| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 2 | ||
Cost of sales 1, 2 | ( | ( | |
Gross profit | 2 | ||
| Commercial and administrative costs | 2 | ( | ( |
Research and development costs 2 | 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 (costs)/income 3 | ( | ||
Profit before taxation | |||
| Taxation | 5 | ( | |
Profit for the year | |||
| Attributable to: | |||
Ordinary shareholders | |||
Non-controlling interests (NCI) | ( | ( | |
Profit for the year | |||
Other comprehensive income/(expense) (OCI) | ( | ||
Total comprehensive income for the year | |||
| Earnings per ordinary share attributable to ordinary shareholders: | 6 | ||
| Basic | |||
| Diluted |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit 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 | |||
Movement on fair values charged to cash flow hedge reserve | ( | ( | |
Reclassified to income statement from cash flow hedge reserve | |||
| 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 income/(expense) | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Ordinary shareholders | |||
NCI | ( | ( | |
Total comprehensive income for the year |
| 2024 | 2023 | ||
| Notes | £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 | ||
| 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 | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Reconciliation of cash flows from operating activities | |||
Operating profit | |||
Loss on disposal of property, plant and equipment | |||
Loss on disposal of intangible assets | |||
| 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 1 | ( | ( | |
Cash flows on settlement of excess derivative contracts 2 | ( | ( | |
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 | 9 | ( | ( |
Disposals of intangible assets | |||
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 from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Repayment of loans | ( | ( | |
Settlement of swaps hedging fixed rate borrowings | ( | ||
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 3 | |||
Dividends to NCI | ( | ( | |
Redemption of C Shares | ( | ( | |
Net cash outflow from financing activities | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Change in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | |||
Exchange losses on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 31 December 4 |
| 2024 | 2023 | |
| £m | £m | |
| Reconciliation of movements in cash and cash equivalents to movements in net cash/(debt) | ||
Change in cash and cash equivalents | 1,904 | 1,210 |
Cash flow from decrease in borrowings and lease liabilities | 778 | 290 |
Less: settlement of related derivatives included in fair value of swaps below | (11) | – |
Cash flow from decrease in short-term investments | – | (11) |
Change in net cash/(debt) resulting from cash flows | 2,671 | 1,489 |
Lease additions, modifications and other non-cash adjustments on borrowings and lease liabilities | (193) | (191) |
Exchange (losses)/gains on net cash/(debt) | (50) | 57 |
Fair value adjustments | (11) | 7 |
Movement in net cash/(debt) | 2,417 | 1,362 |
Net (debt) at 1 January | (1,975) | (3,337) |
Net cash/(debt) at 31 December excluding the fair value of swaps | 442 | (1,975) |
Fair value of swaps hedging fixed rate borrowings | 33 | 23 |
Net cash/(debt) at 31 December | 475 | (1,952) |
| Funds | Exchange | Fair value | Reclassi- | Other | At | ||
| At 1 January | flow | differences | adjustments | fications | movements | 31 December | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||
Cash at bank and in hand | 739 | (15) | (10) | – | – | – | 714 |
Money market funds | 1,077 | 841 | (18) | – | – | – | 1,900 |
Short-term deposits | 1,968 | 1,027 | (34) | – | – | – | 2,961 |
Cash and cash equivalents (per balance sheet) | 3,784 | 1,853 | (62) | – | – | – | 5,575 |
Overdrafts | (53) | 51 | – | – | – | – | (2) |
Cash and cash equivalents (per cash flow statement) | 3,731 | 1,904 | (62) | – | – | – | 5,573 |
Other current borrowings | (478) | 471 | – | (18) | (774) | – | (799) |
Non-current borrowings | (3,568) | (3) | 19 | 7 | 774 | (5) | (2,776) |
Lease liabilities | (1,660) | 299 | (7) | – | 1 | (188) | (1,555) |
Lease liabilities included within liabilities held for sale | – | – | – | – | (1) | – | (1) |
Financial liabilities | (5,706) | 767 | 12 | (11) | – | (193) | (5,131) |
Net cash/(debt) excluding the fair value of swaps | (1,975) | 2,671 | (50) | (11) | – | (193) | 442 |
Fair value of swaps hedging fixed rate borrowings 1 | 23 | 11 | (18) | 17 | – | – | 33 |
Net cash/(debt) | (1,952) | 2,682 | (68) | 6 | – | (193) | 475 |
| 2023 | |||||||
Cash at bank and in hand | 847 | (79) | (29) | – | – | – | 739 |
Money market funds | 34 | 1,043 | – | – | – | – | 1,077 |
Short-term deposits | 1,726 | 297 | (55) | – | – | – | 1,968 |
Cash and cash equivalents (per balance sheet) | 2,607 | 1,261 | (84) | – | – | – | 3,784 |
Overdrafts | (2) | (51) | – | – | – | – | (53) |
Cash and cash equivalents (per cash flow statement) | 2,605 | 1,210 | (84) | – | – | – | 3,731 |
Short-term investments | 11 | (11) | – | – | – | – | – |
Other current borrowings | (1) | (1) | – | (13) | (462) | (1) | (478) |
Non-current borrowings | (4,105) | – | 59 | 20 | 462 | (4) | (3,568) |
Lease liabilities | (1,847) | 291 | 82 | – | – | (186) | (1,660) |
Financial liabilities | (5,953) | 290 | 141 | 7 | – | (191) | (5,706) |
Net (debt) excluding the fair value of swaps | (3,337) | 1,489 | 57 | 7 | – | (191) | (1,975) |
Fair value of swaps hedging fixed rate borrowings 1 | 86 | – | (59) | (4) | – | – | 23 |
Net (debt) | (3,251) | 1,489 | (2) | 3 | – | (191) | (1,952) |
| Attributable to ordinary shareholders | ||||||||||
| Capital | Cash flow | Trans- | Accum- | |||||||
| Share | Share | redemption | hedging | lation | ulated | Total | ||||
| capital | premium | reserve | reserve | reserve | losses 1 | Total | NCI | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At | ( | ( | ( | |||||||
Profit/(loss) for the year | ( | |||||||||
| Foreign exchange translation differences | ||||||||||
on foreign operations | ( | ( | ( | |||||||
| 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 income/(expense) | ||||||||||
forthe year | ( | ( | ||||||||
Issues of ordinary shares | ||||||||||
| Redemption of C Shares | 20 | ( | ||||||||
Shares issued to employee share trust | ( | ( | ( | |||||||
Share-based payments – direct to equity 2 | ||||||||||
Dividends to NCI | ( | ( | ||||||||
Transactions with NCI 3 | ||||||||||
Related tax movements | ||||||||||
Other changes in equity in the year | ||||||||||
At | ( | ( | ( |
| Attributable to ordinary shareholders | ||||||||||
| Capital | Cash flow | Trans- | Accum- | |||||||
| Share | Share | redemption | hedging | lation | ulated | Total | ||||
| reserve | reserve | reserve | 1 | equity | ||||||
| capital | premium | losses | Total | NCI | ||||||
| Notes | £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 | ||||||||||
| 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 income/(expense) for the year | ( | ( | ( | |||||||
Issue of ordinary shares | ||||||||||
| Redemption of C shares | 20 | ( | ||||||||
Shares issued to employee share trust | ( | ( | ( | |||||||
Share-based payments – direct to equity 2 | ||||||||||
Dividends to NCI | ( | ( | ||||||||
Transactions with NCI 3 | ||||||||||
Related tax movements | ||||||||||
Other changes in equity in the year | ||||||||||
At 31 December 2023 | ( | ( | ( |
| How reflected in the Financial | Impact on impairment of | Impact on UK deferred tax | ||
| Risk | Statements | Impact on Civil Aerospace LTSAs | non-financial assets | asset recoverability |
| Changing | Overall forecast demand is | Forecast EFH are based on | Given the level of | Forecast EFH are based on |
| customer demand | expected to be robust in each | customer and market data | headroom in the | customer and market data |
| scenario, although product | and therefore already | programme intangible | and therefore include the | |
| mix may change with | include the latest | assets and Power Systems | latest expectation of the | |
| customer requirements. | expectation of the impact of | and Rolls-Royce | impact of climate change | |
| climate change on demand. | Deutschland goodwill, the | on demand. A sensitivity | ||
| A sensitivity disclosing the | potential impact of a | disclosing the impact of a | ||
| impact of a 1% change in | change in customer | 5% change in margin or | ||
| EFH forecasts over the | demand does not indicate | shop visits is disclosed on | ||
| remaining term of Civil LTSA | any potential impact. | page 130� | ||
| contracts is disclosed on | ||||
| page 128� | ||||
| Changes in costs | The potential impact of | The increase in the cost base | Given the level of | The forecast of probable |
| due to carbon | carbon pricing has been | of the current Civil LTSA | headroom in the | future taxable profits |
pricing 1 and | estimated by applying | contracts due to carbon and | programme intangible | reflects the increase in the |
| commodity price | carbon prices to the forecast | commodity prices is | assets and Power Systems | cost base that could arise |
changes 2 | emissions generated by the | estimated to be around 1% | and Rolls-Royce | from carbon and commodity |
| Group and its supply chain. | (2023: 1%) with the | Deutschland goodwill, the | prices consistent with the | |
| This impact, together with | incremental cost included in | potential impact of the | methodology applied for | |
| that from estimated | the cost to complete | cost increases in the | Civil Aerospace LTSA. | |
| commodity prices under | estimates that drive revenue | scenarios does not | Disclosed on page 130 is the | |
| each scenario, have been | recognition. Changes in | indicate any potential | impact of changing the | |
| added/deducted to forecast | estimates have not had a | impact� | proportion of cost increases | |
| costs in the base forecasts. | material impact on revenue | The assessment has | that can be passed onto | |
| The analysis reflects that: | catch-ups or contract loss | considered each of the | customers following the | |
| decarbonisation activities | provisions in the year (2023: | Group’s climate scenarios. | expiry of existing LTSAs. | |
| will occur in both the Group | not material). | |||
| and its supply chain; and that | A sensitivity disclosing the | |||
| some supplier contracts | impact of a 2% change in | |||
| offer protection from cost | shop visit costs over the | |||
| increases in the short to | remaining term of Civil LTSA | |||
| medium term where pricing | contracts is disclosed on | |||
| is fixed or subject to capped | page 128� | |||
| escalation clauses. | ||||
| Change in | Changing investment | No impact to existing LTSAs. | Impairment tests are | Given the UK deferred tax |
| investment | requirements may arise due | either: performed on a | asset recoverability is | |
| required | to the introduction/ | value in use basis and the | largely dependent on Civil | |
| acceleration of new | investment associated with | and Defence aerospace | ||
| technologies� | new products is required | markets, the increase in | ||
| Research is expensed and | to be excluded; or have | research and development | ||
| development costs | sufficient headroom such | expenditure required under | ||
| capitalised as incurred. | that the estimated | this scenario does not have | ||
| investment requirement | a material impact. | |||
| is not significant. |
Area | Key judgements | Key sources of estimation uncertainty | Page ref |
| Revenue | — Whether Civil Aerospace OE and aftermarket contracts | — Estimates of future revenue, including customer | 127 |
| recognition and | should be combined. | pricing, and costs of long-term contractual | |
| contract assets | — How performance on long-term aftermarket contracts | arrangements, including the impact of climate | |
| and liabilities | should be measured. | change� | |
— Whether long-term aftermarket contracts contain a | |||
| significant financing component. | |||
| — Whether any costs should be treated as wastage. | |||
— Whether the Civil Aerospace LTSA contracts are | |||
| warranty style contacts entered into in connection with | |||
| OE ales and therefore can be accounted for under IFRS 15 | |||
| Revenue from Contracts with Customers� | |||
| — Whether sales of spare engines to joint ventures are at | |||
| fair value. | |||
— When revenue should be recognised in relation to spare | |||
| engine sales� | |||
| Risk and revenue | — Determination of the nature of entry fees received. | 129 | |
| sharing | |||
| arrangements | |||
| (RRSAs) | |||
Taxation | — Estimates necessary to assess whether it is probable | 130 | |
| that sufficient suitable taxable profits will arise in | |||
| the UK to utilise the deferred tax assets recognised. | |||
| Research and | — Determination of the point in time where costs incurred | 132 | |
| development | on an internal programme development meet the | ||
| criteria for capitalisation. | |||
— Determination of the basis for amortising capitalised | |||
| development costs. | |||
Leases | — Determination of the lease term. | 133 | |
| Impairment of | — Determination of cash-generating units for assessing | 134 | |
| non-current | impairment of goodwill. | ||
| assets | |||
Provisions | — Whether any costs should be treated as wastage. | — Estimates of the time and cost to incorporate | 135 |
— Whether the criteria to recognise a transformation | required modified parts into the fleet to resolve | ||
| and restructuring provision has been met. | technical issues on certain programmes (which could | ||
| be exacerbated by prolonged supply chain | |||
| challenges) and the implications of this on forecast | |||
| future costs when assessing onerous contracts. | |||
| — Estimates of the future revenues and costs to fulfil | |||
| onerous contracts. | |||
— Assumptions implicit within the calculation of | |||
| discount rate. | |||
| Post-retirement | — Estimates of the assumptions for valuing the net | 136 | |
| benefits | defined benefit obligation. |
| 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 2024 | |||||||
Underlying revenue from sale of original equipment | 3,105 | 1,943 | 2,942 | 3 | 12 | – | 8,005 |
Underlying revenue from aftermarket services | 5,935 | 2,579 | 1,329 | – | – | – | 9,843 |
Total underlying revenue | 9,040 | 4,522 | 4,271 | 3 | 12 | – | 17,848 |
Gross profit/(loss) | 1,990 | 908 | 1,199 | (4) | 1 | (3) | 4,091 |
Commercial and administrative costs | (396) | (212) | (483) | (40) | (1) | (65) | (1,197) |
Research and development costs | (252) | (55) | (165) | (133) | – | – | (605) |
Share of results of joint ventures and associates | 163 | 3 | 9 | – | – | – | 175 |
Underlying operating profit/(loss) | 1,505 | 644 | 560 | (177) | – | (68) | 2,464 |
| 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 |
| Underlying | |||
| adjustments and | |||
| adjustments to | Group | ||
| Total underlying | foreign exchange | statutory results | |
| £m | £m | £m | |
| Year ended 31 December 2024 | |||
Revenue from sale of original equipment | 8,005 | 384 | 8,389 |
Revenue from aftermarket services | 9,843 | 677 | 10,520 |
Total revenue | 17,848 | 1,061 | 18,909 |
Gross profit | 4,091 | 130 | 4,221 |
Commercial and administrative costs | (1,197) | (87) | (1,284) |
Research and development costs | (605) | 402 | (203) |
Share of results of joint ventures and associates | 175 | (3) | 172 |
Operating profit | 2,464 | 442 | 2,906 |
Gain arising on the disposal of businesses | – | 16 | 16 |
Profit before financing and taxation | 2,464 | 458 | 2,922 |
Net financing | (171) | (517) | (688) |
Profit/(loss) before taxation | 2,293 | (59) | 2,234 |
Taxation | (282) | 532 | 250 |
Profit for the year | 2,011 | 473 | 2,484 |
| Attributable to: | |||
Ordinary shareholders | 2,048 | 473 | 2,521 |
NCI | (37) | – | (37) |
| Year ended 31 December 2023 | |||
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) |
| 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 2024 | |||||||
Original equipment recognised at a point in time | 3,105 | 562 | 2,871 | 3 | – | – | 6,541 |
Original equipment recognised over time | – | 1,381 | 71 | – | 12 | – | 1,464 |
Aftermarket services recognised at a point in time | 1,258 | 918 | 1,231 | – | – | – | 3,407 |
Aftermarket services recognised over time | 4,594 | 1,661 | 98 | – | – | – | 6,353 |
Total underlying customer contract revenue | 8,957 | 4,522 | 4,271 | 3 | 12 | – | 17,765 |
Other underlying revenue 1 | 83 | – | – | – | – | – | 83 |
Total underlying revenue 2 | 9,040 | 4,522 | 4,271 | 3 | 12 | – | 17,848 |
| 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 1 | 83 | – | – | – | – | – | 83 |
Total underlying revenue 2 | 7,348 | 4,077 | 3,968 | 4 | 12 | – | 15,409 |
| Underlying | |||
| adjustments and | |||
| adjustments to | Group | ||
| Total underlying | foreign exchange | statutory results 1 | |
| £m | £m | £m | |
| Year ended 31 December 2024 | |||
Original equipment recognised at a point in time | 6,541 | 384 | 6,925 |
Original equipment recognised over time | 1,464 | – | 1,464 |
Aftermarket services recognised at a point in time | 3,407 | 163 | 3,570 |
Aftermarket services recognised over time | 6,353 | 501 | 6,854 |
Total customer contract revenue | 17,765 | 1,048 | 18,813 |
Other revenue | 83 | 13 | 96 |
Total revenue | 17,848 | 1,061 | 18,909 |
| 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 |
| 2024 | 2023 | |
| £m | £m | |
United Kingdom | 2,642 | 2,230 |
Germany | 1,048 | 1,035 |
Switzerland | 440 | 379 |
France | 332 | 351 |
Ireland | 324 | 504 |
Italy | 318 | 282 |
Turkey | 307 | 399 |
Spain | 282 | 290 |
Poland | 141 | 50 |
Netherlands | 130 | 149 |
Portugal | 121 | 110 |
Norway | 96 | 71 |
Belgium | 78 | 27 |
Israel | 73 | 51 |
Rest of Europe | 239 | 180 |
Europe | 6,571 | 6,108 |
United States | 5,477 | 4,668 |
Canada | 462 | 430 |
North America | 5,939 | 5,098 |
South America | 336 | 230 |
Central America | 169 | 106 |
Saudi Arabia | 428 | 394 |
United Arab Emirates | 255 | 148 |
Qatar | 196 | 128 |
Rest of Middle East | 301 | 200 |
Middle East | 1,180 | 870 |
China | 1,400 | 1,263 |
Japan | 634 | 586 |
Singapore | 506 | 437 |
South Korea | 359 | 303 |
Taiwan | 211 | 113 |
India | 147 | 221 |
Thailand | 138 | 132 |
Philippines | 130 | 121 |
Indonesia | 125 | 129 |
Rest of Asia | 243 | 166 |
Asia | 3,893 | 3,471 |
Africa | 406 | 313 |
Australasia | 415 | 290 |
18,909 | 16,486 |
2024 | 2023 | |||||
| Within | After | Within | After | |||
| five years | five years | Total | five years | five years | Total | |
| £bn | £bn | £bn | £bn | £bn | £bn | |
Civil Aerospace | 29.7 | 30.2 | 59.9 | 28�4 | 26�8 | 55�2 |
Defence | 14.0 | 3.4 | 17.4 | 8�3 | 0�9 | 9�2 |
Power Systems | 4.7 | 0.1 | 4.8 | 3�9 | 0�2 | 4�1 |
New Markets | – | – | – | – | – | – |
Other businesses | – | – | – | – | – | – |
48.4 | 33.7 | 82.1 | 40�6 | 27.9 | 68�5 |
2024 | 2023 | ||||||||
| Profit before | Net | Profit before | Net | ||||||
| Revenue | financing | financing | Taxation | Revenue | financing | financing | Taxation | ||
| £m | £m | £m | £m | £m | £m | £m | £m | ||
Underlying performance | 17,848 | 2,464 | (171) | (282) | 15,409 | 1,590 | (328) | (120) | |
Impact of foreign exchange differences as a result of hedging activities on trading | |||||||||
transactions 1 | A | 1,061 | 197 | 190 | (97) | 1,077 | 469 | 394 | (210) |
| Unrealised fair value changes on derivative | |||||||||
contracts held for trading 2 | A | – | (6) | (649) | 164 | – | 6 | 514 | (130) |
| Unrealised fair value changes on derivative | |||||||||
contracts held for financing 3 | A | – | – | 40 | (10) | – | – | 7 | (2) |
Exceptional programme credits/(charges) 4 | B | – | – | – | – | – | 21 | – | (5) |
| Exceptional transformation and restructuring | |||||||||
(charges)/credits 5 | B | – | (234) | (11) | 65 | – | (102) | – | 25 |
Impairment reversals 6 | C | – | 547 | – | (157) | – | 8 | – | (2) |
Effect of acquisition accounting 7 | C | – | (45) | – | 11 | – | (50) | – | 12 |
Other 8 | D | – | (17) | (87) | 27 | – | 2 | (105) | 24 |
| Gains arising on the disposals of businesses | C | – | 16 | – | (6) | – | 1 | – | – |
Impact of tax rate change 9 | D | – | – | – | 10 | – | – | – | – |
Recognition of deferred tax assets 10 | D | – | – | – | 525 | – | – | – | 385 |
Total underlying adjustments | 1,061 | 458 | (517) | 532 | 1,077 | 355 | 810 | 97 | |
| Statutory performance per consolidated | |||||||||
income statement | 18,909 | 2,922 | (688) | 250 | 16,486 | 1,945 | 482 | (23) |
| Total | |||||
| Civil | Power | New | reportable | ||
| Aerospace | Defence | Systems | Markets | segments | |
| At 31 December 2024 | £m | £m | £m | £m | £m |
Segment assets | 19,303 | 3,495 | 3,998 | 111 | 26,907 |
Interests in joint ventures and associates | 550 | 9 | 33 | – | 592 |
Segment liabilities | (26,621) | (3,322) | (1,969) | (135) | (32,047) |
Net (liabilities)/assets | (6,768) | 182 | 2,062 | (24) | (4,548) |
| Investment in intangible assets, property, plant and equipment, right-of-use | |||||
assets and joint ventures and associates | 650 | 164 | 198 | 13 | 1,025 |
Depreciation, amortisation and impairment | 210 | 85 | 199 | 55 | 549 |
| At 31 December 2023 | |||||
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 |
| 2024 | 2023 | |
| £m | £m | |
Total reportable segment assets (excluding held for sale) | 26,907 | 25,164 |
Other businesses | 11 | 8 |
Corporate and Inter-segment | (2,227) | (2,010) |
Interests in joint ventures and associates | 592 | 479 |
Assets held for sale | 153 | 109 |
Cash and cash equivalents and short-term investments | 5,575 | 3,784 |
Fair value of swaps hedging fixed rate borrowings | 154 | 118 |
Deferred and income tax assets | 3,731 | 3,078 |
Post-retirement scheme surpluses | 790 | 782 |
Total assets | 35,686 | 31,512 |
Total reportable segment liabilities (excluding held for sale) | (32,047) | (29,676) |
Other businesses | (65) | (58) |
Corporate and Inter-segment | 2,227 | 2,010 |
Liabilities associated with assets held for sale | (100) | (55) |
Borrowings and lease liabilities | (5,132) | (5,759) |
Fair value of swaps hedging fixed rate borrowings | (121) | (95) |
Deferred and income tax liabilities | (348) | (473) |
Post-retirement scheme deficits | (981) | (1,035) |
Total liabilities | (36,567) | (35,141) |
Net liabilities | (881) | (3,629) |
| 2024 | 2023 | |
| £m | £m | |
United Kingdom | 4,968 | 4,981 |
Germany | 2,326 | 2,052 |
United States | 1,481 | 1,414 |
Other | 709 | 705 |
9,484 | 9,152 |
| 2024 | 2023 | |
| £m | £m | |
Gross research and development expenditure | (1,475) | (1,390) |
Contributions and fees 1 | 700 | 548 |
Net expenditure in the year | (775) | (842) |
Capitalised as intangible assets | 263 | 192 |
Amortisation and impairment of capitalised costs 2, 3 | 309 | (89) |
Net amount recognised in the income statement | (203) | (739) |
Underlying adjustments 3 | (402) | – |
Net underlying cost recognised in the income statement | (605) | (739) |
2024 | 2023 | |||
| Statutory | Underlying 1 | Statutory | Underlying 1 | |
| £m | £m | £m | £m | |
Interest receivable and similar income 2 | 269 | 266 | 164 | 164 |
Net fair value gains on foreign currency contracts | – | – | 574 | – |
Net fair value gains on non-hedge accounted interest rate swaps 3 | 40 | – | 1 | – |
Financing on post-retirement scheme surpluses | 37 | – | 30 | – |
Net foreign exchange gains | 190 | – | 394 | – |
Financing income | 536 | 266 | 1,163 | 164 |
Interest payable | (362) | (273) | (369) | (275) |
Net fair value losses on foreign currency contracts | (631) | – | – | – |
Net fair value losses on revaluation of other investments accounted for at FVTPL 4 | (24) | (24) | – | – |
| Foreign exchange differences and changes in forecast payments relating | ||||
to financial RRSAs | – | – | (1) | – |
Net fair value losses on commodity contracts | (18) | – | (60) | – |
Financing on post-retirement scheme deficits | (39) | – | (42) | – |
Cost of undrawn facilities | (17) | (17) | (57) | (57) |
Other financing charges | (133) | (123) | (152) | (160) |
Financing costs | (1,224) | (437) | (681) | (492) |
Net financing (costs)/income | (688) | (171) | 482 | (328) |
| Analysed as: | ||||
Net interest payable | (93) | (7) | (205) | (111) |
Net fair value (losses)/gains on derivative contracts | (609) | – | 515 | – |
Net post-retirement scheme financing | (2) | – | (12) | – |
Net foreign exchange gains | 190 | – | 394 | – |
Net other financing | (174) | (164) | (210) | (217) |
Net financing (costs)/income | (688) | (171) | 482 | (328) |
UK | Overseas | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Current tax charge for the year | 30 | 19 | 379 | 256 | 409 | 275 |
| Current tax charge in respect of Pillar Two income | ||||||
taxes | 2 | – | – | – | 2 | – |
Adjustments in respect of prior years | – | – | (18) | 2 | (18) | 2 |
Current tax | 32 | 19 | 361 | 258 | 393 | 277 |
Deferred tax charge/(credit) for the year | 265 | 224 | 3 | (69) | 268 | 155 |
Adjustments in respect of prior years | 17 | (5) | (47) | 2 | (30) | (3) |
Recognition of deferred tax | (1,033) | (406) | – | – | (1,033) | (406) |
Derecognition of advance corporation tax | 162 | – | – | – | 162 | – |
Deferred tax credit resulting from an decrease in the UK tax rate | (10) | – | – | – | (10) | – |
Deferred tax | (599) | (187) | (44) | (67) | (643) | (254) |
(Credited)/charged in the income statement | (567) | (168) | 317 | 191 | (250) | 23 |
OCI | Equity | |||||
Items that will not be reclassified | Items that will be reclassified | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Deferred tax: | ||||||
Movement in post-retirement schemes | 61 | (43) | – | – | – | – |
Cash flow hedge | – | – | (1) | 5 | – | – |
Net investment hedge | – | – | (2) | (1) | – | – |
Share-based payments – direct to equity | – | – | – | – | 71 | 22 |
Other tax credits/(charges) | 61 | (43) | (3) | 4 | 71 | 22 |
| 2024 | 2023 | |
| £m | £m | |
Profit before taxation | 2,234 | 2,427 |
Less share of profits of joint ventures and associates (note 12) | (137) | (139) |
Profit before taxation excluding joint ventures and associates | 2,097 | 2,288 |
Nominal tax charge at UK corporation tax rate 25.0% (2023: 23.5%) | 524 | 538 |
UK tax rate differential 1 | – | 16 |
Overseas rate differences 2 | 27 | (5) |
US state taxes | 23 | 14 |
Tax de-grouping charge 3 | 102 | – |
Other permanent differences 4 | 12 | – |
Benefit to deferred tax from previously unrecognised tax losses and temporary differences 5 | – | (57) |
Tax losses and other temporary differences not recognised in deferred tax 6 | 3 | 9 |
Derecognition of deferred tax | 30 | – |
Benefit arising from previously unrecognised tax losses 7 | (42) | (85) |
Recognition of deferred tax 8 | (1,033) | (406) |
Adjustments in respect of prior years | (48) | (1) |
Derecognition of advance corporation tax 9 | 162 | – |
Decrease in deferred taxes resulting from a change in the UK tax rate 10 | (10) | – |
(250) | 23 | |
Underlying items (note 2) | 282 | 120 |
Non-underlying items | (532) | (97) |
(250) | 23 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 2,668 | 2,445 |
Amount credited to income statement | 643 | 254 |
Amount credited/(charged) to OCI | 59 | (44) |
Amount (charged)/credited to hedging reserves | (1) | 5 |
Amount credited to equity | 71 | 22 |
On acquisition of businesses 1 | – | (1) |
Exchange differences | (11) | (13) |
At 31 December | 3,429 | 2,668 |
Deferred tax assets | 3,660 | 2,998 |
Deferred tax liabilities | (231) | (330) |
3,429 | 2,668 |
| Disposals and | |||||||
| Recognised | acquisition | ||||||
| in income | Recognised | Recognised | related | Exchange | At 31 | ||
| At 1 January | statement | in OCI | in equity | activity | differences | December | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||
Intangible assets | (431) | (191) | – | – | – | 9 | (613) |
Property, plant and equipment | 229 | (87) | – | – | – | – | 142 |
Other temporary differences 1 | 752 | 77 | (3) | 62 | – | (14) | 874 |
Net contract liabilities | 60 | 3 | – | – | – | – | 63 |
| Pensions and other post-retirement | |||||||
scheme benefits | (123) | 10 | 61 | – | – | (2) | (54) |
| Foreign exchange and commodity | |||||||
financial assets and liabilities | 451 | 40 | – | – | – | (3) | 488 |
Losses | 1,489 | 984 | – | 9 | – | (1) | 2,481 |
R&D credit | 79 | (31) | – | – | – | – | 48 |
Advance corporation tax 2 | 162 | (162) | – | – | – | – | – |
2,668 | 643 | 58 | 71 | – | (11) | 3,429 | |
| 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 2 | 162 | – | – | – | – | – | 162 |
2,445 | 254 | (39) | 22 | (1) | (13) | 2,668 |
| 2024 | 2023 | |
| £m | £m | |
Advance corporation tax | 181 | 19 |
UK losses | 629 | 1,635 |
Foreign exchange and commodity financial assets and liabilities | 27 | 69 |
Losses and other unrecognised deferred tax assets | 47 | 34 |
| Deferred tax not recognised on unused tax losses and other items on the basis that future economic benefit | ||
is uncertain | 884 | 1,757 |
2024 | 2023 | |||||||
| Foreign | Foreign | |||||||
| exchange | exchange | |||||||
| Total gross | and | Total gross | and | |||||
| losses and | commodity | losses and | commodity | |||||
| deductible | financial | deductible | financial | |||||
| temporary | UK | assets and | Other | temporary | UK | assets and | Other | |
| differences | losses | liabilities | losses | differences | losses | liabilities | losses | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Expiry within five years | 75 | – | – | 75 | 81 | – | – | 81 |
| Expiry within | ||||||||
six to 30 years | 218 | – | – | 218 | 216 | – | – | 216 |
No expiry | 2,698 | 2,515 | 107 | 76 | 6,891 | 6,537 | 275 | 79 |
2,991 | 2,515 | 107 | 369 | 7,188 | 6,537 | 275 | 376 |
2024 | 2023 | |||||
| Potentially | Potentially | |||||
| dilutive share | dilutive share | |||||
| Basic | options | Diluted | Basic | options | Diluted | |
Profit attributable to ordinary shareholders (£m): | 2,521 | 2,521 | 2,412 | 2,412 | ||
Weighted average number of ordinary shares (millions) | 8,388 | 51 | 8,439 | 8,361 | 44 | 8,405 |
EPS (pence): | 30.05 | (0.18) | 29.87 | 28�85 | (0.15) | 28.70 |
2024 | 2023 | |||
Pence | £m | Pence | £m | |
EPS/Profit attributable to ordinary shareholders | 30.05 | 2,521 | 28�85 | 2,412 |
Total underlying adjustments to profit before taxation (note 2) | 0.70 | 59 | (13.94) | (1,165) |
Related tax effects | (6.34) | (532) | (1.16) | (97) |
Adjustment for net recognition of deferred tax assets 1 | (4.12) | (346) | – | – |
Underlying EPS/Underlying profit attributable to ordinary shareholders | 20.29 | 1,702 | 13.75 | 1,150 |
Diluted underlying EPS attributable to ordinary shareholders | 20.17 | 13�68 |
| 2024 | 2025 | |
| £m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual Financial Statements | 3.9 | 3�6 |
| Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries | ||
pursuant to legislation | 8.6 | 8�6 |
Total fees payable for audit services | 12.5 | 12�2 |
| Fees payable to the Company’s auditor and its associates for other services: | ||
Audit related assurance services 1 | 0.7 | 0.7 |
Other assurance services 2 | 0.1 | 0�2 |
Total fees payable to the Company’s auditor and its associates 3 | 13.3 | 13�1 |
| Fees payable in respect of the Group’s pension schemes: | ||
Audit | 0.1 | 0�1 |
| 2024 | 2023 | |
Number 1 | Number 1 | |
United Kingdom | 21,900 | 20,900 |
Germany | 10,000 | 10,000 |
United States | 5,300 | 5,300 |
Italy | 900 | 900 |
Singapore | 700 | 700 |
Canada | 700 | 700 |
India | 600 | 600 |
China | 500 | 600 |
Israel | 300 | 200 |
France | 200 | 200 |
Rest of world | 1,300 | 1,300 |
Monthly average number of employees | 42,400 | 41,400 |
Civil Aerospace | 18,700 | 18,300 |
Defence | 12,500 | 12,000 |
Power Systems | 9,900 | 9,800 |
New Markets | 1,200 | 1,200 |
Corporate 2 | 100 | 100 |
Monthly average number of employees | 42,400 | 41,400 |
| 2024 | 2023 | |
| Total | Total | |
| £m | £m | |
Wages, salaries and benefits | 3,056 | 2,940 |
Social security costs | 369 | 416 |
Share-based payments (note 24) | 136 | 66 |
Pensions and other post-retirement scheme benefits (note 22) | 387 | 346 |
Group employment costs 3 | 3,948 | 3,768 |
| Certification | Development | Customer | |||||
| Goodwill | costs | expenditure | relationships | Software 1 | Other 2 | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost: | |||||||
At 1 January 2023 | 1,135 | 935 | 3,604 | 512 | 978 | 886 | 8,050 |
Additions | – | – | 192 | – | 79 | 13 | 284 |
Acquisition of businesses | 8 | – | – | 2 | – | – | 10 |
Transferred to assets held for sale 3 | (10) | – | – | – | – | (185) | (195) |
Transferred to current assets 4 | – | – | – | – | (23) | – | (23) |
Disposals | – | (4) | – | – | (27) | (2) | (33) |
Reclassifications 5 | – | – | (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 |
Additions | – | – | 263 | – | 96 | 8 | 367 |
Transferred to assets held for sale 3 | (25) | – | (4) | (4) | (1) | – | (34) |
Disposals 6 | – | – | (3) | (13) | (77) | (2) | (95) |
Exchange differences | (31) | (1) | (63) | (12) | (4) | (17) | (128) |
At 31 December 2024 | 1,045 | 929 | 3,956 | 469 | 1,018 | 688 | 8,105 |
| Accumulated amortisation and impairment: | |||||||
At 1 January 2023 | 36 | 447 | 1,912 | 406 | 675 | 476 | 3,952 |
Charge for the year 7 | – | 24 | 89 | 41 | 84 | 41 | 279 |
Impairment | – | – | – | – | – | (7) | (7) |
Transferred to assets held for sale 3 | – | – | – | – | – | (144) | (144) |
Transferred to current assets 4 | – | – | – | – | (14) | – | (14) |
Disposals | – | (4) | – | – | (23) | (2) | (29) |
Reclassifications 5 | – | – | – | – | 1 | (1) | – |
Exchange differences | (1) | – | (25) | (14) | (5) | (6) | (51) |
At 31 December 2023 | 35 | 467 | 1,976 | 433 | 718 | 357 | 3,986 |
Charge for the year 7 | – | 27 | 96 | 35 | 78 | 19 | 255 |
Impairment 8 | 13 | – | (405) | – | – | 17 | (375) |
Transferred to assets held for sale 3 | (12) | – | (4) | (4) | (1) | – | (21) |
Disposals 6 | – | – | – | (13) | (69) | (2) | (84) |
Exchange differences | – | (1) | (37) | (10) | (3) | (7) | (58) |
At 31 December 2024 | 36 | 493 | 1,626 | 441 | 723 | 384 | 3,703 |
| Net book value at: | |||||||
At 31 December 2024 | 1,009 | 436 | 2,330 | 28 | 295 | 304 | 4,402 |
At 31 December 2023 | 1,066 | 463 | 1,787 | 65 | 286 | 342 | 4,009 |
| Primary | |||
| operating | 2024 | 2023 | |
| segment | £m | £m | |
Rolls-Royce Power Systems AG | Power Systems | 779 | 798 |
Rolls-Royce Deutschland Ltd & Co KG | Civil Aerospace | 226 | 237 |
Other | Various | 4 | 31 |
1,009 | 1,066 |
Residual life 1 | Net book value | ||
| 2024 | 2023 | ||
| £m | £m | ||
Trent programme intangible assets 2 | 1-15 years | 2,001 | 1,920 |
Business aviation programme intangible assets 3 | 10-15 years | 674 | 238 |
Intangible assets related to Power Systems 4 | 309 | 370 | |
2,984 | 2,528 |
| Impairment reversal | ||||
| Intangible | Contract | Pre-tax nominal | ||
| Assets | Assets | Total | discount rate at | |
| £m | £m | £m | 30 June 2024 1 | |
Civil Aerospace – Business Aviation programme assets 2 | 413 | 132 | 545 | 13.9% |
| Land and | Plant and | Aircraft and | In course of | ||
| buildings | equipment | engines | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2023 | 1,936 | 5,225 | 999 | 400 | 8,560 |
Additions | 19 | 147 | 34 | 223 | 423 |
Transferred to current assets 1 | (90) | (93) | – | (43) | (226) |
Disposals/write-offs | (19) | (309) | (33) | (9) | (370) |
Reclassifications 2 | 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 |
Additions | 21 | 129 | 108 | 245 | 503 |
Transferred to assets held for sale 3 | (33) | (51) | – | (2) | (86) |
Disposals/write-offs | (23) | (142) | (17) | (4) | (186) |
Reclassifications 2 | 46 | 67 | 3 | (116) | – |
Reclassification from right-of-use assets | 11 | – | – | – | 11 |
Exchange differences | (23) | (55) | (1) | – | (79) |
At 31 December 2024 | 1,882 | 4,910 | 1,099 | 535 | 8,426 |
| Accumulated depreciation and impairment: | |||||
At 1 January 2023 | 695 | 3,507 | 413 | 9 | 4,624 |
Charge for the year 4 | 70 | 296 | 40 | – | 406 |
Impairment 5 | 4 | 6 | 1 | 6 | 17 |
Transferred to current assets 1 | (48) | (61) | – | – | (109) |
Disposals/write-offs | (18) | (299) | (25) | – | (342) |
Reclassifications 2 | 17 | (9) | 8 | (7) | 9 |
Exchange differences | (11) | (56) | (3) | – | (70) |
At 31 December 2023 | 709 | 3,384 | 434 | 8 | 4,535 |
Charge for the year 4 | 77 | 249 | 49 | – | 375 |
Impairment 5 | 2 | 23 | – | – | 25 |
Transferred to assets held for sale 3 | (11) | (24) | – | – | (35) |
Disposals/write-offs | (16) | (123) | (10) | – | (149) |
Reclassifications 2 | 16 | (16) | – | – | – |
Exchange differences | (9) | (39) | (1) | – | (49) |
At 31 December 2024 | 768 | 3,454 | 472 | 8 | 4,702 |
| Net book value: | |||||
At 31 December 2024 | 1,114 | 1,456 | 627 | 527 | 3,724 |
At 31 December 2023 | 1,174 | 1,578 | 572 | 404 | 3,728 |
2024 | 2023 | |||||
| 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 | 36 | 861 | 6 | 38 | 760 |
Depreciation | (4) | (22) | (372) | (4) | (21) | (348) |
Net book value | 2 | 14 | 489 | 2 | 17 | 412 |
| 2024 | 2023 | |
| £m | £m | |
Capital expenditure commitments | 177 | 222 |
Cost of fully depreciated assets | 2,286 | 2,084 |
| Land and | Plant and | Aircraft and | ||
| buildings | equipment | engines | Total | |
| £m | £m | £m | £m | |
| Cost: | ||||
At 1 January 2023 | 506 | 162 | 1,827 | 2,495 |
Additions/modification of leases | 38 | 56 | 104 | 198 |
Acquisition of businesses | 2 | – | – | 2 |
Disposals | (6) | (22) | (54) | (82) |
Transferred to current assets 1 | (4) | – | – | (4) |
Reclassifications to PPE | (5) | – | (10) | (15) |
Exchange differences | (18) | (2) | (3) | (23) |
At 31 December 2023 | 513 | 194 | 1,864 | 2,571 |
Additions/modification of leases | 28 | 73 | 37 | 138 |
Transferred to assets held for sale 2 | (2) | (1) | – | (3) |
Disposals | (8) | (17) | – | (25) |
Reclassifications to PPE | (11) | – | – | (11) |
Exchange differences | (3) | (3) | (4) | (10) |
At 31 December 2024 | 517 | 246 | 1,897 | 2,660 |
| Accumulated depreciation and impairment: | ||||
At 1 January 2023 | 230 | 84 | 1,120 | 1,434 |
Charge for the year 3 | 42 | 42 | 179 | 263 |
Impairment 4 | 3 | 6 | 62 | 71 |
Disposals | (6) | (22) | (54) | (82) |
Reclassifications to PPE | (1) | – | (8) | (9) |
Exchange differences | (9) | (1) | (1) | (11) |
At 31 December 2023 | 259 | 109 | 1,298 | 1,666 |
Charge for the year 3 | 42 | 43 | 172 | 257 |
Impairment 4 | 3 | 2 | 3 | 8 |
Transferred to assets held for sale 2 | (2) | – | – | (2) |
Disposals | (7) | (17) | – | (24) |
Exchange differences | (1) | (2) | (3) | (6) |
At 31 December 2024 | 294 | 135 | 1,470 | 1,899 |
| Net book value: | ||||
At 31 December 2024 | 223 | 111 | 427 | 761 |
At 31 December 2023 | 254 | 85 | 566 | 905 |
| Right-of-use assets held for use in operating leases where the Group is the lessor: | ||||
Cost | 18 | – | 1,897 | 1,915 |
Depreciation | (8) | – | (1,470) | (1,478) |
Net book value at 31 December 2024 | 10 | – | 427 | 437 |
Cost | 6 | – | 1,864 | 1,870 |
Depreciation | (3) | – | (1,298) | (1,301) |
Net book value at 31 December 2023 | 3 | – | 566 | 569 |
Equity accounted | Other 1 | |
| Joint ventures | ||
£m | £m | |
At 1 January 2023 | 422 | 36 |
Additions | 9 | – |
Disposals | (5) | (1) |
Share of retained profit 2 | 119 | – |
Reclassification of deferred profit to deferred income 3 | (18) | – |
Revaluation of other investments accounted for as FVOCI | – | (4) |
Exchange differences | (50) | – |
Share of OCI | 2 | – |
At 1 January 2024 | 479 | 31 |
Additions 4 | 17 | – |
Impairment | (4) | – |
Share of retained profit 2 | 95 | – |
Reclassification of deferred profit to deferred income 3 | (2) | – |
Revaluation of other investments accounted for as FVOCI | – | (2) |
Revaluation of other investments accounted for as FVTPL 5 | – | (24) |
Exchange differences | 11 | – |
Share of OCI | (4) | – |
At 31 December 2024 | 592 | 5 |
| 2024 | 2023 | |
| £m | £m | |
Share of results of joint ventures and associates | 137 | 139 |
Adjustments for intercompany trading 1 | 35 | 34 |
Share of results of joint ventures and associates to the Group | 172 | 173 |
Dividends paid by joint ventures and associates to the Group (cash flow statement) | (77) | (54) |
Share of retained profit above | 95 | 119 |
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 | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 400 | 371 | 4,017 | 3,214 | 2,469 | 2,224 |
Profit and total comprehensive income for the year | 114 | 106 | 70 | 73 | 46 | 29 |
Dividends paid during the year | (63) | (5) | (69) | (67) | – | – |
| Profit for the year included the following: | ||||||
Depreciation and amortisation | (150) | (166) | (11) | (11) | (18) | (20) |
Interest income | 12 | 15 | – | – | 8 | 7 |
Interest expense | (112) | (122) | (8) | (4) | (1) | (2) |
Income tax expense | (41) | (37) | (17) | (14) | (3) | (2) |
Current assets | 345 | 336 | 1,129 | 1,103 | 1,154 | 954 |
Non-current assets | 3,506 | 3,048 | 100 | 93 | 133 | 130 |
Current liabilities | (360) | (261) | (895) | (886) | (950) | (790) |
Non-current liabilities | (2,662) | (2,358) | (95) | (73) | (8) | (8) |
Net assets | 829 | 765 | 239 | 237 | 329 | 286 |
| Included in the above: | ||||||
Cash and cash equivalents | 190 | 223 | 4 | 12 | 129 | 99 |
Current financial liabilities 1 | (244) | (165) | (10) | – | – | – |
Non-current financial liabilities 1 | (2,134) | (1,914) | (86) | (66) | (8) | (8) |
| 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 | 415 | 383 | 120 | 119 | 165 | 143 |
Goodwill | – | – | 37 | 36 | 11 | 11 |
Adjustments for intercompany trading | (386) | (383) | (7) | – | (4) | (4) |
Included in the balance sheet | 29 | – | 150 | 155 | 172 | 150 |
| Individually material joint | |||||||
ventures (above) | Other joint ventures | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
| £m | £m | £m | £m | £m | £m | ||
Profit and total comprehensive income for the year | 115 | 104 | 18 | 37 | 133 | 141 | |
| Assets: | Non-current assets | 1,870 | 1,637 | 245 | 159 | 2,115 | 1,796 |
Current assets | 1,314 | 1,197 | 632 | 359 | 1,946 | 1,556 | |
Liabilities: 1 | Current liabilities | (1,102) | (969) | (536) | (264) | (1,638) | (1,233) |
Non-current liabilities | (1,382) | (1,220) | (86) | (43) | (1,468) | (1,263) | |
Group adjustment for goodwill | 48 | 47 | – | – | 48 | 47 | |
Adjustment for intercompany trading | (397) | (387) | (14) | (37) | (411) | (424) | |
Included in the balance sheet | 351 | 305 | 241 | 174 | 592 | 479 | |
1 | Liabilities include borrowings of: | (1,241) | (1,076) | (113) | (60) | (1,354) | (1,136) |
| 2024 | 2023 | |
| £m | £m | |
Raw materials | 544 | 516 |
Work in progress | 1,715 | 1,679 |
Finished goods | 2,833 | 2,653 |
5,092 | 4,848 | |
Inventories stated at net realisable value | 232 | 187 |
Amount of inventory write-down | 56 | 79 |
Reversal of inventory write-down | 15 | 21 |
Current | Non-current 1 | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Trade receivables | 2,917 | 2,724 | 138 | 40 | 3,055 | 2,764 |
Prepayments | 829 | 1,032 | 89 | 102 | 918 | 1,134 |
RRSA prepayment for LTSA parts 2 | 486 | 236 | 1,182 | 1,084 | 1,668 | 1,320 |
Receivables due on RRSAs | 1,118 | 1,159 | 119 | 193 | 1,237 | 1,352 |
Amounts owed by joint ventures and associates | 894 | 731 | 2 | 10 | 896 | 741 |
Other taxation and social security receivable | 215 | 160 | 2 | 13 | 217 | 173 |
Costs to obtain contracts with customers 3 | 11 | 7 | 124 | 109 | 135 | 116 |
Other receivables and similar assets 4 | 529 | 478 | 58 | 45 | 587 | 523 |
6,999 | 6,527 | 1,714 | 1,596 | 8,713 | 8,123 | |
| Trade receivables and other assets are analysed as follows: | ||||||
| Financial instruments (note 20): | ||||||
Trade receivables and similar items | 5,188 | 4,857 | ||||
Other non-derivative financial assets | 366 | 332 | ||||
Non-financial instruments | 3,159 | 2,934 | ||||
8,713 | 8,123 |
2024 | 2023 | |||||
| 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 | 2,179 | (74) | 3% | 1,744 | (102) | 6% |
Credit rating below C | 28 | (4) | 14% | 80 | (6) | 8% |
Without credit rating | 3,586 | (161) | 4% | 3,607 | (134) | 4% |
5,793 | (239) | 4% | 5,431 | (242) | 4% |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | (242) | (346) |
Increases in loss allowance recognised in the income statement during the year | (130) | (80) |
Loss allowance utilised | 11 | 34 |
Releases of loss allowance previously provided | 116 | 128 |
Transferred to assets held for sale | 1 | – |
Exchange differences | 5 | 22 |
At 31 December | (239) | (242) |
Current | Non-current 1 | Total 2 | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Contract assets | ||||||
Contract assets with customers | 886 | 534 | 598 | 481 | 1,484 | 1,015 |
Participation fee contract assets | 38 | 26 | 291 | 201 | 329 | 227 |
924 | 560 | 889 | 682 | 1,813 | 1,242 |
Current | Non-current | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Contract liabilities | 6,309 | 6,098 | 9,447 | 8,438 | 15,756 | 14,536 |
| Contract liabilities are analysed as follows: | ||||||
Financial instruments (note 20) | 1,280 | 1,358 | ||||
Non-financial instruments | 14,476 | 13,178 | ||||
15,756 | 14,536 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 714 | 739 |
Money-market funds | 1,900 | 1,077 |
Short-term deposits | 2,961 | 1,968 |
Cash and cash equivalents per the balance sheet | 5,575 | 3,784 |
Overdrafts (note 17) | (2) | (53) |
Cash and cash equivalents per cash flow statement (page 118) | 5,573 | 3,731 |
Current | Non-current | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Unsecured | ||||||
Overdrafts | 2 | 53 | – | – | 2 | 53 |
Bank loans | 4 | 3 | 3 | – | 7 | 3 |
0.875% Notes 2024 €550m 1 | – | 475 | – | – | – | 475 |
3.625% Notes 2025 $1,000m 1 | 795 | – | – | 770 | 795 | 770 |
3.375% Notes 2026 £375m 2 | – | – | 364 | 361 | 364 | 361 |
4.625% Notes 2026 €750m 3 | – | – | 620 | 649 | 620 | 649 |
5.75% Notes 2027 $1,000m 3 | – | – | 795 | 782 | 795 | 782 |
5.75% Notes 2027 £545m | – | – | 543 | 542 | 543 | 542 |
1.625% Notes 2028 €550m 1 | – | – | 442 | 455 | 442 | 455 |
Other loans | – | – | 9 | 9 | 9 | 9 |
Total unsecured | 801 | 531 | 2,776 | 3,568 | 3,577 | 4,099 |
Lease liability – Land and buildings | 44 | 42 | 405 | 382 | 449 | 424 |
Lease liability – Aircraft and engines | 209 | 203 | 784 | 949 | 993 | 1,152 |
Lease liability – Plant and equipment | 43 | 33 | 70 | 51 | 113 | 84 |
Total lease liabilities | 296 | 278 | 1,259 | 1,382 | 1,555 | 1,660 |
Total borrowings and lease liabilities | 1,097 | 809 | 4,035 | 4,950 | 5,132 | 5,759 |
| Total | ||
| 2024 | 2023 | |
| £m | £m | |
Expiring within one year | – | – |
Expiring after one year | 2,500 | 3,500 |
Total undrawn facilities | 2,500 | 3,500 |
| 2024 | 2023 | |
| £m | £m | |
Land and buildings depreciation and impairment 1 | (45) | (45) |
Plant and equipment depreciation and impairment 2 | (45) | (48) |
Aircraft and engines depreciation and impairment 3 | (175) | (241) |
Total depreciation and impairment charge for right-of-use assets | (265) | (334) |
Adjustment of amounts payable under residual value guarantees within lease liabilities 3, 4 | 6 | 10 |
Expense relating to short-term leases of 12 months or less recognised as an expense on a straight line basis 2 | (38) | (49) |
Expense relating to variable lease payments not included in lease liabilities 3, 5 | (8) | (5) |
Total operating costs | (305) | (378) |
Interest expense 6 | (83) | (85) |
Total lease expense | (388) | (463) |
Income from sub-leasing right-of-use assets | 29 | 31 |
Total amount recognised in the income statement | (359) | (432) |
| 2024 | 2023 | |
| £m | £m | |
Operating lease income 1, 2 | 99 | 104 |
Current | Non-current | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Trade payables | 1,526 | 1,608 | – | – | 1,526 | 1,608 |
Accrued liabilities | 2,552 | 1,134 | 109 | 96 | 2,661 | 1,230 |
Customer discounts 1 | 1,035 | 1,018 | 866 | 773 | 1,901 | 1,791 |
Payables due on RRSAs | 1,529 | 1,713 | 11 | – | 1,540 | 1,713 |
Deferred receipts from RRSA workshare partners | 55 | 56 | 757 | 774 | 812 | 830 |
Amounts owed to joint ventures and associates | 492 | 542 | – | – | 492 | 542 |
Government grants 2 | 26 | 30 | 24 | 54 | 50 | 84 |
Other taxation and social security | 54 | 92 | – | – | 54 | 92 |
Other payables 3 | 740 | 703 | 198 | 230 | 938 | 933 |
8,009 | 6,896 | 1,965 | 1,927 | 9,974 | 8,823 | |
| Trade payables and other liabilities are analysed as follows: | ||||||
| Financial instruments (note 20): | ||||||
Trade payables and similar items | 6,205 | 5,091 | ||||
Other non-derivative financial liabilities | 2,642 | 2,521 | ||||
Non-financial instruments | 1,127 | 1,211 | ||||
9,974 | 8,823 |
Assets | Liabilities | Total | ||||||
| Basis for | Amortised | |||||||
| determining | FVPL | FVOCI | cost | FVPL | Other | |||
| Notes | fair value | £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||||
Other non-current asset investments | 12 | A | – | 5 | – | – | – | 5 |
| Trade receivables and similar items | 14 | B/C | – | 9 | 5,179 | – | – | 5,188 |
Other non-derivative financial assets | 14 | B | – | – | 366 | – | – | 366 |
Other assets | D/F | 21 | – | 16 | – | – | 37 | |
Derivative financial assets 1 | C | 298 | – | – | – | – | 298 | |
| Cash and cash equivalents | 16 | B | 1,900 | – | 3,675 | – | – | 5,575 |
| Borrowings | 17 | E/F | – | – | – | – | (3,577) | (3,577) |
Lease liabilities | 17 | G | – | – | – | – | (1,555) | (1,555) |
Derivative financial liabilities 1 | C | – | – | – | (2,054) | – | (2,054) | |
Financial RRSAs | H | – | – | – | – | (7) | (7) | |
Other liabilities | H | – | – | – | – | (198) | (198) | |
C Shares | B | – | – | – | – | (23) | (23) | |
| Trade payables and similar items | 19 | B | – | – | – | – | (6,205) | (6,205) |
Other non-derivative financial liabilities | 19 | B | – | – | – | – | (2,642) | (2,642) |
| Contract liabilities | 15 | B | – | – | – | – | (1,280) | (1,280) |
2,219 | 14 | 9,236 | (2,054) | (15,487) | (6,072) | |||
| 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 1 | 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 1 | 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) |
2024 | 2023 | ||||
| Basis for | |||||
| determining | Book value | Fair value | Book value | Fair value | |
| fair value | £m | £m | £m | £m | |
Other assets | F | 16 | 16 | 12 | 12 |
Borrowings | E | (3,559) | (3,540) | (4,034) | (3,977) |
Borrowings | F | (18) | (21) | (65) | (67) |
Financial RRSAs | H | (7) | (7) | (17) | (16) |
| Foreign | ||||||||
| exchange | Commodity | Interest rate | Total | Financial | ||||
| contracts | contracts | contracts 1 | derivatives | RRSAs | Other | C Shares | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||||
Non-current assets | 10 | 1 | 110 | 121 | – | 5 | – | 126 |
Current assets | 25 | 4 | 148 | 177 | – | 32 | – | 209 |
Assets | 35 | 5 | 258 | 298 | – | 37 | – | 335 |
Current liabilities | (539) | (18) | – | (557) | – | (62) | (23) | (642) |
Non-current liabilities | (1,364) | (22) | (111) | (1,497) | (7) | (136) | – | (1,640) |
Liabilities | (1,903) | (40) | (111) | (2,054) | (7) | (198) | (23) | (2,282) |
(1,868) | (35) | 147 | (1,756) | (7) | (161) | (23) | (1,947) | |
| 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) |
| Foreign exchange | Interest rate instruments | Interest rate instruments | ||||||||
instruments | Commodity instruments | – hedge accounted 1 | – non-hedge accounted | Total | ||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | (2,035) | (3,851) | (19) | 62 | 45 | 125 | 131 | 213 | (1,878) | (3,451) |
Movements in fair value hedges | – | – | – | – | (32) | (71) | – | – | (32) | (71) |
| Movements in cash | ||||||||||
flow hedges | – | – | – | – | (23) | (78) | – | – | (23) | (78) |
Movements in other derivative contracts 2 | (631) | 574 | (18) | (60) | – | – | 40 | 1 | (609) | 515 |
Contracts settled | 798 | 1,242 | 2 | (21) | 64 | 69 | (78) | (83) | 786 | 1,207 |
At 31 December | (1,868) | (2,035) | (35) | (19) | 54 | 45 | 93 | 131 | (1,756) | (1,878) |
Financial RRSAs | Other – assets | Other – liabilities | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | (17) | (22) | 25 | 25 | (163) | (101) |
Exchange adjustments included in OCI | 1 | 1 | – | – | (5) | 2 |
Additions | – | – | – | – | (34) | (80) |
Financing charge 1 | – | – | (11) | – | (9) | (8) |
| Excluded from underlying profit/(loss): | ||||||
Changes in forecast payments 1 | – | (1) | – | – | – | – |
Cash paid | 9 | 5 | – | – | 12 | 11 |
Other | – | – | – | – | 1 | 13 |
At 31 December | (7) | (17) | 14 | 25 | (198) | (163) |
Hedged item 1 | Hedging instrument 2 | ||||||||||
| 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 2024 | |||||||||||
Sterling | (375) | (3) | 11 | (364) | 375 | – | (12) | 3 | – | 1.00 SONIA + | |
| 0.89 | |||||||||||
USD | (658) | (25) | (137) | (795) | 658 | 128 | – | 25 | – | 1.52 SONIA + | |
| 1.47 | |||||||||||
Euro | (484) | 13 | 42 | (442) | 484 | – | (54) | (11) | 2 | 1.14 SONIA + | |
| 1.09 | |||||||||||
| 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 |
Hedged item | Hedging instrument 1 | 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 2 | average | interest | in OCI | financing | reserve | |
| £m | £m | £m | £m | £m | £m | FX rate | rate | £m | £m | £m | |
| At 31 December 2024 | |||||||||||
USD | (772) | (15) | 772 | 37 | 9 | (6) | 1.29 | 5.33 | (19) | 15 | (9) |
Euro | (677) | 28 | 677 | (45) | (28) | – | 1.11 | 5.45 | 36 | (38) | (10) |
| 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) |
Expected maturity | Fair value | |||||
| Between | Between | |||||
| Nominal | Within | one and | two and | |||
| amount | one year | two years | five years | Assets | Liabilities | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December 2024 | ||||||
| Foreign exchange contracts: | ||||||
Non-hedge accounted | 20,728 | 8,018 | 5,781 | 6,929 | 35 | (1,903) |
| Interest rate contracts: | ||||||
Fair value hedges | 1,517 | 658 | 375 | 484 | 128 | (66) |
Cash flow hedges | 1,449 | – | 677 | 772 | 37 | (45) |
Non-hedge accounted | 1,517 | 658 | 375 | 484 | 93 | – |
| Commodity contracts: | ||||||
Non-hedge accounted | 330 | 137 | 108 | 85 | 5 | (40) |
25,541 | 9,471 | 7,316 | 8,754 | 298 | (2,054) | |
| 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) |
| Nominal amount of currencies purchased forward | |||||
| Sterling | USD | Euro | Other | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2024 | |||||
| Currencies sold forward: | |||||
Sterling | – | 882 | 41 | 59 | 982 |
USD | 14,654 | – | 4,419 | 287 | 19,360 |
Euro | 35 | 290 | – | 26 | 351 |
Other At 31 December 2023 | 3 | 1 | 31 | – | 35 |
| Currencies sold forward: | |||||
Sterling | – | 1,573 | – | 115 | 1,688 |
USD | 11,389 | – | 2,316 | 303 | 14,008 |
Euro | 53 | 171 | – | 21 | 245 |
Other | 6 | 3 | 22 | – | 31 |
| 2024 | 2023 | |
| £m | £m | |
Sterling | 1,915 | 2,376 |
USD | 1,719 | 1,671 |
Euro | 1,179 | 1,661 |
| Sterling | USD | Euro | Other | Total | |
| £m | £m | £m | £m | £m | |
| At 31 December 2024 | |||||
Other non-current asset investments | – | 5 | – | – | 5 |
Trade receivables and similar items | 301 | 4,346 | 460 | 81 | 5,188 |
Other non-derivative financial assets | 73 | 242 | 40 | 11 | 366 |
Other assets | – | 21 | 16 | – | 37 |
Cash and cash equivalents | 2,251 | 1,283 | 1,867 | 174 | 5,575 |
Assets | 2,625 | 5,897 | 2,383 | 266 | 11,171 |
Borrowings | (908) | (1,594) | (1,072) | (3) | (3,577) |
Lease liabilities | (237) | (1,074) | (49) | (195) | (1,555) |
Financial RRSAs | – | (6) | (1) | – | (7) |
Other liabilities | (39) | (159) | – | – | (198) |
C Shares | (23) | – | – | – | (23) |
Trade payables and similar items | (1,006) | (4,701) | (423) | (75) | (6,205) |
Other non-derivative financial liabilities | (350) | (2,084) | (158) | (50) | (2,642) |
Contract liabilities | – | (1,280) | – | – | (1,280) |
Liabilities | (2,563) | (10,898) | (1,703) | (323) | (15,487) |
62 | (5,001) | 680 | (57) | (4,316) | |
| At 31 December 2023 | |||||
Other non-current asset 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) |
| Sterling | USD | Euro | Other | Total | |
| Functional currency of Group operations | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Sterling | – | – | – | 1 | 1 |
USD | (11) | – | – | (2) | (13) |
Euro | – | 7 | – | 15 | 22 |
Other At 31 December 2023 | 55 | 37 | 68 | – | 160 |
Sterling | – | – | – | 5 | 5 |
USD | (6) | – | 1 | – | (5) |
Euro | 1 | 4 | – | (2) | 3 |
Other | 109 | 38 | 40 | – | 187 |
| 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 2024 | |||||
Other non-current asset investments | 5 | – | – | – | 5 |
Trade receivables and similar items | 4,738 | 324 | 82 | 44 | 5,188 |
Other non-derivative financial assets | 331 | 32 | – | 3 | 366 |
Other assets | 28 | 9 | – | – | 37 |
Derivative financial assets | 298 | – | – | – | 298 |
Cash and cash equivalents | 5,575 | – | – | – | 5,575 |
10,975 | 365 | 82 | 47 | 11,469 | |
| 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 |
| 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 2024 | |||||
Borrowings | (961) | (1,109) | (1,893) | (16) | (3,577) |
Lease liabilities | (365) | (324) | (533) | (1,189) | (1,555) |
Financial RRSAs | (1) | – | (1) | (4) | (7) |
Other liabilities | (61) | (11) | (25) | (101) | (198) |
C Shares | (23) | – | – | – | (23) |
Trade payables and similar items | (6,054) | (21) | (67) | (63) | (6,205) |
Other non-derivative financial liabilities | (1,700) | (316) | (297) | (329) | (2,642) |
Contract liabilities | (1,280) | – | – | – | (1,280) |
(10,445) | (1,781) | (2,816) | (1,702) | (15,487) | |
| 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) |
| Gross values | ||||
| Between | Between | |||
| Within | one and | two and | Carrying | |
| one year | two years | five years | value | |
| £m | £m | £m | £m | |
| At 31 December 2024 | ||||
| Derivative financial assets: | ||||
Cash inflows | 1,940 | 605 | 1,089 | |
Cash outflows | (1,780) | (592) | (1,054) | |
Other net cash flows 1 | 66 | 25 | 24 | |
226 | 38 | 59 | 298 | |
| Derivative financial liabilities: | ||||
Cash inflows | 6,988 | 5,866 | 7,154 | |
Cash outflows | (7,959) | (6,524) | (7,850) | |
Other net cash flows 1 | (30) | (11) | (11) | |
(1,001) | (669) | (707) | (2,054) | |
| 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 1 | 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 1 | (21) | (13) | (3) | |
(904) | (744) | (815) | (2,228) |
2024 | 2023 | |||||
| Fixed rate | Floating rate | Total | Fixed rate | Floating rate | Total | |
| £m | £m | £m | £m | £m | £m | |
Cash and cash equivalents 1 | – | 5,575 | 5,575 | – | 3,784 | 3,784 |
Borrowings | (3,563) | (14) | (3,577) | (4,036) | (63) | (4,099) |
Lease liabilities | (1,298) | (257) | (1,555) | (1,269) | (391) | (1,660) |
(4,861) | 5,304 | 443 | (5,305) | 3,330 | (1,975) | |
| Weighted average interest rates | ||||||
Borrowings | 4.0% | 5.0% | 3.7% | 5.9% | ||
Lease liabilities 2 | 4.9% | 5.8% | 4.6% | 6.8% |
| 2024 | 2023 | |
| Sensitivities at 31 December (all other variables held constant) – impact on profit after tax and equity | £m | £m |
Sterling 10% weaker against the USD | (1,506) | (1,207) |
Sterling 10% stronger against the USD | 1,232 | 988 |
Euro 10% weaker against the USD | (358) | (176) |
Euro 10% stronger against the USD | 293 | 144 |
Sterling 10% weaker against the Euro | (27) | (17) |
Sterling 10% stronger against the Euro | 22 | 14 |
Commodity prices 10% lower | (20) | (17) |
Commodity prices 10% higher | 20 | 17 |
Interest rates 50 basis points lower | (40) | (43) |
Interest rates 50 basis points higher | 39 | 42 |
2024 | 2023 | |
Millions | Millions | |
At 1 January | 23,153 | 23,855 |
Redeemed | (647) | (702) |
At 31 December | 22,506 | 23,153 |
| Charged to | At | ||||||
| At 1 January | income | Transfers to | Exchange | 31 December | |||
| 2024 | statement 1 | Reversed | Utilised | held for sale | differences | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
Onerous contracts | 1,472 | 558 | (374) | (218) | (3) | (2) | 1,433 |
Warranty and guarantees | 306 | 158 | (13) | (87) | – | (10) | 354 |
Trent 1000 wastage costs | 116 | 2 | – | (82) | – | – | 36 |
Employer liability claims | 24 | 5 | (1) | (2) | – | (1) | 25 |
Transformation and restructuring | 9 | 101 | (12) | (35) | – | (1) | 62 |
Tax related interest and penalties | 22 | 3 | (5) | (4) | – | – | 16 |
Claims and litigation | 43 | 1 | (16) | (3) | – | – | 25 |
Other | 37 | 22 | (2) | (13) | – | (1) | 43 |
2,029 | 850 | (423) | (444) | (3) | (15) | 1,994 | |
Current liabilities | 532 | 589 | |||||
Non-current liabilities | 1,497 | 1,405 |
2024 | 2023 | |||||
| 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 | 5 | 37 | 42 | 8 | 35 | 43 |
Past-service cost/(credit) and settlement loss | 14 | – | 14 | – | (2) | (2) |
19 | 37 | 56 | 8 | 33 | 41 | |
Defined contribution schemes | 228 | 101 | 329 | 195 | 98 | 293 |
Operating cost | 247 | 138 | 385 | 203 | 131 | 334 |
Net financing (credit)/charge in respect of defined benefit schemes | (35) | 37 | 2 | (29) | 41 | 12 |
Total income statement charge | 212 | 175 | 387 | 174 | 172 | 346 |
Defined benefit | Defined contribution | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Cost of sales | 30 | 33 | 227 | 211 | 257 | 244 |
Commercial and administrative costs | 20 | 2 | 51 | 41 | 71 | 43 |
Research and development costs | 6 | 6 | 51 | 41 | 57 | 47 |
56 | 41 | 329 | 293 | 385 | 334 |
2024 | 2023 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Financing on scheme obligations | 200 | 61 | 261 | 218 | 66 | 284 |
Financing on scheme assets | (235) | (24) | (259) | (247) | (25) | (272) |
Net financing (income)/charge in respect of defined benefit schemes | (35) | 37 | 2 | (29) | 41 | 12 |
Financing income on scheme surpluses | (35) | (2) | (37) | (29) | (1) | (30) |
Financing cost on scheme deficits | – | 39 | 39 | – | 42 | 42 |
2024 | 2023 | |||||
| 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 | 19 | (10) | 9 | 180 | – | 180 |
Financial assumptions 2 | 617 | 56 | 673 | (132) | (63) | (195) |
Experience adjustments 3 | (8) | (14) | (22) | 116 | 1 | 117 |
Return on scheme assets excluding financing income 2 | (633) | (5) | (638) | (12) | 26 | 14 |
(5) | 27 | 22 | 152 | (36) | 116 |
2024 | 2023 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Present value of funded obligations | (3,958) | (986) | (4,944) | (4,537) | (993) | (5,530) |
Fair value of scheme assets | 4,737 | 531 | 5,268 | 5,304 | 520 | 5,824 |
Net asset/(liability) on funded schemes | 779 | (455) | 324 | 767 | (473) | 294 |
Present value of unfunded obligations | – | (515) | (515) | – | (547) | (547) |
Net asset/(liability) recognised in the balance sheet | 779 | (970) | (191) | 767 | (1,020) | (253) |
Post-retirement scheme surpluses 1 | 779 | 11 | 790 | 767 | 15 | 782 |
Post-retirement scheme deficits | – | (981) | (981) | – | (1,035) | (1,035) |
2024 | 2023 | |||||
| Assets | Obligations | Net | Assets | Obligations | Net | |
| £m | £m | £m | £m | £m | £m | |
Canada | 193 | (225) | (32) | 199 | (239) | (40) |
Germany | 56 | (664) | (608) | 31 | (679) | (648) |
US pension schemes | 282 | (297) | (15) | 290 | (301) | (11) |
US healthcare schemes | – | (312) | (312) | – | (318) | (318) |
Other | – | (3) | (3) | – | (3) | (3) |
Net asset/(liability) recognised in the balance sheet | 531 | (1,501) | (970) | 520 | (1,540) | (1,020) |
2024 | 2023 | |
Discount rate | 5.50% | 4.50% |
Inflation assumption (RPI) | 3.30% | 3.30% |
Inflation assumption (CPI) | 2.90% | 2.85% |
Transfer take-up assumption (employed deferred/deferred) | 20%/15% | 35%/25% |
Bridging Pension Option (BPO) assumption (employed deferred/deferred) | 40%/25% | 30%/30% |
Life expectancy from age 65: current male pensioner | 20.8 years | 20�8 years |
future male pensioner currently aged 45 | 21.5 years | 21�5 years |
current female pensioner | 22.8 years | 22�8 years |
future female pensioner currently aged 45 | 24.1 years | 24�1 years |
2024 | 2023 | |
Discount rate | 4.50% | 4.20% |
Inflation assumption | 2.10% | 1.60% |
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 | 22.5 years | 22�4 years |
| The defined benefit obligations are in respect of: | ||||||
Active plan participants 1 | (1,277) | (731) | (2,008) | (1,584) | (731) | (2,315) |
Deferred plan participants | (1,064) | (98) | (1,162) | (1,287) | (100) | (1,387) |
Pensioners | (1,617) | (672) | (2,289) | (1,666) | (709) | (2,375) |
Weighted average duration of obligations (years) | 14 | 12 | 13 | 16 | 12 | 15 |
2024 | 2023 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 5,304 | 520 | 5,824 | 5,215 | 493 | 5,708 |
Exchange differences | – | (13) | (13) | – | (21) | (21) |
Administrative expenses | (5) | (1) | (6) | (4) | (1) | (5) |
Financing | 235 | 24 | 259 | 247 | 25 | 272 |
Return on plan assets excluding financing | (633) | (5) | (638) | (12) | 26 | 14 |
Contributions by employer | 1 | 73 | 74 | – | 69 | 69 |
Contributions by employees | – | 13 | 13 | – | 9 | 9 |
Benefits paid out | (165) | (80) | (245) | (142) | (80) | (222) |
At 31 December | 4,737 | 531 | 5,268 | 5,304 | 520 | 5,824 |
Total return on scheme assets | (398) | 19 | (379) | 235 | 51 | 286 |
2024 | 2023 | |||||
| UK | Overseas | UK | Overseas | |||
| schemes | schemes | Total | schemes | schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Sovereign debt | 3,335 | 140 | 3,475 | 3,259 | 118 | 3,377 |
Corporate debt instruments | 1,860 | 248 | 2,108 | 1,996 | 270 | 2,266 |
Interest rate swaps | 197 | – | 197 | 170 | – | 170 |
Inflation swaps | 92 | – | 92 | 86 | – | 86 |
Cash and similar instruments 1 | (1,176) | – | (1,176) | (892) | – | (892) |
Liability driven investment (LDI) portfolios 2 | 4,308 | 388 | 4,696 | 4,619 | 388 | 5,007 |
Listed equities | – | 54 | 54 | – | 69 | 69 |
Unlisted equities | 25 | – | 25 | 32 | – | 32 |
Synthetic equities 3 | – | – | – | 20 | – | 20 |
Corporate debt instruments | 379 | – | 379 | 630 | – | 630 |
Cash | 25 | 11 | 36 | – | 10 | 10 |
Other | – | 78 | 78 | 3 | 53 | 56 |
At 31 December | 4,737 | 531 | 5,268 | 5,304 | 520 | 5,824 |
| 2024 | 2023 | ||
| £m | £m | ||
Reduction in the discount rate of 0.25% 1 | Obligation | (145) | (185) |
Plan assets (LDI portfolio) | 179 | 204 | |
Increase in inflation of 0.25% 1 | Obligation | (55) | (75) |
Plan assets (LDI portfolio) | 73 | 77 | |
Increase of 1% in transfer value assumption | Obligations | (25) | (30) |
One year increase in life expectancy | Obligations | (125) | (155) |
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 2023 | 1 | – | 8,368 | 1,674 |
Shares issued to employee share trust | – | – | 49 | 10 |
At 31 December 2023 | 1 | – | 8,417 | 1,684 |
Shares issued to employee share trust | – | – | 88 | 17 |
At 31 December 2024 | 1 | – | 8,505 | 1,701 |
| 2024 | 2023 | |
| £m | £m | |
Total expense recognised for equity-settled share-based payments transactions | 95 | 49 |
Total cost recognised for cash-settled share-based payments transactions | 41 | 17 |
Share-based payments recognised in the consolidated income statement | 136 | 66 |
Liability for cash-settled share-based payment transactions | 59 | 18 |
ShareSave | Free Shares | LTIP | Incentive Plan | ||
| Weighted average | |||||
| Number | exercise price | Number | Number | Number | |
| Millions | Pence | Millions | Millions | Millions | |
Outstanding at 1 January 2023 | 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 |
Granted | – | – | 6.2 | 22.8 | 5.0 |
Forfeited | (2.3) | 110 | (0.2) | (5.7) | (0.5) |
Exercised | (0.5) | 104 | – | (25.4) | (5.6) |
Outstanding at 31 December 2024 | 50.6 | 107 | 6.0 | 92.7 | 16.1 |
Exercisable at 31 December 2024 | 0.1 | – | – | – | – |
Exercisable at 31 December 2023 | – | – | – | – | – |
2024 | 2023 | |
Free Shares | 494p | – |
Long-term incentive plan | 361p | 216p |
Incentive Plan | 378p | 157p |
| 2024 | 2023 | |
| £m | £m | |
Sales of goods and services 1 | 7,702 | 6,700 |
Purchases of goods and services 1 | (8,725) | (7,471) |
Lease payments to joint ventures and associates | (241) | (244) |
Guarantees of joint arrangements’ and associates’ borrowings | – | 2 |
Guarantees of non-wholly owned subsidiaries’ borrowings | 4 | 3 |
Dividends received from joint ventures and associates | 77 | 54 |
Other income received from joint ventures and associates | 7 | 6 |
| 2024 | 2023 | |
| £m | £m | |
Salaries and benefits | 29 | 26 |
| Included in the above: | ||
Post-retirement schemes | 1 | – |
Share-based payments | 13 | 15 |
| 2024 | |
| £m | |
| Proceeds | |
Net cash consideration at prevailing exchange rate and at effective hedged rate | 62 |
Cash flow on disposal of business per cash flow statement | 62 |
Intangible assets | 49 |
Inventory | 4 |
Provisions for liabilities and charges | (6) |
Contract liabilities | (4) |
Post-retirement scheme deficits | (1) |
Less: Net assets disposed | 42 |
Profit on disposal before disposal costs and accounting adjustments | 20 |
Disposal costs | (4) |
Profit on disposal of business before and after taxation | 16 |
Profit on disposal of businesses per income statement | 16 |
| 2024 | 2023 | |
| £m | £m | |
Intangible assets | 13 | 51 |
Property, plant and equipment | 51 | – |
Right-of-use assets | 1 | – |
Inventory | 24 | 11 |
Trade receivables and other assets | 64 | 47 |
Assets held for sale | 153 | 109 |
Trade payables and other liabilities | (96) | (41) |
Contract liabilities | (4) | |
Provisions for liabilities and charges | (3) | (8) |
Borrowings and lease liabilities | (1) | – |
Post-retirement scheme deficits | (2) | |
Liabilities associated with assets held for sale | (100) | (55) |
Net assets held for sale | 53 | 54 |
2024 | 2023 | |||||
| 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) | 2,906 | (191) | 45 | (296) | 2,464 | 1,590 |
Loss on disposal of property, plant and equipment 1 | 32 | – | – | – | 32 | 18 |
Loss on disposal of intangible assets 1 | 6 | – | – | – | 6 | – |
Joint venture trading 1 | (95) | – | – | – | (95) | (119) |
Depreciation, amortisation and impairment | 543 | – | (45) | 355 | 853 | 978 |
Movement in provisions | (56) | (56) | – | (55) | (167) | (258) |
(Increase)/decrease in inventories 2 | (323) | – | – | – | (323) | (200) |
Movement in prepayments to RRSAs for LTSA parts | (348) | 129 | – | – | (219) | (252) |
Movement in cost to obtain contracts | (19) | 1 | – | – | (18) | (40) |
Movement in trade receivables/payables and other assets/liabilities 2 | 524 | (341) | – | (17) | 166 | (2,251) |
Revaluation of trading assets 2 | 24 | (38) | – | – | (14) | 196 |
Realised derivatives in financing | 652 | – | – | – | 652 | 853 |
Movement in Civil LTSA balance | 1,193 | (283) | – | – | 910 | 1,331 |
Movement in contract assets/liabilities (excluding Civil LTSA) 2 | (441) | 108 | – | 132 | (201) | 1,046 |
Settlement of excess derivatives | (146) | – | – | – | (146) | (389) |
Interest received | 269 | – | – | – | 269 | 159 |
| Contributions to defined benefit schemes in excess of underlying | ||||||
operating profit charge 1 | (18) | – | – | (13) | (31) | (26) |
| Cash flows on other financial assets and liabilities held for operating | ||||||
purposes | (676) | 652 | – | – | (24) | 8 |
Share-based payments 1 | 136 | – | – | – | 136 | 66 |
Other 1 | – | (5) | – | – | (5) | (7) |
Income tax | (381) | – | – | – | (381) | (172) |
Cash from operating activities | 3,782 | (24) | – | 106 | 3,864 | 2,531 |
Capital element of lease payments | (299) | 24 | – | – | (275) | (270) |
Capital expenditure | (876) | – | – | – | (876) | (695) |
Investments | 16 | – | – | – | 16 | 69 |
Interest paid | (298) | – | – | – | (298) | (333) |
Other (M&A, restructuring and exceptional transformation costs) | 100 | – | – | (106) | (6) | (17) |
Free cash flow | 2,425 | – | – | – | 2,425 | 1,285 |
| % of class | |||||
Company name | Address | Class of shares | held | ||
Aerospace Transmission Technologies GmbH 1 | Adelheidstrasse 40, D-88046, Friedrichshafen, Germany | Capital Stock | 50 | ||
Amalgamated Power Engineering Limited 2 | London 3 | Deferred | 100 | ||
| Ordinary | 100 | ||||
Bristol Siddeley Engines Limited 2 | London 3 | Ordinary | 100 | ||
Brown Brothers & Company, Limited 4 | Taxiway, Hillend Industrial Estate, Dalgety Bay, Dunfermline, Fife | Ordinary | 100 | ||
| KY11 9JT, Scotland | |||||
C A Parsons & Company Limited 4 | London 3 | Ordinary | 100 | ||
Derby Specialist Fabrications Limited 2 | London 3 | Ordinary | 100 | ||
Europea Microfusioni Aerospaziali S.p.A. | Zona Industriale AS1, 83040 Morra de Sanctis, Avellino, Italy | Ordinary | 100 | ||
Heaton Power Limited 2 | London 3 | Ordinary | 100 | ||
John Thompson Cochran Limited 2 | Taxiway, Hillend Industrial Estate, Dalgety Bay, Dunfermline, Fife | 6% Cumulative | 100 | ||
| KY11 9JT, Scotland | Preference | ||||
| Ordinary | 100 | ||||
Karl Maybach-Hilfe GmbH i.l. 9 | Maybachplatz 1, 88045, Friedrichshafen, Germany | Capital Stock | 100 | ||
Kinolt Immo SA | Rue de l’Avenir 61, 4460, Grace-Hollogne, Belgium | Ordinary | 100 | ||
Kinolt Immobilien SA | Rue de l’Avenir 61, 4460, Grace-Hollogne, Belgium | Ordinary | 100 | ||
Kinolt Sistemas de UPS SpA | Bucarest No 17 Oficina, No 33, Previdencia, Santiago, Chile | Ordinary | 100 | ||
Kinolt UK Limited 2 | London 3 | Ordinary | 100 | ||
LLC Rolls-Royce Solutions Rus 2 | Shabolovka Street 2, 119049, Moscow, Russian Federation | Ordinary | 100 | ||
MTU Cooltech Power Systems Co., Limited 1 | Building No 2, No 1633 Tianchen Road, Quingpu District, Shanghai, | Equity | 50 | ||
| China | |||||
MTU India Private Limited 6 | 6th Floor, RMZ Galleria, S/Y No. 144 Bengaluru, Bangalore, | Ordinary | 100 | ||
Kamataka | 560,064, India | ||||
MTU Polska Sp. z o.o. | ul. Hoża 86, lokal 410, 00-682 Warsaw, Poland | Ordinary | 100 | ||
NEI International Combustion Limited 2 | London 3 | Ordinary | 100 | ||
NEI Mining Equipment Limited 2 | London 3 | Ordinary | 100 | ||
NEI Nuclear Systems Limited 2 | London 3 | Ordinary | 100 | ||
NEI Parsons Limited 2 | London 3 | Ordinary | 100 | ||
NEI Peebles Limited 2 | London 3 | Ordinary | 100 | ||
NEI Power Projects Limited 2 | London 3 | Ordinary | 100 | ||
Nightingale Insurance Limited | PO Box 33, Dorey Court, Admiral Park, St Peter Port GY1 4AT, | Ordinary | 100 | ||
| Guernsey | |||||
No-Break Power Limited 2 | London 3 | Ordinary | 100 | ||
Powerfield Limited 2 | Derby 7 | Ordinary | 100 | ||
PT Rolls-Royce | Secure Building Blok B, Jl. Raya Protokol Halim, Perdanakusuma, | Ordinary | 100 | ||
Jakarta, 13610, | Indonesia | ||||
PT Rolls Royce Solutions Indonesia | Secure Building Blok B, Jl. Raya Protokol Halim, Perdanakusuma, | Ordinary | 100 | ||
Jakarta, 13610, | Indonesia | ||||
Rolls-Royce (Ireland) Unlimited Company 2 | Ulster International Finance, 1st Floor IFSC House, IFSC Dublin, | Ordinary | 100 | ||
| Dublin, County Dublin, DO1R 2P9, Ireland | |||||
Rolls-Royce (Thailand) Limited | 989 | Floor 12A, Unit B1, B2, Siam Piwat Tower, Rama 1, Pathumwan, | Ordinary | 100 | |
Bangkok, | 10 | 330, Thailand | |||
Rolls-Royce Aero Engine Services Limited 2 | London 3 | Ordinary | 100 | ||
Rolls-Royce Australia Pty Limited | Suite 14.03, Level 14, 130 Pitt St, Sydney NSW 2000, Australia | Ordinary | 100 | ||
Rolls-Royce Australia Services Pty Limited | Suite 14.03, Level 14, 130 Pitt St, Sydney NSW 2000, Australia | Ordinary | 100 | ||
Rolls-Royce Brasil Limitada | Rua Jose Versolato, No. 111, Torre B, Sala 2502, Centro, São | Quotas | 100 | ||
| Bernando do Campo, São Paulo, CEP 09750-730, Brazil | |||||
Rolls-Royce Canada Limited | 9500 | Côte de Liesse, Lachine, Québec H8T 1A2, Canada | Common | 100 | |
| Stock | |||||
Rolls-Royce Chile SpA | Rosario Norte #407 Depto. #1601 Comuna Las Condes Ciudad | Ordinary | 100 | ||
| Santiago, Chile | |||||
Rolls-Royce China Holding Limited | 305 | Indigo Building 1, 20 Jiuxianqiao Road, Beijing, 100016, China | Ordinary | 100 | |
| Rolls-Royce Commercial Aero Engines | London 3 | Ordinary | 100 | ||
Limited 2 | |||||
| Rolls-Royce Controls and Data Services | London 3 | Ordinary | 100 | ||
Limited 2 | |||||
| Rolls-Royce Controls and Data Services (NZ) | Deloitte Centre, Level 20, 1 Queen Street, Auckland, 10103, | Ordinary | 100 | ||
| Limited | New Zealand | ||||
| Rolls-Royce Controls and Data Services (UK) | Derby 7 | Ordinary | 100 | ||
Limited 4 | |||||
| % of class | |||||||
Company name | Address | Class of shares | held | ||||
Rolls-Royce Corporation | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce Crosspointe LLC | Wilmington 8 | Partnership | 100 | ||||
| (no equity | |||||||
| held) | |||||||
| Rolls-Royce Defense Products and Solutions | Wilmington 8 | Common | 100 | ||||
| Inc� | Stock | ||||||
Rolls-Royce Defense Services Inc. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce Deutschland Ltd & Co KG | Eschenweg | 11, | 15827 | Blankenfelde-Mahlow OT Dahlewitz, Germany | Partnership | 100 | |
| (no equity | |||||||
| held) | |||||||
Rolls-Royce Electrical Norway AS | Jarleveien 8A, 7041, Trondheim, Norway | Ordinary | 100 | ||||
Rolls-Royce Energy Angola, Limitada 2 | Casa no. 174, Largo Leite Duarte, Bairro Miramar, Luanda, | Quota | 100 | ||||
| Municipality of Ingombota, Angola | |||||||
Rolls-Royce Energy Systems Inc. 2 | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce Engine Services Holdings Co. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce Engine Services Limitada Inc. 9 | Bldg. 06 Berthaphil Compound, Jose Abad Santos Avenue, | Capital Stock | 100 | ||||
Rolls-Royce Erste Beteiligungs GmbH | Clark Special Economic Zone, Clark, Pampanga, Philippines | Eschenweg 11, | 15827 | Blankenfelde-Mahlow OT Dahlewitz, Germany | Capital Stock | 100 | |
Rolls-Royce Finance Company Limited 2 | London 3 | Deferred | 100 | ||||
| Ordinary | 100 | ||||||
Rolls-Royce Finance Holdings Co. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce Fuel Cell Systems Limited 4 | Derby 7 | Ordinary | 100 | ||||
| Rolls-Royce General Partner (Ireland) | 29 Earlsfort Terrace, Dublin 2, Dublin D02 AY28, Ireland | Ordinary | 100 | ||||
| Limited | |||||||
Rolls-Royce General Partner Limited 2 | London 3 | Ordinary | 100 | ||||
Rolls-Royce Group Limited 13 | London 3 | Ordinary | 100 | ||||
| Ordinary A | |||||||
| Rolls-Royce High Temperature Composites | Corporation Service Company, 2710 Gateway Oaks Drive, | Ordinary | 100 | ||||
| Inc� | Suite 150N, Sacramento, California 95833, United States | ||||||
Rolls-Royce Holdings Canada Inc. | 9500 | Côte de Liesse, Lachine, Québec H8T 1A2, Canada | Common C | 100 | |||
Rolls-Royce Hungary Kft | Gizella U. 51–57, 1143 Budapest, Hungary | Cash shares | 100 | ||||
Rolls-Royce India Limited 2, 6, 10 | Derby 7 | Ordinary | 100 | ||||
Rolls-Royce India Private Limited 6 | Birla Tower West, 2nd Floor 25, Barakhamba Road, New Delhi, | Equity | 100 | ||||
11 | 0 | 001, India | |||||
| Rolls-Royce Industrial & Marine Power | London 3 | Ordinary | 100 | ||||
Limited 4 | |||||||
| Rolls-Royce Industrial Power (India) | Derby 7 | Ordinary | 100 | ||||
Limited 2, 6, 10 | |||||||
| Rolls-Royce Industrial Power Engineering | Derby 7 | Ordinary | 100 | ||||
(Overseas Projects) Limited 4 | |||||||
Rolls-Royce Industries Limited 4 | Derby 7 | Ordinary | 100 | ||||
Rolls-Royce International Limited | Derby 7 | Ordinary | 100 | ||||
Rolls-Royce Japan Co., Limited | 31st Floor, Kasumigaseki Building, 3-2-5 Kasumigaseki, | Ordinary | 100 | ||||
| Chiyoda-Ku, Tokyo, 100-6031, Japan | |||||||
Rolls-Royce Leasing Limited | Derby 7 | Ordinary | 100 | ||||
Rolls-Royce Malaysia Sdn. Bhd. | Unit A-3-6 TTDI Plaza, Jalan Wan Kadir 3, Taman Tun Dr Ismail, | Ordinary | 100 | ||||
6000 | Kuala Lumpur, Malaysia | ||||||
Rolls-Royce Marine North America Inc. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
| Rolls-Royce Military Aero Engines | London 3 | Ordinary | 100 | ||||
Limited 2, 6, 10 | |||||||
Rolls-Royce New Zealand Limited | Deloitte Centre, Level 20, 1 Queen Street, Auckland, 10103, | New Zealand | Ordinary | 100 | |||
| Rolls-Royce North America (USA) | Wilmington 8 | Common | 100 | ||||
| Holdings Co. | Stock | ||||||
Rolls-Royce North America Holdings Inc. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce North America Ventures Inc. | Wilmington 8 | Common | 100 | ||||
| Stock | |||||||
Rolls-Royce North America Inc. | Wilmington 8 | Common | 100 | ||||
| Stock |
Ordinary | 100 | ||||
| % of class | |||||
Company name | Address | Class of shares | held | ||
Rolls-Royce Technical Support Sarl | Site Motoristes Vendor-Village, 46 avenue Jean Monnet, 31770, | Ordinary | 100 | ||
| Colomiers, France | |||||
Rolls-Royce Total Care Services Limited 4 | Derby 7 | Ordinary | 100 | ||
| Rolls Royce Turkey Güç Çözümleri San. ve | Cumhuriyet Mah. Yakacık D-100 Kuzey Yanyol Cad. No: 25 Kartal, | Cash shares | 100 | ||
| Tic.Ltd.Şti. | Istanbul, Türkiye | ||||
| Rolls-Royce UK Pension Fund Trustees | Derby 7 | Ordinary | 100 | ||
Limited 2 | |||||
Rolls-Royce Zweite Beteiligungs GmbH | Eschenweg 11, | 15827 | Blankenfelde-Mahlow OT Dahlewitz, Germany | Capital Stock | 100 |
Ross Ceramics Limited 4 | Derby 7 | Ordinary | 100 | ||
Servowatch Systems Limited 4 | London 3 | Ordinary | 100 | ||
Sharing in Growth UK Limited 11 | Moor Lane, Allenton, Derby DE24 9HY, United Kingdom | Limited by | 100 | ||
| guarantee | |||||
Spare IPG 20 Limited 4 | London 3 | Ordinary | 100 | ||
Spare IPG 21 Limited 2 | London 3 | Ordinary | 100 | ||
Spare IPG 24 Limited 4 | London 3 | Ordinary | 100 | ||
Spare IPG 32 Limited 4 | London 3 | Ordinary | 100 | ||
Spare IPG 4 Limited 2 | London 3 | Ordinary | 100 | ||
Team Italia Marine S.R.L. | Kampanien, Via Luigi Einaudi 114/B, 61032 Fano, Pesaro and | Ordinary | 100 | ||
| Urbino, Italy | |||||
The Bushing Company Limited 4 | London 3 | Ordinary | 100 | ||
Timec 1487 Limited 2 | London 3 | Ordinary | 100 | ||
Turbine Surface Technologies Limited 1 | Unit 13a, Little Oak Drive, Sherwood Park, Annesley, | Ordinary A | Nil | ||
| Nottinghamshire NG15 0DR, United Kingdom | Ordinary B | 100 | |||
Vessel Lifter Inc. 2 | Corporation Service Company, 1201 Hays Street, Tallahassee, | Common | 100 | ||
| Florida 32301, United States | Stock | ||||
Vinters Defence Systems Limited 2 | London 3 | Ordinary | 100 | ||
Vinters Engineering Limited | Derby 7 | Ordinary | 100 | ||
Vinters International Limited 4 | Derby 7 | Ordinary | 100 | ||
Vinters Limited 4 | Derby 7 | Ordinary | 100 | ||
Vinters-Armstrongs (Engineers) Limited 2 | London 3 | Ordinary | 100 | ||
Vinters-Armstrongs Limited 2 | London 3 | Ordinary B | 100 | ||
Yocova Private Ltd | London 3 | Ordinary | 100 | ||
Yocova PTE. Ltd. 2 | 6 Shenton Way, #33-00 OUE, Downtown Singapore 068809, | Ordinary | 100 | ||
| Singapore |
| Group | |||||||
| interest | |||||||
| % of class | held | ||||||
Company name | Address | Class of shares | held | % | |||
Aero Gearbox International SAS 12 | 18 Boulevard Louis Sequin, 92700 Colombes, France | Ordinary | 50 | 50 | |||
Airtanker Services Limited | Airtanker Hub, RAF Brize Norton, Carterton, Oxfordshire | Ordinary | 23�5 | 23�5 | |||
| OX18 3LX, United Kingdom | |||||||
Alpha Leasing (US) (No.2) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) (No.4) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) (No.5) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) (No.6) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) (No.7) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) (No.8) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Leasing (US) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
Alpha Partners Leasing Limited | 1 Brewer’s Green, London SW1H 0RH, United Kingdom | Ordinary A | 100 | 50 | |||
| Ordinary B | Nil | ||||||
| Beijing Aero Engine Services Company | No. 12 Jinhang Middle Road, Shunyi District, (Tianzhu | Capital | 50 | 50 | |||
| Limited | Comprehensive Bonded Zone Bonded Function Zone 2), | ||||||
| Beijing, China | |||||||
CFMS Limited | 43 Queen Square, Bristol BS1 4QP, United Kingdom | Limited by | – | 33�3 | |||
| guarantee | |||||||
| Clarke Chapman Portia Port Services | Maritime Centre, Port of Liverpool, Liverpool L21 1LA, | Ordinary A | 100 | 50 | |||
Limited 2 | United Kingdom | Ordinary B | Nil | ||||
Egypt Aero Management Services 9 | Maintenance and Technical Works Company Building, | Ordinary | 50 | 50 | |||
| Room No. 204, Second Floor, Airport Road, El Nozha, | |||||||
| Cairo | |||||||
EPI Europrop International GmbH | Pelkovenstr. 147, 80992 München, Germany | Capital Stock | 28 | 28 | |||
Eurojet Turbo GmbH | Lilienthalstrasse 2b, 85399 Halbergmoos, Germany | Ordinary | 33 | 33 | |||
Force MTU Power Systems Private Limited | Mumbai Pune Road, Akurdi, Pune, Maharashtra 411035, | Capital Stock | 49 | 49 | |||
| India | |||||||
Genistics Holdings Limited | Derby 7 | Ordinary A | 100 | 50 | |||
| Ordinary B | Nil | ||||||
| Global Aerospace Centre for Icing and | 1000 | Marie-Victorin Boulevard, Longueuil Québec | Ordinary | 50 | 50 | ||
Environmental Research Inc. 12 | J4G 1A1, Canada | ||||||
Hoeller Electrolyzer GmbH 14 | Alter Holzhafen, 23966 Wismar, Germany | Ordinary | 54�2 | 54�2 | |||
Hong Kong Aero Engine Services Limited | 33rd Floor, One Pacific Place, 88 Queensway, Hong Kong | Ordinary | 50 | 50 | |||
| International Aerospace Manufacturing | Survey No. 3 Kempapura Village, Varthur Hobli, | Ordinary | 50 | 50 | |||
Private Limited 6, 12 | Bangalore, KA 560037, India | ||||||
ITP Next Generation Turbines SL | Parque Tecnologico Edificio 300, 48170, Zamudio, | Ordinary A | Nil | 25 | |||
| Vizcaya, Spain | Ordinary B | 100 | |||||
| Light Helicopter Turbine Engine Company | Suite | 119, | 9238 | Madison Boulevard, Madison, Alabama | Partnership | – | 50 |
| (unincorporated partnership) | 35 | 758, United States | (no equity held) | ||||
| Manse Opus Management Company | Third Floor Queensberry House, 3 Old Burlington Street, | Limited by | 33�3 | 33�3 | |||
Limited 6 | London W1S 3AE, United Kingdom | guarantee | |||||
MEST Co., Limited | 97 Bukjeonggongdan 2-gil, Yangsan-si, | Normal | 46�8 | 46�8 | |||
| Gyeongsangnam-do, 50571, Republic of Korea | |||||||
MTU Power Systems Sdn. Bhd. | 32 Floor, UBN Tower, 20 Jalan P Ramlee, 50250 Kuala | Ordinary A | 100 | 49 | |||
| Lumpur, Malaysia | Ordinary B | Nil | |||||
MTU Turbomeca Rolls-Royce ITP GmbH | Am Söldnermoos 17, 85399 Hallbergmoos, Germany | Capital Stock | 25 | 25 | |||
MTU Turbomeca Rolls-Royce GmbH | Am Söldnermoos 17, 85399 Hallbergmoos, Germany | Capital Stock | 33�3 | 33�3 | |||
MTU Yuchai Power Company Limited | No 7 Danan Road, Yuzhou, Yulin, Guangxi, China, 537005, | Capital Stock | 50 | 50 | |||
| China | |||||||
| N3 Engine Overhaul Services GmbH | Gerhard-Höltje-Strasse 1, D-99310, Arnstadt, Germany | Capital Stock | 50 | 50 | |||
| & Co KG | |||||||
| N3 Engine Overhaul Services | Gerhard-Höltje-Strasse 1, D-99310, Arnstadt, Germany | Capital Stock | 50 | 50 | |||
| Verwaltungsgesellschaft Mbh | |||||||
Rolls Laval Heat Exchangers Limited 2 | Derby 7 | Ordinary | 50 | 50 | |||
| Rolls-Royce & Partners Finance (US) | Wilmington 8 | Partnership | – | 50 | |||
| (No 2) LLC | (no equity held) | ||||||
Rolls-Royce & Partners Finance (US) LLC | Wilmington 8 | Partnership | – | 50 | |||
| (no equity held) | |||||||
| Group | ||||
| interest | ||||
| % of class | held | |||
Company name | Address | Class of shares | held | % |
SAFYRR Propulsion Limited 2 | Derby 7 | A Shares | Nil | 50 |
| B Shares | 100 | |||
| Singapore Aero Engine Services Private | 11 Calshot Road, 509932, Singapore | Ordinary | 50 | 50 |
| Limited | ||||
Taec Ucak Motor Sanayi AS 2 | Levent Mahallesi Prof. Ahmet Kemal Aru Sk. No: 4/1, | Cash Shares | 49 | 49 |
| Beşiktaş, Turkey | ||||
Techjet Aerofoils Limited 12 | Tefen Industrial Zone, PO Box 16, 24959, Israel | Ordinary A | 50 | 50 |
| Ordinary B | 50 | |||
TRT Limited | 2 Bramble Way, Clover Nook Industrial Estate | Ordinary A | Nil | 50 |
| Somercotes, Derbyshire DE55 4RH, United Kingdom | Ordinary B | 100 | ||
| 1C | Nil | |||
Turbo-Union GmbH | Lilienthalstrasse 2b, 85399 Halbergmoos, Germany | Capital Stock | 40 | 40 |
X R Aero Components Limited 12 | Xujiawan, Beijiao, Xian 710021, Shaanxi, China | Ordinary | 49 | 49 |