2024 | 2023 | ||||||
| Before non- | Non- | Before non- | Non- | ||||
| underlying | underlying | underlying | underlying | ||||
£m | Note | items 1 | items 2 | Total | items 1 | items 2 | Total |
Revenue | 2 | ||||||
Group operating profit/(loss) | 2, 3 | ( | ( | ||||
Finance costs | 6 | ( | ( | ( | ( | ( | |
Profit/(loss) before tax | ( | ( | |||||
Income tax (expense)/credit | 7 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ( | |||||
Attributable to equity holders of the parent | ( | ( | |||||
Attributable to non-controlling interests | |||||||
( | ( | ||||||
| Earnings per share | |||||||
Basic | 9 | ||||||
Diluted | 9 |
£m | Note | 2024 | 2023 |
Profit for the year | |||
| Other comprehensive income/(loss): | |||
| Items that will not be reclassified subsequently to the income statement: | |||
Remeasurement of the recoverability of retirement benefit surplus | 26 | ||
Actuarial gains on defined benefit pension schemes | 26 | ||
| Items that may be reclassified subsequently to the income statement: | |||
| Losses on cash flow hedges | |||
– Net fair value losses | 21 | ( | |
Exchange differences on translation of foreign operations | ( | ( | |
( | ( | ||
Other comprehensive income/(loss) for the year, net of tax | ( | ||
Total comprehensive income for the year | |||
Attributable to equity holders of the parent | |||
Attributable to non-controlling interests | |||
£m | Note | 2024 | 2023 |
| Non-current assets | |||
Goodwill | 10 | ||
Other intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Investments in joint ventures | |||
Deferred tax assets | 17 | ||
Trade and other receivables | 13 | ||
| Current assets | |||
Inventories | |||
Trade and other receivables | 13 | ||
Retirement benefit surplus | 26 | ||
Derivative financial assets | 21 | ||
Current tax receivable | |||
Cash and cash equivalents | 18 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Bank overdrafts and other borrowings | 18 | ( | ( |
Lease liabilities | 15 | ( | ( |
Derivative financial liabilities | 21 | ( | |
Current tax liability | ( | ( | |
Short-term provisions | 16 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Bank loans and other borrowings | 18 | ( | ( |
Long-term provisions | 16 | ( | ( |
Lease liabilities | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Total net assets | |||
| Shareholders’ equity | |||
Called up share capital | 22 | ||
Share premium | |||
Capital redemption reserve | 25 | ||
Translation reserve | ( | ||
Other reserves | 25 | ( | ( |
Retained earnings | |||
Total equity attributable to the equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
£m | Note | 2024 | 2023 |
| Operating activities | |||
Cash generated from operating activities | 20 | ||
Interest paid 1 | ( | ( | |
Financing arrangement fees | ( | ||
Income taxes paid | ( | ( | |
Income taxes refunded | |||
Net cash inflow from operating activities | |||
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Acquisition of subsidiaries, net of cash acquired | 27 | ( | |
Net cash outflow from investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 8 | ( | ( |
Purchase of own shares for employee share schemes | ( | ( | |
Distributions to non-controlling interests | ( | ( | |
Repayments of term loans | 18 | ( | |
Net drawdown on short-term borrowings | 18 | ||
Capital repayments of obligations under leases | 18 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents in the year | ( | ||
Opening cash and cash equivalents | |||
Effect of movements in foreign exchange rates | ( | ||
Closing cash and cash equivalents | 18 |
| Total equity | ||||||||
| Called up | attributable | |||||||
| share capital | Capital | to the equity | Non- | |||||
| and share | redemption | Translation | Other | Retained | holders of | controlling | Total | |
| £m | premium | reserve 1 | reserve | reserves 1 | earnings | the parent | interests | equity |
Balance at 1 September 2023 | ( | |||||||
Profit for the year | ||||||||
| Other comprehensive (loss)/income: | ||||||||
| Remeasurement of the recoverability | ||||||||
| ofretirement benefit surplus (Note26) | ||||||||
| Actuarial gains on defined benefit | ||||||||
| pension schemes (Note26) | ||||||||
| Exchange differences on translation | ( | ( | ( | ( | ||||
| offoreign operations | ||||||||
| Total comprehensive (loss)/income | ( | |||||||
| forthe year | ||||||||
Employee share schemes | ( | ( | ( | |||||
Dividends paid (Note 8) | ( | ( | ( | |||||
Deferred tax on share-based payments | ( | ( | ( | |||||
Distributions to non-controlling interest | ( | ( | ||||||
Non-cash movement on non-controlling interests | ||||||||
Balance at 31 August 2024 | ( | ( |
| Total equity | ||||||||
| Called up | attributable | |||||||
| share capital | Capital | to the equity | Non- | |||||
| and share | redemption | Translation | Other | Retained | holders of | controlling | Total | |
| £m | premium | reserve 1 | reserve | reserves 1 | earnings | the parent | interests | equity |
Balance at 1 September 2022 | ( | |||||||
Profit for the year | ||||||||
| Other comprehensive (loss)/income: | ||||||||
Cash flow hedges | ( | ( | ( | |||||
| Actuarial gains on defined benefit | ||||||||
| pension schemes (Note 26) | ||||||||
| Exchange differences on translation | ( | ( | ( | ( | ||||
| offoreign operations | ||||||||
| Total comprehensive (loss)/income | ( | ( | ||||||
| forthe year | ||||||||
Employee share schemes | ( | |||||||
Dividends paid (Note 8) | ( | ( | ( | |||||
Deferred tax on share-based payments | ||||||||
Distributions to non-controllinginterest | ( | ( | ||||||
Non-cash movement on non-controlling interests | ||||||||
Balance at 31 August 2023 | ( |
£m | 2024 | 2023 |
Travel UK | 795 | 709 |
North America | 401 | 380 |
Rest of the World | 270 | 235 |
Total Travel | 1,466 | 1,324 |
High Street | 452 | 469 |
Revenue | 1,918 | 1,793 |
2024 | 2023 | |||||||
| Headline | Headline | |||||||
| before non- | Headline non- | before non- | Headline non- | |||||
| underlying | underlying | underlying | underlying | |||||
items 1 | items 1 | items 1 | items 1 | |||||
| £m | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total |
Travel UK trading profit/(loss) | 122 | – | 4 | 126 | 102 | – | (1) | 101 |
North America trading profit | 54 | – | 4 | 58 | 49 | – | 3 | 52 |
Rest of the World trading profit | 13 | – | 5 | 18 | 13 | – | – | 13 |
Total Travel trading profit | 189 | – | 13 | 202 | 164 | – | 2 | 166 |
High Street trading profit | 32 | – | 7 | 39 | 32 | – | 11 | 43 |
Group profit from trading operations | 221 | – | 20 | 241 | 196 | – | 13 | 209 |
Unallocated central costs | (28) | – | – | (28) | (27) | – | – | (27) |
Group operating profit before non-underlying items | 193 | – | 20 | 213 | 169 | – | 13 | 182 |
Non-underlying items (Note 4) | – | (56) | 1 | (55) | – | (13) | (13) | (26) |
Group operating profit/(loss) | 193 | (56) | 21 | 158 | 169 | (13) | – | 156 |
Finance costs | (27) | – | (25) | (52) | (26) | – | (19) | (45) |
| Non-underlying finance | – | (1) | 1 | – | – | (2) | 1 | (1) |
| (costs)/income (Note 4) | ||||||||
Profit/(loss) before tax | 166 | (57) | (3) | 106 | 143 | (15) | (18) | 110 |
Income tax (expense)/credit | (39) | 9 | 1 | (29) | (28) | 2 | 4 | (22) |
Profit/(loss) for the year | 127 | (48) | (2) | 77 | 115 | (13) | (14) | 88 |
| 2024 | |||||
Non-current assets 2 | Right-of-use assets | ||||
| Depreciation | |||||
| Capital | and | ||||
| £m | additions | amortisation | Impairment | Depreciation | Impairment |
Travel UK | 35 | (20) | – | – | – |
North America | 60 | (16) | – | – | – |
Rest of the World | 14 | (8) | – | – | – |
Total Travel | 109 | (44) | – | – | – |
High Street | 22 | (15) | – | – | – |
Unallocated | – | (1) | – | – | – |
Headline, before non-underlying items (pre-IFRS 16) | 131 | (60) | – | – | – |
Headline non-underlying items (pre-IFRS 16) | – | (3) | (23) | – | – |
Headline, after non-underlying items (pre-IFRS 16) | 131 | (63) | (23) | – | – |
Impact of IFRS 16 | – | (1) | 3 | (112) | – |
Non-underlying items (IFRS 16) | – | – | – | – | (10) |
Group | 131 | (64) | (20) | (112) | (10) |
| 2023 | |||||
Non-current assets 1 | Right-of-use assets | ||||
| Depreciation | |||||
| Capital | and | ||||
| £m | additions | amortisation | Impairment | Depreciation | Impairment |
Travel UK | 30 | (17) | – | – | – |
North America | 47 | (13) | – | – | – |
Rest of the World | 17 | (6) | – | – | – |
Total Travel | 94 | (36) | – | – | – |
High Street | 28 | (15) | – | – | – |
Unallocated | – | (2) | – | – | – |
Headline, before non-underlying items (pre-IFRS 16) | 122 | (53) | – | – | – |
Headline non-underlying items (pre-IFRS 16) | – | (3) | (4) | – | – |
Headline, after non-underlying items (pre-IFRS 16) | 122 | (56) | (4) | – | – |
Impact of IFRS 16 | – | – | – | (104) | – |
Non-underlying items (IFRS 16) | – | – | – | – | (15) |
Group | 122 | (56) | (4) | (104) | (15) |
£m | 2024 | 2023 |
UK | 435 | 396 |
USA | 735 | 704 |
Spain | 89 | 84 |
Australia | 18 | 18 |
Other international | 34 | 17 |
Total | 1,311 | 1,219 |
2024 | 2023 | |||||
| Before non- | Non- | Before non- | Non- | |||
| underlying | underlying | underlying | underlying | |||
| £m | items | items | Total | items | items | Total |
Revenue | 1,918 | – | 1,918 | 1,793 | – | 1,793 |
Cost of sales | (706) | – | (706) | (682) | – | (682) |
Gross profit | 1,212 | – | 1,212 | 1,111 | – | 1,111 |
Distribution costs | (808) | – | (808) | (746) | – | (746) |
Administrative expenses | (198) | – | (198) | (197) | – | (197) |
Other income 2 | 7 | – | 7 | 14 | – | 14 |
Non-underlying items (Note 4) | – | (55) | (55) | – | (26) | (26) |
Group operating profit | 213 | (55) | 158 | 182 | (26) | 156 |
£m | 2024 | 2023 |
Cost of inventories recognised as an expense | 706 | 682 |
Write-down of inventories in the year 1 | 1 | 3 |
Depreciation of property, plant and equipment | 49 | 42 |
| Depreciation of right-of-use assets | ||
– land and buildings | 110 | 101 |
– other | 2 | 3 |
Amortisation of intangible assets | 15 | 14 |
Impairment of property, plant and equipment | 15 | 4 |
Impairment of right-of-use assets | 10 | 15 |
Impairment of intangibles | 5 | – |
| Expenses relating to leasing: | ||
– expense relating to short-term leases | 20 | 22 |
– expense relating to variable lease payments not included in the measurement of the lease liability | 38 | 29 |
Other occupancy costs | 44 | 49 |
Staff costs (Note 5) | 386 | 367 |
| Auditors’ remuneration (see below) | ||
| Audit services | ||
| Fees payable to the Group’s auditors, included in the income statement, relate to: | ||
Fees payable to the Group’s auditors for the audit of the Group’s financial statements | 1.2 | 1.1 |
Fees payable to the Group’s auditors for other services to the Group including the audit of the Company’s subsidiaries | 0.4 | 0.3 |
Total audit and audit-related services | 1.6 | 1.4 |
| Non-audit services | ||
| Fees payable to the Group’s auditors for other services: | ||
All other non-audit services | 0.1 | 0.1 |
Non-audit fees including taxation and other services | 0.1 | 0.1 |
Total auditors’ remuneration | 1.7 | 1.5 |
£m | 2024 | 2023 |
Amortisation of acquired intangible assets | 3 | 3 |
| Impairment of non-current assets | ||
– property, plant and equipment | 15 | 4 |
– intangible assets | 5 | – |
– right-of-use assets | 10 | 15 |
Provisions for onerous contracts | 6 | 3 |
Transformation programmes – supply chain and IT | 9 | – |
Costs associated with pensions | 2 | 1 |
IFRS 16 remeasurement gains | (3) | – |
Costs relating to M&A activity and Group legal entity structure | 4 | – |
Re-platform of whsmith.co.uk and other costs | 4 | – |
Non-underlying items, included in operating profit | 55 | 26 |
Finance costs associated with refinancing | – | 1 |
Non-underlying items, before tax | 55 | 27 |
Tax credit on non-underlying items | (9) | (5) |
Non-underlying items, after tax | 46 | 22 |
£m | 2024 | 2023 |
Wages and salaries | 340 | 322 |
Social security costs | 28 | 27 |
Other pension costs | 7 | 6 |
Share-based payments | 11 | 12 |
Total Group | 386 | 367 |
No. of employees | 2024 | 2023 |
Total retailing | 13,867 | 14,124 |
Support functions | 54 | 53 |
Total Group | 13,921 | 14,177 |
£m | 2024 | 2023 |
Interest payable on bank loans and overdrafts | 13 | 12 |
Interest on convertible bonds | 14 | 14 |
Interest on lease liabilities | 25 | 19 |
Costs associated with refinancing | – | 1 |
52 | 46 |
£m | 2024 | 2023 |
Tax on profit | 21 | 13 |
| Standard rate of UK corporation tax 25% (2023: blended rate 21.5%) | ||
Adjustment in respect of prior years | – | (2) |
Total current tax expense | 21 | 11 |
Deferred tax – current year (Note 17) | 22 | 19 |
Deferred tax – prior year (Note 17) | (5) | (3) |
Tax on profit before non-underlying items | 38 | 27 |
Tax on non-underlying items – current tax | (1) | – |
Tax on non-underlying items – deferred tax (Note 17) | (8) | (5) |
Total tax on profit | 29 | 22 |
£m | 2024 | 2023 |
Tax on profit at standard rate of UK corporation tax 25% (2023: blended rate 21.5%) | 26 | 24 |
Tax effect of items that are not deductible or not taxable in determining taxable profit | 5 | (3) |
Derecognition of deferred tax balances | 1 | 7 |
Differences in overseas tax rates | 2 | (1) |
Adjustment in respect of prior years – current tax | – | (2) |
Adjustment in respect of prior years – deferred tax | (5) | (3) |
Total income tax charge | 29 | 22 |
£m | 2024 | 2023 |
Final dividend for the year ended 31 August 2023 of 20.8p per ordinary share | 27 | – |
Interim dividend for the year ended 31 August 2024 of 11.0p per ordinary share | 14 | – |
Final dividend for the year ended 31 August 2022 of 9.1p per ordinary share | – | 12 |
Interim dividend for the year ended 31 August 2023 of 8.1p per ordinary share | – | 10 |
41 | 22 |
£m | 2024 | 2023 |
Profit for the year, attributable to equity holders of the parent | 67 | 79 |
Non-underlying items, after tax (Note 4) | 46 | 22 |
Profit for the year before non-underlying items, attributable to equity holders of the parent | 113 | 101 |
Millions | 2024 | 2023 |
Weighted average ordinary shares in issue | 131 | 130 |
Less weighted average ordinary shares held in ESOP Trust | (2) | – |
Weighted average shares in issue for earnings per share | 129 | 130 |
Add weighted average number of ordinary shares under option | 2 | 2 |
Weighted average ordinary shares for diluted earnings per share | 131 | 132 |
Pence | 2024 | 2023 |
Basic earnings per share | 51.9 | 60.8 |
Adjustment for non-underlying items | 35.7 | 16.9 |
Basic earnings per share before non-underlying items | 87.6 | 77.7 |
Pence | 2024 | 2023 |
Diluted earnings per share | 51.1 | 59.8 |
Adjustment for non-underlying items | 35.2 | 16.7 |
Diluted earnings per share before non-underlying items | 86.3 | 76.5 |
| Brands and | |||||
| franchise | Tenancy | ||||
£m | Goodwill | contracts | rights | Software | Total |
| Cost | |||||
At 1 September 2023 | 436 | 46 | 13 | 128 | 623 |
Additions | 6 | – | – | 16 | 22 |
Foreign exchange | (16) | (2) | (1) | – | (19) |
At 31 August 2024 | 426 | 44 | 12 | 144 | 626 |
| Accumulated amortisation | |||||
At 1 September 2023 | – | 14 | 8 | 96 | 118 |
Amortisation charge | – | 3 | – | 12 | 15 |
Impairment charge | – | – | – | 5 | 5 |
Foreign exchange | – | (1) | – | (1) | (2) |
At 31 August 2024 | – | 16 | 8 | 112 | 136 |
Net book value at 31 August 2024 | 426 | 28 | 4 | 32 | 490 |
| Cost | |||||
At 1 September 2022 | 471 | 50 | 13 | 114 | 648 |
Additions | – | – | – | 16 | 16 |
Foreign exchange | (35) | (4) | – | (2) | (41) |
At 31 August 2023 | 436 | 46 | 13 | 128 | 623 |
| Accumulated amortisation | |||||
At 1 September 2022 | – | 12 | 8 | 85 | 105 |
Amortisation charge | – | 3 | – | 11 | 14 |
Foreign exchange | – | (1) | – | – | (1) |
At 31 August 2023 | – | 14 | 8 | 96 | 118 |
Net book value at 31 August 2023 | 436 | 32 | 5 | 32 | 505 |
£m | 2024 | 2023 |
Travel UK | 262 | 272 |
North America | 117 | 122 |
Rest of the World | 32 | 27 |
Total Travel | 411 | 421 |
High Street | 15 | 15 |
Group | 426 | 436 |
| Land and buildings | |||||
| Freehold | Leasehold | Fixtures | Equipment | ||
| £m | properties | improvements | and fittings | and vehicles | Total |
| Cost or valuation: | |||||
At 1 September 2023 | 18 | 385 | 254 | 140 | 797 |
Additions | – | 57 | 46 | 12 | 115 |
Disposals | – | (4) | (3) | – | (7) |
Foreign exchange | – | (5) | (2) | – | (7) |
At 31 August 2024 | 18 | 433 | 295 | 152 | 898 |
| Accumulated depreciation: | |||||
At 1 September 2023 | 10 | 252 | 166 | 99 | 527 |
Depreciation charge | – | 29 | 10 | 10 | 49 |
Impairment charge | – | 6 | 7 | 2 | 15 |
Disposals | – | (4) | (3) | – | (7) |
Foreign exchange | – | (1) | (1) | – | (2) |
At 31 August 2024 | 10 | 282 | 179 | 111 | 582 |
Net book value at 31 August 2024 | 8 | 151 | 116 | 41 | 316 |
| Cost or valuation: | |||||
At 1 September 2022 | 18 | 329 | 232 | 127 | 706 |
Additions | – | 63 | 24 | 19 | 106 |
Reclassifications | – | – | 5 | (5) | – |
Foreign exchange | – | (7) | (7) | (1) | (15) |
At 31 August 2023 | 18 | 385 | 254 | 140 | 797 |
| Accumulated depreciation: | |||||
At 1 September 2022 | 10 | 230 | 155 | 92 | 487 |
Depreciation charge | – | 20 | 15 | 7 | 42 |
Impairment charge | – | 3 | – | 1 | 4 |
Reclassifications | – | 1 | (1) | – | – |
Foreign exchange | – | (2) | (3) | (1) | (6) |
At 31 August 2023 | 10 | 252 | 166 | 99 | 527 |
Net book value at 31 August 2023 | 8 | 133 | 88 | 41 | 270 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2023 | 440 | 4 | 444 |
Additions | 152 | – | 152 |
Modifications and remeasurements | 48 | – | 48 |
Disposals | (8) | – | (8) |
Depreciation charge | (110) | (2) | (112) |
Impairment charge | (10) | – | (10) |
Effect of movements in foreign exchange rates | (9) | – | (9) |
Net book value at 31 August 2024 | 503 | 2 | 505 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2022 | 440 | 6 | 446 |
Additions | 93 | – | 93 |
Modifications and remeasurements | 41 | 1 | 42 |
Depreciation charge | (101) | (3) | (104) |
Impairment charge | (15) | – | (15) |
Effect of movements in foreign exchange rates | (18) | – | (18) |
Net book value at 31 August 2023 | 440 | 4 | 444 |
£m | 2024 | 2023 |
| Current receivables | ||
Trade receivables | 81 | 68 |
Other receivables | 7 | 3 |
Prepayments | 17 | 15 |
Accrued income | 45 | 26 |
150 | 112 | |
| Non-current receivables | ||
Other receivables | 7 | 5 |
Prepayments | 5 | 4 |
Total trade and other receivables | 162 | 121 |
£m | 2024 | 2023 |
Trade and other receivables gross | 100 | 80 |
Expected credit losses | (5) | (4) |
Trade and other receivables net | 95 | 76 |
| Of which: | ||
Amounts neither impaired nor past due on the reporting date | 71 | 54 |
| Amounts past due but not impaired: | ||
Less than one month old | 17 | 15 |
Between one and three months old | 3 | 5 |
Between three and six months old | 3 | 2 |
Between six months and one year old | 1 | – |
Trade and other receivables net carrying amount | 95 | 76 |
£m | 2024 | 2023 |
Less than one month old | – | – |
Between one and three months old | – | – |
Between three and six months old | 1 | 1 |
Between six months and one year old | 4 | 3 |
5 | 4 |
£m | 2024 | 2023 |
Trade payables | 153 | 130 |
Other tax and social security | 34 | 30 |
Other payables | 85 | 95 |
Accruals | 66 | 68 |
Deferred income | 14 | 17 |
352 | 340 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2023 | 564 | 2 | 566 |
Additions | 148 | – | 148 |
Modifications and remeasurements | 47 | – | 47 |
Disposals | (12) | – | (12) |
Interest | 25 | – | 25 |
Payments | (135) | (1) | (136) |
Effect of movements in foreign exchange rates | (12) | – | (12) |
At 31 August 2024 | 625 | 1 | 626 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2022 | 574 | 3 | 577 |
Additions | 91 | – | 91 |
Modifications and remeasurements | 39 | 1 | 40 |
Disposals | (2) | – | (2) |
Interest | 19 | – | 19 |
Payments | (135) | (2) | (137) |
Effect of movements in foreign exchange rates | (22) | – | (22) |
At 31 August 2023 | 564 | 2 | 566 |
£m | 2024 | 2023 |
| Analysis of total lease liabilities: | ||
Non-current | 501 | 450 |
Current | 125 | 116 |
Total | 626 | 566 |
| Property | Other | ||
| £m | provisions | provisions | Total |
At 1 September 2023 | 17 | – | 17 |
Charge in the year | 4 | 2 | 6 |
Released in the year | (1) | – | (1) |
Utilised in year | (2) | – | (2) |
Reclassifications to creditors | (3) | – | (3) |
At 31 August 2024 | 15 | 2 | 17 |
| Property | Other | ||
| £m | provisions | provisions | Total |
At 1 September 2022 | 14 | – | 14 |
Charge in the year | 3 | – | 3 |
Utilised in year | (1) | – | (1) |
Reclassifications from creditors | 1 | – | 1 |
At 31 August 2023 | 17 | – | 17 |
£m | 2024 | 2023 |
Included in current liabilities | 4 | 1 |
Included in non-current liabilities | 13 | 16 |
17 | 17 |
| Opening | (Credited)/ | (Credited)/ | Closing | |||
| balance | charged to | charged to | Foreign | balance | ||
| £m | 1 September | Rate change | income | equity | exchange | 31 August |
Accelerated tax depreciation | (11) | – | 1 | – | – | (10) |
IFRS 16 transitional adjustment | 5 | – | (2) | – | – | 3 |
Share-based payments | 6 | – | 1 | (1) | – | 6 |
Intangible assets | (14) | – | 1 | – | – | (13) |
Losses carried forward | 30 | – | (19) | – | – | 11 |
Unutilised interest expense | 8 | – | 6 | – | – | 14 |
Other temporary differences | 19 | – | 3 | – | – | 22 |
Year ended 31 August 2024 | 43 | – | (9) | (1) | – | 33 |
Accelerated tax depreciation | 3 | (1) | (14) | – | 1 | (11) |
IFRS 16 transitional adjustment | 5 | – | – | – | – | 5 |
Share-based payments | 4 | – | 2 | – | – | 6 |
Intangible assets | (14) | – | – | – | – | (14) |
Losses carried forward | 45 | 1 | (15) | – | (1) | 30 |
Unutilised interest expense | 7 | – | 2 | – | (1) | 8 |
Other temporary differences | 5 | – | 14 | – | – | 19 |
Year ended 31 August 2023 | 55 | – | (11) | – | (1) | 43 |
£m | 2024 | 2023 |
Capital losses | 81 | 83 |
Trading losses | 48 | 28 |
129 | 111 |
£m | 2024 | 2023 |
Deferred tax liabilities (non-current liabilities) | – | – |
Deferred tax assets | 33 | 43 |
33 | 43 |
| Sub-total | |||||||
| Liabilities | |||||||
| from | |||||||
| Convertible | Revolving | financing | Cash and cash | ||||
£m | Term loans | bonds | credit facility | Leases | activities | equivalents | Net debt |
At 1 September 2023 | – | (301) | (84) | (566) | (951) | 56 | (895) |
Bond accretion and fee amortisation | – | (9) | – | – | (9) | – | (9) |
Lease additions, modifications and interest | – | – | – | (208) | (208) | – | (208) |
Cash movements | – | – | (33) | 136 | 103 | – | 103 |
Currency translation | – | – | – | 12 | 12 | – | 12 |
At 31 August 2024 | – | (310) | (117) | (626) | (1,053) | 56 | (997) |
| Sub-total | |||||||
| Liabilities | |||||||
| from | |||||||
| Convertible | Revolving | financing | Cash and cash | ||||
£m | Term loans | bonds | credit facility | Leases | activities | equivalents | Net debt |
At 1 September 2022 | (132) | (292) | – | (577) | (1,001) | 132 | (869) |
Bond accretion and fee amortisation | (1) | (9) | – | – | (10) | – | (10) |
Lease additions, modifications and interest | – | – | – | (148) | (148) | – | (148) |
Cash movements | 133 | – | (84) | 137 | 186 | (74) | 112 |
Currency translation | – | – | – | 22 | 22 | (2) | 20 |
At 31 August 2023 | – | (301) | (84) | (566) | (951) | 56 | (895) |
£m | 2024 | 2023 |
Bank guarantees and guarantees in respect of lease agreements | 71 | 61 |
£m | 2024 | 2023 |
Commitments in respect of property, plant and equipment | 34 | 25 |
Commitments in respect of other intangible assets | 2 | 2 |
36 | 27 |
£m | 2024 | 2023 |
Group operating profit | 158 | 156 |
Depreciation of property, plant and equipment | 49 | 42 |
Impairment of property, plant and equipment | 15 | 4 |
Amortisation of intangible assets | 15 | 14 |
Impairment of intangible assets | 5 | – |
Depreciation of right-of-use assets | 112 | 104 |
Impairment of right-of-use assets | 10 | 15 |
Non-cash change in lease liabilities | (3) | – |
Non-cash movement in pensions | 1 | – |
Share-based payments | 11 | 12 |
Gain on remeasurement of leases | (4) | (5) |
Other non-cash items (incl. foreign exchange) | 9 | 7 |
Increase in inventories | (15) | (12) |
Increase in receivables | (41) | (22) |
Increase/(decrease) in payables | 10 | (15) |
Movement on provisions (through utilisation or income statement) | 3 | 2 |
Cash generated from operating activities | 335 | 302 |
| Carrying value | ||
£m | 2024 | 2023 |
| Financial assets | ||
Derivative instruments not in designated hedge accounting relationships 1 | – | 1 |
Receivables at amortised cost 1 | 140 | 102 |
Cash and cash equivalents | 56 | 56 |
| Financial liabilities | ||
Derivative instruments in designated hedge accounting relationships 1 | – | (1) |
Amortised cost 2 | (1,357) | (1,244) |
| Due within | Due between | Due between | Due over | ||
| 2024 (£m) | 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total |
| Non-derivative financial liabilities | |||||
Bank loans and overdrafts | 122 | 331 | – | – | 453 |
Trade and other payables | 304 | – | – | – | 304 |
Lease liabilities | 146 | 123 | 273 | 186 | 728 |
Total cash flows | 572 | 454 | 273 | 186 | 1,485 |
| Due within | Due between | Due between | Due over | ||
| 2023 (£m) | 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total |
| Non-derivative financial liabilities | |||||
Bank loans and overdrafts | 89 | 5 | 331 | – | 425 |
Trade and other payables | 293 | – | – | – | 293 |
Lease liabilities | 136 | 110 | 253 | 164 | 663 |
Total cash flows | 518 | 115 | 584 | 164 | 1,381 |
£m | 2024 | 2023 |
Fair value of derivative (liabilities)/assets | – | (1) |
2024 | 2023 | |||
| Income | Equity | Income | Equity | |
| £m | gain/(loss) | gain/(loss) | (loss)/gain | (loss)/gain |
GBP SONIA/base rate interest rates 1% increase | (1) | – | (1) | – |
USD/GBP exchange rates 10% increase | (1) | (35) | (3) | (36) |
EUR/GBP exchange rates 10% increase | (1) | – | 1 | (4) |
AUD/GBP exchange rates 10% increase | – | (1) | – | (1) |
GBP SONIA/base rate interest rates 1% decrease | 1 | – | 1 | – |
USD/GBP exchange rates 10% decrease | 2 | 47 | 3 | 47 |
EUR/GBP exchange rates 10% decrease | 1 | (3) | (2) | (2) |
AUD/GBP exchange rates 10% decrease | – | 1 | 1 | 1 |
2024 | 2023 | |||
| Number | Nominal | Number | Nominal | |
| of shares | value | of shares | value | |
| (millions) | £m | (millions) | £m | |
| Equity: | ||||
Ordinary shares of 22 6 ⁄ 67 p | 131 | 29 | 131 | 29 |
Total | 131 | 29 | 131 | 29 |
| Sharesave | Cash-settled | ||||
| Number of shares | Schemes | LTIPs | PSP | awards | Total |
Outstanding at 1 September 2023 | 433,149 | 3,331,230 | 487,099 | 111,934 | 4,363,412 |
Options and awards granted | – | 1,649,091 | 367,058 | – | 2,016,149 |
Options and awards exercised | – | – | (45,941) | – | (45,941) |
Options and awards lapsed/cancelled | (112,833) | (622,734) | (100,631) | (69,701) | (905,899) |
Outstanding at 31 August 2024 | 320,316 | 4,357,587 | 707,585 | 42,233 | 5,427,721 |
Exercisable at 31 August 2024 | 141,665 | 10,764 | 40,512 | – | 192,941 |
Outstanding at 1 September 2022 | 318,615 | 2,512,407 | 461,277 | 111,934 | 3,404,233 |
Options and awards granted | 246,718 | 1,403,432 | 278,982 | – | 1,929,132 |
Options and awards exercised | (2,019) | (69,916) | (34,111) | – | (106,046) |
Options and awards lapsed/cancelled | (130,165) | (514,693) | (219,049) | – | (863,907) |
Outstanding at 31 August 2023 | 433,149 | 3,331,230 | 487,099 | 111,934 | 4,363,412 |
Exercisable at 31 August 2023 | 245 | 10,764 | 41,726 | – | 52,735 |
Pence | 2024 | 2023 |
| Weighted average exercise price of awards: | ||
– Outstanding at the beginning of the year | 134.87 | 136.94 |
– Granted in the year | – | 16.46 |
– Exercised in the year | – | 30.65 |
– Lapsed in the year | 169.29 | 233.18 |
– Outstanding at the end of the year | 80.17 | 134.87 |
– Exercisable at the end of the year | 1,027.94 | 7.48 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2024 | 2023 | price (pence) | Exercise period |
20 October 2016 | 8,404 | 8,404 | Nil | Oct 2019 – 20.10.26 |
26 October 2017 | 2,360 | 2,360 | Nil | Oct 2020 – 26.10.27 |
19 November 2020 | 653,125 | 1,004,807 | Nil | Nov 2025 – 19.11.30 |
19 November 2021 | 946,424 | 1,004,940 | Nil | Nov 2026 – 19.11.31 |
21 November 2022 | 1,132,460 | 1,310,719 | Nil | Nov 2027 – 21.11.32 |
27 April 2023 | 50,996 | – | Nil | Nov 2027 – 21.11.32 |
14 September 2023 | 179,640 | – | Nil | Nov 2028 – 21.11.32 |
16 November 2023 | 1,347,425 | – | Nil | Nov 2028 – 16.11.33 |
1 February 2024 | 36,753 | – | Nil | Nov 2028 – 16.11.33 |
4,357,587 | 3,331,230 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2024 | 2023 | price (pence) | Exercise period |
5 June 2019 (3 year) | – | 245 | 1,609.60 | 01.08.22 – 31.01.23 |
9 June 2021 (3 year) | 141,665 | 191,679 | 1,400.00 | 01.08.24 – 31.01.25 |
14 June 2023 (3 year) | 178,651 | 241,225 | 1,325.60 | 01.08.26 – 31.01.27 |
320,316 | 433,149 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2024 | 2023 | price (pence) | Exercise period |
23 October 2014 | 870 | 870 | Nil | Oct 2017 – 23.10.24 |
20 October 2016 | 3,039 | 3,287 | Nil | Oct 2019 – 20.10.26 |
19 November 2020 | 36,603 | 83,774 | Nil | Nov 2021 – 19.11.30 |
19 November 2021 | 136,860 | 145,123 | Nil | Nov 2024 – 19.11.31 |
21 November 2022 | 217,793 | 254,045 | Nil | Nov 2025 – 21.11.32 |
16 November 2023 | 312,420 | – | Nil | Nov 2026 – 16.11.33 |
707,585 | 487,099 |
2024 | 2023 | |
Weighted average share price at date of exercise of share options exercised during year – pence | 1,299.63 | 1,429.62 |
Weighted average remaining contractual life at end of year – years | 8 | 8 |
2024 | 2023 | |
Share price – pence | 1,287.00 | 1,364.50 |
Exercise price – pence | Nil | Nil |
Expected volatility – per cent | 35–36 | 47 |
Expected life – years | 3.0 | 3.0 |
Risk-free rate – per cent | 4.15–4.19 | 3.17 |
Dividend yield – per cent | 0%–2.25% | 0%–2% |
Weighted average fair value of options – pence | 972.74 | 1,042.45 |
| 2023 | |
Share price – pence | 1,638.00 |
Exercise price – pence | 1,325.60 |
Expected volatility – per cent | 76 |
Expected life – years | 3.38 |
Risk-free rate – per cent | 4.14 |
Dividend yield – per cent | 1.05 |
Weighted average fair value of options – pence | 946 |
£’000 | 2024 | 2023 |
Short-term employee benefits | 3,315 | 3,509 |
Post-employment benefits | 33 | 83 |
Share-based payments | 1,907 | 2,076 |
5,255 | 5,668 |
| Other | Revaluation | ESOP | Hedging | Convertible | ||
| £m | reserves | reserve | reserve | reserve | bond reserve | Total |
Balance as at 1 September 2023 | (282) | 2 | (15) | – | 40 | (255) |
Cash flow hedges | – | – | – | – | – | – |
Employee share schemes | (1) | – | (12) | – | – | (13) |
Balance at 31 August 2024 | (283) | 2 | (27) | – | 40 | (268) |
| Revaluation | ESOP | Hedging | Convertible | |||
£m | Other reserves | reserve | reserve | reserve | bond reserve | Total |
Balance as at 1 September 2022 | (280) | 2 | (9) | 3 | 40 | (244) |
Cash flow hedges | – | – | – | (3) | – | (3) |
Employee share schemes | (2) | – | (6) | – | – | (8) |
Balance at 31 August 2023 | (282) | 2 | (15) | – | 40 | (255) |
£m | 2024 |
Present value of the obligations | – |
Fair value of plan assets | 87 |
Net surplus recognised in the balance sheet | 87 |
£m | 2024 |
Reassessment of the recoverability of retirement benefit scheme surplus | 87 |
Actuarial gains on defined benefit pension schemes | 2 |
| 89 |
£m | 2024 |
Administrative expenses (recognised in non-underlying items) | 2 |
£m | 2024 | 2023 |
Present value of the obligations | (5) | (5) |
Fair value of plan assets | 5 | 5 |
Retirement benefit obligation recognised in the balance sheet | – | – |
| Proportion of | |||||
| shares held | |||||
| Country of incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
| Held directly by WH Smith PLC: | |||||
WH Smith Group Limited | England & Wales | 1 | Ordinary | 100 | Holding company |
| Held indirectly: | |||||
Books & Stationers Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
Card Market Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
funkypigeon.com Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
Modelzone Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
Sussex Stationers Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
The SQL Workshop Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
The Websters Group Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith (Qatar) Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith Online Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith HS Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Retail Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith 1955 Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith High Street Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith High Street Limited | England & Wales | 1 | Ordinary & | 100 | Retailing |
| Preference | |||||
WH Smith Hospitals Holdings Limited | England & Wales | 1 | Ordinary & | 100 | Holding Company |
| Preference | |||||
WH Smith Hospitals Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
WH Smith Promotions Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
WH Smith Retirement Savings Plan Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith Travel 2008 Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Travel Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Travel Limited | England & Wales | 1 | Ordinary & | 100 | Retailing |
| Preference | |||||
WH Smith US Group Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith US Retail Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
Name | Company number |
| Held indirectly: | |
Books & Stationers Limited | 07515820 |
Card Market Limited | 08956574 |
WH Smith 1955 Limited | 00549069 |
WH Smith High Street Holdings Limited | 06560371 |
WH Smith Hospitals Holdings Limited | 03806896 |
WH Smith Promotions Limited | 02339902 |
The SQL Workshop Limited | 02676287 |
WH Smith Travel 2008 Limited | 06560390 |
WH Smith US Group Holdings Limited | 11615426 |
WH Smith US Retail Holdings Limited | 11618458 |
| Proportion of | |||||
| Country of | shares held | ||||
| incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
| Held indirectly: | |||||
| WH Smith – DFA Brasil Cafeteria, Livraria E | Brazil | 15 | Ordinary | 50 | Retailing |
| Conveniencia Eireli | |||||
WH Smith Malaysia SDN BHD | Malaysia | 11 | Ordinary | 50 | Retailing |
WH Smith LLC | Oman | 10 | Ordinary | 50 | Retailing |
MSP Innovations, LLC | USA | 16 | Ordinary | 33 | Retailing |
Nash Nails MRG, LLC | USA | 16 | Ordinary | 39 | Retailing |
| Proportion of | |||||
| Country of | shares held | ||||
| incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
| Held indirectly: | |||||
WH Smith (Global Sourcing) Ltd | Hong Kong | 2 | Ordinary | 100 | Product sourcing for |
| Group companies | |||||
WH Smith Australia Pty Limited | Australia | 3 | Ordinary | 100 | Retailing |
WH Smith Calais S.A.S | France | 4 | Ordinary | 100 | Retailing |
WH Smith Germany GmbH | Germany | 5 | Ordinary | 100 | Retailing |
WH Smith Hungary Korlátolt | Hungary | 21 | Ordinary | 100 | Retailing |
WH Smith Ireland Limited | Ireland | 6 | Ordinary | 100 | Retailing |
WH Smith Italia S.R.L | Italy | 7 | Ordinary | 100 | Retailing |
WH Smith Jersey Limited | Jersey | 8 | Ordinary | 100 | Retailing |
WH Smith LLC | Qatar | 9 | Ordinary | 49 | Retailing |
WH Smith Nederland B.V. | Netherlands | 12 | Ordinary | 100 | Dormant |
| Proportion of | |||||
| Country of | shares held | ||||
| incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
WH Smith Belgium (SRL) | Belgium | 18 | Ordinary | 100 | Retailing |
WH Smith Norway AS | Norway | 19 | Ordinary | 100 | Retailing |
WH Smith Singapore Pte. Limited | Singapore | 13 | Ordinary | 100 | Retailing |
WH Smith Spain S.L. | Spain | 14 | Ordinary | 100 | Retailing |
WH Smith Sweden AB | Sweden | 20 | Ordinary | 100 | Retailing |
WH Smith USA Holdings Inc | USA | 16 | Ordinary | 100 | Holding Company |
InMotion Entertainment Holdings LLC | USA | 16 | Ordinary | 100 | Holding Company |
InMotion Entertainment Personnel Leasing Corp | USA | 16 | Ordinary | 100 | Holding Company |
WH Smith USA Retail Inc | USA | 16 | Ordinary | 100 | Holding Company |
InMotion SFO, LLC | USA | 16 | Ordinary | 88 | Retailing |
Wild Retail Group Pty Limited | Australia | 3 | Ordinary | 100 | Retailing |
InMotion Entertainment Group, LLC | USA | 16 | Ordinary | 100 | Retailing |
InMotion AUS, LLC | USA | 16 | Ordinary | 88 | Retailing |
InMotion BNA-C,LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion BOS-BCE, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion BWI, LLC | USA | 16 | Ordinary | 60 | Retailing |
InMotion CLE, LLC | USA | 16 | Ordinary | 67 | Retailing |
Soundbalance CLT, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion – SB DC, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion DCA, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion DEN-B, LLC | USA | 16 | Ordinary | 75 | Retailing |
DFW-A Retail Partners, LLC | USA | 16 | Ordinary | 60 | Retailing |
DFW-E Retail Partners, LLC | USA | 16 | Ordinary | 65 | Retailing |
DFW-D/E Retail Partners, LLC | USA | 16 | Ordinary | 70 | Retailing |
Soundbalance DTW, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion DTW, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion EWR, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion EWR-B, LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion FLL, LLC | USA | 16 | Ordinary | 62 | Retailing |
InMotion FLL-T4, LLC | USA | 16 | Ordinary | 62 | Retailing |
InMotion IAD, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion LAX, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion LAX-IT,LLC | USA | 16 | Ordinary | 80 | Retailing |
Soundbalance IAH, LLC | USA | 16 | Ordinary | 67 | Retailing |
Soundbalance MCO, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion MCO, LLC | USA | 16 | Ordinary | 73 | Retailing |
Soundbalance Miami, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion Bright, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion MSY, LLC | USA | 16 | Ordinary | 64 | Retailing |
InMotion ORD, LLC | USA | 16 | Ordinary | 70 | Retailing |
InMotion ORD T2, LLC | USA | 16 | Ordinary | 70 | Retailing |
Soundbalance PDX, LLC | USA | 16 | Ordinary | 67 | Retailing |
Soundbalance PHL, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion PHL, LLC | USA | 16 | Ordinary | 70 | Dormant |
Soundbalance ATL-E, LLC | USA | 16 | Ordinary | 67 | Retailing |
| Proportion of | |||||
| Country of | shares held | ||||
| incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
InMotion ATL, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion ATL-A, LLC | USA | 16 | Ordinary | 64 | Retailing |
InMotion PHX, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion PHX T3, LLC | USA | 16 | Ordinary | 90 | Retailing |
Soundbalance SAN, LLC | USA | 16 | Ordinary | 55 | Retailing |
InMotion SAT, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion SEA, LLC | USA | 16 | Ordinary | 88 | Retailing |
InMotion SFO-T3, LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion SFO-IT, LLC | USA | 16 | Ordinary | 90 | Retailing |
InMotion SLC-A,LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion SLC-B,LLC | USA | 16 | Ordinary | 90 | Retailing |
InMotion SMF,LLC | USA | 16 | Ordinary | 90 | Retailing |
InMotion CLT, LLC | USA | 16 | Ordinary | 74 | Retailing |
Marshall Retail Group Holding Co Inc | USA | 16 | Ordinary | 100 | Holding company |
MRG Holdings Corp | USA | 16 | Ordinary | 100 | Holding company |
Marshall Retail Group LLC | USA | 16 | Ordinary | 100 | Retailing |
The Marshall Retail Group Canada Inc | Canada | 17 | Ordinary | 100 | Retailing |
MRG Baltimore Concourse A, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Baltimore (BWI), LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Chicago, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Denver, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Dallas II, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Kansas City, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG LaGuardia, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG LaGuardia Terminal A, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Los Angeles, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Los Angeles T3 | USA | 16 | Ordinary | 70 | Retailing |
MRG Jacksonville, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Las Vegas, LLC | USA | 16 | Ordinary | 90 | Retailing |
MRG Oakland, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Palm Springs, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Portland, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Phoenix 1, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Phoenix 2, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Newark, LLC | USA | 16 | Ordinary | 74 | Retailing |
MRG Newark 2, LLC | USA | 16 | Ordinary | 74 | Retailing |
MRG Nashville, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Orlando, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Raleigh Terminal 1, LLC | USA | 16 | Ordinary | 55 | Retailing |
MRG RDU T2, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Sacramento, LLC | USA | 16 | Ordinary | 90 | Retailing |
MRG Salt Lake City, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Francisco, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Francisco Terminal 1, LLC | USA | 16 | Ordinary | 80 | Retailing |
| Proportion of | |||||
| Country of | shares held | ||||
| incorporation/ | Registered | by Group | |||
| Name | registration | address | Class of shares | companies % | Principal activity |
MRG San Francisco Terminal 2, LLC | USA | 16 | Ordinary | 85 | Retailing |
MRG San Francisco Terminal 3, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Savannah, LLC | USA | 16 | Ordinary | 55 | Retailing |
MRG Seattle, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Washington (DCA), LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Washington (DCA) II, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Washington (DCA) III, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Washington (DCA) IV, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Washington (IAD), LLC | USA | 16 | Ordinary | 75 | Retailing |
Midway Fresh MRG, LLC | USA | 16 | Ordinary | 20 | Retailing |
WH Smith DEN, LLC | USA | 16 | Ordinary | 70 | Retailing |
Newsrail Resources Ltd | Ireland | 6 | Ordinary | 100 | Retailing |
MRG Las Vegas II, LLC | USA | 16 | Ordinary | 95 | Retailing |
MRG Portland II, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Sarasota, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Diego, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion New Jersey, LLC | USA | 16 | Ordinary | 65 | Retailing |
InMotion New York, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion Pittsburgh, LLC | USA | 16 | Ordinary | 90 | Retailing |
WH Smith Travel (Jersey) Ltd | Jersey | 8 | Ordinary | 100 | Retailing |
WH Smith DCA, LLC | USA | 16 | Ordinary | 75 | Retailing |
1 | Greenbridge Road, Swindon, Wiltshire SN3 3RX | |
2 | Suites 13A01–04, 13 Floor, South Tower, World Finance Centre, Harbour City, Tsim Sha Tsui, Kowloon, Hong Kong | |
3 | Suite 401, 80 William Street, Woolloomooloo NSW 2011, Australia | |
4 | 38 Rue des Mathurins, 75008 Paris 8, France | |
5 | Terminal Ring 1, Zentralgebaude Ost, Zi. 5. 035, 40474 Dusseldorf, Germany | |
6 | 6th Floor, Grand Canal Square, Dublin 2, Ireland | |
7 | Via Porlezza 12, Cap 20123, Milano, Italy | |
8 | 72/74 King Street, St Helier, Jersey, JE2 4WE | |
9 | 27 Um Ghwalinah Road, 230 C-ring Road, Doha, Qatar | |
10 | PO Box 3275, PC112, Ruwi, Oman | |
11 | C2–6–1, Solaris Dutamas, 1, Jalan Dutamas 1, 50480, Kuala Lumpur, Malaysia | |
12 | Weteringschans 94, 1017 XS, Amsterdam, Netherlands | |
13 | 11 Keng Cheow Street #3–10 The Riverside Piazza, Singapore 059608 | |
14 | Paseo de Recoletos, 27, 7ª, 28004, Madrid, Spain | |
15 | Avenida das Americas, No. 3434, Barra da Tijuca, CEP 22640–102, Rio de Janeiro, RJ, Brazil | |
16 | 6600 | Bermuda Road, Las Vegas, Nevada, NV 89119, USA |
17 | 2200 | HSBC Building, 885 West Georgia Street, Vancouver, BC V6C 3E8, Canada |
18 | Posthofbrug 10 boîte 4, 2600 Anvers, Belgium | |
19 | Bryggegata 6, 0250 Oslo, Norway | |
20 | Norrlandsgatan 16, 111 43 Stockholm | |
21 | 1139 | Budapest, Vaci ut 99–105, Hungary |