£m |
Note |
UK |
US |
China |
Un-allocated |
Total |
Revenue |
1,852.7 |
229.4 |
121.7 |
– |
2,203.8 |
|
Adjusted EBITDA |
36 |
149.2 |
15.0 |
3.9 |
– |
168.1 |
Depreciation |
(51.4) |
(10.6) |
(6.7) |
– |
(68.7) |
|
Amortisation |
(2.0) |
(1.0) |
– |
– |
(3.0) |
|
Share scheme charges |
(2.0) |
– |
– |
– |
(2.0) |
|
Profit/(loss) on disposal of property, plant and equipment |
0.1 |
– |
(0.2) |
– |
(0.1) |
|
Adjusted operating profit/(loss) |
36 |
93.9 |
3.4 |
(3.0) |
– |
94.3 |
Exceptional items |
7 |
2.8 |
(2.9) |
2.9 |
– |
2.8 |
Operating profit/(loss) |
96.7 |
0.5 |
(0.1) |
– |
97.1 |
|
Finance costs |
(27.4) |
|||||
Finance income |
0.6 |
|||||
Other gains and (losses) |
– |
|||||
Profit before tax |
70.3 |
|||||
Tax |
(16.4) |
|||||
Profit for the period |
53.9 |
|||||
Other segment information |
||||||
Capital additions |
31.3 |
14.2 |
1.7 |
– |
47.2 |
|
Interest in associates |
– |
– |
– |
– |
– |
|
Total assets |
1,190.7 |
185.0 |
65.9 |
38.7 |
1,480.3 |
|
Non-current assets |
995.6 |
159.2 |
42.9 |
0.9 |
1,198.6 |
£m |
Note |
UK |
US |
China |
Un-allocated |
Total |
Revenue |
1,783.1 |
255.3 |
100.8 |
– |
2,139.2 |
|
Adjusted EBITDA |
36 |
147.7 |
12.4 |
(0.1) |
– |
160.0 |
Depreciation |
(52.8) |
(8.7) |
(6.8) |
– |
(68.3) |
|
Amortisation |
(0.3) |
(0.4) |
– |
– |
(0.7) |
|
Share scheme charges |
(1.9) |
– |
– |
– |
(1.9) |
|
Profit on disposal of property, plant and equipment |
– |
– |
0.1 |
– |
0.1 |
|
Share of results of associates |
– |
– |
0.2 |
– |
0.2 |
|
Adjusted operating profit/(loss) |
36 |
92.7 |
3.3 |
(6.6) |
– |
89.4 |
Exceptional items |
7 |
(36.6) |
(3.8) |
(9.7) |
– |
(50.1) |
Configuration and customisation costs for SaaS projects |
(1.5) |
– |
– |
– |
(1.5) |
|
Operating profit/(loss) |
54.6 |
(0.5) |
(16.3) |
– |
37.8 |
|
Finance costs |
(21.0) |
|||||
Finance income |
0.2 |
|||||
Other gains and (losses), net |
1.1 |
|||||
Profit before tax |
18.1 |
|||||
Tax |
(5.6) |
|||||
Profit for the period |
12.5 |
|||||
Other segment information |
||||||
Capital additions |
46.0 |
39.0 |
1.9 |
– |
86.9 |
|
Interest in associates |
– |
– |
3.6 |
– |
3.6 |
|
Total assets |
1,215.1 |
200.2 |
73.3 |
52.8 |
1,541.4 |
|
Non-current assets |
1,018.1 |
167.8 |
55.5 |
9.9 |
1,251.3 |
2023 |
2022 |
|
Customer A |
32.4% |
32.6% |
Customer B |
21.5% |
20.5% |
Customer C |
13.1% |
12.2% |
Customer D |
6.9% |
7.9% |
£m |
2023 |
2022 |
Continuing operations |
||
UK |
1,852.7 |
1,783.1 |
US |
229.4 |
255.3 |
China |
121.7 |
100.8 |
2,203.8 |
2,139.2 |
£m |
Note |
2023 |
2022 |
Depreciation of property, plant and equipment: |
|||
– Owned |
56.4 |
55.7 |
|
– Leased |
12.3 |
12.6 |
|
Research and development costs |
9.1 |
9.0 |
|
Cost of inventory recognised as an expense |
1,029.1 |
1,022.3 |
|
Amortisation of intangible assets |
3.0 |
0.7 |
|
Exceptional items |
7 |
(2.8) |
50.1 |
Loss/(profit) on disposal of property, plant and equipment |
0.1 |
(0.1) |
|
Share scheme charges |
31 |
2.0 |
1.9 |
Foreign exchange gains |
10 |
– |
(1.2) |
Staff costs |
8 |
591.9 |
594.7 |
£m |
2023 |
2022 |
The audit of the Company’s Consolidated Financial Statements |
0.4 |
0.4 |
The audit of the Company’s subsidiaries pursuant to legislation |
0.8 |
0.7 |
Total audit fees |
1.2 |
1.1 |
£m |
2023 |
2022 |
Corporate restructuring costs |
– |
(5.3) |
UK site closures release/(accrual) of restructuring provision: |
||
– Closure costs |
2.2 |
(11.8) |
– Impairment charge |
0.6 |
(19.5) |
Investment in associate impairment |
– |
(9.7) |
US asset impairment charge |
(3.5) |
– |
US customer contractual dispute impairment |
0.6 |
(3.8) |
Profit on disposal of property, plant and equipment |
1.5 |
– |
Profit on disposal of associates |
1.4 |
– |
Total exceptional items |
2.8 |
(50.1) |
Tax on exceptional items |
– |
9.1 |
Total exceptional items after tax |
2.8 |
(41.0) |
2023 |
2022 |
|
Number |
Number |
|
Production |
14,906 |
15,283 |
Management and administration |
2,345 |
2,378 |
Sales and distribution |
885 |
919 |
18,136 |
18,580 |
£m |
Note |
2023 |
2022 |
Wages and salaries |
515.7 |
518.0 |
|
Social security and other costs |
63.1 |
63.5 |
|
Other pension costs |
32 |
13.1 |
13.2 |
591.9 |
594.7 |
£m |
Note |
2023 |
2022 |
Interest on borrowings 1 |
(16.4) |
(13.5) |
|
Interest on non-recourse receivables financing |
(7.1) |
(3.6) |
|
Interest on lease liabilities |
(3.0) |
(3.1) |
|
Unwinding of discount on provisions |
26 |
(0.9) |
(0.8) |
Total finance costs |
(27.4) |
(21.0) |
£m |
2023 |
2022 |
Interest received on bank deposits |
0.6 |
0.2 |
£m |
2023 |
2022 |
Foreign exchange gains |
– |
1.2 |
Change in the fair value of derivative financial instruments |
– |
(0.1) |
– |
1.1 |
£m |
Note |
2023 |
2022 |
Current tax: |
|||
Current period |
14.3 |
9.7 |
|
Prior period adjustment |
(1.2) |
1.7 |
|
Total current tax charge (pre-exceptional items) |
13.1 |
11.4 |
|
Deferred tax: |
|||
Deferred tax relating to the origination and reversal of temporary differences in the period |
0.9 |
3.7 |
|
Deferred tax relating to changes in tax rates |
0.2 |
1.6 |
|
Prior period adjustment |
2.2 |
(2.0) |
|
Total deferred tax charge (pre-exceptional items) |
23 |
3.3 |
3.3 |
Tax on exceptional items: |
|||
Current tax |
0.6 |
(3.4) |
|
Deferred tax |
(0.6) |
(5.7) |
|
Total tax credit on exceptional items |
– |
(9.1) |
|
Total tax charge for the period |
16.4 |
5.6 |
2023 |
2023 |
2022 |
2022 |
|
£m |
% |
£m |
% |
|
Profit before tax: |
70.3 |
100.0 |
18.1 |
100.0 |
Tax charge at the UK corporation tax rate of 23.5% (2022: 19%) |
16.5 |
23.5 |
3.4 |
19.0 |
Net non-deductible expenses/(non-taxable income) |
(1.5) |
(2.1) |
(1.2) |
(6.9) |
Non-deductible impairment of investment |
– |
– |
1.8 |
10.2 |
Prior period adjustment |
1.0 |
1.4 |
(0.3) |
(1.7) |
Tax effect of losses carried forward not recognised |
1.0 |
1.4 |
1.0 |
5.5 |
Unprovided deferred tax assets now recognised |
(0.4) |
(0.5) |
– |
– |
Overseas taxes at different rates |
0.3 |
0.4 |
0.4 |
2.2 |
Deferred tax rate differential |
0.2 |
0.3 |
0.5 |
2.6 |
Exceptional non-taxable income |
(0.7) |
(1.0) |
– |
– |
Tax charge and effective tax rate for the period |
16.4 |
23.4 |
5.6 |
30.9 |
£m |
2023 |
2022 |
Tax relating to components of other comprehensive income/(expense): |
||
Deferred tax: |
||
Remeasurements on defined benefit pension scheme actuarial (loss)/gain |
(0.7) |
(5.0) |
Deferred tax rate change on defined benefit pension scheme actuarial (loss)/gain |
– |
(1.6) |
Cash flow hedges and cost of hedging |
(2.8) |
3.1 |
Deferred tax on share schemes |
0.8 |
0.2 |
(2.7) |
(3.3) |
|
Tax relating to components of other comprehensive income/(expense): |
(3.5) |
(3.5) |
Tax relating to share-based payments recognised directly in equity: |
0.8 |
0.2 |
(2.7) |
(3.3) |
Earnings £m |
2023 |
2022 |
Profit for the period |
53.9 |
12.5 |
Number of shares ‘000 |
2023 |
2022 |
Weighted average number of Ordinary shares |
576,129 |
577,576 |
Effect of potentially dilutive Ordinary shares |
12,576 |
9,767 |
Weighted average number of Ordinary shares including dilution |
588,705 |
587,343 |
2023 |
2022 |
|
Basic earnings per share |
9.4p |
2.2p |
Diluted earnings per share |
9.2p |
2.1p |
£m |
|
Cost |
|
At 26 December 2021 |
703.1 |
Exchange differences |
5.5 |
At 31 December 2022 |
708.6 |
Exchange differences |
(4.0) |
At 30 December 2023 |
704.6 |
Accumulated impairment losses |
|
At 26 December 2021 |
(53.0) |
Exchange differences |
(0.5) |
At 31 December 2022 |
(53.5) |
Exchange differences |
1.4 |
At 30 December 2023 |
(52.1) |
Carrying amount |
|
At 30 December 2023 |
652.5 |
At 31 December 2022 |
655.1 |
30 December |
31 December |
|
£m |
2023 |
2022 |
UK |
603.8 |
603.8 |
US |
48.7 |
51.3 |
China |
– |
– |
652.5 |
655.1 |
£m | UK | US |
Headroom of impairment test based on management assumptions | 385.6 | 149.8 |
Customer | ||||
£m | Note | relationships | Software | Total |
Cost | ||||
At 26 December 2021 | 88.9 | – | 88.9 | |
Reclassified from property, plant and equipment | 15 | – | 13.5 | 13.5 |
Additions | – | 2.9 | 2.9 | |
Exchange differences | 0.7 | – | 0.7 | |
At 31 December 2022 | 89.6 | 16.4 | 106.0 | |
Reclassified from property, plant and equipment | 15 | – | 2.2 | 2.2 |
Additions | – | 3.4 | 3.4 | |
Exchange differences | (0.4) | – | (0.4) | |
At 30 December 2023 | 89.2 | 22.0 | 111.2 | |
Accumulated amortisation and impairment | ||||
At 26 December 2021 | (87.2) | – | (87.2) | |
Reclassified from property, plant and equipment | 15 | – | (8.7) | (8.7) |
Charge for the period | (0.6) | (0.1) | (0.7) | |
Impairment charge | 7 | (0.2) | – | (0.2) |
Exchange differences | (0.4) | – | (0.4) | |
At 31 December 2022 | (88.4) | (8.8) | (97.2) | |
Charge for the period | (0.9) | (2.1) | (3.0) | |
Reclassified from property, plant and equipment | 15 | – | (0.8) | (0.8) |
Exchange differences | 0.3 | – | 0.3 | |
At 30 December 2023 | (89.0) | (11.7) | (100.7) | |
Carrying amount | ||||
At 30 December 2023 | 0.2 | 10.3 | 10.5 | |
At 31 December 2022 | 1.2 | 7.6 | 8.8 |
Land and | Plant and | Fixtures and | |||
£m | Note | buildings | machinery | equipment | Total |
Cost | |||||
At 26 December 2021 | 356.6 | 663.0 | 123.3 | 1,142.9 | |
Additions | 30.8 | 37.8 | 18.3 | 86.9 | |
Disposals | (3.2) | (3.3) | (16.1) | (22.6) | |
Reclassified to intangible assets | 14 | – | (0.8) | (12.7) | (13.5) |
Exchange differences | 6.6 | 6.5 | 0.9 | 14.0 | |
At 31 December 2022 | 390.8 | 703.2 | 113.7 | 1,207.7 | |
Additions | 11.0 | 31.1 | 5.1 | 47.2 | |
Disposals | (5.5) | (17.3) | (1.8) | (24.6) | |
Reclassified to intangible assets | 14 | – | (1.9) | (0.3) | (2.2) |
Exchange differences | (7.3) | (6.2) | (1.1) | (14.6) | |
At 30 December 2023 | 389.0 | 708.9 | 115.6 | 1,213.5 | |
Accumulated depreciation and impairment | |||||
At 26 December 2021 | (130.4) | (393.7) | (73.6) | (597.7) | |
Charge for the period | (21.0) | (34.6) | (12.7) | (68.3) | |
Impairment | (4.6) | (11.6) | (3.1) | (19.3) | |
Disposals | 3.2 | 3.3 | 16.1 | 22.6 | |
Reclassified to intangible assets | 14 | – | 0.4 | 8.3 | 8.7 |
Exchange differences | (2.6) | (2.4) | (0.6) | (5.6) | |
At 31 December 2022 | (155.4) | (438.6) | (65.6) | (659.6) | |
Charge for the period | (20.9) | (35.5) | (12.3) | (68.7) | |
Impairment | – | (2.9) | – | (2.9) | |
Disposals | 0.6 | 16.7 | 1.8 | 19.1 | |
Reclassified to intangible assets | 14 | – | 0.6 | 0.2 | 0.8 |
Exchange differences | 2.5 | 2.5 | 0.7 | 5.7 | |
At 30 December 2023 | (173.2) | (457.2) | (75.2) | (705.6) | |
Carrying amount | |||||
At 30 December 2023 | 215.8 | 251.7 | 40.4 | 507.9 | |
At 31 December 2022 | 235.4 | 264.6 | 48.1 | 548.1 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Name of associate |
||
La Rose Noire Limited |
– |
2.8 |
Patisserie et Chocolat Limited |
– |
0.8 |
Total associates |
– |
3.6 |
Other investments |
0.1 |
0.1 |
Total associates and other investments |
0.1 |
3.7 |
| Proportion of Ordinary shares |
|||||
Place of registration |
30 December |
31 December |
Method of |
||
and operation |
Principal activity |
2023 |
2022 |
accounting |
|
Name of associate |
|||||
La Rose Noire Limited |
Hong Kong |
Producer of bakery and pastry products |
– |
45% |
Equity |
Patisserie et Chocolat Limited |
Hong Kong |
Producer of bakery and pastry products |
– |
45% |
Equity |
30 December |
31 December |
|
£m |
2023 |
2022 |
Raw materials and packaging |
60.1 |
73.0 |
Work-in-progress |
2.6 |
3.0 |
Finished goods |
8.6 |
10.2 |
71.3 |
86.2 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Amounts receivable from trade customers |
142.6 |
130.4 |
Expected credit loss |
(1.3) |
(3.6) |
Net amounts receivable from trade customers |
141.3 |
126.8 |
Other receivables |
17.0 |
23.2 |
Prepayments |
13.4 |
11.0 |
171.7 |
161.0 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Not past due |
133.8 |
120.4 |
Past due by 1 – 30 days |
6.2 |
5.2 |
Past due by 31 – 60 days |
0.9 |
0.9 |
Past due by 61 – 90 days |
0.4 |
0.3 |
Past due by more than 90 days |
– |
– |
141.3 |
126.8 |
£m |
2023 |
2022 |
Balance at beginning of the period |
(3.6) |
(2.8) |
Allowances recognised against receivables |
(1.7) |
(2.1) |
Amounts written off as uncollectible during the period |
2.8 |
0.2 |
Amounts recovered during the period |
0.7 |
0.6 |
Allowance reversed |
0.5 |
0.5 |
Balance at end of the period |
(1.3) |
(3.6) |
30 December |
31 December |
|
£m |
2023 |
2022 |
Cash and cash equivalents |
36.6 |
40.2 |
Amount drawn |
|||||
Facility amount |
down at year end |
||||
Currency |
£m |
£m |
Interest rate |
Maturity date |
|
Term Loan |
GBP |
225.0 |
225.0 |
SONIA 2 plus a margin of 2.10% |
Mar 2026 1 |
Revolving Credit Facility (“RCF”) |
GBP |
230.0 |
– |
SONIA 2 plus a margin of 2.10% |
Mar 2026 1 |
Asset Finance Facility |
GBP |
16.9 |
16.9 |
Fixed interest rate |
Aug 2027 |
Asset Finance Facility |
GBP |
17.9 |
17.9 |
Fixed interest rate |
Aug 2028 |
Asset Finance Facility |
USD |
2.8 |
2.8 |
SOFR 3 plus 2.12% |
Feb 2024 |
Total |
492.6 |
262.6 4 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Bank overdrafts |
3.4 |
8.2 |
Bank loans |
262.0 |
314.1 |
265.4 |
322.3 |
|
Borrowings repayable as follows: |
||
On demand or within one year |
25.4 |
13.1 |
In the second year |
5.7 |
16.1 |
In the third to fifth years inclusive |
234.3 |
292.4 |
Over five years |
– |
0.7 |
265.4 |
322.3 |
|
Analysed as: |
||
Amount due for settlement within 12 months (shown within current liabilities) |
25.4 |
13.1 |
Amount due for settlement after 12 months |
240.0 |
309.2 |
265.4 |
322.3 |
|
2023 |
2022 |
|
% |
% |
|
The weighted average interest rates paid excluding interest swap benefits were as follows: |
||
Bank loans and overdrafts |
6.38 |
3.50 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Fair value of the Group’s borrowings |
266.1 |
324.5 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Analysis of net debt |
||
Cash and cash equivalents |
36.6 |
40.2 |
Borrowings |
(25.5) |
(14.1) |
Interest accrual |
(0.5) |
(0.4) |
Unamortised fees |
0.6 |
1.4 |
Lease liabilities |
(11.6) |
(11.3) |
Debt due within one year |
(37.0) |
(24.4) |
Borrowings |
(240.5) |
(310.4) |
Unamortised fees |
0.5 |
1.2 |
Lease liabilities |
(78.9) |
(85.9) |
Debt due after one year |
(318.9) |
(395.1) |
Group net debt |
(319.3) |
(379.3) |
30 December |
31 December |
|
£m |
2023 |
2022 |
Foreign currency contracts – designated in a hedging relationship |
0.1 |
1.5 |
Interest rate contracts – designated in a hedging relationship |
0.8 |
8.4 |
Included in non-current assets |
0.9 |
9.9 |
Foreign currency contracts – designated in a hedging relationship |
0.3 |
2.6 |
Interest rate contracts – designated in a hedging relationship |
1.8 |
0.1 |
Included in current assets |
2.1 |
2.7 |
Foreign currency contracts – designated in a hedging relationship |
(0.5) |
(0.2) |
Interest rate contracts – designated in a hedging relationship |
– |
(0.1) |
Included in current liabilities |
(0.5) |
(0.3) |
Foreign currency contracts – designated in a hedging relationship |
(0.1) |
– |
Interest rate contracts – designated in a hedging relationship |
(0.7) |
– |
Included in non-current liabilities |
(0.8) |
– |
Total |
1.7 |
12.3 |
Retirement |
|||||||
Accelerated |
benefit |
Overseas tax |
|||||
tax |
Fair value |
obligations and |
losses and |
US |
|||
£m |
depreciation 1 |
gains |
Provisions |
share schemes |
accrued interest |
goodwill |
Total |
At 26 December 2021 |
(39.8) |
0.2 |
0.7 |
(8.6) |
26.1 |
(9.3) |
(30.7) |
(Charge)/credit to income |
(6.3) |
(0.2) |
0.2 |
0.5 |
3.4 |
(0.9) |
(3.3) |
Credit to income on exceptional items |
4.7 |
– |
– |
– |
1.0 |
– |
5.7 |
Exchange differences |
(0.9) |
– |
– |
– |
3.1 |
– |
2.2 |
(Charge)/credit to equity and other comprehensive income |
– |
(3.1) |
– |
6.4 |
– |
– |
3.3 |
At 31 December 2022 |
(42.3) |
(3.1) |
0.9 |
(1.7) |
33.6 |
(10.2) |
(22.8) |
(Charge)/credit to income |
(4.8) |
– |
– |
(0.3) |
2.4 |
(0.6) |
(3.3) |
Credit to income on exceptional items |
0.6 |
– |
– |
– |
– |
– |
0.6 |
Exchange differences |
0.2 |
– |
– |
– |
(1.8) |
0.6 |
(1.0) |
Credit/(charge) to equity and other comprehensive income |
– |
2.8 |
– |
– |
– |
– |
2.8 |
At 30 December 2023 |
(46.3) |
(0.3) |
0.9 |
(2.0) |
34.2 |
(10.2) |
(23.7) |
30 December |
31 December |
|
£m |
2023 |
2022 |
Deferred tax assets |
14.7 |
12.9 |
Deferred tax liabilities |
(38.4) |
(35.7) |
(23.7) |
(22.8) |
30 December |
31 December |
|
£m |
2023 |
2022 |
Capital losses |
5.0 |
5.0 |
Trading losses |
19.3 |
21.2 |
24.3 |
26.2 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Net book value of leased property, plant and equipment excluding right-of-use assets |
0.2 |
0.5 |
Net book value of right-of-use assets |
79.5 |
86.7 |
79.7 |
87.2 |
Land and |
Plant and |
||
£m |
buildings |
machinery |
Total |
At 26 December 2021 |
70.3 |
2.9 |
73.2 |
Additions |
25.2 |
0.3 |
25.5 |
Depreciation charge |
(10.9) |
(1.2) |
(12.1) |
Impairment for the period |
(0.3) |
(0.3) |
(0.6) |
Exchange differences |
0.7 |
– |
0.7 |
At 31 December 2022 |
85.0 |
1.7 |
86.7 |
Additions |
10.6 |
0.4 |
11.0 |
Disposals |
(4.8) |
– |
(4.8) |
Depreciation charge |
(11.2) |
(0.9) |
(12.1) |
Exchange differences |
(1.3) |
– |
(1.3) |
At 30 December 2023 |
78.3 |
1.2 |
79.5 |
| Present value of |
||
minimum lease payments |
||
30 December |
31 December |
|
£m |
2023 |
2022 |
Amounts payable under leases: |
||
Within one year |
11.6 |
11.3 |
In the second to fifth years inclusive |
32.1 |
36.6 |
Over five years |
46.8 |
49.3 |
Present value of lease obligations |
90.5 |
97.2 |
Analysed as: |
||
Amount due for settlement within 12 months |
11.6 |
11.3 |
Amount due for settlement after 12 months |
78.9 |
85.9 |
90.5 |
97.2 |
|
30 December |
31 December |
|
£m |
2023 |
2022 |
Lease liabilities relating to leases previously recognised under IAS 17 |
0.2 |
0.6 |
Lease liabilities relating to leases recognised under IFRS 16 |
90.3 |
96.6 |
90.5 |
97.2 |
£m |
2023 |
2022 |
Interest on lease liabilities |
3.0 |
3.1 |
Expenses relating to low-value leases |
3.3 |
3.3 |
Expenses relating to short-term leases |
1.6 |
1.4 |
7.9 |
7.8 |
£m |
2023 |
2022 |
Cash outflow for lease principal payments |
12.3 |
14.0 |
Cash outflow for lease interest payments |
3.0 |
3.1 |
Total cash outflow for leases |
15.3 |
17.1 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Trade payables |
262.4 |
287.5 |
Other taxation |
2.2 |
2.1 |
Other payables |
26.7 |
26.8 |
Accruals and deferred income |
156.3 |
113.6 |
Trade and other payables due within one year |
447.6 |
430.0 |
Onerous |
Dilapidation |
Legal and other |
Restructuring |
||
£m |
contracts |
provisions |
provisions |
provisions |
Total |
At 26 December 2021 |
1.8 |
16.6 |
3.9 |
0.5 |
22.8 |
Transferred between classifications |
0.5 |
– |
– |
(0.5) |
– |
Utilisation of provision |
(0.3) |
– |
(0.1) |
(1.8) |
(2.2) |
Additional provision in the year |
– |
2.1 |
– |
16.6 |
18.7 |
Release of provision |
(0.5) |
(0.1) |
(2.6) |
– |
(3.2) |
Unwinding of discount |
0.2 |
0.6 |
– |
– |
0.8 |
Exchange differences |
– |
0.1 |
– |
– |
0.1 |
At 31 December 2022 |
1.7 |
19.3 |
1.2 |
14.8 |
37.0 |
Included in current liabilities |
0.4 |
5.6 |
1.2 |
14.8 |
22.0 |
Included in non-current liabilities |
1.3 |
13.7 |
– |
– |
15.0 |
At 1 January 2023 |
1.7 |
19.3 |
1.2 |
14.8 |
37.0 |
Utilisation of provision |
– |
– |
– |
(9.7) |
(9.7) |
Additional provision in the year |
– |
0.4 |
1.0 |
– |
1.4 |
Release of provision |
– |
(0.3) |
(1.0) |
(2.2) |
(3.5) |
Unwinding of discount |
0.2 |
0.7 |
– |
– |
0.9 |
Exchange differences |
– |
– |
– |
– |
– |
At 30 December 2023 |
1.9 |
20.1 |
1.2 |
2.9 |
26.1 |
Included in current liabilities |
0.4 |
5.9 |
1.2 |
2.9 |
10.4 |
Included in non-current liabilities |
1.5 |
14.2 |
– |
– |
15.7 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Debt (excluding IFRS 16 lease liabilities) |
265.6 |
322.9 |
Cash and cash equivalents |
(36.6) |
(40.2) |
Net debt |
229.0 |
282.7 |
Equity |
607.6 |
617.8 |
Net debt to net debt plus equity |
27.4% |
31.4% |
Restated |
||
30 December |
31 December |
|
£m |
2023 |
2022 1 |
Financial assets |
||
Fair value through profit and loss: |
||
Trade receivables |
72.8 |
62.0 |
Derivative financial instruments |
3.0 |
12.6 |
Measured at amortised cost: |
||
Trade receivables |
68.5 |
64.8 |
Other receivables |
5.4 |
9.9 |
Cash and cash equivalents |
36.6 |
40.2 |
186.3 |
189.5 |
Restated |
||
30 December |
31 December |
|
£m |
2023 |
2022 1 |
Financial liabilities |
||
Fair value through profit and loss: |
||
Derivative financial instruments |
1.3 |
0.3 |
Other financial liabilities at amortised cost: |
||
Trade payables |
262.4 |
287.5 |
Other payables |
15.0 |
12.6 |
Accruals |
155.3 |
112.3 |
Borrowings |
265.4 |
322.3 |
Lease liabilities |
90.5 |
97.2 |
789.9 |
832.2 |
Profit or (loss) |
Profit or (loss) |
|||
10% strengthening in currency |
10% weakening in currency |
|||
£m |
2023 |
2022 |
2023 |
2022 |
Euro |
2.6 |
3.1 |
(3.1) |
(3.8) |
USD |
2.9 |
3.9 |
(3.6) |
(4.8) |
HKD |
(0.2) |
(0.3) |
0.2 |
0.4 |
RMB |
(0.8) |
(0.5) |
1.0 |
0.7 |
Foreign currency (m) |
Average exchange rate |
Contract value (£m) |
Fair value movement (£m) |
|||||
Outstanding contracts |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
Net Euros: |
||||||||
3 months or less |
33.5 |
37.5 |
1.14 |
1.08 |
29.2 |
32.0 |
(0.1) |
1.3 |
3 to 6 months |
37.4 |
38.5 |
1.14 |
1.06 |
32.7 |
33.2 |
(0.1) |
1.1 |
6 to 12 months |
43.3 |
37.8 |
1.14 |
1.05 |
37.9 |
32.8 |
0.1 |
1.1 |
Over 12 months |
5.0 |
19.8 |
1.15 |
1.14 |
4.4 |
17.3 |
– |
0.5 |
Net US dollars: |
||||||||
3 months or less |
6.2 |
4.4 |
1.25 |
1.23 |
5.0 |
3.5 |
(0.1) |
0.1 |
3 to 6 months |
4.3 |
3.3 |
1.27 |
1.21 |
3.4 |
2.8 |
– |
– |
6 to 12 months |
4.4 |
6.0 |
1.26 |
1.21 |
3.5 |
5.0 |
(0.1) |
(0.1) |
Over 12 months |
0.4 |
0.8 |
1.28 |
1.22 |
0.3 |
0.7 |
– |
– |
116.4 |
127.3 |
(0.3) |
4.0 |
|||||
Change in fair value used | ||||||||
Average contracted | Carrying amount of the hedging | for calculating hedge | ||||||
exchange rate | Contract value | instrument assets/(liabilities) | ineffectiveness | |||||
Hedging instruments | 2023 | 2022 | 2023 £m | 2022 £m | 2023 £m | 2022 £m | 2023 £m | 2022 £m |
Forward contracts – EURO | 1.14 | 1.08 | 104.2 | 115.3 | (0.1) | 4.0 | (4.1) | 5.1 |
Forward contracts – USD | 1.26 | 1.21 | 12.2 | 12.0 | (0.1) | – | (0.1) | (0.1) |
Balance in cash flow hedge |
||||||||
Change in value used for |
reserve arising from hedging |
|||||||
Nominal amount of the hedge |
calculating hedge |
Balance in cash flow hedge |
relationships for which hedge |
|||||
item (liabilities) |
ineffectiveness |
reserve for continuing hedges |
accounting is no longer applied |
|||||
2023 Foreign |
2022 Foreign |
|||||||
currency |
currency |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|
Hedging items |
m |
m |
£m |
£m |
£m |
£m |
£m |
£m |
Foreign currency purchases – EURO |
119.2 |
133.6 |
0.1 |
(4.0) |
(0.1) |
4.0 |
– |
– |
Foreign currency purchases – USD |
15.3 |
14.5 |
0.1 |
– |
(0.1) |
– |
– |
– |
Amount of hedge |
Line item in the income |
Due to hedged future cash |
Line item in which |
|||||
Current period hedging |
ineffectiveness |
statement in which hedge |
flows being no longer |
adjustment is |
||||
losses recognised in OCI |
recognised in profit or loss |
ineffectiveness is included |
expected to occur |
included |
||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|||
Hedged items |
£m |
£m |
£m |
£m |
£m |
£m |
||
Foreign currency purchases |
(4.2) |
5.0 |
– |
– |
Other gains and losses |
– |
– |
Inventory |
(Loss)/profit |
(Loss)/profit |
|
£m |
2023 |
2022 |
Effects of 100 basis points increase in interest rate |
(0.8) |
(1.4) |
Effects of 100 basis points decrease in interest rate |
0.8 |
1.4 |
(Loss)/profit |
(Loss)/profit |
|
£m |
2023 |
2022 |
Effects of 100 basis points increase in interest rate |
(1.4) |
(1.4) |
Effects of 100 basis points decrease in interest rate |
1.4 |
1.4 |
Carrying amount of the |
Change in fair value used |
|||||||
Average contracted fixed |
hedging instrument |
for calculating hedge |
||||||
interest rate |
Notional principal value |
assets/(liabilities) |
ineffectiveness |
|||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|
Hedging instruments |
% |
% |
£m |
£m |
£m |
£m |
£m |
£m |
Interest rate swaps maturing 13 March 2024 |
0.4 |
0.4 |
150.0 |
150.0 |
1.8 |
7.4 |
(5.6) |
4.9 |
Interest rate swaps commencing 13 March 2024 |
3.7 |
2.3 |
130.0 |
30.0 |
0.1 |
1.0 |
(0.9) |
1.0 |
Balance in cash flow hedge |
||||||||
Change in value used for |
Balance in cash flow |
reserve arising from hedging |
||||||
Nominal amount of the |
calculating hedge |
hedge reserve for |
relationships for which hedge |
|||||
hedged item (liabilities) |
ineffectiveness |
continuing hedges |
accounting is no longer applied |
|||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|
Hedging items |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
Variable rate borrowings |
(280.0) |
(180.0) |
(6.5) |
(5.9) |
1.9 |
8.4 |
– |
– |
Amount reclassified to income |
Line item in income |
|||||||
Current period hedging |
Amount of hedge |
Line item in the income |
statement due to hedged future |
statement in which |
||||
gains/ (losses) |
ineffectiveness recognised |
statement in which hedge |
cash flows being no longer |
reclassification |
||||
recognised in OCI |
in profit or loss |
ineffectiveness is included |
expected to occur |
adjustment is included |
||||
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
|||
Hedged items |
£m |
£m |
£m |
£m |
£m |
£m |
||
Variable rate borrowings |
(6.5) |
5.9 |
– |
– |
Other gains and losses |
– |
– |
Finance costs |
30 December |
31 December |
|
£m |
2023 |
2022 |
UK |
126.6 |
120.9 |
US |
14.1 |
15.4 |
China |
17.6 |
13.7 |
158.3 |
150.0 |
Restated |
||
30 December |
31 December |
|
£m |
2023 |
2022 2 |
Non-derivatives due within one year: |
||
Trade payables |
262.4 |
287.5 |
Other payables |
15.0 |
12.6 |
Accruals |
155.3 |
112.3 |
Borrowings 1 |
32.2 |
23.2 |
Lease liabilities |
14.2 |
14.2 |
Total non-derivatives due within one year |
479.1 |
449.8 |
Non-derivatives due in the second to fifth years inclusive: |
||
Borrowings 1 |
265.3 |
349.4 |
Lease liabilities |
41.4 |
44.6 |
Total non-derivatives due in the second to fifth years |
306.7 |
394.0 |
Non-derivatives due after five years: |
||
Borrowings 1 |
– |
0.7 |
Lease liabilities |
60.4 |
63.2 |
Total non-derivatives due after five years |
60.4 |
63.9 |
30 December |
31 December |
|
£m |
2023 |
2022 |
Derivative financial liabilities |
||
Due within one year |
0.5 |
0.3 |
Due in the second to fifth years inclusive |
0.8 |
– |
Total |
1.3 |
0.3 |
£m |
2023 |
2022 |
Finance costs and income |
||
On financial liabilities held at amortised cost |
(27.4) |
(21.0) |
Finance income |
0.6 |
0.2 |
Changes in fair values recognised in Other gains and (losses) |
||
On financial liabilities held at fair value through profit and loss |
– |
(0.1) |
30 December |
31 December |
|
£m |
2023 |
2022 |
Issued and fully paid: |
||
579,425,585 (2022: 579,425,585) Ordinary shares of £0.02 each |
11.6 |
11.6 |
Number of |
||
£m |
shares |
£000 |
Balance at 1 January 2023 |
2,940,514 |
3,074 |
Acquisition of shares by the Trust |
2,688,310 |
2,447 |
Distribution of shares under share scheme plans |
(1,061,751) |
(1,149) |
Balance at 30 December 2023 |
4,567,073 |
4,372 |
Number of |
|||||
Dividend per |
dividend rights |
||||
Reporting period ended |
share |
Declared |
Date paid |
waived 1 |
Amount paid |
30 December 2023 |
|||||
Interim dividend |
2.91p |
September 2023 |
13 October 2023 |
3,264,816 |
£16,766,278 |
31 December 2022 |
|||||
Final dividend |
4.16p |
May 2023 |
5 June 2023 |
2,886,522 |
£23,984,025 |
Interim dividend |
2.77p |
September 2022 |
14 October 2022 |
2,492,273 |
£15,981,053 |
25 December 2021 |
|||||
Final dividend |
3.96p |
May 2022 |
30 May 2022 |
2,439,135 |
£22,848,663 |
£m |
2023 |
2022 |
Operating profit |
97.1 |
37.8 |
Adjustments for: |
||
Share of profit of associates after tax |
– |
(0.2) |
Depreciation of property, plant and equipment |
68.7 |
68.3 |
Amortisation of intangible assets |
3.0 |
0.7 |
Profit on disposal of property, plant and equipment |
(1.4) |
(0.1) |
Profit on disposal of associate |
(1.4) |
– |
Impairment of assets |
2.9 |
29.2 |
Share scheme charges |
2.0 |
1.3 |
Net retirement benefits charge less contributions |
(2.1) |
(2.2) |
Operating cash flows before movements in operating assets and liabilities |
168.8 |
134.8 |
Decrease/(increase) in inventories |
16.3 |
(15.8) |
(Increase) in receivables |
(8.1) |
(17.3) |
Increase in payables |
18.9 |
32.8 |
(Decrease)/increase in exceptional provisions |
(11.9) |
18.4 |
(Decrease) in provisions |
(0.1) |
(1.4) |
Cash generated by operations |
183.9 |
151.5 |
Income taxes paid |
(11.0) |
(5.1) |
Interest paid |
(25.2) |
(19.3) |
Net cash generated from operating activities |
147.7 |
127.1 |
1 January |
Cash |
Lease |
Exchange |
Other non-cash |
30 December |
|
£m |
2023 |
flow |
additions |
movements |
movements 1 |
2023 |
Borrowings |
(322.3) |
58.0 |
– |
0.5 |
(1.6) |
(265.4) |
Lease liabilities |
(97.2) |
12.3 |
(6.2) |
0.6 |
– |
(90.5) |
Total liabilities from financing activities |
(419.5) |
70.3 |
(6.2) |
1.1 |
(1.6) |
(355.9) |
Cash and cash equivalents |
40.2 |
(2.5) |
– |
(1.1) |
– |
36.6 |
Net debt |
(379.3) |
67.8 |
(6.2) |
– |
(1.6) |
(319.3) |
26 December |
Cash |
Lease |
Exchange |
Other non-cash |
31 December |
|
£m |
2021 |
flow |
additions |
movements |
movements 1 |
2022 |
Borrowings |
(320.6) |
(0.5) |
– |
(0.2) |
(1.0) |
(322.3) |
Lease liabilities |
(84.6) |
14.0 |
(25.6) |
(1.0) |
– |
(97.2) |
Total liabilities from financing activities |
(405.2) |
13.5 |
(25.6) |
(1.2) |
(1.0) |
(419.5) |
Cash and cash equivalents |
31.1 |
8.0 |
– |
1.1 |
– |
40.2 |
Net debt |
(374.1) |
21.5 |
(25.6) |
(0.1) |
(1.0) |
(379.3) |
£m |
2023 |
2022 |
Letters of credit |
4.9 |
4.4 |
Number of share options |
Weighted average exercise price |
|||
2023 |
2022 |
2023 |
2022 |
|
Outstanding at the beginning of the period |
18,761,203 |
17,713,853 |
£0.05 |
£0.12 |
Granted during the period |
6,143,820 |
5,723,603 |
– |
– |
Granted in lieu of dividends during the period |
1,192,085 |
23,834 |
– |
– |
Exercised during the period |
(1,003,194) |
(1,628,144) |
£0.18 |
£0.74 |
Forfeited during the period |
(1,436,608) |
– |
– |
– |
Expired and lapsed during the period |
(669,281) |
(3,071,943) |
– |
– |
Outstanding at the end of the period |
22,988,025 |
18,761,203 |
£0.04 |
£0.05 |
Exercisable at the end of the period |
8,648,087 |
2,635,939 |
£0.05 |
£0.21 |
| Number of share options |
Weighted average exercise price |
|||
30 December |
31 December |
30 December |
31 December |
|
2023 |
2022 |
2023 |
2022 |
|
£nil |
20,922,569 |
16,461,600 |
– |
– |
£0.01 – £1.00 |
2,065,456 |
2,299,603 |
£0.40 |
£0.44 |
Outstanding at the end of the period |
22,988,025 |
18,761,203 |
£0.04 |
£0.05 |
Exercisable at the end of the period |
8,648,087 |
2,635,939 |
£0.05 |
£0.21 |
Number |
||||||||
of options |
Contractual life |
Expected life |
||||||
originally |
remaining |
Share price at |
Expected |
remaining |
Expected |
Fair value |
||
Date of grant |
granted |
(years) |
date of grant |
volatility |
(years) |
Risk-free rate |
dividend yield |
per option |
12 April 2023 |
1,593,844 |
9.3 |
£1.01 |
45.8% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
1,593,844 |
9.3 |
£1.01 |
45.8% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
849,753 |
9.3 |
£1.01 |
45.8% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
849,753 |
9.3 |
£1.01 |
45.8% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
319,631 |
9.3 |
£1.01 |
45.8% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
220,700 |
9.3 |
£1.01 |
47.7% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 April 2023 |
159,814 |
9.3 |
£1.01 |
47.7% |
2.28 |
3.47% |
0.00% |
£1.01 |
22 May 2023 |
61,576 |
9.3 |
£1.01 |
47.7% |
2.28 |
3.47% |
0.00% |
£1.01 |
12 October 2023 |
118,158 |
9.8 |
£0.938 |
43.3% |
2.78 |
4.43% |
0.00% |
£0.938 |
12 October 2023 |
118,158 |
9.8 |
£0.938 |
43.3% |
2.78 |
4.43% |
0.00% |
£0.938 |
12 October 2023 |
172,393 |
9.8 |
£0.938 |
43.3% |
2.78 |
4.43% |
0.00% |
£0.938 |
12 October 2023 |
86,196 |
9.8 |
£0.938 |
43.3% |
2.78 |
4.43% |
0.00% |
£0.938 |
£m |
2023 |
2022 |
UK defined contribution scheme net charge |
12.7 |
12.6 |
UK defined benefit scheme net charge |
0.4 |
0.6 |
Total charge |
13.1 |
13.2 |
2023 |
2022 |
|
Future pension increases for in-payment benefits (majority of liabilities) |
3.00% |
3.10% |
Discount rate applied to Scheme liabilities |
4.50% |
4.80% |
Inflation assumption (CPI) |
2.65% |
2.80% |
Males’ expected |
Males’ expected |
Females’ expected |
Females’ expected |
|
future lifetime |
future lifetime |
future lifetime |
future lifetime |
|
2023 |
2022 1 |
2023 |
2022 1 |
|
Member aged 45 |
22.7 |
23.2 |
25.1 |
25.4 |
Member aged 65 |
21.4 |
21.8 |
23.6 |
23.9 |
Assumption |
Change in assumption |
Approximate impact on Scheme liabilities |
Discount rate |
Increase/decrease by 1.0% |
Decrease £22.6m/increase £28.3m |
Rate of inflation |
Increase/decrease by 0.5% |
Increase £8.9m/decrease £8.6m |
Life expectancy |
Members assumed to be one year younger than their actual age |
Increase £5.5m |
£m |
2023 |
2022 |
Past service cost |
– |
– |
Net interest on net defined benefit asset/liability |
(0.7) |
(0.7) |
Administration costs incurred during the period |
1.1 |
1.3 |
Total charge |
0.4 |
0.6 |
30 December |
31 December |
||
£m |
Note |
2023 |
2022 |
Fair value of Scheme assets |
190.0 |
185.9 |
|
Present value of defined benefit obligations |
(178.0) |
(173.1) |
|
Scheme surplus |
12.0 |
12.8 |
|
Related deferred taxation liability |
23 |
(3.0) |
(3.2) |
9.0 |
9.6 |
Present value |
Fair value of |
Net |
|
£m |
of DBO |
Scheme assets |
amount |
At 26 December 2021 |
(276.3) |
313.5 |
37.2 |
Past service cost – plan amendments |
– |
– |
– |
Interest (expense cost on the DBO)/income on Scheme assets |
(4.9) |
5.6 |
0.7 |
Administrative costs paid |
– |
(1.3) |
(1.3) |
Total amount recognised in the consolidated income statement |
(4.9) |
4.3 |
(0.6) |
Return on Scheme assets less than discount rate |
– |
(124.7) |
(124.7) |
Actuarial loss – experience |
(13.6) |
– |
(13.6) |
Actuarial gain – financial assumptions |
112.0 |
– |
112.0 |
Total amount recognised in other comprehensive income |
98.4 |
(124.7) |
(26.3) |
Contributions from the sponsoring companies |
– |
2.5 |
2.5 |
Benefits paid from Scheme assets |
9.7 |
(9.7) |
– |
At 31 December 2022 |
(173.1) |
185.9 |
12.8 |
Past service cost – plan amendments |
– |
– |
– |
Interest (expense cost on the DBO)/income on Scheme assets |
(8.1) |
8.8 |
0.7 |
Administrative costs paid |
– |
(1.1) |
(1.1) |
Total amount recognised in the consolidated income statement |
(8.1) |
7.7 |
(0.4) |
Return on Scheme assets greater/(less) than discount rate |
– |
1.3 |
1.3 |
Actuarial loss – experience |
1.9 |
– |
1.9 |
Actuarial gain – financial assumptions |
(6.1) |
– |
(6.1) |
Total amount recognised in other comprehensive income |
(4.2) |
1.3 |
(2.9) |
Contributions from the sponsoring companies |
– |
2.5 |
2.5 |
Benefits paid from Scheme assets |
7.4 |
(7.4) |
– |
At 30 December 2023 |
(178.0) |
190.0 |
12.0 |
Fair value of assets |
||
30 December |
31 December |
|
£m |
2023 |
2022 |
Structured UK equity |
5.7 |
2.3 |
Overseas equity |
6.8 |
9.9 |
High yield bonds |
6.5 |
8.5 |
Corporate bonds |
45.4 |
50.5 |
Government bonds |
97.9 |
81.3 |
Cash |
8.9 |
9.6 |
Other |
18.8 |
23.8 |
190.0 |
185.9 |
|
2023 |
2022 |
|||||
Senior |
Senior |
|||||
£m |
Directors |
Management |
Total |
Directors |
Management |
Total |
Short-term employee benefits |
3.4 |
2.7 |
6.1 |
3.1 |
1.1 |
4.2 |
Post-employment benefits 1 |
– |
– |
– |
– |
– |
– |
Share-based payments 2 |
0.4 |
0.3 |
0.7 |
0.4 |
0.3 |
0.7 |
3.8 |
3.0 |
6.8 |
3.5 |
1.4 |
4.9 |
£m |
2023 |
2022 |
Change % |
Statutory revenue |
2,203.8 |
2,139.2 |
3.0% |
Effect of currency movements |
10.4 |
– |
|
Week 53 revenue |
– |
(36.0) |
|
Like-for-like revenue |
2,214.2 |
2,103.2 |
5.3% |
£m |
2023 |
2022 |
Change % |
Statutory revenue |
1,852.7 |
1,783.1 |
3.9% |
Week 53 revenue |
– |
(30.8) |
|
Like-for-like revenue |
1,852.7 |
1,752.3 |
5.7% |
£m |
2023 |
2022 |
Change % |
Statutory revenue |
229.4 |
255.3 |
(10.1%) |
Effect of currency movements |
1.2 |
– |
|
Week 53 revenue |
– |
(3.6) |
|
Like-for-like revenue |
230.6 |
251.7 |
(8.4%) |
£m |
2023 |
2022 |
Change % |
Statutory revenue |
121.7 |
100.8 |
20.7% |
Effect of currency movements |
9.2 |
– |
|
Week 53 revenue |
– |
(1.6) |
|
Like-for-like revenue |
130.9 |
99.2 |
32.0% |
£m |
Note |
2023 |
2022 |
Operating profit |
97.1 |
37.8 |
|
Exceptional items |
7 |
(2.8) |
50.1 |
Configuration and customisation costs for SaaS projects |
– |
1.5 |
|
Adjusted operating profit |
94.3 |
89.4 |
|
Depreciation |
68.7 |
68.3 |
|
Amortisation |
3.0 |
0.7 |
|
Share scheme charges |
2.0 |
1.9 |
|
Loss/(profit) on disposal of property, plant and equipment |
0.1 |
(0.1) |
|
Share of results of associates after tax |
– |
(0.2) |
|
Adjusted EBITDA post IFRS 16 |
168.1 |
160.0 |
|
Less IFRS 16 impact |
(14.0) |
(13.8) |
|
Adjusted EBITDA pre IFRS 16 1 |
154.1 |
146.2 |
|
Covenant adjustments |
0.4 |
0.6 |
|
Adjusted EBITDA (pre IFRS 16 and including covenant adjustments) |
154.5 |
146.8 |
30 December |
31 December |
||
£m |
Note |
2023 |
2022 |
Group net debt |
21 |
(319.3) |
(379.3) |
Unamortised fees |
(1.1) |
(2.6) |
|
Interest accrual |
0.5 |
0.4 |
|
Lease liabilities recognised under IFRS 16 |
90.3 |
96.6 |
|
Group operational net debt |
(229.6) |
(284.9) |
|
Adjusted EBITDA (pre IFRS 16 and including covenant adjustments) |
154.5 |
146.8 |
|
Leverage (Operational net debt/adjusted EBITDA pre IFRS 16 and including covenant adjustments) |
1.5 |
1.9 |
£m |
2023 |
2022 |
Net cash generated from operating activities |
147.7 |
127.1 |
Interest received |
0.6 |
0.2 |
Dividends received from associates |
1.6 |
– |
Proceeds on disposal of associates |
3.2 |
– |
Purchases of property, plant and equipment |
(40.4) |
(61.1) |
Proceeds on disposal of property, plant and equipment |
1.6 |
0.1 |
Purchase of intangibles |
(3.5) |
(2.9) |
Cash impact of exceptional items |
4.4 |
2.5 |
Refinancing fees |
– |
0.9 |
Free cash flow (as previously reported) |
115.2 |
66.8 |
IFRS 16 capital lease payments |
(12.0) |
(13.4) |
Free cash flow |
103.2 |
53.4 |
£m |
Note |
2023 |
2022 |
Profit for the period |
53.9 |
12.5 |
|
Exceptional items |
7 |
(2.8) |
50.1 |
Configuration and customisation costs for SaaS projects |
– |
1.5 |
|
Change in fair value of derivative financial instruments |
– |
0.1 |
|
Tax on the above items |
– |
(9.4) |
|
Adjusted earnings |
51.1 |
54.8 |
|
Add back: Tax on adjusted profit before tax |
16.4 |
15.0 |
|
Adjusted profit before tax |
67.5 |
69.8 |
|
Effective tax rate on underlying activities |
|||
(Tax on adjusted profit before tax/adjusted profit before tax) |
24.4% |
21.5% |
|
Number of shares ‘000 |
2023 |
2022 |
|
Weighted average number of Ordinary shares |
576,129 |
577,576 |
|
Effect of dilutive Ordinary shares |
12,576 |
9,767 |
|
Weighted average number of diluted Ordinary shares |
588,705 |
587,343 |
|
2023 |
2022 |
||
Adjusted basic earnings per share |
8.8p |
9.5p |
|
Adjusted diluted earnings per share |
8.7p |
9.3p |
£m | Note | 2023 | 2022 |
Operating profit | 97.1 | 37.8 | |
Exceptional items | 7 | (2.8) | 50.1 |
Configuration and customisation costs for SaaS projects | – | 1.5 | |
Adjusted operating profit | 94.3 | 89.4 | |
Taxation at the underlying effective rate | (23.0) | (19.2) | |
Adjusted operating profit after tax | 71.3 | 70.2 | |
Invested capital | |||
Total assets | 1,480.3 | 1,541.4 | |
Total liabilities | (872.7) | (923.6) | |
Net debt at period end | 319.3 | 379.3 | |
Derivatives not designated as hedges | – | – | |
Retirement benefit scheme surplus | (12.0) | (12.8) | |
Deferred tax liability on retirement benefit scheme | 3.0 | 3.2 | |
Invested capital | 917.9 | 987.5 | |
Average invested capital for ROIC calculation | 952.7 | 987.7 | |
ROIC (%) | 7.5% | 7.1% |
31 December | 31 December | ||
£m | Note | 2023 | 2022 |
Non-current assets | |||
Shares in Group undertakings | 4 | 309.5 | 309.5 |
Current assets | |||
Loans to Group undertakings | 6 | 95.5 | 95.6 |
Deferred tax assets | 0.1 | 0.9 | |
95.6 | 96.5 | ||
Total assets | 405.1 | 406.0 | |
Current liabilities | |||
Loans from Group undertakings | 6 | (2.5) | (1.6) |
Total liabilities | (2.5) | (1.6) | |
Net assets | 402.6 | 404.4 | |
Equity | |||
Called up share capital | 7 | 11.6 | 11.6 |
Own shares held | 7 | (4.4) | (3.1) |
Merger reserve | 7 | 23.8 | 23.8 |
Retained earnings | 371.6 | 372.1 | |
Total equity | 402.6 | 404.4 |
Called up | Own | Merger | Retained | Total | ||
£m | Note | share capital | shares held | reserve | earnings | equity |
Balance at 26 December 2021 | 11.6 | – | 23.8 | 371.3 | 406.7 | |
Profit for the period | – | – | – | 38.5 | 38.5 | |
Purchase of own shares | – | (3.1) | – | – | (3.1) | |
Dividends | 7 | – | – | – | (38.8) | (38.8) |
Credit for share-based payments | – | – | – | 1.9 | 1.9 | |
Cash-settlement of share-based awards | – | – | – | (0.6) | (0.6) | |
Deferred tax | – | – | – | (0.2) | (0.2) | |
At 31 December 2022 | 11.6 | (3.1) | 23.8 | 372.1 | 404.4 | |
Profit for the period | – | – | – | 40.0 | 40.0 | |
Purchase of own shares | 7 | – | (2.4) | – | – | (2.4) |
Dividends | 7 | – | – | – | (40.8) | (40.8) |
Credit for share-based payments | – | – | – | 2.0 | 2.0 | |
Proceeds from exercise of share options | – | – | – | 0.2 | 0.2 | |
Equity-settlement of share-based payments | – | 1.1 | – | (1.1) | 0.0 | |
Deferred tax | – | – | – | (0.8) | (0.8) | |
At 30 December 2023 | 11.6 | (4.4) | 23.8 | 371.6 | 402.6 |