (6)                (14)
 Net cash flows from financing activities     (1)                299
 Net cash flows from discontinued operations  132                466

Expected credit losses (ECLs) of the Banking operations disposal group

The Banking operations disposal group has specific risks in relation to ECLs
on loans and advances to customers. The financial risk for ECLs is that a
retail customer or counterparty to a wholesale transaction will fail to meet
its obligations in accordance with contractually agreed terms and Tesco Bank
will incur losses as a result.

The ECLs calculation and the measurement of significant deterioration in
credit risk both incorporate forward-looking information using a range of
macroeconomic scenarios, with key variables being the Bank of England base
rate, unemployment rate and gross domestic product.

There are four scenarios commissioned from a third-party provider:

 Scenario    Scenario assumptions                                                             Weighting (%)
 Base        Base rate drops to a little below 5% by end-2024. Unemployment expected to       40%
             remain around 4.5% through 2025 before reducing back towards 4.0% over the
             remaining years of the forecast. Growth strengthens in 2025 as interest rates
             drop back and consumer demand rises.
 Upside      Geopolitical tensions begin to diminish and increased oil and gas supply to      30%
             Europe causes energy prices to drop back (oil to below $70 a barrel, quarterly
             average). Inflation falls below the 2% target. Base rate falls more quickly,
             with commensurate increases in business confidence which supports job hiring.
             Growth is predicted to be at pre-pandemic levels in 2024, accelerating to 3.4%
             in 2025.
 Downside 1  Disruption to energy supplies and commodities from geopolitical tensions drive   25%
             wholesale price rises that are passed on to consumers and cause higher
             inflation. Base rate peaks at 6.25% in 2024 and unemployment rises to 5.8% in
             early 2025. Economic contraction until mid-2025.
 Downside 2  Similar to Downside 1, but inflation remains above target until mid-2028,        5%
             Sterling depreciates more markedly against the Dollar. Base rates reach 7.75%
             in early 2025 and unemployment peaks at 7.5% in early 2025 (remaining above 6%
             until end-2028). Growth declines in 2024 and 2025 before stabilising in 2026.

 

The economic scenarios used include the following ranges of key indicators:

 As at 24 August 2024 (five-year average)    Base  Upside  Downside 1  Downside 2

40%
30%
25%
5%
 Bank of England base rate((a))              3.8%  3.2%    4.8%        6.1%
 Gross domestic product((b))                 1.8%  2.3%    1.3%        0.7%
 Unemployment rate                           4.3%  4.0%    5.2%        6.5%
 Unemployment rate peak in year              4.4%  4.1%    5.5%        7.0%

 As at 24 February 2024 (five-year average)  Base  Upside  Downside 1  Downside 2

40%
30%
25%
5%
 Bank of England base rate((a))              4.1%  3.5%    5.4%        7.2%
 Gross domestic product((b))                 1.5%  2.0%    0.8%        0.1%
 Unemployment rate                           4.4%  4.0%    5.5%        7.2%
 Unemployment rate peak in year              4.4%  4.0%    5.7%        7.5%

 As at 26 August 2023 (five-year average)    Base  Upside  Downside 1  Downside 2

40%
30%
25%
5%
 Bank of England base rate((a))              4.7%  3.8%    5.8%        7.2%
 Gross domestic product((b))                 1.2%  1.7%    0.6%        0.1%
 Unemployment rate                           4.2%  3.9%    5.1%        6.5%
 Unemployment rate peak in year              4.3%  3.9%    5.3%        6.8%

(a)  Simple average.

(b)  Annual growth rates.

Key assumptions and sensitivity

The key assumptions to which the Tesco Bank ECL is most sensitive are
macroeconomic factors, probability of default (PD), loss given default (LGD),
PD threshold (staging), and expected lifetime (revolving credit facilities).
The table below sets out the changes in the ECL allowance that would arise
from reasonably possible changes in these assumptions from those used in the
ECL allowance calculations as at 24 August 2024 and excludes specific
management overlays which are discussed further below:

                                                                            Impact on the loss allowance
 Key assumption                                 Reasonably possible change  24 August   24 February 2024  26 August

£m

                                                                            2024                          2023

£m
£m
 Closing ECL allowance                                                      395         433               452
 Macroeconomic factors (100% weighted)          Upside scenario             (33)        (42)              (37)
                                                Base scenario               (15)        (20)              (11)
                                                Downside scenario 1         41          55                40
                                                Downside scenario 2         127         170               110
 Probability of default                         Increase of 10%             29          30                33
                                                Decrease of 10%             (29)        (29)              (32)
 Loss given default                             Increase of 2.5%            10          10                10
                                                Decrease of 2.5%            (10)        (10)              (10)
 Probability of default threshold (staging)     Increase of 20%             (7)         (8)               (8)
                                                Decrease of 20%             11          13                13
 Expected lifetime (revolving credit facility)  Increase of 1 year          4           4                 4
                                                Decrease of 1 year          (5)         (5)               (6)

 

In previous periods, certain specific management overlays have been recognised
to address an increased downside risk from a high inflationary environment,
the high cost of borrowing and the cost-of-living crisis. With the reduction
to inflation since February 2024, the management overlay for cost of living
has been removed as the risk is now adequately captured in the underlying
portfolio.

The specific management overlay recognised to address the prevailing downside
risks and ensure the potential impacts of future stress are adequately
provided for, is detailed below.

 Overlay               Description of adjustment                                                       24 August  24 February  26 August

                                                                                                       2024       2024         2023

£m

£m
                                                                                                                  £m
 Underestimation risk  Risk that the beneficial impact of recent credit loss trends incorporated into  7          8            56
                       credit risk models are transitive and may reverse due to the uncertain
                       economic climate
 Cost of living        A portion of Tesco Bank's customers may be more impacted by cost-of-living      -          20           20
                       pressures, with deterioration in their ability to repay unsecured lending
                       balances
 Total overlays                                                                                        7          28           76

Movements in the management overlays above also reflect incorporation over
time of the identified risks into the modelled scenarios.

Note 7 Dividends

                                                                26 weeks ended 24 August 2024       26 weeks ended 26 August 2023
                                                                Pence/share      £m                 Pence/share      £m
 Amounts recognised through equity as distributions to owners:
 Paid prior financial year final dividend*                      8.25             576                7.05             510
 (Increase)/decrease in unclaimed dividends                     -                (1)                -                (1)
 Dividends paid in the financial period                                          575                                 509

 Interim dividend declared for the current period               4.25             291                3.85             274

*   Excludes £5m prior financial year final dividend waived (26 August
2023: £6m).

The interim dividend was approved by the Board of Directors on 2 October 2024.
It will be paid on 22 November 2024 to shareholders who are on the Register of
members at close of business on 11 October 2024.

A dividend reinvestment plan (DRIP) is available to shareholders who would
prefer to invest their dividends in the shares of the Company. For those
shareholders electing to receive the DRIP, the last date for receipt of a new
election is 1 November 2024.

Note 8 Earnings/(losses) per share and diluted earnings/(losses) per
share

                                               26 weeks ended 24 August 2024                  26 weeks ended 26 August 2023 (restated((a)))
                                               Basic       Dilutive share       Diluted       Basic             Dilutive share       Diluted

options and awards
options and awards
 Profit/(loss) (£m)
 Continuing operations((b))                    1,022       -                    1,022         885               -                    885
 Discontinued operations                       29          -                    29            42                -                    42
 Total                                         1,051       -                    1,051         927               -                    927
 Weighted average number of shares (millions)  6,922       70                   6,992         7,172             54                   7,226

 Earnings/(losses) per share (pence)
 Continuing operations                         14.76       (0.14)               14.62         12.34             (0.09)               12.25
 Discontinued operations                       0.42        (0.01)               0.41          0.59              (0.01)               0.58
 Total                                          15.18      (0.15)                15.03         12.93            (0.10)                12.83

(a)  Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

(b)  Excludes profits attributable to non-controlling interests of £nil (26
weeks ended 26 August 2023: £2m).

APM: Adjusted diluted earnings per share

 Continuing operations                                                           Notes  26 weeks  26 weeks

2024

         2023

                                                                                                  (restated((a)))
 Profit before tax (£m)                                                                 1,392     1,161
 Exclude: Adjusting items (£m)                                                   3      (14)      (18)
 Adjusted profit before tax (£m)                                                        1,378     1,143
 Adjusted profit before tax attributable to the owners of the parent (£m)((b))          1,378     1,141
 Taxation on adjusted profit before tax attributable to the owners of the               (368)     (297)
 parent (£m)
 Adjusted profit after tax attributable to the owners of the parent (£m)                1,010     844

 Basic weighted average number of shares (millions)                                     6,922     7,172
 Adjusted basic earnings per share (pence)                                              14.59     11.77

 Diluted weighted average number of shares (millions)                                   6,992     7,226
 Adjusted diluted earnings per share (pence)                                            14.45     11.68

(a)  Comparatives have been re-presented to disclose Banking operations as a
discontinued operation. Refer to Note 6.

(b)  Excludes profit before tax attributable to non-controlling interests of
£nil (26 weeks ended 26 August 2023: £2m).

Note 9 Property, plant and equipment

                                                                     24 August 2024                        26 August 2023
                                                         Land and    Other((a))      Total     Land and    Other((a))      Total

buildings

£m
buildings

£m

£m         £m
£m         £m
 Net carrying value
 Opening balance                                         14,997      2,224           17,221    14,870      1,992           16,862
 Foreign currency translation                            (15)        (4)             (19)      (81)        (13)            (94)
 Additions((b))                                          158         264             422       144         278             422
 Acquired through business combinations                  -           1               1         -           -               -
 Reclassification                                        3           (2)             1         3           (3)             -
 Transfers (to)/from assets classified as held for sale  (18)        -               (18)      56          2               58
 Disposals                                               (11)        (2)             (13)      (8)         (6)             (14)
 Depreciation charge for the period                      (230)       (229)           (459)     (221)       (223)           (444)
 Closing balance                                         14,884      2,252           17,136    14,763      2,027           16,790

 Construction in progress included above((c))            114         247             361       86          244             330

(a)  Other assets consist of fixtures and fittings with a net carrying value
of £1,713m (24 February 2024: £1,679m, 26 August 2023: £1,529m), office
equipment with a net carrying value of £235m (24 February 2024: £234m, 26
August 2023: £199m) and motor vehicles with a net carrying value of £304m
(24 February 2024: £311m, 26 August 2023: £299m).

(b)  Includes £25m (24 February 2024: £107m, 26 August 2023: £34m)
relating to property buyback and store purchase transactions.

(c)  Construction in progress does not include land.

Commitments for capital expenditure contracted for, but not incurred, at 24
August 2024 were £358m (24 February 2024: £160m, 26 August 2023: £279m),
principally relating to store development and distribution investment.

At each reporting date, the Group reviews the carrying amounts of its
non-current assets to determine whether there is any indication of impairment
loss or impairment reversal. The Group has concluded there are no such
indicators during the 26 weeks ended 24 August 2024 (26 weeks ended 26 August
2023: £nil).

Note 10 Leases

Group as lessee

Right of use assets

                                                                    24 August 2024                       26 August 2023
                                                        Land and    Other           Total    Land and    Other           Total

buildings
£m
£m
buildings
£m
£m

£m
£m
 Net carrying value
 Opening balance                                        5,365       113             5,478    5,387       113             5,500
 Additions (including sale and leaseback transactions)  87          31              118      126         9               135
 Acquired through business combinations                 5           -               5        -           -               -
 Depreciation charge for the period                     (251)       (18)            (269)    (252)       (18)            (270)
 Other movements*                                       102         -               102      156         1               157
 Closing balance                                        5,308       126             5,434    5,417       105             5,522

*   Other movements include lease terminations, modifications and
reassessments, foreign exchange, reclassifications between asset classes and
entering into finance subleases.

 

Lease liabilities

The following table shows the discounted lease liabilities included in the
Group balance sheet and the contractual undiscounted lease payments:

                                    24 August  24 February  26 August

                                    2024       2024         2023

£m

£m
                                               £m
 Current                            607        584          593
 Non-current                        6,935      7,038        7,116
 Total lease liabilities            7,542      7,622        7,709
 Total undiscounted lease payments  10,570     10,757       10,800

A reconciliation of the Group's opening to closing lease liabilities balance
is presented in Note 18.

Note 11 Cash and cash equivalents and short-term investments

Cash and cash equivalents

                                                             24 August  24 February  26 August

                                                             2024       2024         2023

£m
£m
£m
 Cash at bank and on hand                                    3,223      2,300        2,470
 Short-term deposits                                         87         40           56
 Cash and cash equivalents in the Group balance sheet        3,310      2,340        2,526
 Bank overdrafts                                             (973)      (812)        (677)
 Cash and cash equivalents in the Group cash flow statement  2,337      1,528        1,849

Short-term investments

                                                       24 August  24 February  26 August

                                                       2024       2024         2023

£m
£m
£m
 Money market funds, deposits and similar instruments  1,912      2,128        2,692

Cash and cash equivalents include £28m (24 February 2024: £30m, 26 August
2023: £28m) of restricted amounts mainly relating to unclaimed dividends, the
Group's pension schemes and employee benefit trusts.

Note 12 Commercial income

Below are the commercial income balances included within inventories and trade
and other receivables, or netted against trade and other payables.

                              24 August  24 February  26 August

                              2024       2024         2023

£m
£m
£m
 Current assets
 Inventories                  (12)       (12)         (12)
 Trade and other receivables
 Trade/other receivables      81         86           61
 Accrued income               114        136          105
 Current liabilities
 Trade and other payables     108        138          96

 

Note 13 Borrowings

Borrowings are classified as current and non-current based on their scheduled
repayment dates. Repayments of principal amounts are classified as current if
the repayment is scheduled to be made within one year of the balance sheet
date. During the 26-weeks ended 24 August 2024, within continuing operations,
the Group made principal repayments of: €473m (26 weeks ended 26 August
2023: £97m) relating to a Euro MTN which matured July 2024; €50m partial
repayment on the Euro 2047 MTN; principal repayments on amortising secured
debt of £27m; and Tesco Bank repaid Senior MREL Notes of £146m. In addition,
there has been a £350m (26 weeks ended 26 August 2023: £982m) bond issuance,
maturing in May 2034.

Current

                                24 August  24 February  26 August

                                2024       2024         2023

£m
£m
£m
 Bank loans and overdrafts      998        838          704
 Borrowings*                    518        698          1,313
                                1,516      1,536        2,017

Non-current

                  24 August  24 February  26 August

                  2024       2024         2023

£m
£m
£m
 Borrowings*      5,580      5,683        5,911

*   £nil of current (24 February 2024: £nil, 26 August 2023: £139m) and
£nil of non-current borrowings (24 February 2024: £143m, 26 August 2023:
£299m) relate to borrowings issued by Tesco Bank.

Borrowing facilities

The Group has a £2.5bn undrawn committed facility available at 24 August 2024
(24 February 2024: £2.5bn, 26 August 2023: £2.5bn), in respect of which all
conditions precedent had been met as at that date, consisting of a syndicated
revolving credit facility expiring in more than two years. The cost of the
facility is linked to three ESG targets and incurs commitment fees at market
rates which would provide funding at floating rates.

In addition, Tesco Bank has a separate £200m committed repurchase facility,
maturing on 26 October 2024.

There were no withdrawals from either facility during the financial period to
24 August 2024 (26 weeks ended 26 August 2023: £nil).

Note 14 Insurance

Balances in this note relate to the Group's subsidiary, Tesco Underwriting
Limited (TU), part of the Tesco Bank segment.

Insurance contract liabilities and reinsurance contract assets

The breakdown of portfolios and groups of insurance contracts issued and
reinsurance contracts held is set out in the table below:

                                              At 24 August 2024                                                                 At 24 February 2024                                                               At 26 August 2023
                                              Insurance contract liabilities  Reinsurance contracts held  Net (liabilities)/    Insurance contract liabilities  Reinsurance contracts held  Net (liabilities)/    Insurance contract liabilities  Reinsurance contracts held  Net (liabilities)/

                                              £m                              £m                          assets                £m                              £m                          assets                £m                              £m                          assets

                                                                                                          £m                                                                                £m                                                                                £m
 (Liabilities)/assets for remaining coverage  (326)                           (274)                       (600)                 (260)                           (178)                       (438)                  (260)                           (190)                       (450)
 (Liabilities)/assets for incurred claims     (258)                           396                         138                   (266)                            303                         37                    (238)                          300                         62
                                              (584)                           122                         (462)                 (526)                            125                        (401)                  (498)                          110                          (388)

 Contracts measured under PAA                 (440)                           68                          (372)                 (364)                            62                         (302)                  (312)                          43                           (269)
 Contracts not measured under PAA*            (144)                           54                          (90)                  (162)                            63                         (99)                   (186)                          67                           (119)
                                              (584)                           122                         (462)                 (526)                            125                        (401)                  (498)                          110                          (388)

*   Contracts not measured under the premium allocation approach (PAA) are
measured using the general measurement model.

Measurement components of insurance contract liabilities and reinsurance
contract assets are set out in the table below. The estimate of the present
value of future cash flows is adjusted for events since the actuarial
valuation:

                                 At 24 August 2024                                                      At 24 February 2024                                                      At 26 August 2023
                                 Present value of future cash flows                                     Present value of future cash flows                                       Present value of future cash flows

                                 £m                                  Risk adjustment                    £m                                  Risk adjustment                      £m                                  Risk adjustment

                                                                     £m                                                                     £m                                                                       £m

                                                                                       CSM    Total                                                           CSM     Total                                                            CSM     Total

                                                                                       £m     £m                                                              £m      £m                                                               £m      £m
 Insurance contract liabilities  (495)                               (18)              (71)   (584)     (437)                               (16)              (73)    (526)       (401)                               (17)              (80)    (498)
 Reinsurance contract assets     89                                  6                 27     122       95                                  6                 24      125        74                                  7                 29      110
 Net (liabilities)/assets        (406)                               (12)              (44)   (462)      (342)                               (10)              (49)    (401)      (327)                               (10)              (51)    (388)

 

Note 15 Financial instruments

At 24 August 2024 and 24 February 2024, the tables below exclude the assets
and liabilities of the Banking operations disposal group classified as held
for sale.

The expected maturity of financial assets and liabilities is not considered to
be materially different to their current and non-current classification.

Fair value of financial assets and liabilities measured at amortised cost

The table excludes cash and cash equivalents, short-term investments, trade
receivables/payables, other receivables/payables, accruals and deposits from
banks where the carrying values approximate fair value. The levels in the
table refer to the fair value measurement hierarchy.

                                                               24 August 2024           24 February 2024          26 August 2023
                                                      Level    Carrying  Fair           Carrying   Fair           Carrying  Fair

value
value((a))
value
value((a))
value
value((a))

£m
£m
£m
£m
£m
£m
 Financial assets measured at amortised cost
 Loans and advances to customers((b))                 3        -         -              -          -              7,422     7,385
 Investment securities at amortised cost((c))         1 and 2  197       209            1,033      838            1,030     1,025
 Joint ventures and associates loan receivables((d))  2        96        107            96         97             106       110
 Financial liabilities measured at amortised cost
 Borrowings
 Amortised cost((e))                                  1        (5,079)   (4,871)        (5,067)    (4,794)        (5,238)   (4,829)
 Bonds in fair value hedge relationships              1        (2,017)   (2,067)        (2,152)    (2,211)        (2,690)   (2,729)
 Customer deposits((b))                               3        -         -              -          -              (6,342)   (6,205)

(a)  Refer to the fair value measurement section below for details on Level 2
and 3 valuation methodology.

(b)  In February 2024 loans and advances to customers and customer deposits
were transferred to the Banking operations disposal group classified as held
for sale. Refer to Note 6 for further details.

(c)  Investment securities held by Tesco Bank have been wound down as part of
the preparation for the disposal of Banking operations. Refer to Note 2.

(d)  Joint ventures and associates loan receivables carrying amounts of £96m
(24 February 2024: £96m, 26 August 2023: £106m) are presented in the Group
balance sheet net of deferred profits of £nil (24 February 2024: £nil, 26
August 2023: £38m) historically arising from the sale of property assets to
joint ventures.

(e)  Comparative fair values as at 26 August 2023 have been restated from
£(5,480)m to £(4,829)m for a revision in the fair value methodology applied
to certain index-linked bonds, with no impact on their carrying values.

Fair value measurement by level of fair value hierarchy

The following tables present the Group's financial assets and liabilities that
are measured at fair value, by level of fair value hierarchy:

-   quoted prices (unadjusted) in active markets for identical assets or
liabilities (Level 1);

-   inputs other than quoted prices included within Level 1 that are
observable for the asset or liability, either directly (that is, as prices) or
indirectly (that is, derived from prices) (Level 2); and

-   inputs for the asset or liability that are not based on observable
market data (that is, unobservable inputs) (Level 3).

Level 2 assets and liabilities are valued by discounting future cash flows
using externally sourced market yield curves, including interest rate curves
and foreign exchange rates from highly liquid markets. Refer to the Level 3
instruments section below for details on Level 3 valuation methodology.

 At 24 August 2024                                               Level 1  Level 2  Level 3  Total

£m
£m
£m
£m
 Assets
 Investments at fair value through other comprehensive income    751      -        19       770
 Short-term investments at fair value through profit or loss     949      -        -        949
 Cash and cash equivalents at fair value through profit or loss  -        63       -        63
 Investments at fair value through profit or loss                -        -        16       16
 Derivative financial instruments:
 Interest rate swaps                                             -        -        11       11
 Cross-currency swaps                                            -        -        141      141
 Index-linked swaps                                              -        -        636      636
 Foreign currency forward contracts                              -        11       -        11
 Total assets                                                    1,700    74       823      2,597
 Liabilities
 Derivative financial instruments:
 Interest rate swaps                                             -        -        (88)     (88)
 Cross-currency swaps                                            -        -        (130)    (130)
 Foreign currency forward contracts                              -        (38)     -        (38)
 Diesel forward contracts                                        -        (5)      -        (5)
 Total liabilities                                               -        (43)     (218)    (261)
 Net assets                                                      1,700    31       605      2,336

 

 At 24 February 2024                                             Level 1  Level 2  Level 3  Total

£m
£m
£m
£m
 Assets
 Investments at fair value through other comprehensive income    682      -        19       701
 Short-term investments at fair value through profit or loss     889      -        -        889
 Cash and cash equivalents at fair value through profit or loss  -        35       -        35
 Investments at fair value through profit or loss                -        -        18       18
 Derivative financial instruments:
 Interest rate swaps                                             -        29       15       44
 Cross-currency swaps                                            -        -        182      182
 Index-linked swaps                                              -        -        583      583
 Foreign currency forward contracts                              -        25       -        25
 Diesel forward contracts                                        -        2        -        2
 Total assets                                                    1,571    91       817      2,479
 Liabilities
 Derivative financial instruments:
 Interest rate swaps                                             -        (9)      (96)     (105)
 Cross-currency swaps                                            -        -        (139)    (139)
 Foreign currency forward contracts                              -        (20)     -        (20)
 Diesel forward contracts                                        -        (2)      -        (2)
 Total liabilities                                               -        (31)     (235)    (266)
 Net assets                                                      1,571    60       582      2,213

 

 At 26 August 2023                                               Level 1  Level 2  Level 3  Total

£m
£m
£m
£m
 Assets
 Investments at fair value through other comprehensive income    616      -        18       634
 Short-term investments at fair value through profit or loss     1,055    -        -        1,055
 Cash and cash equivalents at fair value through profit or loss  -        55       -        55
 Investments at fair value through profit or loss                -        20       1        21
 Derivative financial instruments:
 Interest rate swaps                                             -        128      -        128
 Cross-currency swaps                                            -        -        174      174
 Index-linked swaps                                              -        -        590      590
 Foreign currency forward contracts                              -        28       -        28
 Diesel forward contracts                                        -        2        -        2
 Total assets                                                    1,671    233      783      2,687
 Liabilities
 Derivative financial instruments:
 Interest rate swaps                                             -        (20)     (163)    (183)
 Cross-currency swaps                                            -        -        (162)    (162)
 Foreign currency forward contracts                              -        (45)     -        (45)
 Diesel forward contracts                                        -        (3)      -        (3)
 Total liabilities                                               -        (68)     (325)    (393)
 Net assets                                                      1,671    165      458      2,294

During the period, there were no transfers (26 weeks ended 26 August 2023: no
transfers) between Level 1 and Level 2 fair value measurements.

Level 3 instruments

The valuation techniques and significant unobservable inputs are unchanged in
the period from that described in Note 26 of the Annual Report and Financial
Statements 2024.

The following table presents the changes in Level 3 instruments:

                                                                                26 weeks ended                                  26 weeks ended

                                                                                24 August 2024                                  26 August 2023
                                                                                Uncollateralised derivatives  Unlisted          Uncollateralised derivatives  Unlisted

£m

£m

                                                                                                               investments                                    investments

£m
£m
 At the beginning of the period                                                 545                           37                379                           34
 Gains/(losses) recognised in finance costs((a))                                 36                           (1)               (56)                          1
 Gains/(losses) recognised in other comprehensive income not reclassified to     -                            -                 -                             (1)
 the income statement
 Gains/(losses) recognised in other comprehensive income that may subsequently   26                           -                 15                            -
 be reclassified to the income statement
 Additions                                                                       -                            -                 -                             5
 Settlements                                                                     (37)                         -                 -                             -
 Transfers of assets/(liabilities) into Level 3((b))                             -                             -                101                           -
 Transfer of assets/(liabilities) from Level 3((c))                              -                            (1)               -                             (20)
 At the end of the period                                                       570                           35                439                           19

(a)  All gains or losses are unrealised.

(b)  There were £nil (26 weeks ended 26 August 2023: £nil) transfers of
unlisted investments and £nil of derivative assets (26 weeks ended 26 August
2023: £101m) to Level 3 from Level 2 and £nil (26 weeks ended 26 August
2023: £nil) to Level 3 from Level 1.

(c)  There were £nil unlisted investments transferred from Level 3 to Level
2 (26 weeks ended 26 August 2023: £(20)m) and £(1)m transfers from Level 3
to Level 1 (26 weeks ended 26 August 2023: £nil).

 

Note 16 Post-employment benefits

Pensions

The Group operates a variety of post-employment benefit arrangements, covering
both funded and unfunded defined benefit schemes and defined contribution
schemes.

The principal defined benefit pension plan within the Group is the Tesco PLC
Pension Scheme (the Scheme), a UK scheme closed to future accrual. The latest
triennial actuarial pension funding valuation for the Scheme as at 31 March
2022 using a projected unit credit method showed a funding surplus of £0.9bn.
The Scheme remained in a funding surplus as at 24 August 2024.

On completion of a comprehensive strategic review of the Scheme's long-term
needs, the Trustee has appointed Schroders with effect from 28 June 2024 as
the Scheme's principal Outsourced Chief Investment Officer (OCIO), under an
investment management agreement.

Schroders will work with the Trustee to implement the Scheme's investment
strategy and deliver security for the Scheme's members.

As set out in the Annual Report and Financial Statements 2024, the Group
continues to monitor the Virgin Media vs NTL Pension Trustees court case.
Despite the Court of Appeal recently upholding the earlier decision of the
High Court against Virgin Media, based on the work performed by the Group to
date, it remains appropriate that no adjustment is made to the Group's
condensed consolidated interim financial statements, and we will continue to
keep this matter under review.

IFRIC 14

For schemes in an accounting surplus position, these surpluses are recognised
on the balance sheet in line with IFRIC 14, as the Group has an unconditional
legal right to any future economic benefits by way of future refunds following
a gradual settlement.

Movement in the Group pension surplus/(deficit) during the financial period

                                                                             Net defined benefit surplus/(deficit)
                                                                             24 August 2024  24 February 2024  26 August 2023

£m
£m
£m
 Opening balance                                                             (631)           (391)             (391)
 Current service cost                                                        (9)             (15)              (7)
 Finance income/(cost)                                                       (15)            (18)              (10)
 Included in the Group income statement                                      (24)            (33)              (17)

 Remeasurement gain/(loss):
 Financial assumptions gain/(loss)                                           (74)            720               1,183
 Demographic assumptions gain/(loss)                                         (7)             261               219
 Experience gain/(loss)                                                      (62)            (182)             (202)
 Return on plan assets excluding finance income                              395             (1,050)           (987)
 Included in the Group statement of comprehensive income/(loss)              252             (251)             213

 Employer contributions                                                      9               15                7
 Additional employer contributions                                           12              24                11
 Benefits paid                                                               2               5                 2
 Other movements                                                             23              44                20
 Closing balance                                                             (380)           (631)             (175)
 Withholding tax on surplus((a))                                             (4)             (4)               (3)
 Closing balance, net of withholding tax                                     (384)           (635)             (178)
 Consisting of:
 Schemes in deficit                                                          (426)           (657)             (200)
 Schemes in surplus((b))                                                     42              22                22
 Deferred tax asset/(liability)((c))                                         102             162               48
 Surplus/(deficit) in schemes at the end of the period, net of deferred tax  (282)           (473)             (130)

(a)  Recognised through other comprehensive income in remeasurements of
defined benefit pension schemes.

(b)  Schemes in surplus in the UK are presented on the balance sheet net of a
25% withholding tax (24 February 2024 and 26 August 2023: 35%).

(c)  Including £(4)m deferred tax liability relating to the ROI scheme in
surplus where no withholding tax is applicable (24 February 2024: £(2)m, 26
August 2023: £(2)m).

Scheme principal assumptions

The principal assumptions, on a weighted average basis, used by external
actuaries to value the defined benefit obligation of the Scheme were as
follows:

                                               24 August  24 February  26 August

                                               2024       2024         2023

%

%
                                                          %
 Discount rate((a))                            5.1        5.1          5.4
 Price inflation                               2.9        2.9          3.1
 Rate of increase in deferred pensions((b))    2.5        2.5          2.6
 Rate of increase in pensions in payment((b))
 Benefits accrued before 1 June 2012           2.8        2.8          2.9
 Benefits accrued after 1 June 2012            2.5        2.5          2.6

(a)  The discount rate for the Scheme is determined by reference to market
yields of high-quality corporate bonds of suitable currency and term to the
Scheme cash flows and extrapolated based on the trend observable in corporate
bond yields.

(b)  In excess of any guaranteed minimum pension (GMP) element.

 

Sensitivity analysis of significant actuarial assumptions

The sensitivity of significant assumptions upon the Scheme defined benefit
obligation is detailed below:

                                                                               24 August 2024
 Financial assumptions - Increase/(decrease) in UK defined benefit obligation  Discount rate  Inflation rate

£m
£m
 Impact of 0.1% increase of the assumption                                     (182)          170
 Impact of 0.1% decrease of the assumption                                     195            (158)
 Impact of 1.0% increase of the assumption                                     (1,690)        1,763
 Impact of 1.0% decrease of the assumption                                     2,152          (1,484)

The sensitivities reflect the range of recent assumption movements and
illustrate that the financial assumption sensitivities do not move in a linear
fashion. Movements in the defined benefit obligation from discount rate and
inflation rate changes may be partially offset by movements in assets.

Note 17 Share capital and other reserves

Share capital

                                           26 weeks ended                      52 weeks ended

                                           24 August 2024                      24 February 2024
                                           Ordinary shares of 6 ⅓p each        Ordinary shares of 6 ⅓p each
                                           Number            £m                Number            £m
 Allotted, called-up and fully paid:
 At the beginning of the financial period  7,038,930,440     445               7,318,341,195     463
 Shares cancelled                          (182,239,776)     (12)              (279,410,755)     (18)
 At the end of the financial period        6,856,690,664     433               7,038,930,440     445

 

No shares were issued during the current or prior financial period in relation
to share options or bonus awards. The holders of Ordinary shares are entitled
to receive dividends as declared from time to time and are entitled to one
vote per share at general meetings of the Company.

Other reserves

The tables below set out the movements in other reserves:

                                                                           Capital redemption reserve  Hedging        Translation  Own         Merger     Insurance finance reserve  Total

£m
reserve((a))
reserve
shares

£m
£m
held((b))  reserve(   £m                         £m

£m         ) £m
 At 24 February 2024                                                       61                          75             206          (315)       3,090      14                         3,131
 Other comprehensive income/(loss)
 Retranslation of net assets of overseas subsidiaries, joint ventures and  -                           -              (22)         -           -          -                          (22)
 associates, net of hedging instruments
 Gains/(losses) on cash flow hedges                                        -                           (6)            -            -           -          -                          (6)
 Cash flow hedges reclassified and reported in the Group income statement  -                           (36)           -            -           -          -                          (36)
 Finance income/(expenses) from insurance contracts issued                 -                           -              -            -           -          (3)                        (3)
 Finance income/(expenses) from reinsurance contracts held                 -                           -              -            -           -          1                          1
 Tax relating to components of other comprehensive income                  -                           5              -            -           -          -                          5
 Total other comprehensive income/(loss)                                   -                           (37)           (22)         -           -          (2)                        (61)
 Inventory cash flow hedge movements
 (Gains)/losses transferred to the cost of inventory                       -                           9              -            -           -          -                          9
 Total inventory cash flow hedge movements                                 -                           9              -            -           -          -                          9
 Transactions with owners
 Own shares purchased for cancellation                                     -                           -              -            (746)       -          -                          (746)
 Own shares cancelled                                                      12                          -              -            575         -          -                          587
 Own shares purchased for share schemes                                    -                           -              -            (101)       -          -                          (101)
 Share-based payments                                                      -                           -              -            183         -          -                          183
 Total transactions with owners                                            12                          -              -            (89)        -          -                          (77)
 At 24 August 2024                                                         73                          47             184          (404)       3,090      12                         3,002

(a)  Movements in cost of hedging reserve in the 26 weeks ended and balances
as at 24 August 2024 were £nil (24 February 2023: £nil, 26 August 2023:
£nil).

(b)  Including 39.9 million shares held by the Employee Benefit Trust (24
February 2024: 70.0 million, 26 August 2023: 52.4 million).

 

 

                                                                           Capital redemption reserve  Hedging        Translation  Own         Merger     Insurance finance reserve  Total

£m
reserve((a))
reserve
shares

£m
£m
held((b))  reserve(   £m                         £m

£m         ) £m
 At 25 February 2023                                                       43                          27             322          (359)       3,090      16                         3,139
 Other comprehensive income/(loss)
 Retranslation of net assets of overseas subsidiaries, joint ventures and  -                           -              (73)         -           -          -                          (73)
 associates, net of hedging instruments
 Gains/(losses) on cash flow hedges                                        -                           (1)            -            -           -          -                          (1)
 Cash flow hedges reclassified and reported in the Group income statement  -                           (25)           -            -           -          -                          (25)
 Finance income/(expenses) from insurance contracts issued                 -                           -              -            -           -          4                          4
 Finance income/(expenses) from reinsurance contracts held                 -                           -              -            -           -          (2)                        (2)
 Tax relating to components of other comprehensive income                  -                           (7)            -            -           -          (1)                        (8)
 Total other comprehensive income/(loss)                                   -                           (33)           (73)         -           -          1                          (105)
 Transfer from hedging reserve to retained earnings                        -                           44             -            -           -          -                          44
 Inventory cash flow hedge movements
 (Gains)/losses transferred to the cost of inventory                       -                           47             -            -           -          -                          47
 Total inventory cash flow hedge movements                                 -                           47             -            -           -          -                          47
 Transactions with owners
 Own shares purchased for cancellation                                     -                           -              -            (752)       -          -                          (752)
 Own shares cancelled                                                      12                          -              -            503         -          -                          515
 Own shares purchased for share schemes                                    -                           -              -            (47)        -          -                          (47)
 Share-based payments                                                      -                           -              -            177         -          -                          177
 Total transactions with owners                                            12                          -              -            (119)       -          -                          (107)
 At 26 August 2023                                                         55                          85             249          (478)       3,090      17                         3,018

Refer to previous table for footnotes.

Own shares held

The table below presents the reconciliation of own shares purchased for
cancellation between the Group statement of changes in equity and the Group
cash flow statement:

                                                                24 August  26 August

                                                                2024       2023
 Own shares purchased for cancellation                          £m         £m
 Included in the Group statement of changes in equity           (746)      (752)
 Outstanding amount recognised as financial liabilities((a))    171        249
 Included in the Group cash flow statement((b))                 (575)      (503)

(a) Shares to be delivered under a share repurchase agreement with an external
bank, included in other payables.

(b) 182.2 million (26 August 2023: 190.6 million) shares purchased at an
average price of £3.16 per share (26 August 2023: £2.64).

 

182.2 million (26 August 2023: 190.6 million) shares, representing 2.7% of the
called-up share capital as at 24 August 2024 (26 August 2023: 2.7%), with
total consideration of £575m (26 August 2023: £503m) including expenses of
£3m (26 August 2023: £2m) were cancelled and charged to retained earnings.

Insurance finance reserve

Insurance finance reserve includes the impact of changes in market discount
rates on insurance and reinsurance contract assets and liabilities.

 

Note 18 Analysis of changes in net debt

The Net debt APM, as defined in the Glossary, excludes the net debt of Tesco
Bank and includes the net debt of Retail discontinued operations. Balances and
movements in respect of the total Group and Tesco Bank are presented to allow
reconciliation between the Group balance sheet and the Group cash flow
statement.

                                                                              24 August 2024                        24 February 2024                    26 August 2023
                                                                              Group      Tesco Bank   Retail        Group     Tesco Bank  Retail        Group     Tesco Bank  Retail
                                                                              £m        £m            £m            £m        £m          £m            £m        £m          £m
 Bank and other borrowings, excluding overdrafts((a))                         (6,123)   (237)         (5,886)       (6,407)   (380)       (6,027)       (7,251)   (676)       (6,575)
 Lease liabilities                                                            (7,542)   (1)           (7,541)       (7,622)   (2)         (7,620)       (7,709)   (21)        (7,688)
 Net financing derivatives                                                    567       -             567           544       (3)         547           429       (7)         436
 Share purchase obligations                                                   (171)     -             (171)         -         -           -             (249)     -           (249)
 Liabilities from financing activities                                        (13,269)  (238)         (13,031)      (13,485)  (385)       (13,100)      (14,780)  (704)       (14,076)
 Cash and cash equivalents in the balance sheet                               3,310     1,149         2,161         2,340     442         1,898         2,526     716         1,810
 Overdrafts((b))                                                              (973)     -             (973)         (812)     -           (812)         (677)     -           (677)
 Cash and cash equivalents (including overdrafts) in the cash flow statement  2,337     1,149         1,188         1,528     442         1,086         1,849     716         1,133
 Short-term investments                                                       1,912     -             1,912         2,128     -           2,128         2,692     -           2,692
 Joint venture loans                                                          96        -             96            96        -           96            106       -           106
 Interest and other receivables                                               17        -             17            23        -           23            23        -           23
 Net operating and investing derivatives                                      (29)      -             (29)          26        23          3             100       115         (15)
 Net debt of disposal group                                                   (171)     (171)         -             (182)     (182)       -             -         -           -
 Exclude: Share purchase obligations                                          171       -             171           -         -           -             249       -           249
 Net debt APM                                                                                         (9,676)                             (9,764)                             (9,888)

(a)  Retail bank and other borrowings is presented net of a £235m
intercompany loan with Tesco Bank (26 August 2023: £235m).

(b)  Overdraft balances are included within borrowings in the Group balance
sheet, and within cash and cash equivalents in the Group cash flow statement.
Refer to Note 11.

 

The tables below set out the movements in liabilities arising from continuing
operations financing activities:

                                                                 Bank and other borrowings, excluding overdrafts  Lease liabilities  Net financing derivatives((a))  Share purchase obligations((b))  Liabilities from Group financing activities((c))

                                                                 £m                                               £m                 £m                              £m                               £m
 At 24 February 2024                                             (6,407)                                          (7,622)            544                             -                                (13,485)
 Cash flows arising from financing activities                    280                                              296                (34)                            575                              1,117
 Cash flows arising from operating activities:
 Interest paid                                                   188                                              186                14                              -                                388
 Non-cash movements:
 Fair value gains/(losses)                                       (59)                                             -                  93                              -                                34
 Foreign exchange                                                29                                               4                  -                               -                                33
 Interest income/(charge)                                        (154)                                            (186)              (50)                            -                                (390)
 Acquisitions and disposals                                      -                                                (5)                -                               -                                (5)
 Lease additions, terminations, modifications and reassessments  -                                                (215)              -                                -                               (215)
 Share purchase agreements                                       -                                                -                  -                               (746)                            (746)
  At 24 August 2024                                              (6,123)                                          (7,542)            567                             (171)                            (13,269)

(a)  Net financing derivatives comprise those derivatives which hedge the
Group's exposures in respect of lease liabilities and borrowings. Net
operating and investing derivatives, which form part of the Group's Net debt
APM, are not included.

(b)  Share purchase obligations form part of the liabilities arising from the
Group's financing activities, but do not form part of Net debt. Cash flows
arising from financing activities exclude £64m (26 weeks ended 26 August
2023: £49m) cash received from employees exercising Save As You Earn (SAYE)
options.

(c)  Liabilities from Group financing activities include liabilities from
share purchase obligations of £(171)m (26 August 2023: £(249)m) and exclude
net operating and investing derivatives of £(29)m (26 August 2023: £100m).

 

 

                                                                 Bank and other borrowings, excluding overdrafts  Lease liabilities  Net financing derivatives((a))  Share purchase obligations((b))  Liabilities from Group financing activities((c))

                                                                 £m                                               £m                 £m                              £m                               £m
 At 25 February 2023                                             (6,451)                                          (7,727)            472                             (55)                             (13,761)
 Cash flows arising from financing activities                    (885)                                            308                (2)                             558                              (21)
 Cash flows arising from operating activities:
 Interest paid                                                   177                                              183                34                              -                                394
 Non-cash movements:
 Fair value gains/(losses)                                       (18)                                             -                  (18)                            -                                (36)
 Foreign exchange                                                102                                              25                 -                               -                                127
 Interest income/(charge)                                        (176)                                            (183)              (57)                            -                                (416)
 Acquisitions and disposals                                      -                                                1                  -                               -                                1
 Lease additions, terminations, modifications and reassessments  -                                                (316)              -                               -                                (316)
 Share purchase agreements                                       -                                                -                  -                               (752)                            (752)
 At 26 August 2023                                               (7,251)                                          (7,709)            429                             (249)                            (14,780)

Refer to previous table for footnotes.

Note 19 Contingent liabilities

There have been no material changes to the contingent liabilities of the Group
in the period.

Note 20 Events after the reporting period

There were no material events after the reporting period requiring disclosure.

 

Glossary - Alternative performance measures

Introduction

In the reporting of financial information, the Directors have adopted various
Alternative performance measures (APMs).

These measures are not defined by International Financial Reporting Standards
(IFRS) and therefore may not be directly comparable with other companies'
APMs, including those in the Group's industry. APMs should be considered in
addition to, and are not intended to be a substitute for, or superior to, IFRS
measures.

Purpose

The Directors believe that these APMs assist in providing additional useful
information on the trends, performance and position of the Group. APMs aid
comparability between geographical units or provide measures that are widely
used across the industry. They also aid comparability between reporting
periods; adjusting for certain costs or incomes that derive from events or
transactions that fall within the normal activities of the Group but which, by
virtue of their size or nature, are adjusted, can provide a helpful
alternative perspective on year-on-year trends, performance and position that
aids comparability over time.

The alternative view presented by these APMs is consistent with how management
views the business, and how it is reported internally to the Board and
Executive Committee for performance analysis, planning, reporting,
decision-making and incentive-setting purposes.

Further information on the Group's adjusting items, which is a critical
accounting judgement, can be found in Note 3.

Some of the Group's IFRS measures are translated at constant exchange rates.
Constant exchange rates are the average actual periodic exchange rates for the
previous financial period and are used to eliminate the effects of exchange
rate fluctuations in assessing performance. Actual exchange rates are the
average actual periodic exchange rates for that financial period.

All income statement measures are presented on a continuing operations basis.

There were no changes to the Group's APMs in the period.

Group APMs
 APM                                     Closest equivalent IFRS measure                                                Adjustments to reconcile to IFRS measure                                                                                 Definition and purpose
 Income statement
 Revenue measures
 Sales                                   Revenue                                                                        -     Fuel sales                                                                                                         -     Excludes the impact of fuel sales made at petrol filling stations to
                                                                                                                                                                                                                                                 demonstrate the Group's performance in the Retail and financial services
                                                                                                                                                                                                                                                 businesses. It removes volatilities outside of the control of management,
                                                                                                                                                                                                                                                 associated with the movement in fuel prices.

                                                                                                                                                                                                                                                 -     This is a key management incentive metric.

                                                                                                                                                                                                                                                 -     This measure is also presented on a Retail and Tesco Bank basis.
 Growth in sales                         No direct equivalent                                                           -     Ratio N/A                                                                                                          -     Growth in sales is a ratio that measures year-on-year movement in
                                                                                                                                                                                                                                                 Group sales for continuing operations for 26 weeks. It shows the annual rate
                                                                                                                                                                                                                                                 of increase in the Group's sales and is considered a good indicator of how
                                                                                                                                                                                                                                                 rapidly the Group's core business is growing.
 Like-for-like (LFL)                     No direct equivalent                                                           -     Ratio N/A                                                                                                          -     Like-for-like is a measure of growth in Group online sales and sales
                                                                                                                                                                                                                                                 from stores that have been open for at least a year (but excludes prior year
                                                                                                                                                                                                                                                 sales of stores closed during the year) at constant foreign exchange rates. It
                                                                                                                                                                                                                                                 is a widely used indicator of a retailer's current trading performance and is
                                                                                                                                                                                                                                                 important when comparing growth between retailers that have different profiles
                                                                                                                                                                                                                                                 of expansion, disposals and closures.
 Profit measures
 Adjusted operating profit               Operating profit from continuing operations((a))                               -     Adjusting items((b))                                                                                               -     Adjusted operating profit is the headline measure of the Group's
                                                                                                                                                                                                                                                 performance, based on operating profit from continuing operations before the
                                                                                                                                                                                                                                                 impact of adjusting items. Refer to the APM Purpose section of the Glossary
                                                                                                                                                                                                                                                 for further information on adjusting items.

                                                                                                                                                                                                                                                 -     Amortisation of acquired intangibles is included within adjusting
                                                                                                                                                                                                                                                 items because it relates to historical inorganic business combinations and
                                                                                                                                                                                                                                                 does not reflect the Group's ongoing trading performance (related revenue and
                                                                                                                                                                                                                                                 other costs from acquisitions are not adjusted).

                                                                                                                                                                                                                                                 -     This is a key management incentive metric.

                                                                                                                                                                                                                                                 -     This measure is also presented on a Retail basis.
 APM                                                                             Closest equivalent IFRS measure                                               Adjustments to reconcile to IFRS measure                                                                                    Definition and purpose
 Adjusted total finance costs                                                    Finance costs                                                                 -     Adjusting items((b))                                                                                                  -     Adjusting items within finance costs include net pension finance

                                                                                                                           income/costs and fair value remeasurements on financial instruments. Net
                                                                                                                                                                                                                                                                                           pension finance income/costs are impacted by corporate bond yields, which can
                                                                                                                                                                                                                                                                                           fluctuate significantly and are reset each year based on external market
                                                                                                                                                                                                                                                                                           factors that are outside management's control. Fair value remeasurements are
                                                                                                                                                                                                                                                                                           impacted by changes to credit risk and various market indices, applying to
                                                                                                                                                                                                                                                                                           financial instruments resulting from liability management exercises, which can
                                                                                                                                                                                                                                                                                           fluctuate significantly outside of management's control. This measure helps to
                                                                                                                                                                                                                                                                                           provide an alternative view of year-on-year trends in the Group's finance
                                                                                                                                                                                                                                                                                           costs.
 Adjusted profit before tax                                                      Profit before tax                                                             -     Adjusting items((b))                                                                                                  -     This measure is the summation of the impact of all adjusting items
                                                                                                                                                                                                                                                                                           on profit before tax. Refer to the APM Purpose section of the Glossary.
 Adjusted operating margin                                                       No direct equivalent                                                          -     Ratio N/A                                                                                                             -     Operating margin is calculated as adjusted operating profit divided
                                                                                                                                                                                                                                                                                           by revenue. Progression in operating margin is an important indicator of the
                                                                                                                                                                                                                                                                                           Group's operating efficiency.
 Adjusted diluted earnings                                                       Diluted earnings per share from continuing operations                         -     Adjusting items((b))                                                                                                  -     This metric shows the adjusted profit after tax from continuing

                                                                                                                                                                                                                                                                                         operations attributable to owners of the parent divided by the weighted
 per share                                                                                                                                                                                                                                                                                 average number of ordinary shares in issue during the financial period,
                                                                                                                                                                                                                                                                                           adjusted for the effects of dilutive share options.
 Retail EBITDA (earnings before adjusting items, interest, tax, depreciation     Retail operating profit from continuing operations((a))                       -     Adjusting items((b))                                                                                                  -    This measure is widely used by analysts, investors and other users of
 and amortisation)
                                                                                                                           the accounts to evaluate comparable profitability of companies, as it excludes
                                                                                                                                                               -     Depreciation and amortisation                                                                                         the impact of differing capital structures and tax positions, variations in
                                                                                                                                                                                                                                                                                           tangible asset portfolios and differences in identification and recognition of
                                                                                                                                                                                                                                                                                           intangible assets. It is used to derive the Net debt/EBITDA and Total
                                                                                                                                                                                                                                                                                           indebtedness ratios, and Fixed charge cover APMs.
 Tax measures
 Adjusted effective tax rate                                                     Effective tax rate                                                            -     Adjusting items((b))                                                                                                  -     Adjusted effective tax rate is calculated as total income tax
                                                                                                                                                                                                                                                                                           credit/(charge) excluding the tax impact of adjusting items, divided by
                                                                                                                                                                                                                                                                                           adjusted profit before tax. This APM provides an indication of the ongoing tax
                                                                                                                                                                                                                                                                                           rate across the Group.
 Balance sheet measures
 Net debt                                                                        No direct equivalent                                                          -     N/A                                                                                                                   -     Net debt excludes the net debt of Tesco Bank and includes the net

                                                                                                                                                                                                         debt of Retail discontinued operations to reflect the net debt obligations of
                                                                                                                                                                                                                                                                                           the Retail business.

                                                                                                                                                                                                                                                                                           -     Net debt comprises bank and other borrowings, lease liabilities and
                                                                                                                                                                                                                                                                                           net derivative financial instruments, offset by cash and cash equivalents,
                                                                                                                                                                                                                                                                                           short-term investments, joint venture loans, and interest and other
                                                                                                                                                                                                                                                                                           receivables.

                                                                                                                                                                                                                                                                                           -     It is a useful measure of the progress in generating cash and
                                                                                                                                                                                                                                                                                           strengthening of the Group's balance sheet position, and is a measure widely
                                                                                                                                                                                                                                                                                           used by credit rating agencies.
 Net debt/EBITDA ratio                                                           No direct equivalent                                                          -     Ratio N/A                                                                                                             -     Net debt/EBITDA ratio is calculated as Net debt divided by the
                                                                                                                                                                                                                                                                                           rolling 12-month Retail EBITDA. It is a measure of the Group's ability to meet
                                                                                                                                                                                                                                                                                           its payment obligations, showing how long it would take the Group to repay its
                                                                                                                                                                                                                                                                                           current net debt if both net debt and EBITDA remained constant. It is widely
                                                                                                                                                                                                                                                                                           used by analysts and credit rating agencies.
 Total indebtedness                                                              No direct equivalent                                                          -     N/A                                                                                                                   -     Total indebtedness is Net debt plus the IAS 19 deficit in any
                                                                                                                                                                                                                                                                                           pension schemes (net of associated deferred tax) to provide an overall view
                                                                                                                                                                                                                                                                                           of the Group's obligations, including the long-term commitments to the Group's
                                                                                                                                                                                                                                                                                           pension schemes. Pension surpluses are not included. It is an important
                                                                                                                                                                                                                                                                                           measure of the long-term obligations of the Group and is a measure widely used
                                                                                                                                                                                                                                                                                           by credit rating agencies.
 APM                                                                             Closest equivalent IFRS measure                                               Adjustments to reconcile to IFRS measure                                                                                    Definition and purpose
 Total indebtedness ratio                                                        No direct equivalent                                                          -     Ratio N/A                                                                                                             -     Total indebtedness ratio is calculated as Total indebtedness divided
                                                                                                                                                                                                                                                                                           by the rolling 12-month Retail EBITDA. It is a measure of the Group's ability
                                                                                                                                                                                                                                                                                           to meet its payment obligations and is widely used by analysts and credit
                                                                                                                                                                                                                                                                                           rating agencies.
 Fixed charge cover                                                              No direct equivalent                                                          -     Ratio N/A                                                                                                             -     Fixed charge cover is calculated as the rolling 12-month Retail
                                                                                                                                                                                                                                                                                           EBITDA divided by the sum of net finance costs (excluding net

                                                                                                                                                                                                                                                                                           pension finance costs, finance charges payable on lease liabilities,
                                                                                                                                                                                                                                                                                           capitalised interest and fair value remeasurements on financial instruments)
                                                                                                                                                                                                                                                                                           and all lease liability payments from continuing operations. It is a measure
                                                                                                                                                                                                                                                                                           of the Group's ability to meet its payment obligations and is widely used by
                                                                                                                                                                                                                                                                                           analysts and credit rating agencies.
 Capex                                                                           Property, plant and equipment, intangible asset, and investment property      -     Additions relating to property buybacks and store purchases                                                           -     Capex excludes additions arising from business combinations,
                                                                                 additions, excluding those from business combinations
                                                                                                                           buybacks of properties (typically stores), purchases of store properties, as
                                                                                                                                                               -     Additions relating to decommissioning provisions and similar items                                                    well as additions relating to decommissioning provisions and similar items.

                                                                                                                                                                                                                                                                                           -     Property buybacks and purchases of store properties are variable in
                                                                                                                                                                                                                                                                                           timing, with the number and value of transactions dependent on opportunities
                                                                                                                                                                                                                                                                                           that arise within any given financial year. Excluding property buybacks and
                                                                                                                                                                                                                                                                                           store property purchases therefore gives an alternative view of trends in
                                                                                                                                                                                                                                                                                           capital expenditure in the Group's ongoing trading operations.

                                                                                                                                                                                                                                                                                           -     Additions relating to decommissioning provisions and similar items
                                                                                                                                                                                                                                                                                           are adjusted because they do not result in near-term cash outflows.
 Cash flow measures
 Retail free cash flow                                                           No direct equivalent                                                          -     N/A                                                                                                                   Retail free cash flow includes:

                                                                                                                                                                                                                                                                                           -     Continuing cash flows from operating activities of the Retail
                                                                                                                                                                                                                                                                                           business less adjusting Retail operating cash flows.

                                                                                                                                                                                                                                                                                           -     Retail investing cash flows relating to: the purchase of property,
                                                                                                                                                                                                                                                                                           plant and equipment, investment property and other long-term assets (excluding
                                                                                                                                                                                                                                                                                           property buybacks and store purchases); purchase of intangible assets;
                                                                                                                                                                                                                                                                                           dividends received from Tesco Bank (excluding special dividends); dividends
                                                                                                                                                                                                                                                                                           received from joint ventures and associates; and interest received.

                                                                                                                                                                                                                                                                                           -     Financing cash flows relating to: market purchase of shares net of
                                                                                                                                                                                                                                                                                           proceeds from shares issued in relation to share schemes; and Retail repayment
                                                                                                                                                                                                                                                                                           of obligations under leases.

                                                                                                                                                                                                                                                                                           -     Directors and management believe this provides a view of free cash
                                                                                                                                                                                                                                                                                           flow generated by the Group's Retail trading operations that is more
                                                                                                                                                                                                                                                                                           predictable and comparable over time and reflects the cash available to
                                                                                                                                                                                                                                                                                           shareholders.

                                                                                                                                                                                                                                                                                           -     This is a key management incentive metric.

(a)  Operating profit is presented on the Group income statement. It is not
defined per IFRS, however, is a generally accepted profit measure.

(b)  Refer to Note 3.

 

APMs: Reconciliation of income statement measures

As the incomes and expenses included in debt APMs are calculated using a
rolling 12-month period, the amounts for the 12 months to 24 August 2024 are
not disclosed in the notes to the condensed consolidated interim financial
statements for the current financial period.

Retail EBITDA

 Continuing operations                                                         52 weeks ended       52 weeks ended

                                                                               24 August 2024   24 February 2024

                                                                                £m              £m
 Operating profit                                                              3,007            2,821
 Exclude: Adjusting items                                                      45               8
 Adjusted operating profit                                                     3,052            2,829
 Exclude: Tesco Bank segment adjusted operating profit                         (271)            (148)
 Exclude: Tesco Bank adjusted operating profit from discontinued operations    117              79
 Retail adjusted operating profit                                              2,898            2,760
 Include: Retail depreciation and amortisation before adjusting items          1,631            1,602
 Retail EBITDA                                                                 4,529            4,362

APMs: Reconciliation of balance sheet measures

Net debt

Reconciliation from Retail free cash flow to Net debt

 

                                                                         Notes  24 August 2024                               26 August 2023

                                                                                £m                                           £m
 Opening Net debt                                                        18     (9,764)                                      (10,493)

 Retail free cash flow                                                          1,261                                        1,368

 Other cash movements:
 Own shares purchased for cancellation                                   2      (575)                                        (503)
 Dividends paid to equity holders                                        2      (575)                                        (509)
 Special dividends received from Tesco Bank                              2      -                                            250
 Adjusting items included in operating cash flow activities              2      (52)                                         (87)
 Retail repayments of capital element of obligations under leases        2      295                                          306
 Retail interest paid on lease liabilities                                      186                                          182
 Retail net other interest paid/(received)                                      58                                           91
 Retail proceeds from sale of property, plant and equipment, investment  2      16                                           34
 property, intangible assets and assets held for sale
 Cash outflows attributable to property buybacks and store purchases            (30)                                         (37)
 Other investing cash movements                                                 (50)                                         7

 Non-cash movements in Net debt:
 Retail fair value movements                                                     (1)                                         (25)
 Retail foreign exchange movements                                              21                                           81
 Retail net interest charge                                                      (64)                                        (94)
 Retail non-cash movements in lease liabilities                                  (397)                                       (473)
 Retail movement in net debt of disposal group                                  -                                            14
 Retail non-cash movement arising from acquisitions and disposals                (5)                                         1
 Other non-cash movements                                                       -                                            (1)
 Closing Net debt                                                        18     (9,676)                                      (9,888)

 

Net debt/EBITDA and Total indebtedness ratio

                                                            Notes  24 August 2024  24 February 2024

                                                                   £m              £m
 Net debt                                                   18     9,676           9,764
 Retail EBITDA                                                     4,529           4,362
 Net debt/EBITDA ratio                                             2.1             2.2

 Net debt                                                   18     9,676           9,764
 Add: Defined benefit pension deficit, net of deferred tax  16     320             493
 Total indebtedness                                                9,996           10,257
 Retail EBITDA                                                     4,529           4,362
 Total indebtedness ratio                                          2.2             2.4

 

Fixed charge cover

                                                                            52 weeks ended   52 weeks ended

                                                                            24 August 2024   24 February 2024

                                                                            £m               £m
 Net finance costs                                                          487              538
 Exclude: Net pension finance income/(costs)                                (23)             (18)
 Exclude: Fair value remeasurements of financial instruments                76               38
 Adjusted total finance costs                                               540              558
 Exclude: Finance charges payable on lease liabilities                      (376)            (373)
 Adjusted total finance cost, excluding capitalised interest and finance    164              185
 charges payable on lease liabilities
 Include: Total lease liability payments                                    992              1,000
 Exclude: Discontinued operations total lease liability payments            (3)              (3)
                                                                            1,153            1,182
 Retail EBITDA                                                              4,529            4,362
 Fixed charge cover (ratio)                                                 3.9              3.7

Capex

                                            Notes  24 August 2024  26 August 2023

                                                    £m             £m
 Property, plant and equipment additions*   9      422             422
 Other intangible asset additions*                 133             135
 Exclude: Additions from property buybacks         (22)            (34)
 Exclude: Additions from store purchases           (3)             -
 Capex                                             530             523

*   Excluding amounts acquired through business combinations.

 

APMs: Reconciliation of cash flow measures

                                                                              Notes  26 weeks ended   26 weeks ended

                                                                                     24 August 2024   26 August 2023

                                                                                      £m               £m
 Cash generated from/(used in) operating activities                           2      2,043            2,312
 Exclude: Cash (generated from)/used in operating activities in Tesco Bank    2      39               (63)
 Exclude: Cash (generated from)/used in operating activities in discontinued  2      (139)            (181)
 operations
 Retail cash generated from/(used in) operating activities                    2      1,943            2,068
 Exclude: Retail adjusting net cash (generated from)/used in operating        2      52               87
 activities
 Retail adjusted cash generated from/(used in) operating activities                  1,995            2,155

 Include the following cash flows generated from/(used in) investing
 activities:
 Retail purchase of property, plant and equipment, investment property and    2      (464)            (472)
 other long-term assets - other capital expenditure*
 Retail purchase of intangible assets                                         2      (130)            (123)
 Dividends received from joint ventures and associates                        2      2                6
 Retail interest received                                                     2      136              114
 Include the following cash flows generated from/(used in) financing
 activities:
 Own shares purchased for share schemes, net of cash received from employees  2      17               (6)
 Retail repayment of capital element of obligations under leases              2      (295)            (306)
 Retail free cash flow                                                               1,261            1,368

*    Excludes property buybacks and store purchases.

 

Glossary - Other

Expected credit loss (ECL)

Credit loss represents the portion of the debt that a company is unlikely to
recover. The ECL is the projected future losses based on probability-weighted
calculations.

ESG

Environmental, social and governance.

MTN

Medium-term note.

Net promoter score (NPS)

This is a loyalty measure based on a single question requiring a score between
0-10. The NPS is calculated by subtracting the percentage of detractors
(scoring 0-6) from the percentage of promoters (scoring 9-10). This generates
a figure between -100 and 100 which is the NPS.

 

Independent review report to Tesco PLC

Conclusion

We have been engaged by the company to review the condensed set of financial
statements in the half-yearly financial report for the 26 weeks ended 24
August 2024 which comprises the Group income statement, the Group statement of
comprehensive income/(loss), the Group balance sheet, the Group statement of
changes in equity, the Group cash flow statement and related notes 1 to 20.

Based on our review, nothing has come to our attention that causes us to
believe that the condensed set of financial statements in the half-yearly
financial report for the 26 weeks ended 24 August 2024 is not prepared, in all
material respects, in accordance with United Kingdom adopted International
Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of
the United Kingdom's Financial Conduct Authority.

Basis for Conclusion

We conducted our review in accordance with International Standard on Review
Engagements (UK) 2410 "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" issued by the Financial Reporting
Council for use in the United Kingdom (ISRE (UK) 2410). A review of interim
financial information consists of making inquiries, 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
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.

As disclosed in note 1, the annual financial statements of the group are
prepared in accordance with United Kingdom adopted international accounting
standards. The condensed set of financial statements included in this
half-yearly financial report has been prepared in accordance with United
Kingdom adopted International Accounting Standard 34, "Interim Financial
Reporting".

Conclusion Relating to Going Concern

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for Conclusion section of this report,
nothing has come to our attention to suggest that the directors have
inappropriately adopted the going concern basis of accounting or that the
directors have identified material uncertainties relating to going concern
that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with
ISRE (UK) 2410; however future events or conditions may cause the entity to
cease to continue as a going concern.

Responsibilities of the directors

The directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority.

In preparing the half-yearly financial report, the directors are responsible
for assessing the group's ability to continue as a going concern, disclosing
as applicable, matters related to going concern and using the going concern
basis of accounting unless the directors either intend to liquidate the
company or to cease operations, or have no realistic alternative but to do so.

Auditor's Responsibilities for the review of the financial information

In reviewing the half-yearly financial report, we are responsible for
expressing to the company a conclusion on the condensed set of financial
statements in the half-yearly financial report. Our Conclusion, including our
Conclusion Relating to Going Concern, are based on procedures that are less
extensive than audit procedures, as described in the Basis for Conclusion
paragraph of this report.

Use of our report

This report is made solely to the company in accordance with ISRE (UK) 2410.
Our work has been undertaken so that we might state to the company those
matters we are required to state to it in an independent review 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 formed.

 

 

 

Deloitte LLP

Statutory Auditor

London, England

2 October 2024

 

Appendices

Appendix 1

One-year like-for-like sales performance (exc. VAT, exc. fuel)
                 Like-for-like sales
                 H1        H2        FY        Q1        Q2        HY

2023/24
2024/25
2024/25
2024/25
                 2023/24   2023/24
 UK & ROI        8.4%      6.2%      7.3%      3.6%      2.5%      3.1%
 UK              8.7%      6.8%      7.7%      4.6%      3.5%      4.0%
 ROI             6.9%      6.7%      6.8%      4.4%      5.1%      4.7%
 Booker          7.5%      3.2%      5.4%      (1.3)%    (2.5)%    (1.9)%
 Central Europe  0.9%      (0.5)%    0.2%      0.6%      0.6%      0.6%
 Total Retail    7.8%      5.7%      6.8%      3.4%      2.4%      2.9%

Appendix 2

Total sales performance (exc. VAT, exc. fuel)
                 Actual rates                              Constant rates
                 H1        H2        FY        H1          H1        H2        FY        H1

2023/24

2023/24

                 2023/24   2023/24             2024/25     2023/24   2023/24             2024/25
 UK & ROI        8.9%      6.3%      7.6%      3.6%        8.8%      6.4%      7.6%      3.7%
 UK              9.1%      7.2%      8.1%      4.7%        9.1%      7.2%      8.1%      4.7%
 ROI             13.0%     6.1%      9.3%      3.6%        10.0%     7.3%      8.5%      5.6%
 Booker          6.9%      2.2%      4.6%      (1.7)%      6.9%      2.2%      4.6%      (1.7)%
 Central Europe  6.7%      (0.2)%    3.1%      (4.2)%      1.4%      (0.1)%    0.6%      0.9%
 Total Retail    8.7%      5.8%      7.3%      3.0%        8.2%      5.9%      7.0%      3.5%

Appendix 3

Country detail - Retail

                 Revenue (exc. VAT, inc. fuel)
                 Local currency   £m                 Average exchange  Closing exchange

                 (m)                                 rate              rate
 UK              26,077           26,077             1.0               1.0
 ROI             1,701            1,449              1.2               1.2
 Booker          4,623            4,623              1.0               1.0
 Czech Republic  20,942           710                29.5              29.6
 Hungary         324,882          705                460.8             464.7
 Slovakia        810              690                1.2               1.2

Appendix 4

UK sales area by size of store

                                      24 August 2024                                24 February 2024
 Store size (sq. ft.)  No. of stores  Million sq. ft.  % of total    No. of stores  Million sq. ft.   % of total

                                                       sq. ft.                                        sq. ft.
 0-3,000               2,693          5.8              14.9%         2,675          5.8               14.9%
 3,001-20,000          279            2.9              7.5%          279            2.9               7.5%
 20,001-40,000         288            8.3              21.3%         288            8.3               21.3%
 40,001-60,000         182            8.8              22.6%         182            8.8               22.6%
 60,001-80,000         119            8.4              21.6%         119            8.4               21.6%
 80,001-100,000        45             3.7              9.5%          45             3.7               9.5%
 Over 100,000          8              1.0              2.6%          8              1.0               2.6%
 Total*                3,614          38.9             100.0%        3,596          38.9              100.0%

*   Excludes Booker and franchise stores.

Appendix 5

Actual Group space - store numbers((a))

                      2023/24    Openings  Closures/   Net gain/            As at 24      Repurposing/

year end
disposals

                                                        (reduction)((b))    August 2024   extensions((c))
 Large                809        1         (1)         -                    809           -
 Convenience          2,048      19        (3)         16                   2,064         -
 Dotcom only          6          -         -           -                    6             -
 Total Tesco          2,863      20        (4)         16                   2,879         -
 One Stop((d))        733        6         (4)         2                    735           -
 Booker               190        -         -           -                    190           -
 UK((d))              3,786      26        (8)         18                   3,804         -
 ROI                  170        7         -           7                    177           -
 UK & ROI((d))        3,956      33        (8)         25                   3,981         -
 Czech Republic((d))  184        1         -           1                    185           5
 Hungary              197        -         -           -                    197           26
 Slovakia((d))        169        10        -           10                   179           11
 Central Europe((d))  550        11        -           11                   561           42
 Group((d))           4,506      44        (8)         36                   4,542         42
 UK (One Stop)        317        25        (9)         16                   333           -
 Czech Republic       119        1         (4)         (3)                  116           -
 Slovakia             -          -         -           -                    -             -
 Franchise stores     436        26        (13)        13                   449           -
 Total Group          4,942      70        (21)        49                   4,991         42

Actual Group space - '000 sq. ft.((a))

                      2023/24    Openings  Closures/   Repurposing/      Net gain/       As at 24

year end
disposals

                                                       extensions((c))    (reduction)    August 2024
 Large                31,505     10        (16)        -                 (6)             31,499
 Convenience          5,455      54        (13)        -                 41              5,496
 Dotcom only          716        -         -           -                 -               716
 Total Tesco          37,676     64        (29)        -                 35              37,711
 One Stop((d))        1,208      9         (6)         -                 3               1,211
 Booker               8,094      -         -           -                 -               8,094
 UK((d))              46,978     73        (35)        -                 38              47,016
 ROI                  3,499      43        -           -                 43              3,542
 UK & ROI((d))        50,477     116       (35)        -                 81              50,558
 Czech Republic((d))  4,101      25        -           (21)              4               4,105
 Hungary              5,372      -         -           (61)              (61)            5,311
 Slovakia((d))        3,213      19        -           (25)              (6)             3,207
 Central Europe((d))  12,686     44        -           (107)             (63)            12,623
 Group((d))           63,163     160       (35)        (107)             18              63,181
 UK (One Stop)        459        29        (12)        -                 17              476
 Czech Republic       108        1         (3)         -                 (2)             106
 Slovakia             -          -         -           -                 -               -
 Franchise stores     567        30        (15)        -                 15              582
 Total Group          63,730     190       (50)        (107)             33              63,763

(a)  Continuing operations.

(b)  The net gain/(reduction) reflects the number of store openings less the
number of store closures/disposals.

(c)  Repurposing of retail selling space.

(d)  Excludes franchise stores.

 

Group space forecast to 22 February 2025 - '000 sq. ft.((a))

                      As at 24      Openings  Closures/ disposals  Repurposing/      Net gain/            2024/25

year end
                      August 2024                                  extensions((b))    (reduction)((c))
 Large                31,499        29        (44)                 5                 (10)                 31,489
 Convenience          5,496         120       (22)                 -                 98                   5,594
 Dotcom only          716           -         -                    -                 -                    716
 Total Tesco          37,711        149       (66)                 5                 88                   37,799
 One Stop((d))        1,211         29        (2)                  -                 27                   1,238
 Booker               8,094         -         -                    -                 -                    8,094
 UK((d))              47,016        178       (68)                 5                 115                  47,131
 ROI                  3,542         39        -                    -                 39                   3,581
 UK & ROI((d))        50,558        217       (68)                 5                 154                  50,712
 Czech Republic((d))  4,105         37        (35)                 1                 3                    4,108
 Hungary              5,311         7         -                    (25)              (18)                 5,293
 Slovakia((d))        3,207         24        -                    (14)              10                   3,217
 Central Europe((d))  12,623        68        (35)                 (38)              (5)                  12,618
 Group((d))           63,181        285       (103)                (33)              149                  63,330
 UK (One Stop)        476           61        -                    -                 61                   537
 Czech Republic       106           -         (1)                  -                 (1)                  105
 Slovakia             -             -         -                    -                 -                    -
 Franchise stores     582           61        (1)                  -                 60                   642
 Total Group          63,763        346       (104)                (33)              209                  63,972

(a)  Continuing operations.

(b)  Repurposing of retail selling space.

(c)  The net gain/(reduction) reflects the number of store openings less the
number of store closures/disposals and repurposing/extensions.

(d)  Excludes franchise stores.

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

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR QKNBBKBDKKKK

Recent news on Tesco

See all news