| 2023 | 2022 | ||
| £m | £m | ||
| Continuing operations | |||
Revenue | 2 | ||
| Cost of sales | ( | ( | |
| Gross profit | 2 | ||
Commercial and administrative costs | 2 | ( | ( |
| Research and development costs | 2, 3 | ( | ( |
| Share of results of joint ventures and associates | 12 | ||
Operating profit | |||
| Gain arising on disposal of businesses | 27 | ||
Profit before financing and taxation | |||
| Financing income | 4 | ||
| Financing costs | 4 | ( | ( |
| Net financing income/(costs) | ( | ||
Profit/(loss) before taxation | ( | ||
| Taxation | 5 | ( | |
Profit/(loss) for the year from continuing operations | ( | ||
| Discontinued operations | |||
| Profit for the year from ordinary activities | 27 | ||
| Loss on disposal of discontinued operations | 27 | ( | |
Loss for the year from discontinued operations | ( | ||
Profit/(loss) for the year | ( | ||
| Attributable to: | |||
Ordinary shareholders | ( | ||
Non-controlling interests (NCI) | ( | ( | |
Profit/(loss) for the year | ( | ||
Other comprehensive (expense)/income (OCI) | ( | ||
Total comprehensive income/(expense) for the year | ( | ||
| Earnings/(loss) per ordinary share attributable to ordinary shareholders: | 6 | ||
| From continuing operations: | |||
Basic | ( | ||
Diluted | ( | ||
| From continuing and discontinued operations: | |||
Basic | ( | ||
Diluted | ( |
| 2023 | 2022 | ||
| £m | £m | ||
Profit/(loss) for the year | ( | ||
| Other comprehensive income/(expense) (OCI) | |||
| Actuarial movements on post-retirement schemes | 22 | ( | |
Revaluation to fair value of other investments | 12 | ( | ( |
| Share of OCI of joint ventures and associates | 12 | ||
Related tax movements | 5 | ( | |
Items that will not be reclassified to profit or loss | ( | ||
Foreign exchange translation differences on foreign operations | ( | ||
| Foreign exchange translation differences reclassified to income statement | |||
| on disposal of businesses | 27 | ||
Hedging reserves reclassified to income statement on disposal of businesses | |||
NCI disposed of on disposal of businesses | |||
Movement on fair values charged to cash flow hedge reserve | ( | ( | |
Reclassified to income statement from cash flow hedge reserve | ( | ||
Costs of hedging | |||
| Share of OCI of joint ventures and associates | 12 | ||
Related tax movements | 5 | ||
Items that will be reclassified to profit or loss | ( | ||
Total other comprehensive (expense)/income | ( | ||
Total comprehensive income/(expense) for the year | ( | ||
| Attributable to: | |||
Ordinary shareholders | ( | ||
NCI | ( | ( | |
Total comprehensive income/(expense) for the year | ( | ||
| Total comprehensive income/(expense) for the year attributable to ordinary | |||
| shareholders arises from: | |||
Continuing operations | ( | ||
Discontinued operations | ( | ||
Total comprehensive income/(expense) for the year attributable to ordinary shareholders | ( |
| 2023 | 2022 | ||
| £m | £m | ||
| ASSETS | |||
Intangible assets | 9 | ||
| Property, plant and equipment | 10 | ||
Right-of-use assets | 11 | ||
| Investments – joint ventures and associates | 12 | ||
Investments – other | 12 | ||
| Other financial assets | 20 | ||
Deferred tax assets | 5 | ||
| Post-retirement scheme surpluses | 22 | ||
Non-current assets | |||
| Inventories | 13 | ||
| Trade receivables and other assets | 14 | ||
Contract assets | 15 | ||
Taxation recoverable | |||
| Other financial assets | 20 | ||
| Short-term investments | 20 | ||
Cash and cash equivalents | 16 | ||
Current assets | |||
| Assets held for sale | 27 | ||
TOTAL ASSETS | |||
| LIABILITIES | |||
| Borrowings and lease liabilities | 17 | ( | ( |
| Other financial liabilities | 20 | ( | ( |
| Trade payables and other liabilities | 19 | ( | ( |
Contract liabilities | 15 | ( | ( |
Current tax liabilities | ( | ( | |
| Provisions for liabilities and charges | 21 | ( | ( |
Current liabilities | ( | ( | |
| Borrowings and lease liabilities | 17 | ( | ( |
| Other financial liabilities | 20 | ( | ( |
Trade payables and other liabilities | 19 | ( | ( |
| Contract liabilities | 15 | ( | ( |
Deferred tax liabilities | 5 | ( | ( |
| Provisions for liabilities and charges | 21 | ( | ( |
Post-retirement scheme deficits | 22 | ( | ( |
Non-current liabilities | ( | ( | |
| Liabilities associated with assets held for sale | 27 | ( | |
TOTAL LIABILITIES | ( | ( | |
NET LIABILITIES | ( | ( | |
| EQUITY | |||
| Called-up share capital | 23 | ||
Share premium | |||
Capital redemption reserve | |||
Cash flow hedge reserve | |||
Translation reserve | |||
Accumulated losses | ( | ( | |
Equity attributable to ordinary shareholders | ( | ( | |
Non-controlling interest (NCI) | |||
TOTAL EQUITY | ( | ( |
| Restated | |||
| 2023 | 2022 | ||
| £m | £m | ||
| Reconciliation of cash flows from operating activities | |||
Operating profit from continuing operations | |||
| Operating profit from discontinued operations | 27 | ||
Operating profit | |||
Loss on disposal of property, plant and equipment | |||
| Share of results of joint ventures and associates | 12 | ( | ( |
| Dividends received from joint ventures and associates | 12 | ||
Amortisation and impairment of intangible assets | 9 | ||
| Depreciation and impairment of property, plant and equipment | 10 | ||
| Depreciation and impairment of right-of-use assets | 11 | ||
Adjustment of amounts payable under residual value guarantees within lease liabilities | 18 | ( | ( |
| Impairment of and other movements on investments | 12 | ||
Decrease in provisions | ( | ( | |
Increase in inventories | ( | ( | |
Movement in trade receivables/payables and other assets/liabilities | ( | ( | |
Movement in contract assets/liabilities | |||
| Cash flows on other financial assets and liabilities held for operating purposes | ( | ( | |
| Cash flows on settlement of excess derivative contracts | ( | ( | |
Interest received | |||
| Net defined benefit post-retirement cost recognised in profit before financing | 22 | ||
Cash funding of defined benefit post-retirement schemes | 22 | ( | ( |
| Share-based payments | 24 | ||
Net cash inflow from operating activities before taxation | |||
Taxation paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
| Movement in other investments | 12 | ( | |
Additions of intangible assets | ( | ( | |
| Disposals of intangible assets | 9 | ||
Purchases of property, plant and equipment | ( | ( | |
Disposals of property, plant and equipment | |||
Acquisition of businesses | ( | ||
| Disposal of businesses (including cash flows on disposals in prior periods) | 27 | ( | |
| Movement in investments in joint ventures and associates | 12 | ( | ( |
Movement in short-term investments | ( | ||
Cash flows on other financial assets and liabilities held for non-operating purposes | ( | ||
Net cash (outflow)/inflow from investing activities | ( | ||
| Cash flows from financing activities | |||
Repayment of loans | ( | ( | |
Proceeds from increase in loans | |||
Capital element of lease payments | ( | ( | |
Net cash flow from decrease in borrowings and lease liabilities | ( | ( | |
Interest paid | ( | ( | |
Interest element of lease payments | ( | ( | |
Fees paid on undrawn facilities | ( | ( | |
| Transactions with NCI | |||
Dividends to NCI | ( | ( | |
Redemption of C Shares | ( | ( | |
Net cash outflow from financing activities | ( | ( |
| Restated | ||
| 2023 | 2022 | |
| £m | £m | |
Change in cash and cash equivalents | ( | |
Cash and cash equivalents at 1 January | ||
Exchange (losses)/gains on cash and cash equivalents | ( | |
Cash and cash equivalents at 31 December 5 |
| Attributable to ordinary shareholders | |||||||||||
| Capital | Cash flow | Trans- | Accum- | ||||||||
| Share | Share | redemption | hedging | Merger | lation | ulated | Total | ||||
| capital | premium | reserve | reserve | reserve | reserve | losses | Total | NCI | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | ( | ( | ||||||||
Profit/(loss) for the year | ( | ||||||||||
| Foreign exchange translation | |||||||||||
| differences on foreign | |||||||||||
operations | ( | ( | ( | ||||||||
| Foreign exchange translation | |||||||||||
differences reclassified to income statement on disposal | |||||||||||
| of businesses | 27 | ||||||||||
Actuarial movements on post-retirement schemes | 22 | ||||||||||
| Fair value movement on cash | |||||||||||
flow hedges | ( | ( | ( | ||||||||
| Reclassified to income | |||||||||||
| statement from cash flow | |||||||||||
hedge reserve | |||||||||||
Revaluation to fair value of other investments | 12 | ( | ( | ( | |||||||
OCI of joint ventures and associates | 12 | ( | |||||||||
Related tax movements | 5 | ( | ( | ( | ( | ||||||
| Total comprehensive (expense)/ | |||||||||||
income for the year | ( | ( | ( | ||||||||
Issues of ordinary shares | |||||||||||
| Redemption of C Shares | 20 | ( | |||||||||
| Shares issued to employee | |||||||||||
share trust | ( | ( | ( | ||||||||
| Share-based payments – | |||||||||||
| direct to equity | |||||||||||
Dividends to NCI | ( | ( | |||||||||
| Transactions with NCI | |||||||||||
Related tax movements | |||||||||||
| Other changes in equity | |||||||||||
in the year | |||||||||||
At 31 December 2023 | ( | ( | ( |
| Attributable to ordinary shareholders | |||||||||||
| Capital | Trans- | Accum- | |||||||||
| Share | Share | redemption | Hedging | Merger | lation | ulated | Total | ||||
| capital | premium | reserve | reserves | reserve | reserve | losses | Total | NCI | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ( | ( | ( | |||||||
Loss for the year | ( | ( | ( | ( | |||||||
| Foreign exchange translation | |||||||||||
| differences on foreign | |||||||||||
operations | |||||||||||
| Foreign exchange translation | |||||||||||
differences reclassified to income statement on disposal | |||||||||||
of businesses | |||||||||||
| Hedging reserves reclassified | |||||||||||
to income statement on disposal of businesses | |||||||||||
| NCI disposed of on disposal | |||||||||||
of business | |||||||||||
Actuarial movements on post-retirement schemes | 22 | ( | ( | ( | |||||||
| Fair value movement on cash | |||||||||||
flow hedges | ( | ( | ( | ||||||||
| Reclassified to income | |||||||||||
| statement from cash flow | |||||||||||
hedge reserve | ( | ( | ( | ||||||||
Costs of hedging | |||||||||||
Revaluation to fair value of other investments | 12 | ( | ( | ( | |||||||
OCI of joint ventures and associates | 12 | ||||||||||
Related tax movements | 5 | ||||||||||
| Total comprehensive income/ | |||||||||||
(expense) for the year | ( | ( | ( | ( | |||||||
| Redemption of C Shares | 20 | ( | |||||||||
| Share-based payments – direct | |||||||||||
| to equity | |||||||||||
Dividends to NCI | ( | ( | |||||||||
| Transactions with NCI | |||||||||||
| Transfer to realised profit | ( | ||||||||||
Related tax movements | |||||||||||
| Other changes in equity | |||||||||||
in the year | ( | ||||||||||
At 31 December 2022 | ( | ( | ( |
| Corporate | |||||||
| Civil | Power | New | Other | and Inter- | Total | ||
| Aerospace | Defence | Systems | Markets | businesses | segment 1 | Underlying | |
| £m | £m | £m | £m | £m | £m | £m | |
| Year ended 31 December 2023 | |||||||
Underlying revenue from sale of original equipment | 2,703 | 1,766 | 2,661 | 2 | 12 | – | 7,144 |
Underlying revenue from aftermarket services | 4,645 | 2,311 | 1,307 | 2 | – | – | 8,265 |
Total underlying revenue | 7,348 | 4,077 | 3,968 | 4 | 12 | – | 15,409 |
Gross profit/(loss) | 1,394 | 804 | 1,050 | 1 | (15) | (3) | 3,231 |
Commercial and administrative costs | (354) | (173) | (456) | (24) | – | (57) | (1,064) |
Research and development costs | (343) | (72) | (187) | (137) | – | – | (739) |
Share of results of joint ventures and associates | 153 | 3 | 6 | – | – | – | 162 |
Underlying operating profit/(loss) | 850 | 562 | 413 | (160) | (15) | (60) | 1,590 |
| Year ended 31 December 2022 | |||||||
Underlying revenue from sale of original equipment | 1,982 | 1,634 | 2,187 | 1 | – | (5) | 5,799 |
Underlying revenue from aftermarket services | 3,704 | 2,026 | 1,160 | 2 | – | – | 6,892 |
Total underlying revenue | 5,686 | 3,660 | 3,347 | 3 | – | (5) | 12,691 |
Gross profit/(loss) | 853 | 726 | 918 | (1) | (29) | 10 | 2,477 |
Commercial and administrative costs | (371) | (174) | (441) | (23) | (2) | (51) | (1,062) |
Research and development costs | (452) | (122) | (204) | (108) | – | – | (886) |
Share of results of joint ventures and associates | 113 | 2 | 8 | – | – | – | 123 |
Underlying operating profit/(loss) | 143 | 432 | 281 | (132) | (31) | (41) | 652 |
| Underlying | |||
| adjustments and | |||
| adjustments to | Group | ||
| Total underlying | foreign exchange | statutory results | |
| £m | £m | £m | |
| Year ended 31 December 2023 | |||
| Continuing operations | |||
Revenue from sale of original equipment | 7,144 | 491 | 7,635 |
Revenue from aftermarket services | 8,265 | 586 | 8,851 |
Total revenue | 15,409 | 1,077 | 16,486 |
Gross profit | 3,231 | 389 | 3,620 |
Commercial and administrative costs | (1,064) | (46) | (1,110) |
Research and development costs | (739) | – | (739) |
Share of results of joint ventures and associates | 162 | 11 | 173 |
Operating profit | 1,590 | 354 | 1,944 |
Gain arising on the disposal of businesses | – | 1 | 1 |
Profit before financing and taxation | 1,590 | 355 | 1,945 |
Net financing | (328) | 810 | 482 |
Profit before taxation | 1,262 | 1,165 | 2,427 |
Taxation | (120) | 97 | (23) |
Profit for the year | 1,142 | 1,262 | 2,404 |
| Attributable to: | |||
Ordinary shareholders | 1,150 | 1,262 | 2,412 |
NCI | (8) | – | (8) |
| Year ended 31 December 2022 | |||
| Continuing operations | |||
Revenue from sale of original equipment | 5,799 | 474 | 6,273 |
Revenue from aftermarket services | 6,892 | 355 | 7,247 |
Total revenue | 12,691 | 829 | 13,520 |
Gross profit | 2,477 | 280 | 2,757 |
Commercial and administrative costs | (1,062) | (15) | (1,077) |
Research and development costs | (886) | (5) | (891) |
Share of results of joint ventures and associates | 123 | (75) | 48 |
Operating profit | 652 | 185 | 837 |
Gain arising on the disposal of businesses | – | 81 | 81 |
Profit before financing and taxation | 652 | 266 | 918 |
Net financing | (446) | (1,974) | (2,420) |
Profit/(loss) before taxation | 206 | (1,708) | (1,502) |
Taxation | (48) | 356 | 308 |
Profit/(loss) for the year from continuing operations | 158 | (1,352) | (1,194) |
| Discontinued operations | 67 | (147) | (80) |
Profit/(loss) for the year | 225 | (1,499) | (1,274) |
| Attributable to: | |||
Ordinary shareholders | 230 | (1,499) | (1,269) |
NCI | (5) | – | (5) |
| Corporate | |||||||
| Civil | Power | New | Other | and Inter- | Total | ||
| Aerospace | Defence | Systems | Markets | businesses | segment | Underlying | |
| £m | £m | £m | £m | £m | £m | £m | |
| Year ended 31 December 2023 | |||||||
Original equipment recognised at a point in time | 2,703 | 632 | 2,611 | 2 | – | – | 5,948 |
Original equipment recognised over time | – | 1,134 | 50 | – | 12 | – | 1,196 |
Aftermarket services recognised at a point in time | 1,227 | 854 | 1,206 | 2 | – | – | 3,289 |
Aftermarket services recognised over time | 3,335 | 1,457 | 101 | – | – | – | 4,893 |
Total underlying customer contract revenue | 7,265 | 4,077 | 3,968 | 4 | 12 | – | 15,326 |
| Other underlying revenue | 83 | – | – | – | – | – | 83 |
| Total underlying revenue | 7,348 | 4,077 | 3,968 | 4 | 12 | – | 15,409 |
| Year ended 31 December 2022 | |||||||
Original equipment recognised at a point in time | 1,982 | 689 | 2,155 | 1 | – | (5) | 4,822 |
Original equipment recognised over time | – | 945 | 32 | – | – | – | 977 |
Aftermarket services recognised at a point in time | 865 | 769 | 1,076 | 2 | – | – | 2,712 |
Aftermarket services recognised over time | 2,772 | 1,257 | 84 | – | – | – | 4,113 |
Total underlying customer contract revenue | 5,619 | 3,660 | 3,347 | 3 | – | (5) | 12,624 |
| Other underlying revenue | 67 | – | – | – | – | – | 67 |
| Total underlying revenue | 5,686 | 3,660 | 3,347 | 3 | – | (5) | 12,691 |
| Underlying | |||
| adjustments and | |||
| adjustments to | Group | ||
| Total underlying | foreign exchange | statutory results | |
| £m | £m | £m | |
| Year ended 31 December 2023 | |||
Original equipment recognised at a point in time | 5,948 | 491 | 6,439 |
Original equipment recognised over time | 1,196 | – | 1,196 |
Aftermarket services recognised at a point in time | 3,289 | 186 | 3,475 |
Aftermarket services recognised over time | 4,893 | 382 | 5,275 |
Total customer contract revenue | 15,326 | 1,059 | 16,385 |
Other revenue | 83 | 18 | 101 |
Total revenue | 15,409 | 1,077 | 16,486 |
| Year ended 31 December 2022 | |||
Original equipment recognised at a point in time | 4,822 | 474 | 5,296 |
Original equipment recognised over time | 977 | – | 977 |
Aftermarket services recognised at a point in time | 2,712 | 164 | 2,876 |
Aftermarket services recognised over time | 4,113 | 176 | 4,289 |
Total customer contract revenue | 12,624 | 814 | 13,438 |
Other revenue | 67 | 15 | 82 |
Total revenue | 12,691 | 829 | 13,520 |
| 2023 | 2022 | |
| £m | £m | |
United Kingdom | 2,230 | 1,669 |
Germany | 1,035 | 855 |
Ireland | 504 | 328 |
Turkey | 399 | 220 |
Switzerland | 379 | 334 |
France | 351 | 255 |
Spain | 290 | 188 |
Italy | 282 | 238 |
Netherlands | 149 | 95 |
Portugal | 110 | 43 |
Norway | 71 | 61 |
Rest of Europe | 308 | 463 |
Europe | 6,108 | 4,749 |
United States | 4,668 | 4,334 |
Canada | 430 | 267 |
North America | 5,098 | 4,601 |
South America | 230 | 168 |
Central America | 106 | 91 |
Saudi Arabia | 394 | 322 |
United Arab Emirates | 148 | 180 |
Qatar | 128 | 231 |
Rest of Middle East | 200 | 164 |
Middle East | 870 | 897 |
China | 1,263 | 1,246 |
Japan | 586 | 276 |
Singapore | 437 | 317 |
South Korea | 303 | 164 |
India | 221 | 119 |
Thailand | 132 | – |
Rest of Asia | 529 | 381 |
Asia | 3,471 | 2,503 |
Africa | 313 | 282 |
Australasia | 290 | 229 |
16,486 | 13,520 |
2023 | 2022 | |||||
| Within | After | Within | After | |||
| five years | five years | Total | five years | five years | Total | |
| £bn | £bn | £bn | £bn | £bn | £bn | |
Civil Aerospace | 28.4 | 26.8 | 55.2 | 25�7 | 22�0 | 47�7 |
Defence | 8.3 | 0.9 | 9.2 | 7�8 | 0�7 | 8�5 |
Power Systems | 3.9 | 0.2 | 4.1 | 3�7 | 0�3 | 4�0 |
New Markets | – | – | – | – | – | – |
Other businesses | – | – | – | – | – | – |
40.6 | 27.9 | 68.5 | 37�2 | 23�0 | 60�2 |
2023 | 2022 | ||||||||
| Profit | Profit | ||||||||
| before | Net | before | Net | ||||||
| Revenue | financing | financing | Taxation | Revenue | financing | financing | Taxation | ||
| £m | £m | £m | £m | £m | £m | £m | £m | ||
Underlying performance | 15,409 | 1,590 | (328) | (120) | 12,691 | 652 | (446) | (48) | |
| Impact of foreign exchange differences | |||||||||
as a result of hedging activities on trading transactions | A | 1,077 | 469 | 394 | (210) | 829 | 267 | (358) | (81) |
Unrealised fair value changes on derivative contracts held for trading | A | – | 6 | 514 | (130) | – | (3) | (1,768) | 451 |
Unrealised fair value changes on derivative contracts held for financing | A | – | – | 7 | (2) | – | – | 191 | (47) |
| Exceptional programme credits/(charges) | B | – | 21 | – | (5) | – | 69 | (3) | – |
Exceptional transformation and restructuring (charges)/credits | B | – | (102) | 25 | – | (47) | – | 4 | |
Impairment reversals/(charges) 6 | C | – | 8 | – | (2) | – | (65) | – | – |
| Effect of acquisition accounting | C | – | (50) | – | 12 | – | (58) | – | 9 |
| Other | D | – | 2 | (105) | 24 | – | 22 | (36) | (71) |
Gains arising on the disposals of businesses | C | – | 1 | – | – | – | 81 | – | (2) |
| Recognition of deferred tax assets | D | – | – | – | 385 | – | – | – | 93 |
Total underlying adjustments | 1,077 | 355 | 810 | 97 | 829 | 266 | (1,974) | 356 | |
| Statutory performance per consolidated | |||||||||
income statement | 16,486 | 1,945 | 482 | (23) | 13,520 | 918 | (2,420) | 308 |
| Total | |||||
| Power | New | reportable | |||
| Civil Aerospace | Defence | Systems | Markets | segments | |
| £m | £m | £m | £m | £m | |
Segment assets | 17,718 | 3,517 | 3,814 | 115 | 25,164 |
Interests in joint ventures and associates | 444 | 7 | 28 | – | 479 |
Segment liabilities | (24,447) | (3,376) | (1,765) | (88) | (29,676) |
Net (liabilities)/assets | (6,285) | 148 | 2,077 | 27 | (4,033) |
| Investment in intangible assets, property, plant and equipment, right-of-use | |||||
assets and joint ventures and associates | 562 | 176 | 160 | 17 | 915 |
Depreciation, amortisation and impairment | 719 | 105 | 194 | 9 | 1,027 |
| At 31 December 2022 | |||||
Segment assets | 17,537 | 3,430 | 4,084 | 135 | 25,186 |
Interests in joint ventures and associates | 387 | 4 | 31 | – | 422 |
Segment liabilities | (25,357) | (3,146) | (1,802) | (97) | (30,402) |
Net (liabilities)/assets | (7,433) | 288 | 2,313 | 38 | (4,794) |
| Investment in intangible assets, property, plant and equipment, right-of-use | |||||
assets and joint ventures and associates | 415 | 146 | 177 | 16 | 754 |
Depreciation, amortisation and impairment | 755 | 128 | 193 | 6 | 1,082 |
| 2023 | 2022 | |
| £m | £m | |
Total reportable segment assets (excluding held for sale) | 25,164 | 25,186 |
Other businesses | 8 | 19 |
Corporate and Inter-segment | (2,010) | (2,460) |
Interests in joint ventures and associates | 479 | 422 |
Assets held for sale | 109 | – |
Cash and cash equivalents and short-term investments | 3,784 | 2,618 |
Fair value of swaps hedging fixed rate borrowings | 118 | 194 |
Deferred and income tax assets | 3,078 | 2,858 |
Post-retirement scheme surpluses | 782 | 613 |
Total assets | 31,512 | 29,450 |
Total reportable segment liabilities (excluding held for sale) | (29,676) | (30,402) |
Other businesses | (58) | (34) |
Corporate and Inter-segment | 2,010 | 2,456 |
Liabilities associated with assets held for sale | (55) | – |
Borrowings and lease liabilities | (5,759) | (5,955) |
Fair value of swaps hedging fixed rate borrowings | (95) | (108) |
Deferred and income tax liabilities | (473) | (390) |
Post-retirement scheme deficits | (1,035) | (1,033) |
Total liabilities | (35,141) | (35,466) |
Net liabilities | (3,629) | (6,016) |
| 2023 | 2022 | |
| £m | £m | |
United Kingdom | 4,981 | 5,202 |
Germany | 2,052 | 2,151 |
United States | 1,414 | 1,465 |
Other | 705 | 735 |
9,152 | 9,553 |
| 2023 | 2022 | |
| £m | £m | |
Gross research and development costs | (1,390) | (1,287) |
| Contributions and fees | 548 | 359 |
Expenditure in the year | (842) | (928) |
Capitalised as intangible assets | 192 | 131 |
| Amortisation and impairment of capitalised costs | (89) | (94) |
Net cost recognised in the income statement | (739) | (891) |
Underlying adjustments relating to effects of acquisition accounting and foreign exchange | – | 5 |
Net underlying cost recognised in the income statement | (739) | (886) |
2023 | 2022 | |||
| Statutory | Underlying | Statutory | Underlying | |
| £m | £m | £m | £m | |
| Interest receivable and similar income | 164 | 164 | 35 | 35 |
Net fair value gains on foreign currency contracts | 574 | – | – | – |
| Net fair value gains on non-hedge accounted interest rate swaps | 1 | – | 190 | – |
Net fair value gains on commodity contracts | – | – | 106 | – |
Financing on post-retirement scheme surpluses | 30 | – | 24 | – |
Net foreign exchange gains | 394 | – | – | – |
Financing income | 1,163 | 164 | 355 | 35 |
Interest payable | (369) | (275) | (343) | (320) |
Net fair value losses on foreign currency contracts | – | – | (1,875) | – |
| Foreign exchange differences and changes in forecast payments relating | ||||
to financial RRSAs | (1) | – | (7) | – |
Net fair value losses on commodity contracts | (60) | – | – | – |
Financing on post-retirement scheme deficits | (42) | – | (26) | – |
Net foreign exchange losses | – | – | (358) | – |
Cost of undrawn facilities | (57) | (57) | (61) | (61) |
Other financing charges | (152) | (160) | (105) | (100) |
Financing costs | (681) | (492) | (2,775) | (481) |
Net financing income/(costs) | 482 | (328) | (2,420) | (446) |
| Analysed as: | ||||
Net interest payable | (205) | (111) | (308) | (285) |
Net fair value gains/(losses) on derivative contracts | 515 | – | (1,579) | – |
Net post-retirement scheme financing | (12) | – | (2) | – |
Net foreign exchange gains/(losses) | 394 | – | (358) | – |
Net other financing | (210) | (217) | (173) | (161) |
Net financing income/(costs) | 482 | (328) | (2,420) | (446) |
UK | Overseas | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Current tax charge for the year | 19 | 18 | 256 | 159 | 275 | 177 |
Adjustments in respect of prior years | – | (5) | 2 | (8) | 2 | (13) |
Current tax | 19 | 13 | 258 | 151 | 277 | 164 |
Deferred tax charge/(credit) for the year | 224 | (427) | (69) | (61) | 155 | (488) |
Adjustments in respect of prior years | (5) | 4 | 2 | 12 | (3) | 16 |
Recognition of deferred tax | (406) | – | – | – | (406) | – |
Deferred tax | (187) | (423) | (67) | (49) | (254) | (472) |
(Credited)/charged in the income statement | (168) | (410) | 191 | 102 | 23 | (308) |
OCI | Equity | |||||
Items that will not be reclassified | Items that will be reclassified | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Deferred tax: | ||||||
Movement in post-retirement schemes | (43) | 89 | – | – | – | – |
Cash flow hedge | – | – | 5 | 12 | – | – |
Net investment hedge | – | – | (1) | 2 | – | – |
Share-based payments – direct to equity | – | – | – | – | 22 | 1 |
Other tax (charges)/credits | (43) | 89 | 4 | 14 | 22 | 1 |
| 2023 | 2022 | |
| £m | £m | |
Profit/(loss) before taxation from continuing operations | 2,427 | (1,502) |
Less: share of results of joint ventures and associates (note 12) | (139) | (9) |
Profit/(loss) before taxation from continuing operations excluding joint ventures and associates | 2,288 | (1,511) |
Nominal tax charge/(credit) at UK corporation tax rate 23.5% (2022: 19%) | 538 | (287) |
| UK tax rate differential | 16 | (69) |
Overseas rate differences 2 | 9 | 18 |
| Exempt gain on disposal of businesses | – | (14) |
R&D credits | (16) | (7) |
Other permanent differences | 16 | 23 |
| Benefit to deferred tax from previously unrecognised tax losses and temporary differences | (57) | (134) |
| Tax losses and other temporary differences not recognised in deferred tax | 9 | 159 |
| Benefit arising from previously unrecognised tax losses | (85) | – |
| Recognition of deferred tax assets | (406) | – |
Adjustments in respect of prior years | (1) | 3 |
23 | (308) | |
Underlying items (note 2) | 120 | 48 |
Non-underlying items | (97) | (356) |
23 | (308) |
| 2023 | 2022 | |
| £m | £m | |
Tax charge on loss before taxation from discontinued operations | – | 10 |
Tax credit on disposal of discontinued operations | – | (31) |
– | (21) |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 2,445 | 1,792 |
Amount credited to income statement | 254 | 495 |
Amount (charged)/credited to OCI | (44) | 91 |
Amount credited to hedging reserves | 5 | 12 |
Amount credited to equity | 22 | 1 |
| On acquisition/disposal of businesses | (1) | 28 |
Exchange differences | (13) | 26 |
At 31 December | 2,668 | 2,445 |
Deferred tax assets | 2,998 | 2,731 |
Deferred tax liabilities | (330) | (286) |
2,668 | 2,445 |
| Disposals and | |||||||
| Recognised | acquisition | ||||||
| in income | Recognised | Recognised | related | Exchange | |||
| At 1 January | statement | in OCI | in equity | activity | differences | At 31 December | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2023 | |||||||
Intangible assets | (436) | 6 | – | – | (1) | – | (431) |
Property, plant and equipment | 230 | (7) | – | – | – | 6 | 229 |
Other temporary differences 1 | 650 | 88 | 4 | 22 | – | (12) | 752 |
Net contract liabilities | 64 | (4) | – | – | – | – | 60 |
| Pensions and other post-retirement | |||||||
scheme benefits | (57) | (15) | (43) | – | – | (8) | (123) |
| Foreign exchange and commodity financial assets | |||||||
and liabilities | 693 | (243) | – | – | – | 1 | 451 |
Losses | 1,072 | 417 | – | – | – | – | 1,489 |
R&D credit | 67 | 12 | – | – | – | – | 79 |
| Advance corporation tax | 162 | – | – | – | – | – | 162 |
2,445 | 254 | (39) | 22 | (1) | (13) | 2,668 | |
| Recognised in: | |||||||
Continuing operations | 254 | ||||||
| 2022 | |||||||
Intangible assets | (464) | 29 | – | – | – | (1) | (436) |
Property, plant and equipment | 193 | 33 | – | – | 6 | (2) | 230 |
Other temporary differences 1 | 465 | 133 | (1) | 1 | 44 | 8 | 650 |
Net contract liabilities | 73 | (9) | – | – | – | – | 64 |
| Pensions and other post-retirement | |||||||
scheme benefits | (140) | (19) | 89 | – | – | 13 | (57) |
| Foreign exchange and commodity financial assets | |||||||
and liabilities | 362 | 329 | 15 | – | (22) | 9 | 693 |
Losses | 1,085 | (12) | – | – | – | (1) | 1,072 |
R&D credit | 56 | 11 | – | – | – | – | 67 |
| Advance corporation tax | 162 | – | – | – | – | – | 162 |
1,792 | 495 | 103 | 1 | 28 | 26 | 2,445 | |
| Recognised in: | |||||||
Continuing operations | 472 | ||||||
Discontinued operations | 23 |
| 2023 | 2022 | |
| £m | £m | |
Advance corporation tax | 19 | 19 |
UK losses | 1,635 | 2,040 |
Foreign exchange and commodity financial assets and liabilities | 69 | 218 |
Losses and other unrecognised deferred tax assets | 34 | 33 |
| Deferred tax not recognised on unused tax losses and other items on the basis that future economic benefit | ||
is uncertain | 1,757 | 2,310 |
2023 | 2022 | |||||||||
| Foreign | Foreign | |||||||||
| exchange | exchange | |||||||||
| Total gross | and | Total gross | and | |||||||
| losses and | commodity | Other | losses and | commodity | Other | |||||
| deductible | financial | deductible | deductible | financial | deductible | |||||
| temporary | UK | assets and | Other | temporary | temporary | UK | assets and | Other | temporary | |
| differences | losses | liabilities | losses | differences | differences | losses | liabilities | losses | differences | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Expiry within | ||||||||||
five years | 81 | – | – | 81 | – | 83 | – | – | 83 | – |
| Expiry within | ||||||||||
six to 30 years | 216 | – | – | 216 | – | 265 | – | – | 265 | – |
No expiry | 6,891 | 6,537 | 275 | 79 | – | 9,057 | 8,157 | 871 | 27 | 2 |
7,188 | 6,537 | 275 | 376 | – | 9,405 | 8,157 | 871 | 375 | 2 | |
| In addition to the gross balances shown above, advance corporation tax of £19m (2022: £19m) has not been recognised. Advance corporation |
2023 | 2022 | |||||
| Potentially | Potentially | |||||
| dilutive share | dilutive share | |||||
| Basic | options | Diluted | Basic | options | Diluted | |
| Profit/(loss) attributable to ordinary shareholders (£m): | ||||||
Continuing operations | 2,412 | 2,412 | (1,189) | (1,189) | ||
Discontinued operations | – | – | (80) | (80) | ||
2,412 | 2,412 | (1,269) | (1,269) | |||
Weighted average number of ordinary shares (millions) | 8,361 | 44 | 8,405 | 8,349 | – | 8,349 |
| EPS (pence): | ||||||
Continuing operations | 28.85 | (0.15) | 28.70 | (14.24) | – | (14.24) |
Discontinued operations | – | – | – | (0.96) | – | (0.96) |
28.85 | (0.15) | 28.70 | (15.20) | – | (15.20) |
2023 | 2022 | |||
Pence | £m | Pence | £m | |
Underlying EPS/Underlying profit from continuing operations attributable to ordinary shareholders | 13.75 | 1,150 | 1�95 | 163 |
Total underlying adjustments to profit/(loss) before taxation (note 2) | 13.94 | 1,165 | (20.45) | (1,708) |
Related tax effects | 1.16 | 97 | 4�26 | 356 |
EPS/Profit/(loss) from continuing operations attributable to ordinary shareholders | 28.85 | 2,412 | (14.24) | (1,189) |
| Diluted underlying EPS from continuing operations attributable to ordinary | ||||
shareholders | 13.68 | 1�95 |
| 2023 | 2022 | |
| £m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual Financial Statements | 3.6 | 3�5 |
| Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries | ||
pursuant to legislation | 8.6 | 8�5 |
Total fees payable for audit services | 12.2 | 12�0 |
| Fees payable to the Company’s auditor and its associates for other services: | ||
| Audit related assurance services | 0.7 | 1�3 |
| Other assurance services | 0.2 | 0�2 |
| Total fees payable to the Company’s auditor and its associates | 13.1 | 13�5 |
| Fees payable in respect of the Group’s pension schemes: | ||
Audit | 0.1 | 0�1 |
| 2023 | 2022 | |
| Number | Number | |
United Kingdom | 20,900 | 19,900 |
Germany | 10,000 | 9,700 |
United States | 5,300 | 5,000 |
Italy | 900 | 900 |
Singapore | 700 | 700 |
Canada | 700 | 700 |
India | 600 | 500 |
Spain | 100 | 1,800 |
Rest of world | 2,200 | 2,600 |
Monthly average number of employees | 41,400 | 41,800 |
Civil Aerospace | 18,300 | 17,700 |
Defence | 12,000 | 11,000 |
Power Systems | 9,800 | 9,400 |
New Markets | 1,200 | 800 |
| Corporate | 100 | 100 |
Monthly average number of employees excluding discontinued operations | 41,400 | 39,000 |
ITP Aero (classified as discontinued operation) | – | 2,800 |
Monthly average number of employees | 41,400 | 41,800 |
2023 | 2022 | |||
| Continuing | Discontinued | |||
| Total | operations | operations | Total | |
| £m | £m | £m | £m | |
Wages, salaries and benefits | 2,940 | 2,629 | 117 | 2,746 |
Social security costs | 416 | 378 | 27 | 405 |
Share-based payments (note 24) | 66 | 47 | – | 47 |
| Pensions and other post-retirement scheme benefits | ||||
(note 22) | 346 | 268 | 2 | 270 |
| Group employment costs | 3,768 | 3,322 | 146 | 3,468 |
| Certification | Development | Customer | |||||
| Goodwill | costs | expenditure | relationships | Software | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost: | |||||||
At 1 January 2022 | 1,060 | 933 | 3,393 | 475 | 978 | 833 | 7,672 |
Additions | – | – | 131 | – | 78 | 21 | 230 |
Disposals | – | – | – | – | (90) | (1) | (91) |
Exchange differences | 75 | 2 | 80 | 37 | 12 | 33 | 239 |
At 31 December 2022 | 1,135 | 935 | 3,604 | 512 | 978 | 886 | 8,050 |
Additions | – | – | 192 | – | 79 | 13 | 284 |
Acquisition of businesses (see note 27) | 8 | – | – | 2 | – | – | 10 |
| Transferred to held for sale | (10) | – | – | – | – | (185) | (195) |
| Transferred to current assets | – | – | – | – | (23) | – | (23) |
Disposals | – | (4) | – | – | (27) | (2) | (33) |
| Reclassifications | – | – | (1) | – | 3 | (1) | 1 |
Exchange differences | (32) | (1) | (32) | (16) | (6) | (12) | (99) |
At 31 December 2023 | 1,101 | 930 | 3,763 | 498 | 1,004 | 699 | 7,995 |
| Accumulated amortisation and impairment: | |||||||
At 1 January 2022 | 34 | 425 | 1,760 | 342 | 650 | 420 | 3,631 |
| Charge for the year | – | 21 | 77 | 35 | 86 | 33 | 252 |
Impairment | – | – | 17 | – | 13 | 5 | 35 |
Disposals | – | – | – | – | (82) | (1) | (83) |
Exchange differences | 2 | 1 | 58 | 29 | 8 | 19 | 117 |
At 31 December 2022 | 36 | 447 | 1,912 | 406 | 675 | 476 | 3,952 |
| Charge for the year | – | 24 | 89 | 41 | 84 | 41 | 279 |
Impairment | – | – | – | – | – | (7) | (7) |
| Transferred to held for sale | – | – | – | – | – | (144) | (144) |
| Transferred to current assets | – | – | – | – | (14) | – | (14) |
Disposals | – | (4) | – | – | (23) | (2) | (29) |
| Reclassifications | – | – | – | – | 1 | (1) | – |
Exchange differences | (1) | – | (25) | (14) | (5) | (6) | (51) |
At 31 December 2023 | 35 | 467 | 1,976 | 433 | 718 | 357 | 3,986 |
| Net book value at: | |||||||
At 31 December 2023 | 1,066 | 463 | 1,787 | 65 | 286 | 342 | 4,009 |
At 31 December 2022 | 1,099 | 488 | 1,692 | 106 | 303 | 410 | 4,098 |
| Primary | |||
| operating | 2023 | 2022 | |
| segment | £m | £m | |
Rolls-Royce Power Systems AG | Power Systems | 798 | 818 |
Rolls-Royce Deutschland Ltd & Co KG | Civil Aerospace | 237 | 241 |
Other | Various | 31 | 40 |
1,066 | 1,099 |
| Residual life | Net book value | ||
| 2023 | 2022 | ||
| £m | £m | ||
| Trent programme intangible assets | 2-15 years | 1,920 | 1,826 |
| Business aviation programme intangible assets | 11-15 years | 238 | 250 |
| Intangible assets related to Power Systems | 370 | 466 | |
2,528 | 2,542 |
| Land and | Plant and | Aircraft and | In course of | ||
| buildings | equipment | engines | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2022 | 1,865 | 4,986 | 1,046 | 300 | 8,197 |
Additions | 34 | 127 | 26 | 162 | 349 |
Disposals/write-offs | (38) | (142) | (81) | (1) | (262) |
| Reclassifications | 3 | 82 | (3) | (82) | – |
Exchange differences | 72 | 172 | 11 | 21 | 276 |
At 31 December 2022 | 1,936 | 5,225 | 999 | 400 | 8,560 |
Additions | 19 | 147 | 34 | 223 | 423 |
| Transferred to current assets | (90) | (93) | – | (43) | (226) |
Disposals/write-offs | (19) | (309) | (33) | (9) | (370) |
| Reclassifications | 69 | 78 | 13 | (146) | 14 |
Exchange differences | (32) | (86) | (7) | (13) | (138) |
At 31 December 2023 | 1,883 | 4,962 | 1,006 | 412 | 8,263 |
| Accumulated depreciation and impairment: | |||||
At 1 January 2022 | 614 | 3,244 | 414 | 8 | 4,280 |
| Charge for the year | 79 | 296 | 55 | – | 430 |
Impairment | 5 | (5) | – | – | – |
Disposals/write-offs | (24) | (142) | (57) | – | (223) |
| Reclassifications | (2) | 5 | (3) | – | – |
Exchange differences | 23 | 109 | 4 | 1 | 137 |
At 31 December 2022 | 695 | 3,507 | 413 | 9 | 4,624 |
| Charge for the year | 70 | 296 | 40 | – | 406 |
Impairment 4 | 4 | 6 | 1 | 6 | 17 |
| Transferred to current assets | (48) | (61) | – | – | (109) |
Disposals/write-offs | (18) | (299) | (25) | – | (342) |
| Reclassifications | 17 | (9) | 8 | (7) | 9 |
Exchange differences | (11) | (56) | (3) | – | (70) |
At 31 December 2023 | 709 | 3,384 | 434 | 8 | 4,535 |
| Net book value at: | |||||
At 31 December 2023 | 1,174 | 1,578 | 572 | 404 | 3,728 |
At 31 December 2022 | 1,241 | 1,718 | 586 | 391 | 3,936 |
2023 | 2022 | |||||
| Land and | Plant and | Aircraft and | Land and | Plant and | Aircraft and | |
| buildings | equipment | engines | buildings | equipment | engines | |
| £m | £m | £m | £m | £m | £m | |
| Assets held for use in leases where the Group | ||||||
| is the lessor: | ||||||
Cost | 6 | 38 | 760 | 6 | 41 | 732 |
Depreciation | (4) | (21) | (348) | (4) | (22) | (317) |
Net book value | 2 | 17 | 412 | 2 | 19 | 415 |
| 2023 | 2022 | |||||
| £m | £m | |||||
Capital expenditure commitments | 222 | 221 | ||||
Cost of fully depreciated assets | 2,084 | 2,184 |
| Land and | Plant and | Aircraft and | ||
| buildings | equipment | engines | Total | |
| £m | £m | £m | £m | |
| Cost: | ||||
At 1 January 2022 | 456 | 143 | 1,785 | 2,384 |
Additions/modification of leases | 52 | 34 | 59 | 145 |
Disposals | (30) | (19) | (22) | (71) |
Exchange differences | 28 | 4 | 5 | 37 |
At 31 December 2022 | 506 | 162 | 1,827 | 2,495 |
Additions/modification of leases | 38 | 56 | 104 | 198 |
Acquisition of business (see note 27) | 2 | – | – | 2 |
Disposals | (6) | (22) | (54) | (82) |
| Transferred to current assets | (4) | – | – | (4) |
Reclassifications to PPE | (5) | – | (10) | (15) |
Exchange differences | (18) | (2) | (3) | (23) |
At 31 December 2023 | 513 | 194 | 1,864 | 2,571 |
| Accumulated depreciation and impairment: | ||||
At 1 January 2022 | 186 | 66 | 929 | 1,181 |
| Charge for the year | 43 | 37 | 190 | 270 |
Impairment 3 | (2) | (1) | 20 | 17 |
Disposals | (13) | (19) | (22) | (54) |
Exchange differences | 16 | 1 | 3 | 20 |
At 31 December 2022 | 230 | 84 | 1,120 | 1,434 |
| Charge for the year | 42 | 42 | 179 | 263 |
Impairment 3 | 3 | 6 | 62 | 71 |
Disposals | (6) | (22) | (54) | (82) |
| Transferred to current assets | – | – | – | – |
Reclassifications from PPE | (1) | – | (8) | (9) |
Exchange differences | (9) | (1) | (1) | (11) |
At 31 December 2023 | 259 | 109 | 1,298 | 1,666 |
| Net book value: | ||||
At 31 December 2023 | 254 | 85 | 566 | 905 |
At 31 December 2022 | 276 | 78 | 707 | 1,061 |
| Right-of-use assets held for use in operating leases where the Group is the lessor: | ||||
Cost | 6 | – | 1,864 | 1,870 |
Depreciation | (3) | – | (1,298) | (1,301) |
Net book value at 31 December 2023 | 3 | – | 566 | 569 |
Cost | 6 | – | 1,827 | 1,833 |
Depreciation | (3) | – | (1,120) | (1,123) |
Net book value at 31 December 2022 | 3 | – | 707 | 710 |
Equity accounted | Other | |||
| Joint ventures | Associates | Total | ||
| £m | £m | £m | £m | |
At 1 January 2022 | 403 | 1 | 404 | 36 |
Additions | 29 | – | 29 | 7 |
Disposals | – | (1) | (1) | (2) |
Impairment | (74) | – | (74) | (1) |
| Share of retained loss | (25) | – | (25) | – |
| Reclassification of deferred profit to deferred income | (4) | – | (4) | – |
Repayment of loans | (5) | – | (5) | – |
Revaluation of other investments accounted for as FVOCI | – | – | – | (4) |
Exchange differences | 96 | – | 96 | – |
Share of OCI | 2 | – | 2 | – |
At 1 January 2023 | 422 | – | 422 | 36 |
| Additions | 9 | – | 9 | – |
Disposals | (5) | – | (5) | (1) |
Share of retained profit 2 | 119 | – | 119 | – |
| Reclassification of deferred profit to deferred income | (18) | – | (18) | – |
Revaluation of other investments accounted for as FVOCI | – | – | – | (4) |
Exchange differences | (50) | – | (50) | – |
Share of OCI | 2 | – | 2 | – |
At 31 December 2023 | 479 | – | 479 | 31 |
| 2023 | 2022 | |
| £m | £m | |
Share of results of joint ventures and associates | 139 | 9 |
| Adjustments for intercompany trading | 34 | 39 |
Share of results of joint ventures and associates to the Group | 173 | 48 |
Dividends paid by joint ventures and associates to the Group (cash flow statement) | (54) | (73) |
Share of retained profit/(loss) above | 119 | (25) |
Principal location | Activity | Ownership interest | |
Alpha Partners Leasing Limited (APL) | UK | Aero-engine leasing | 50.0% |
Hong Kong Aero Engine Services Limited (HAESL) | Hong Kong | Aero-engine repair and overhaul | 50.0% |
Singapore Aero Engine Services Pte Limited (SAESL) | Singapore | Aero-engine repair and overhaul | 50.0% |
APL | HAESL | SAESL | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 371 | 310 | 3,214 | 2,388 | 2,224 | 2,012 |
| Profit and total comprehensive income | ||||||
for the year | 106 | 55 | 73 | 72 | 29 | 31 |
Dividends paid during the year | (5) | (22) | (67) | (66) | – | – |
| Profit for the year included the following: | ||||||
Depreciation and amortisation | (166) | (190) | (11) | (13) | (20) | (21) |
Interest income | 15 | – | – | – | 7 | 1 |
Interest expense | (122) | (89) | (4) | (2) | (2) | (3) |
Income tax expense | (37) | (13) | (14) | (14) | (2) | (2) |
Current assets | 336 | 375 | 1,103 | 886 | 954 | 865 |
Non-current assets | 3,048 | 3,199 | 93 | 98 | 130 | 154 |
Current liabilities | (261) | (480) | (886) | (716) | (790) | (687) |
Non-current liabilities | (2,358) | (2,389) | (73) | (26) | (8) | (60) |
Net assets | 765 | 705 | 237 | 242 | 286 | 272 |
| Included in the above: | ||||||
Cash and cash equivalents | 223 | 239 | 12 | 6 | 99 | 61 |
| Current financial liabilities | (165) | (411) | – | (135) | – | – |
| Non-current financial liabilities | (1,914) | (2,003) | (66) | (17) | (8) | (60) |
| Reconciliation to the carrying amount recognised in the Consolidated Financial Statements | ||||||
Ownership interest | 50.0% | 50.0% | 50.0% | 50.0% | 50.0% | 50.0% |
Group share of net assets above | 383 | 353 | 119 | 121 | 143 | 136 |
Goodwill | – | – | 36 | 38 | 11 | 11 |
Adjustments for intercompany trading | (383) | (353) | – | (2) | (4) | – |
Included in the balance sheet | – | – | 155 | 157 | 150 | 147 |
| Individually material joint | ||||||||||
ventures (above) | Other joint ventures | Associates | Total | |||||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||
| £m | £m | £m | £m | £m | £m | £m | £m | |||
| Profit/(loss) and total | ||||||||||
comprehensive income for the year | 104 | 79 | 37 | (68) | – | – | 141 | 11 | ||
| Assets: | Non-current assets | 1,637 | 1,726 | 159 | 199 | – | – | 1,796 | 1,925 | |
Current assets | 1,197 | 1,063 | 359 | 327 | – | – | 1,556 | 1,390 | ||
| Liabilities: | Current liabilities | (969) | (942) | (264) | (245) | – | – | (1,233) | (1,187) | |
Non-current liabilities | (1,220) | (1,237) | (43) | (58) | – | – | (1,263) | (1,295) | ||
| Group adjustment | ||||||||||
for goodwill | 47 | 49 | – | – | – | – | 47 | 49 | ||
Adjustment for intercompany trading | (387) | (355) | (37) | (105) | – | – | (424) | (460) | ||
Included in the balance sheet | 305 | 304 | 174 | 118 | – | – | 479 | 422 | ||
1 | Liabilities include borrowings of: | (1,076) | (1,313) | (60) | (84) | – | – | (1,136) | (1,397) | |
| 2023 | 2022 | |
| £m | £m | |
Raw materials | 516 | 479 |
Work in progress | 1,679 | 1,633 |
Finished goods | 2,653 | 2,593 |
Payments on account | – | 3 |
4,848 | 4,708 | |
Inventories stated at net realisable value | 187 | 209 |
Amount of inventory write-down | 79 | 85 |
Reversal of inventory write-down | 21 | 27 |
Current | Non-current | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Trade receivables | 2,724 | 2,376 | 40 | 43 | 2,764 | 2,419 |
Prepayments 2 | 1,032 | 737 | 102 | 37 | 1,134 | 774 |
| RRSA prepayment for LTSA parts | 236 | 149 | 1,084 | 856 | 1,320 | 1,005 |
Receivables due on RRSAs | 1,159 | 928 | 193 | 255 | 1,352 | 1,183 |
Amounts owed by joint ventures and associates | 731 | 632 | 10 | 16 | 741 | 648 |
Other taxation and social security receivable | 160 | 147 | 13 | 9 | 173 | 156 |
| Costs to obtain contracts with customers | 7 | 12 | 109 | 67 | 116 | 79 |
| Other receivables and similar assets | 478 | 617 | 45 | 55 | 523 | 672 |
6,527 | 5,598 | 1,596 | 1,338 | 8,123 | 6,936 | |
| Trade receivables and other assets are analysed as follows: | ||||||
| Financial instruments (note 20): | ||||||
Trade receivables and similar items | 4,857 | 4,147 | ||||
Other non-derivative financial assets | 332 | 775 | ||||
Non-financial instruments | 2,934 | 2,014 | ||||
8,123 | 6,936 |
2023 | 2022 | |||||
| Trade receivables | Trade receivables | |||||
| and other | Loss | Average | and other | Loss | Average | |
| financial assets | allowance | ECL rate | financial assets | allowance | ECL rate | |
| £m | £m | % | £m | £m | % | |
Credit rating C and above | 1,744 | (102) | 6% | 1,637 | (177) | 11% |
Credit rating below C | 80 | (6) | 8% | 124 | (16) | 13% |
Without credit rating | 3,607 | (134) | 4% | 3,507 | (153) | 4% |
5,431 | (242) | 4% | 5,268 | (346) | 7% |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | (346) | (259) |
Increases in loss allowance recognised in the income statement during the year | (80) | (118) |
Loss allowance utilised | 34 | 22 |
Releases of loss allowance previously provided | 128 | 45 |
Exchange differences | 22 | (36) |
At 31 December | (242) | (346) |
Current | Non-current | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Contract assets | ||||||
Contract assets with customers | 534 | 621 | 481 | 617 | 1,015 | 1,238 |
Participation fee contract assets | 26 | 28 | 201 | 215 | 227 | 243 |
560 | 649 | 682 | 832 | 1,242 | 1,481 |
Current | Non-current | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Contract liabilities | 6,098 | 4,825 | 8,438 | 7,337 | 14,536 | 12,162 |
Contract liabilities are analysed as follows 1 : | ||||||
Financial instruments (note 20) | 1,358 | 1,006 | ||||
Non-financial instruments | 13,178 | 11,156 | ||||
14,536 | 12,162 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand | 739 | 847 |
Money-market funds | 1,077 | 34 |
Short-term deposits | 1,968 | 1,726 |
Cash and cash equivalents per the balance sheet | 3,784 | 2,607 |
Overdrafts (note 17) | (53) | (2) |
Cash and cash equivalents per cash flow statement (page 118) | 3,731 | 2,605 |
Current | Non-current | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Unsecured | ||||||
Overdrafts | 53 | 2 | – | – | 53 | 2 |
Bank loans | 3 | 1 | – | – | 3 | 1 |
| 0.875% Notes 2024 €550m | 475 | – | – | 472 | 475 | 472 |
| 3.625% Notes 2025 $1,000m | – | – | 770 | 801 | 770 | 801 |
| 3.375% Notes 2026 £375m | – | – | 361 | 351 | 361 | 351 |
| 4.625% Notes 2026 €750m | – | – | 649 | 661 | 649 | 661 |
| 5.75% Notes 2027 $1,000m | – | – | 782 | 825 | 782 | 825 |
5.75% Notes 2027 £545m | – | – | 542 | 541 | 542 | 541 |
| 1.625% Notes 2028 €550m | – | – | 455 | 444 | 455 | 444 |
Other loans | – | – | 9 | 10 | 9 | 10 |
Total unsecured | 531 | 3 | 3,568 | 4,105 | 4,099 | 4,108 |
Lease liability – Land and buildings | 42 | 46 | 382 | 400 | 424 | 446 |
Lease liability – Aircraft and engines | 203 | 278 | 949 | 1,047 | 1,152 | 1,325 |
Lease liability – Plant and equipment | 33 | 31 | 51 | 45 | 84 | 76 |
Total lease liabilities | 278 | 355 | 1,382 | 1,492 | 1,660 | 1,847 |
Total borrowings and lease liabilities | 809 | 358 | 4,950 | 5,597 | 5,759 | 5,955 |
| Total | ||
| 2023 | 2022 | |
| £m | £m | |
Expiring within one year | – | – |
Expiring after one year | 3,500 | 5,500 |
Total undrawn facilities | 3,500 | 5,500 |
| 2023 | 2022 | |
| £m | £m | |
| Land and buildings depreciation and impairment | (45) | (41) |
| Plant and equipment depreciation and impairment | (48) | (36) |
| Aircraft and engines depreciation and impairment | (241) | (210) |
Total depreciation and impairment charge for right-of-use assets | (334) | (287) |
| Adjustment of amounts payable under residual value guarantees within lease liabilities | 10 | 3 |
| Expense relating to short-term leases of 12 months or less recognised as an expense on a straight line basis | (49) | (28) |
| Expense relating to variable lease payments not included in lease liabilities | (5) | (2) |
Total operating costs | (378) | (314) |
| Interest expense | (85) | (68) |
Total lease expense | (463) | (382) |
Income from sub-leasing right-of-use assets | 31 | 32 |
Total amount recognised in the income statement | (432) | (350) |
| 2023 | 2022 | |
| £m | £m | |
| Operating lease income | 104 | 84 |
Current | Non-current | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Trade payables | 1,608 | 1,735 | – | – | 1,608 | 1,735 |
Accruals | 1,134 | 1,477 | 96 | 199 | 1,230 | 1,676 |
| Customer discounts | 1,018 | 828 | 773 | 1,016 | 1,791 | 1,844 |
Payables due on RRSAs | 1,713 | 1,392 | – | – | 1,713 | 1,392 |
Deferred receipts from RRSA workshare partners | 56 | 32 | 774 | 829 | 830 | 861 |
Amounts owed to joint ventures and associates | 542 | 567 | – | – | 542 | 567 |
| Government grants | 30 | 21 | 54 | 41 | 84 | 62 |
Other taxation and social security | 92 | 88 | – | – | 92 | 88 |
| Other payables | 703 | 843 | 230 | 279 | 933 | 1,122 |
6,896 | 6,983 | 1,927 | 2,364 | 8,823 | 9,347 | |
| Trade payables and other liabilities are analysed as follows: | ||||||
| Financial instruments (note 20): | ||||||
Trade payables and similar items | 5,091 | 5,376 | ||||
Other non-derivative financial liabilities | 2,521 | 2,748 | ||||
Non-financial instruments | 1,211 | 1,223 | ||||
8,823 | 9,347 |
Assets | Liabilities | Total | ||||||
| Basis for | Amortised | |||||||
| determining | FVPL | FVOCI | cost | FVPL | Other | |||
| Notes | fair value | £m | £m | £m | £m | £m | £m | |
| 2023 | ||||||||
Other non-current asset investments | 12 | A | 24 | 7 | – | – | – | 31 |
| Trade receivables and similar items | 14 | B/C | – | 9 | 4,848 | – | – | 4,857 |
Other non-derivative financial assets | 14 | B | – | – | 332 | – | – | 332 |
Other assets | D/F | 32 | – | 12 | – | – | 44 | |
| Derivative financial assets | C | 350 | – | – | – | – | 350 | |
| Cash and cash equivalents | 16 | B | 1,077 | – | 2,707 | – | – | 3,784 |
| Borrowings | 17 | E/F | – | – | – | – | (4,099) | (4,099) |
Lease liabilities | 17 | G | – | – | – | – | (1,660) | (1,660) |
| Derivative financial liabilities | C | – | – | – | (2,228) | – | (2,228) | |
Financial RRSAs | H | – | – | – | – | (17) | (17) | |
Other liabilities | H | – | – | – | – | (163) | (163) | |
C Shares | B | – | – | – | – | (23) | (23) | |
| Trade payables and similar items | 19 | B | – | – | – | – | (5,091) | (5,091) |
Other non-derivative financial liabilities | 19 | B | – | – | – | – | (2,521) | (2,521) |
| Contract liabilities | 15 | B | – | – | – | – | (1,358) | (1,358) |
1,483 | 16 | 7,899 | (2,228) | (14,932) | (7,762) | |||
| 2022 | ||||||||
| Other non-current asset investments | 12 | A | 26 | 10 | – | – | – | 36 |
| Trade receivables and similar items | 14 | B/C | – | 10 | 4,137 | – | – | 4,147 |
| Other non-derivative financial assets | 14 | B | – | 775 | – | – | 775 | |
Other assets | D | 35 | – | – | – | – | 35 | |
| Derivative financial assets | C | 648 | – | – | – | – | 648 | |
Short-term investments | B | – | – | 11 | – | – | 11 | |
| Cash and cash equivalents | 16 | B | 34 | – | 2,573 | – | – | 2,607 |
Borrowings | 17 | E/F | – | – | – | – | (4,108) | (4,108) |
| Lease liabilities | 17 | G | – | – | – | – | (1,847) | (1,847) |
| Derivative financial liabilities | C | – | – | – | (4,099) | – | (4,099) | |
Financial RRSAs | H | – | – | – | – | (22) | (22) | |
Other liabilities | H | – | – | – | – | (101) | (101) | |
C Shares | B | – | – | – | – | (24) | (24) | |
| Trade payables and similar items | 19 | B | – | – | – | – | (5,376) | (5,376) |
| Other non-derivative financial liabilities | 19 | B | – | – | – | – | (2,748) | (2,748) |
| Contract liabilities | 15 | B | – | – | – | – | (1,006) | (1,006) |
743 | 20 | 7,496 | (4,099) | (15,232) | (11,072) |
2023 | 2022 | ||||
| Basis for | |||||
| determining | Book value | Fair value | Book value | Fair value | |
| fair value | £m | £m | £m | £m | |
Other assets | F | 12 | 12 | – | – |
Borrowings | E | (4,034) | (3,977) | (4,095) | (3,812) |
Borrowings | F | (65) | (67) | (13) | (15) |
Financial RRSAs | H | (17) | (16) | (22) | (22) |
| Foreign | ||||||||
| exchange | Commodity | Interest rate | Total | Financial | ||||
| contracts | contracts | contracts | derivatives | RRSAs | Other | C Shares | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| 2023 | ||||||||
Non-current assets | 72 | – | 254 | 326 | – | 34 | – | 360 |
Current assets | 10 | 6 | 8 | 24 | – | 10 | – | 34 |
Assets | 82 | 6 | 262 | 350 | – | 44 | – | 394 |
Current liabilities | (351) | (10) | (13) | (374) | (10) | (41) | (23) | (448) |
Non-current liabilities | (1,766) | (15) | (73) | (1,854) | (7) | (122) | – | (1,983) |
Liabilities | (2,117) | (25) | (86) | (2,228) | (17) | (163) | (23) | (2,431) |
(2,035) | (19) | 176 | (1,878) | (17) | (119) | (23) | (2,037) | |
| 2022 | ||||||||
Non-current assets | 58 | 25 | 436 | 519 | – | 23 | – | 542 |
Current assets | 87 | 40 | 2 | 129 | – | 12 | – | 141 |
Assets | 145 | 65 | 438 | 648 | – | 35 | – | 683 |
Current liabilities | (966) | (1) | (2) | (969) | (8) | (15) | (24) | (1,016) |
Non-current liabilities | (3,030) | (2) | (98) | (3,130) | (14) | (86) | – | (3,230) |
Liabilities | (3,996) | (3) | (100) | (4,099) | (22) | (101) | (24) | (4,246) |
(3,851) | 62 | 338 | (3,451) | (22) | (66) | (24) | (3,563) |
| Foreign exchange | Commodity | Interest rate instruments | Interest rate instruments | |||||||
| instruments | instruments | – hedge accounted | – non-hedge accounted | Total | ||||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | (3,851) | (3,039) | 62 | 32 | 125 | 57 | 213 | 37 | (3,451) | (2,913) |
Movements in fair value hedges | – | – | – | – | (71) | (74) | – | – | (71) | (74) |
| Movements in cash | ||||||||||
flow hedges | – | (56) | – | – | (78) | 142 | – | – | (78) | 86 |
Movements in other derivative contracts | 574 | (1,875) | (60) | 106 | – | – | 1 | 190 | 515 | (1,579) |
Contracts settled | 1,242 | 1,119 | (21) | (76) | 69 | – | (83) | (14) | 1,207 | 1,029 |
At 31 December | (2,035) | (3,851) | (19) | 62 | 45 | 125 | 131 | 213 | (1,878) | (3,451) |
Financial RRSAs | Other – assets | Other – liabilities | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (22) | (12) | 25 | 15 | (101) | (75) |
Exchange adjustments included in OCI | 1 | (2) | – | 2 | 2 | (4) |
Additions | – | (6) | – | 11 | (80) | (35) |
Financing charge 1 | – | – | – | – | (8) | (4) |
| Excluded from underlying profit/(loss): | ||||||
| Changes in forecast payments | (1) | (7) | – | – | – | – |
Cash paid | 5 | 5 | – | (3) | 11 | 8 |
Other | – | – | – | – | 13 | 9 |
At 31 December | (17) | (22) | 25 | 25 | (163) | (101) |
| Hedged item | Hedging instrument | ||||||||||
| Hedge | |||||||||||
| FV | FV | FV | ineffect- | ||||||||
| adjustment | adjustment | Carrying | Carrying | movement | iveness | Weighted | |||||
| in the | since | Carrying | amount | amount | in the | in the | Weighted | average | |||
| Nominal | period | inception | amount | Nominal | asset | liability | period | period 3 | average | interest | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | FX rate | rate | |
| At 31 December 2023 | |||||||||||
Sterling | (375) | (10) | 14 | (361) | 375 | – | (14) | 10 | – | 1.00 | SONIA + |
| 0.89 | |||||||||||
USD | (658) | 31 | (112) | (770) | 658 | 104 | – | (30) | 1 | 1.52 | SONIA + |
| 1.47 | |||||||||||
Euro | (968) | (14) | 37 | (931) | 968 | – | (56) | 16 | 2 | 1.14 | SONIA + |
| 0.92 | |||||||||||
| At 31 December 2022 | |||||||||||
Sterling | (375) | 43 | 24 | (351) | 375 | – | (24) | (43) | – | 1�00 SONIA + | |
| 0�89 | |||||||||||
USD | (658) | (20) | (143) | (801) | 658 | 134 | – | 18 | (2) | 1�52 | SONIA + |
| 1�47 | |||||||||||
Euro | (968) | 49 | 52 | (916) | 968 | – | (72) | (51) | (2) | 1�14 SONIA + | |
| 0�92 | |||||||||||
Hedged item | Hedging instrument | Hedging reserves | |||||||||
| Hedge | |||||||||||
| FV | Carrying | FV | ineffect- | Closing | |||||||
| movement | amount | movement | iveness | Weighted | Amount | Recycled | cash flow | ||||
| in the | asset/ | in the | in the | Weighted | average | recognised | to net | hedge | |||
| Nominal | period | Nominal | (liability) | period | period | average | interest | in OCI | financing | reserve | |
| £m | £m | £m | £m | £m | £m | FX rate | rate | £m | £m | £m | |
| At 31 December 2023 | |||||||||||
USD | (772) | 65 | 772 | 28 | (62) | 3 | 1.29 | 5.33 | 61 | (41) | (5) |
Euro | (677) | 14 | 677 | (17) | (14) | – | 1.11 | 5.45 | 21 | (20) | (8) |
| At 31 December 2022 | |||||||||||
USD | (772) | (104) | 772 | 89 | 109 | 5 | 1�29 | 5�33 | (111) | 96 | (25) |
Euro | (677) | (35) | 677 | (2) | 35 | – | 1�11 | 5�45 | (27) | 28 | (9) |
Expected maturity | Fair value | ||||||
| Between | Between | ||||||
| Nominal | Within | one and | two and | After | |||
| amount | one year | two years | five years | five years | Assets | Liabilities | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||||
| Foreign exchange contracts: | |||||||
Non-hedge accounted | 15,972 | 6,965 | 4,341 | 4,666 | – | 82 | (2,117) |
| Interest rate contracts: | |||||||
Fair value hedges | 2,001 | 484 | 658 | 859 | – | 103 | (69) |
Cash flow hedges | 1,449 | – | – | 1,449 | – | 28 | (17) |
Non-hedge accounted | 2,001 | 484 | 658 | 859 | – | 131 | – |
| Commodity contracts: | |||||||
Non-hedge accounted | 257 | 102 | 73 | 82 | – | 6 | (25) |
21,680 | 8,035 | 5,730 | 7,915 | – | 350 | (2,228) | |
| At 31 December 2022 | |||||||
| Foreign exchange contracts: | |||||||
Non-hedge accounted | 22,844 | 9,539 | 4,180 | 8,898 | 227 | 145 | (3,996) |
| Interest rate contracts: | |||||||
Fair value hedges | 2,001 | – | 484 | 1,033 | 484 | 135 | (97) |
Cash flow hedges | 1,449 | – | – | 1,449 | – | 89 | (2) |
Non-hedge accounted | 2,001 | – | 484 | 1,033 | 484 | 214 | (1) |
| Commodity contracts: | |||||||
Non-hedge accounted | 219 | 97 | 79 | 43 | – | 65 | (3) |
28,514 | 9,636 | 5,227 | 12,456 | 1,195 | 648 | (4,099) |
| Nominal amount of currencies purchased forward | |||||
| Sterling | USD | Euro | Other | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
| Currencies sold forward: | |||||
Sterling | – | 1,573 | – | 115 | 1,688 |
USD | 11,389 | – | 2,316 | 303 | 14,008 |
Euro | 53 | 171 | – | 21 | 245 |
Other At 31 December 2022 | 6 | 3 | 22 | – | 31 |
| Currencies sold forward: | |||||
Sterling | – | 4,321 | 45 | 146 | 4,512 |
USD | 16,246 | – | 1,578 | 253 | 18,077 |
Euro | 30 | 160 | – | 40 | 230 |
Other | – | 8 | 17 | – | 25 |
| 2023 | 2022 | |
| £m | £m | |
Sterling | 2,376 | 2,376 |
USD | 1,671 | 1,629 |
Euro | 1,661 | 1,665 |
| Sterling | USD | Euro | Other | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
Other non-current investments | 10 | 21 | – | – | 31 |
Trade receivables and similar items | 219 | 4,039 | 513 | 86 | 4,857 |
Other non-derivative financial assets | 94 | 163 | 58 | 17 | 332 |
Other assets | – | 22 | 22 | – | 44 |
Cash and cash equivalents | 1,242 | 869 | 1,463 | 210 | 3,784 |
Assets | 1,565 | 5,114 | 2,056 | 313 | 9,048 |
Borrowings | (904) | (1,605) | (1,590) | – | (4,099) |
Lease liabilities | (195) | (1,222) | (45) | (198) | (1,660) |
Financial RRSAs | – | (7) | (10) | – | (17) |
Other liabilities | (32) | (131) | – | – | (163) |
C Shares | (23) | – | – | – | (23) |
Trade payables and similar items | (976) | (3,561) | (493) | (61) | (5,091) |
Other non-derivative financial liabilities | (334) | (2,008) | (134) | (45) | (2,521) |
Contract liabilities | – | (1,358) | – | – | (1,358) |
Liabilities | (2,464) | (9,892) | (2,272) | (304) | (14,932) |
(899) | (4,778) | (216) | 9 | (5,884) | |
| At 31 December 2022 | |||||
Other non-current investments | 10 | 16 | 10 | – | 36 |
Trade receivables and similar items | 231 | 3,270 | 565 | 81 | 4,147 |
Other non-derivative financial assets | 61 | 666 | 33 | 15 | 775 |
Other assets | – | 24 | 11 | – | 35 |
Short-term investments | – | – | 11 | – | 11 |
Cash and cash equivalents | 398 | 897 | 1,155 | 157 | 2,607 |
Assets | 700 | 4,873 | 1,785 | 253 | 7,611 |
Borrowings | (893) | (1,627) | (1,587) | (1) | (4,108) |
Lease liabilities | (181) | (1,401) | (49) | (216) | (1,847) |
Financial RRSAs | – | (7) | (15) | – | (22) |
Other liabilities | (11) | (90) | – | – | (101) |
C Shares | (24) | – | – | – | (24) |
| Trade payables and similar items | (690) | (3,952) | (675) | (59) | (5,376) |
| Other non-derivative financial liabilities | (271) | (2,304) | (129) | (44) | (2,748) |
| Contract liabilities | – | (1,006) | – | – | (1,006) |
Liabilities | (2,070) | (10,387) | (2,455) | (320) | (15,232) |
(1,370) | (5,514) | (670) | (67) | (7,621) |
| Sterling | USD | Euro | Other | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
Sterling | – | – | – | 5 | 5 |
USD | (6) | – | 1 | – | (5) |
Euro | 1 | 4 | – | (2) | 3 |
Other At 31 December 2022 | 109 | 38 | 40 | – | 187 |
Sterling | – | – | 1 | 4 | 5 |
USD | (7) | – | (2) | 7 | (2) |
Euro | (1) | – | – | – | (1) |
Other | 108 | 26 | 86 | – | 220 |
| Between | |||||
| Up to | three | ||||
| three | months and | More than | |||
| Within | months | one year | one year | ||
| terms | overdue | overdue | overdue | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
Other non-current asset investments | 31 | – | – | – | 31 |
Trade receivables and similar items | 4,054 | 650 | 87 | 66 | 4,857 |
Other non-derivative financial assets | 328 | – | 4 | – | 332 |
Other assets | 44 | – | – | – | 44 |
Derivative financial assets | 350 | – | – | – | 350 |
Cash and cash equivalents | 3,784 | – | – | – | 3,784 |
8,591 | 650 | 91 | 66 | 9,398 | |
| At 31 December 2022 | |||||
Other non-current asset investments | 36 | – | – | – | 36 |
Trade receivables and similar items | 3,646 | 219 | 169 | 113 | 4,147 |
Other non-derivative financial assets | 755 | 9 | 10 | 1 | 775 |
Other assets | 35 | – | – | – | 35 |
Derivative financial assets | 648 | – | – | – | 648 |
Short-term investments | 11 | – | – | – | 11 |
Cash and cash equivalents | 2,607 | – | – | – | 2,607 |
7,738 | 228 | 179 | 114 | 8,259 |
| Gross values | |||||
| Between | Between | ||||
| Within | one and | two and | After | Carrying | |
| one year | two years | five years | five years | value | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
Borrowings | (694) | (943) | (3,042) | (14) | (4,099) |
Lease liabilities | (358) | (366) | (697) | (735) | (1,660) |
Financial RRSAs | (10) | – | (1) | (4) | (17) |
Other liabilities | (42) | (6) | (25) | (90) | (163) |
C Shares | (23) | – | – | – | (23) |
Trade payables and similar items | (4,952) | (15) | (47) | (77) | (5,091) |
Other non-derivative financial liabilities | (1,646) | (235) | (267) | (373) | (2,521) |
Contract liabilities | (1,358) | – | – | – | (1,358) |
(9,083) | (1,565) | (4,079) | (1,293) | (14,932) | |
| At 31 December 2022 | |||||
Borrowings | (168) | (653) | (3,612) | (510) | (4,108) |
Lease liabilities | (435) | (311) | (886) | (734) | (1,847) |
Financial RRSAs | (10) | (7) | (1) | (5) | (22) |
Other liabilities | (15) | (10) | (30) | (46) | (101) |
C Shares | (24) | – | – | – | (24) |
| Trade payables and similar items | (5,128) | (131) | (65) | (52) | (5,376) |
| Other non-derivative financial liabilities | (1,591) | (443) | (276) | (438) | (2,748) |
| Contract liabilities | (1,006) | – | – | – | (1,006) |
(8,377) | (1,555) | (4,870) | (1,785) | (15,232) |
| Gross values | |||||
| Between | Between | ||||
| Within | one and | two and | After | Carrying | |
| one year | two years | five years | five years | value | |
| £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||
| Derivative financial assets: | |||||
Cash inflows | 2,024 | 1,943 | 2,333 | – | |
Cash outflows | (2,021) | (1,805) | (2,311) | – | |
| Other net cash flows | 88 | 43 | 33 | – | |
91 | 181 | 55 | – | 350 | |
| Derivative financial liabilities: | |||||
Cash inflows | 5,535 | 3,296 | 4,377 | – | |
Cash outflows | (6,418) | (4,027) | (5,189) | – | |
| Other net cash flows | (21) | (13) | (3) | – | |
(904) | (744) | (815) | – | (2,228) | |
| At 31 December 2022 | |||||
| Derivative financial assets: | |||||
Cash inflows | 3,002 | 551 | 3,179 | – | |
Cash outflows | (2,907) | (540) | (2,886) | – | |
| Other net cash flows | 131 | 90 | 98 | 7 | |
226 | 101 | 391 | 7 | 648 | |
| Derivative financial liabilities: | |||||
Cash inflows | 6,658 | 4,238 | 8,290 | 722 | |
Cash outflows | (8,019) | (5,162) | (10,604) | (745) | |
| Other net cash flows | (10) | (10) | (4) | – | |
(1,371) | (934) | (2,318) | (23) | (4,099) |
2023 | 2022 | |||||
| Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
| £m | £m | £m | £m | £m | £m | |
Short-term investments | – | – | – | – | 11 | 11 |
| Cash and cash equivalents | – | 3,784 | 3,784 | – | 2,607 | 2,607 |
Borrowings | (4,036) | (63) | (4,099) | (4,096) | (12) | (4,108) |
Lease liabilities | (1,269) | (391) | (1,660) | (1,235) | (612) | (1,847) |
(5,305) | 3,330 | (1,975) | (5,331) | 1,994 | (3,337) | |
| Weighted average interest rates | ||||||
Borrowings | 3.7% | 5.9% | 3.7% | 4.7% | ||
| Lease liabilities | 4.6% | 6.8% | 3.9% | 6.3% |
| 2023 | 2022 | |
| £m | £m | |
Sterling 10% weaker against the USD | (1,207) | (1,600) |
Sterling 10% stronger against the USD | 988 | 1,309 |
Euro 10% weaker against the USD | (176) | (46) |
Euro 10% stronger against the USD | 144 | 38 |
Sterling 10% weaker against the Euro | (17) | (17) |
Sterling 10% stronger against the Euro | 14 | 14 |
Commodity prices 10% lower | (17) | (21) |
Commodity prices 10% higher | 17 | 21 |
Interest rates 50 basis points lower | (43) | (65) |
Interest rates 50 basis points higher | 42 | 64 |
2023 | 2022 | |||
| Nominal | Nominal | |||
| value | value | |||
| Millions | £m | Millions | £m | |
At 1 January | 23,855 | 24 | 24,928 | 25 |
Redeemed | (702) | (1) | (1,073) | (1) |
At 31 December | 23,153 | 23 | 23,855 | 24 |
| Charged to | At | ||||||
| At 1 January | income | Transferred to | Exchange | 31 December | |||
| 2023 | statement | Reversed | Utilised | held for sale | differences | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | |
Contract losses | 1,592 | 500 | (433) | (185) | – | (2) | 1,472 |
Warranty and guarantees | 317 | 112 | (14) | (91) | (8) | (10) | 306 |
Trent 1000 wastage costs | 179 | 45 | (29) | (79) | – | – | 116 |
Employer liability claims | 33 | 1 | (7) | (3) | – | – | 24 |
Tax related interest and penalties | 16 | 9 | – | (2) | – | (1) | 22 |
Claims and litigation | 122 | 71 | (39) | (111) | – | – | 43 |
Other | 74 | 26 | (18) | (35) | – | (1) | 46 |
2,333 | 764 | (540) | (506) | (8) | (14) | 2,029 | |
Current liabilities | 632 | 532 | |||||
Non-current liabilities | 1,701 | 1,497 |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
| Defined benefit schemes: | ||||||
Current service cost and administrative expenses | 8 | 35 | 43 | 8 | 44 | 52 |
Past-service credit and settlement loss | – | (2) | (2) | (6) | (19) | (25) |
8 | 33 | 41 | 2 | 25 | 27 | |
Defined contribution schemes | 195 | 98 | 293 | 154 | 87 | 241 |
Operating cost | 203 | 131 | 334 | 156 | 112 | 268 |
Net financing (credit)/charge in respect of defined benefit schemes | (29) | 41 | 12 | (21) | 23 | 2 |
Total income statement charge | 174 | 172 | 346 | 135 | 135 | 270 |
Defined benefit | Defined contribution | Total | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Cost of sales | 33 | 37 | 211 | 168 | 244 | 205 |
Commercial and administrative costs | 2 | (17) | 41 | 38 | 43 | 21 |
Research and development costs | 6 | 7 | 41 | 33 | 47 | 40 |
41 | 27 | 293 | 239 | 334 | 266 | |
Discontinued operations | – | – | – | 2 | – | 2 |
41 | 27 | 293 | 241 | 334 | 268 |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Financing on scheme obligations | 218 | 66 | 284 | 149 | 46 | 195 |
Financing on scheme assets | (247) | (25) | (272) | (170) | (23) | (193) |
Net financing (income)/charge in respect of defined benefit schemes | (29) | 41 | 12 | (21) | 23 | 2 |
Financing income on scheme surpluses | (29) | (1) | (30) | (21) | (3) | (24) |
Financing cost on scheme deficits | – | 42 | 42 | – | 26 | 26 |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
| Actuarial gains and losses arising from: | ||||||
Demographic assumptions 1 | 180 | – | 180 | 19 | – | 19 |
| Financial assumptions | (132) | (63) | (195) | 3,423 | 602 | 4,025 |
Experience adjustments 3 | 116 | 1 | 117 | (235) | (7) | (242) |
| Return on scheme assets excluding financing income | (12) | 26 | 14 | (3,751) | (207) | (3,958) |
152 | (36) | 116 | (544) | 388 | (156) |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Present value of funded obligations | (4,537) | (993) | (5,530) | (4,621) | (944) | (5,565) |
Fair value of scheme assets | 5,304 | 520 | 5,824 | 5,215 | 493 | 5,708 |
Net asset/(liability) on funded schemes | 767 | (473) | 294 | 594 | (451) | 143 |
Present value of unfunded obligations | – | (547) | (547) | – | (563) | (563) |
Net asset/(liability) recognised in the balance sheet | 767 | (1,020) | (253) | 594 | (1,014) | (420) |
| Post-retirement scheme surpluses | 767 | 15 | 782 | 594 | 19 | 613 |
Post-retirement scheme deficits | – | (1,035) | (1,035) | – | (1,033) | (1,033) |
2023 | 2022 | |||||
| Assets | Obligations | Net | Assets | Obligations | Net | |
| £m | £m | £m | £m | £m | £m | |
Canada | 199 | (239) | (40) | 187 | (226) | (39) |
Germany | 31 | (679) | (648) | 10 | (638) | (628) |
US pension schemes | 290 | (301) | (11) | 296 | (308) | (12) |
US healthcare schemes | – | (318) | (318) | – | (333) | (333) |
Other | – | (3) | (3) | – | (2) | (2) |
Net asset/(liability) recognised in the balance sheet | 520 | (1,540) | (1,020) | 493 | (1,507) | (1,014) |
2023 | 2022 | ||
Discount rate | 4.50% | 4.80% | |
Inflation assumption (RPI) | 3.30% | 3.50% | |
Inflation assumption (CPI) | 2.85% | 2.95% | |
Transfer take-up assumption (employed deferred/deferred) | 35%/25% | 50%/40% | |
Bridging Pension Option (BPO) take-up assumption | 30% | 30% | |
Life expectancy from age 65: | current male pensioner | 20.8 years | 21�9 years |
future male pensioner currently aged 45 | 21.5 years | 23�2 years | |
current female pensioner | 22.8 years | 23�7 years | |
future female pensioner currently aged 45 | 24.1 years | 25�5 years |
2023 | 2022 | |
Discount rate | 4.20% | 4.70% |
Inflation assumption | 1.60% | 2.30% |
Long-term healthcare cost trend rate | 4.75% | 4.75% |
Male life expectancy from age 65: current pensioner | 20.5 years | 20�5 years |
future pensioner currently aged 45 | 22.4 years | 22�4 years |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (4,621) | (1,507) | (6,128) | (8,010) | (2,204) | (10,214) |
Exchange differences | – | 54 | 54 | – | (165) | (165) |
Current service cost | (4) | (33) | (37) | (4) | (43) | (47) |
Past-service cost | – | 2 | 2 | 6 | 24 | 30 |
Finance cost | (218) | (66) | (284) | (149) | (49) | (198) |
Contributions by employees | – | (9) | (9) | – | (4) | (4) |
Benefits paid out | 142 | 80 | 222 | 329 | 102 | 431 |
Actuarial gains/(losses) | 164 | (61) | 103 | 3,207 | 599 | 3,806 |
Transfers | – | (2) | (2) | – | (2) | (2) |
Transferred to held for sale | – | 2 | 2 | – | – | – |
Settlement | – | – | – | – | 235 | 235 |
At 31 December | (4,537) | (1,540) | (6,077) | (4,621) | (1,507) | (6,128) |
Funded schemes | (4,537) | (993) | (5,530) | (4,621) | (944) | (5,565) |
Unfunded schemes | – | (547) | (547) | – | (563) | (563) |
| The defined benefit obligations are in respect of: | ||||||
| Active plan participants | (1,584) | (731) | (2,315) | (1,681) | (693) | (2,374) |
Deferred plan participants | (1,287) | (100) | (1,387) | (1,172) | (93) | (1,265) |
Pensioners | (1,666) | (709) | (2,375) | (1,768) | (721) | (2,489) |
Weighted average duration of obligations (years) | 16 | 12 | 15 | 17 | 13 | 16 |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 5,215 | 493 | 5,708 | 9,128 | 861 | 9,989 |
Exchange differences | – | (21) | (21) | – | 77 | 77 |
Administrative expenses | (4) | (1) | (5) | (4) | (1) | (5) |
Financing | 247 | 25 | 272 | 170 | 23 | 193 |
Return on plan assets excluding financing | (12) | 26 | 14 | (3,751) | (207) | (3,958) |
Contributions by employer | – | 69 | 69 | 1 | 80 | 81 |
Contributions by employees | – | 9 | 9 | – | 4 | 4 |
Benefits paid out | (142) | (80) | (222) | (329) | (102) | (431) |
Settlement | – | – | – | – | (242) | (242) |
At 31 December | 5,304 | 520 | 5,824 | 5,215 | 493 | 5,708 |
Total return on scheme assets | 235 | 51 | 286 | (3,581) | (184) | (3,765) |
2023 | 2022 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Sovereign debt | 3,259 | 118 | 3,377 | 3,574 | 120 | 3,694 |
Corporate debt instruments | 1,996 | 270 | 2,266 | 1,492 | 257 | 1,749 |
Interest rate swaps | 170 | – | 170 | 196 | – | 196 |
Inflation swaps | 86 | – | 86 | 212 | – | 212 |
| Cash and similar instruments | (892) | – | (892) | (1,066) | – | (1,066) |
| Liability driven investment (LDI) portfolios | 4,619 | 388 | 5,007 | 4,408 | 377 | 4,785 |
Listed equities | – | 69 | 69 | – | 78 | 78 |
Unlisted equities | 32 | – | 32 | 40 | – | 40 |
| Synthetic equities | 20 | – | 20 | (8) | – | (8) |
Corporate debt instruments | 630 | – | 630 | 772 | – | 772 |
Cash | – | 10 | 10 | – | 5 | 5 |
Other | 3 | 53 | 56 | 3 | 33 | 36 |
At 31 December | 5,304 | 520 | 5,824 | 5,215 | 493 | 5,708 |
| 2023 | 2022 | ||
| £m | £m | ||
| Reduction in the discount rate of 0.25% | Obligation | (185) | (205) |
Plan assets (LDI portfolio) | 204 | 235 | |
| Increase in inflation of 0.25% | Obligation | (75) | (70) |
Plan assets (LDI portfolio) | 77 | 91 | |
Increase of 1% in transfer value assumption | Obligations | (30) | (30) |
One year increase in life expectancy | Obligations | (155) | (165) |
Non-equity | Equity | |||
| Special | Nominal | Ordinary shares | Nominal | |
| Share | value | of 20p each | value | |
| of £1 | £m | Millions | £m | |
| Issued and fully paid | ||||
At 1 January 2022 | 1 | – | 8,368 | 1,674 |
At 31 December 2022 | 1 | – | 8,368 | 1,674 |
Shares issued to employee share trust | – | – | 49 | 10 |
At 31 December 2023 | 1 | – | 8,417 | 1,684 |
| 2023 | 2022 | |
| £m | £m | |
Total expense recognised for equity-settled share-based payments transactions | 49 | 46 |
Total cost recognised for cash-settled share-based payments transactions | 17 | 1 |
Share-based payments recognised in the consolidated income statement | 66 | 47 |
Liability for cash-settled share-based payment transactions | 18 | 1 |
ShareSave | LTIP | DSBP | ||
| Weighted average | ||||
| Number | exercise price | Number | Number | |
| Millions | Pence | Millions | Millions | |
Outstanding at 1 January 2022 | 75�1 | 132 | 77�0 | 0�8 |
Granted | 0�1 | 104 | 47�2 | 12�3 |
Forfeited | (9.6) | 161 | (13.4) | (0.2) |
Exercised | – | – | (17.8) | (0.7) |
Outstanding at 31 December 2022 | 65�6 | 127 | 93�0 | 12�2 |
Granted | 0.1 | 115 | 44.7 | 7.0 |
Forfeited | (12.3) | 203 | (29.1) | (1.9) |
Exercised | – | – | (7.6) | (0.1) |
Outstanding at 31 December 2023 | 53.4 | 107 | 101.0 | 17.2 |
Exercisable at 31 December 2023 | – | – | – | – |
Exercisable at 31 December 2022 | – | – | – | – |
2023 | 2022 | |
LTIP | 216p | 90p |
DSBP | 157p | 91p |
| 2023 | 2022 | |
| £m | £m | |
Sales of goods and services | 6,700 | 5,074 |
| Purchases of goods and services | (7,471) | (5,577) |
Lease payments to joint ventures and associates | (244) | (163) |
Guarantees of joint arrangements’ and associates’ borrowings | 2 | 3 |
Guarantees of non-wholly owned subsidiaries’ borrowings | 3 | 3 |
Dividends received from joint ventures and associates | 54 | 73 |
Other income received from joint ventures and associates | 6 | 2 |
| 2023 | 2022 | |
| £m | £m | |
Salaries and short-term benefits | 26 | 18 |
Post-retirement schemes | – | – |
Share-based payments | 15 | 10 |
41 | 28 | |
| During the year, one director (2022: none) received termination benefits. For further detail, see the remuneration report |
| Total | |
| £m | |
Profit/(loss) before taxation on disposal | – |
Cumulative currency translation loss on liquidation of joint venture | (1) |
Adjustment to consideration on disposals completed in prior periods | 2 |
Profit on disposal of businesses per income statement | 1 |
| Total | |
| £m | |
Proceeds on disposal | 5 |
Cash outflow on acquisitions | (14) |
Net cash flows on disposals completed in prior periods | (9) |
Cash flow on acquisition and disposal of businesses per cash flow statement | (18) |
| 2023 | |
| £m | |
Intangible assets | 51 |
Inventory | 11 |
Trade receivables and other assets | 47 |
Assets held for sale | 109 |
Trade payables and other liabilities | (41) |
Contract liabilities | (4) |
Provisions for liabilities and charges | (8) |
Post-retirement scheme deficits | (2) |
Liabilities associated with assets held for sale | (55) |
Net assets held for sale | 54 |
| 2023 | 2022 | |
| £m | £m | |
Revenue | – | 275 |
| Operating profit | – | 86 |
| Profit before taxation | – | 78 |
| Income tax charge | – | (10) |
Profit for the year from discontinued operations on ordinary activities | – | 68 |
| Costs of disposal on discontinued operations | – | – |
Loss on disposal of discontinued operations (see above) | – | (148) |
Loss for the year from discontinued operations | – | (80) |
| Net cash inflow from operating activities | – | 85 |
| Net cash outflow from investing activities | – | (67) |
Net cash outflow from financing activities | – | (25) |
Exchange gain/(losses) | – | – |
Net change in cash and cash equivalents | – | (7) |
2023 | 2022 | |||||
| Impact of | ||||||
| other | ||||||
| Impact of | non- | |||||
| Impact of | acquisition | underlying | ||||
| Cash flow | hedge book | accounting | items | Funds flow | Funds flow | |
| £m | £m | £m | £m | £m | £m | |
Operating profit/(loss) | 1,944 | (475) | 50 | 71 | 1,590 | 652 |
Operating profit from discontinued operations | – | – | – | – | – | 86 |
Depreciation, amortisation and impairment | 1,019 | – | (50) | 9 | 978 | 953 |
Movement in provisions | (325) | 46 | – | 21 | (258) | (23) |
Movement in Civil LTSA balance | 1,708 | (377) | – | – | 1,331 | 792 |
Movement in prepayments to RRSAs for LTSA parts | (315) | 63 | – | – | (252) | (8) |
Settlement of excess derivatives | (389) | – | – | – | (389) | (326) |
| Loss on disposal of property, plant and equipment | 18 | – | – | – | 18 | 18 |
| Joint venture trading | (119) | – | – | – | (119) | 25 |
| Interest received | 159 | – | – | – | 159 | 36 |
| Contributions to defined benefit schemes in excess of underlying | ||||||
| operating profit charge | (28) | – | – | 2 | (26) | (32) |
Share-based payments 1 | 66 | – | – | – | 66 | 47 |
| Other | – | (8) | – | 1 | (7) | (53) |
| Operating cash flow before working capital and taxation | 3,738 | (751) | – | 104 | 3,091 | 2,167 |
| Increase in inventories | (200) | – | – | – | (200) | (887) |
| Movement in trade receivables/payables and other assets/liabilities | ||||||
| (excluding prepayments to RRSAs for LTSA parts) | (2,090) | (164) | – | (37) | (2,291) | (745) |
| Movement in contract assets/liabilities (excluding Civil LTSA) | 995 | 51 | – | – | 1,046 | 892 |
Revaluation of trading assets (excluding exceptional items) 3 | 206 | (10) | – | – | 196 | (521) |
| Realised derivatives in financing | 853 | – | – | – | 853 | 737 |
Cash flows on other financial assets and liabilities held for operating purposes | (845) | 853 | – | – | 8 | 77 |
Income tax | (172) | – | – | – | (172) | (174) |
| Cash from operating activities | 2,485 | (21) | – | 67 | 2,531 | 1,546 |
Capital element of lease payments | (291) | 21 | – | – | (270) | (198) |
Capital expenditure | (699) | – | – | 4 | (695) | (504) |
Investment | 69 | – | – | – | 69 | 28 |
Interest paid | (333) | – | – | – | (333) | (352) |
Other (M&A, exceptional transformation and restructuring costs) | 54 | – | – | (71) | (17) | (29) |
Free cash flow | 1,285 | – | – | – | 1,285 | 491 |
– of which is continuing operations | 1,285 | 1,285 | 505 |