| 2023 | 2022 | ||
| £ millions | £ millions | ||
Revenue | 1 | ||
Cost of sales | ( | ( | |
Gross profit (net fee income) | |||
Administrative expenses | ( | ( | |
Operating profit | |||
Finance income | |||
Finance costs | 2 | ( | ( |
(Loss) gain on foreign exchange | ( | ||
Profit before taxation | 3 | ||
Taxation | 5 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Owners of the Company | |||
Earnings per share (pence): | 7 | ||
Basic | |||
Diluted |
| 2023 | 2022 | |
| £ millions | £ millions | |
Profit for the year | ||
| Items that may be reclassified subsequently to profit or loss: | ||
Exchange differences on translation of overseas operations | ( | |
Total comprehensive income and expense for the year | ||
| Attributable to: | ||
Owners of the Company |
| 2023 | 2022 | ||
| £ millions | £ millions | ||
| Non-current assets | |||
Intangible assets | 8 | ||
Property, plant and equipment | 9 | ||
Right-of-use asset | 10 | ||
Lease receivables | 10 | ||
Deferred tax assets | 15 | ||
| Current assets | |||
Trade and other receivables | 12 | ||
Lease receivables | 10 | ||
Corporation tax receivables | |||
Cash and cash equivalents | 17 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 13 | ( | ( |
Corporation tax liabilities | ( | ( | |
Bank overdrafts and borrowings | 14 | ( | ( |
Lease liabilities | 10 | ( | ( |
Provisions | 16 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Deferred tax liabilities | 15 | ( | ( |
Lease liabilities | 10 | ( | ( |
Provisions | 16 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 18 | ||
Share premium | |||
Other reserves | 20 | ( | ( |
Own shares held | 20 | ( | ( |
Treasury shares held | 20 | ( | ( |
Foreign exchange reserves | |||
Retained earnings | |||
Equity attributable to owners of the Company |
| 2023 | 2022 | ||
| £ millions | £ millions | ||
Operating profit | |||
| Adjustments for: | |||
Depreciation and amortisation charges | |||
Impairment of right-of-use asset | |||
| (Profit) loss on disposal of right-of-use assets, property, plant and equipment | ( | ||
| and computer software | |||
Charge in respect of share-based payment transactions | |||
Unrealised foreign exchange loss | ( | ||
Operating cash flows before movements in working capital | |||
Decrease (increase) in receivables | ( | ||
Decrease in payables | ( | ( | |
Cash generated from operating activities | |||
Income taxes paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Interest received | |||
Investment in intangible assets | ( | ( | |
Purchases of property, plant and equipment | ( | ( | |
Sale of property, plant and equipment | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Equity dividends paid | 6 | ( | ( |
Interest paid | ( | ( | |
Net interest on leases | 10 | ( | |
Principal paid and received on lease liabilities | 10 | ( | ( |
Proceeds from financing facility | 14 | ||
Repayment of financing facility | ( | ( | |
Share buy-back for cancellation | ( | ( | |
Purchase of own shares | ( | ||
Proceeds from exercise of share options | |||
Proceeds from issue of equity | |||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at end of year |
| Own | Treasury | Foreign | ||||||
| Share | Share | Other | shares | shares | exchange | Retained | Total | |
| capital | premium | reserves | held | held | reserves | earnings | equity | |
| £ millions | £ millions | £ millions | £ millions | £ millions | £ millions | £ millions | £ millions | |
Balance at 1 January 2022 | ( | ( | ( | |||||
Profit for the year | ||||||||
Foreign currency translation differences | ||||||||
Total comprehensive income and expense for the year | ||||||||
Dividends paid | ( | ( | ||||||
| Credit to equity for equity-settled | ||||||||
share-based payments | ||||||||
| Tax on share-based payment | ||||||||
transactions | ( | ( | ||||||
| Transfer to own shares held on exercise | ||||||||
of equity incentives | ( | |||||||
Shares repurchased for cancellation | ( | ( | ( | |||||
New shares issued and own shares purchased | ( | ( | ||||||
Balance at 31 December 2022 | ( | ( | ( | |||||
Profit for the year | ||||||||
Foreign currency translation differences | ( | ( | ||||||
Total comprehensive income and expense for the year | ( | |||||||
Dividends paid | ( | ( | ||||||
| Credit to equity for equity-settled | ||||||||
share-based payments | ||||||||
| Tax on share-based payment | ||||||||
transactions | ||||||||
| Transfer to own shares held on exercise | ||||||||
of equity incentives | ( | |||||||
Share repurchase and cancellation | ( | ( | ( | |||||
New shares issued and own shares purchased | ||||||||
Balance at 31 December 2023 | ( | ( | ( |
| 2023 | 2022 | |
| £ millions | £ millions | |
| i) Revenue: | ||
Asia Pacific | 484.9 | 519.6 |
UK | 254.9 | 259.7 |
Europe | 281.9 | 276.5 |
Rest of World | 42.4 | 43.8 |
1,064.1 | 1,099.6 | |
| ii) Gross profit (net fee income): | ||
Asia Pacific | 167.9 | 193.8 |
UK | 60.9 | 74.0 |
Europe | 126.3 | 124.1 |
Rest of World | 31.7 | 36.3 |
386.8 | 428.2 | |
| iii) Operating profit and profit before taxation: | ||
Asia Pacific | 19.3 | 37.5 |
UK | (0.4) | 3.4 |
Europe | 11.4 | 17.6 |
Rest of World | (4.0) | (0.3) |
Operating profit | 26.3 | 58.2 |
Net finance costs | (5.5) | (2.6) |
Profit before taxation | 20.8 | 55.6 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| iv) Revenue by business grouping: | ||
| Robert Walters | 836.0 | 868.5 |
Resource Solutions (recruitment process outsourcing) | 228.1 | 231.1 |
1,064.1 | 1,099.6 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| v) Revenue by service grouping: | ||
Permanent | 242.7 | 281.9 |
Temporary | 628.9 | 670.5 |
Interim | 128.7 | 119.9 |
Other | 63.8 | 27.3 |
1,064.1 | 1,099.6 |
| 2023 | 2022 | ||
| £ millions | £ millions | ||
Interest on financing facilities | 1.4 | 1.0 | |
Lease interest | 10 | 3.4 | 2.5 |
Total borrowing costs | 4.8 | 3.5 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| Profit is stated after charging: | ||
| Auditor's remuneration – BDO LLP (as auditor) | ||
- Fees payable to the Company’s auditor for the audit of the Company's annual accounts | 0.1 | 0.1 |
- The audit of the Company's subsidiaries pursuant to legislation | 1.0 | 0.7 |
Total audit fees | 1.1 | 0.8 |
- Audit related assurance services | - | - |
- Other services supplied pursuant to legislation | 0.1 | 0.1 |
Total non-audit fees | 0.1 | 0.1 |
Total fees | 1.2 | 0.9 |
Depreciation and amortisation of property, plant & equipment and intangible assets owned | 8.9 | 6.8 |
Depreciation of right-of-use assets | 15.1 | 14.9 |
(Profit) loss on disposal of right-of-use assets, PPE and intangibles | (0.2) | 0.4 |
Impairment of right-of-use assets | 0.2 | - |
Impairment of trade receivables (net) | 0.4 | (0.3) |
Expense relating to short-term leases | 1.3 | 1.5 |
Foreign exchange loss (gain) | 1.3 | (0.5) |
| 2023 | 2022 | |
| Number | Number | |
| The average monthly number of employees of the Group | ||
| (including Executive Directors) during the year was: | ||
Group employees | 4,266 | 4,031 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 225.0 | 231.7 |
Social security costs | 26.3 | 24.5 |
Other pension costs | 8.3 | 7.9 |
Cost of employee share options and awards | 0.7 | 2.5 |
260.3 | 266.6 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| Current tax charge | ||
Corporation tax – UK | - | 0.2 |
Corporation tax – Overseas | 9.3 | 14.7 |
| Adjustments in respect of prior years | ||
Corporation tax – UK | (0.2) | - |
Corporation tax – Overseas | 0.2 | 0.8 |
9.3 | 15.7 | |
| Deferred tax | ||
Deferred tax – UK | 0.1 | 0.5 |
Deferred tax – Overseas | (2.6) | (0.4) |
| Adjustments in respect of prior years | ||
Deferred tax – UK | (0.6) | (0.2) |
Deferred tax – Overseas | 1.2 | 0.9 |
(1.9) | 0.8 | |
Total tax charge for year | 7.4 | 16.5 |
Profit before taxation | 20.8 | 55.6 |
Tax at standard UK corporation tax rate of (23.5%) (2022: 19%) | 4.9 | 10.6 |
| Effects of: | ||
Unrelieved losses | 1.6 | 0.7 |
Tax exempt income and other expenses not deductible | (0.4) | (0.4) |
Other timing difference | (0.1 ) | 0.3 |
Overseas earnings taxed at different rates | 0.8 | 4.0 |
Adjustments to tax charges in previous years | 0.6 | 1.5 |
Impact of tax rate change | - | (0.2) |
Total tax charge for year | 7.4 | 16.5 |
| Tax recognised directly in equity | ||
Tax on share-based payment transactions | (0.1 ) | 0.9 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| Amounts recognised as distributions to equity holders in the year: | ||
Interim dividend paid of | 4.5 | |
Final dividend for 2022 of | 11.5 | 10.7 |
15.8 | 15.2 | |
Proposed final dividend for 2023 of 17.0p per share (2022: 17.0p) | 11.2 | 11.5 |
| 2023 | 2022 | |
| Number | Number | |
| of shares | of shares | |
| Weighted average number of shares: | ||
Shares in issue throughout the year | 78,928,095 | 80,689,295 |
Shares issued in the year | 631 | 203,095 |
Shares cancelled during the year | (1,121,137) | (529,847) |
Treasury and own shares held | (11,022,701) | (10,784,800) |
For basic earnings per share | 66,784,888 | 69,577,743 |
Outstanding share options | 3,700,484 | 3,687,416 |
For diluted earnings per share | 70,485,372 | 73,265,159 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Profit for the year attributable to equity holders of the Parent | 13.4 | 39.1 |
Earnings per share (pence): 2023 | 2022 | |
Basic | 20.1 | 56.2 |
Diluted | 19.0 | 53.4 |
| Computer | |||
| Goodwill | software | Total | |
| £ millions | £ millions | £ millions | |
| Cost: | |||
At 1 January 2022 | 8.1 | 24.7 | 32.8 |
Additions | - | 7.5 | 7.5 |
Disposals | - | (3.6) | (3.6) |
Foreign currency translation differences | - | 0.1 | 0.1 |
At 31 December 2022 | 8.1 | 28.7 | 36.8 |
Additions | - | 7.9 | 7.9 |
Disposals | - | (0.9) | (0.9) |
Foreign currency translation differences | (0.1) | (0.1) | (0.2) |
At 31 December 2023 | 8.0 | 35.6 | 43.6 |
| Accumulated amortisation and impairment: | |||
At 1 January 2022 | - | 8.1 | 8.1 |
Charge for the year | - | 2.9 | 2.9 |
Disposals | - | (3.5) | (3.5) |
Foreign currency translation differences | - | - | - |
At 31 December 2022 | - | 7.5 | 7.5 |
Charge for the year | - | 3.3 | 3.3 |
Disposals | - | (0.9) | (0.9) |
Foreign currency translation differences | - | (0.1) | (0.1) |
At 31 December 2023 | - | 9.8 | 9.8 |
| Carrying value: | |||
At 1 January 2022 | 8.1 | 16.6 | 24.7 |
At 31 December 2022 | 8.1 | 21.2 | 29.3 |
At 31 December 2023 | 8.0 | 25.8 | 33.8 |
| Fixtures, | ||||
| fittings and | ||||
| Leasehold | office | Computer | ||
| improvements | equipment | equipment | Total | |
| £ millions | £ millions | £ millions | £ millions | |
| Cost: | ||||
At 1 January 2022 | 9.1 | 17.5 | 10.9 | 37.5 |
Additions | 2.3 | 4.1 | 3.1 | 9.5 |
Disposals | (1.0) | (2.5) | (0.5) | (4.0) |
Foreign currency translation differences | (0.1) | 0.7 | 0.3 | 0.9 |
At 31 December 2022 | 10.3 | 19.8 | 13.8 | 43.9 |
Additions | 0.5 | 6.2 | 1.4 | 8.1 |
Transfers | (1.1) | 1.1 | - | - |
Disposals | (2.5) | (2.7) | (2.5) | (7.7) |
Foreign currency translation differences | (0.5) | (0.7) | (0.5) | (1.7) |
At 31 December 2023 | 6.7 | 23.7 | 12.2 | 42.6 |
| Accumulated depreciation and impairment: | ||||
At 1 January 2022 | 7.5 | 11.5 | 9.5 | 28.5 |
Charge for the year | 0.6 | 1.7 | 1.6 | 3.9 |
Disposals | (1.0) | (2.3) | (0.4) | (3.7) |
Foreign currency translation differences | 0.2 | 0.5 | 0.2 | 0.9 |
At 31 December 2022 | 7.3 | 11.4 | 10.9 | 29.6 |
Charge for the year | 0.7 | 3.1 | 1.8 | 5.6 |
Disposals | (2.5) | (1.7) | (2.5) | (6.7) |
Foreign currency translation differences | (0.4) | (0.4) | (0.4) | (1.2) |
At 31 December 2023 | 5.1 | 12.4 | 9.8 | 27.3 |
| Carrying value: | ||||
At 1 January 2022 | 1.6 | 6.0 | 1.4 | 9.0 |
At 31 December 2022 | 3.0 | 8.4 | 2.9 | 14.3 |
At 31 December 2023 | 1.6 | 11.3 | 2.4 | 15.3 |
| Buildings | Equipment | Vehicles | Total | |
| £ millions | £ millions | £ millions | £ millions | |
| Cost: | ||||
At 1 January 2022 | 94.2 | 0.3 | 5.7 | 100.2 |
Additions | 18.0 | - | 2.3 | 20.3 |
Lease modifications | 1.3 | - | - | 1.3 |
Disposals | (3.7) | (0.2) | - | (3.9) |
Foreign currency translation differences | 3.2 | - | 0.5 | 3.7 |
At 31 December 2022 | 113.0 | 0.1 | 8.5 | 121.6 |
Additions | 11.9 | - | 2.8 | 14.7 |
Lease modifications | 3.9 | - | - | 3.9 |
Disposals | (15.0) | - | (4.1) | (19.1) |
Foreign currency translation differences | (4.4) | - | (0.2) | (4.6) |
At 31 December 2023 | 109.4 | 0.1 | 7.0 | 116.5 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Current | 0.8 | - |
| Non-current | 4.0 | - |
At 31 December | 4.8 | - |
| 2023 | 2022 | |
| £ millions | £ millions | |
Current | (18.0) | (18.3) |
| Non-current | (61.2) | (58.1) |
At 31 December | (79.2) | (76.4) |
| 2023 | 2022 | |
| £ millions | £ millions | |
Depreciation charge of Right-of-use assets | 15.1 | 14.9 |
Interest expense (included in finance cost) | 3.5 | 2.5 |
Interest receivable (included in finance cost) | (0.1) | - |
Expense relating to short-term leases (included in administrative expenses) | 1.3 | 1.5 |
Total charges in relation to leases | 19.8 | 18.9 |
| 2023 | 2022 | |
| £ millions | £ millions | |
| Receivables due within one year: | ||
Trade receivables | 116.5 | 142.9 |
Other receivables | 7.8 | 6.3 |
Prepayments | 7.8 | 8.8 |
Accrued income | 50.4 | 63.4 |
182.5 | 221.4 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Trade payables | 7.8 | 8.7 |
Other taxation and social security | 30.4 | 34.7 |
| Other payables | 27. 3 | 25.4 |
Accruals and deferred income | 82.5 | 110.8 |
148.0 | 179.6 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Bank overdrafts and borrowings: current | 15.8 | 26.1 |
15.8 | 26.1 | |
| The borrowings are repayable as follows: | ||
Within one year | 15.8 | 26.1 |
15.8 | 26.1 |
| Share- | |||||
| Accelerated | based | Accruals and | |||
| depreciation | Tax losses | payment | provisions | Total | |
| £ millions | £ millions | £ millions | £ millions | £ millions | |
At 1 January 2022 | 0.5 | 2.6 | 1.7 | 6.2 | 11.0 |
Charge to income | (0.8) | 0.3 | 0.2 | (0.5) | (0.8) |
Credit to equity | - | - | (0.7) | - | (0.7) |
Foreign currency translation differences | - | 0.2 | - | 0.1 | 0.3 |
At 31 December 2022 | (0.3) | 3.1 | 1.2 | 5.8 | 9.8 |
Charge to income | (0.9) | 3.4 | (0.1) | (0.5) | 1.9 |
Credit to equity | - | - | 0.1 | - | 0.1 |
Foreign currency translation differences | - | 0.3 | - | (0.5) | (0.2) |
At 31 December 2023 | (1.2) | 6.8 | 1.2 | 4.8 | 11.6 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Deferred tax assets | 11.8 | 10.0 |
Deferred tax liabilities | (0.2) | (0.2) |
11.6 | 9.8 |
| Total | |
| £ millions | |
At 1 January 2022 | 3.2 |
Additional provisions charged to income statement | 1.2 |
Provision released | (0.1) |
Utilisation of provisions | (1.5) |
Foreign exchange movements | 0.1 |
At 31 December 2022 | 2.9 |
Additional provisions charged to income statement | 0.8 |
Provision released | (0.5) |
Utilisation of provisions | (0.2) |
Foreign exchange movements | (0.2) |
At 31 December 2023 | 2.8 |
| Analysis of total provision: | |
Current | 0.7 |
Non-current | 2.1 |
| 2.8 |
| 2023 | 2022 | |
| £ millions | £ millions | |
Euros | 27.4 | 28.4 |
Japanese Yen | 15.6 | 22.1 |
Hong Kong Dollars | 8.9 | 13.6 |
Australian Dollars | 7.5 | 11.3 |
Singapore Dollars | 4.7 | 4.3 |
Chinese Renminbi | 4.3 | 7.8 |
New Zealand Dollars | 4.1 | 6.6 |
South Korean Won | 3.7 | 6.8 |
Great British Pounds Sterling | 2.7 | 3.8 |
Taiwan Dollar | 2.6 | 3.0 |
Thai Baht | 2.2 | 2.1 |
US Dollars | 2.1 | 4.5 |
Chilean Peso | 1.8 | 1.2 |
Other | 8.1 | 7.7 |
95.7 | 123.2 |
| 31 to 60 days | 61 to 90 days | More than 91 | |||
| Current | past due | past due | days past due | Total | |
| 31 December 2023 | |||||
Expected loss rate | 0.2% | 1.4% | 2.1% | 40.0% | 2.6% |
Trade receivables (£’millions) | 49.3 | 51.0 | 14.3 | 5.0 | 119.6 |
Bad debt provision (£’millions) | 0.1 | 0.7 | 0.3 | 2.0 | 3 .1 |
| 31 to 60 | 61 to 90 days | More than 91 | |||
| Current | days past due | past due | days past due | Total | |
| 31 December 2022 | |||||
Expected loss rate | 0.2% | 1.5% | 1.2% | 24.0% | 2.1% |
Trade receivables (£'millions) | 61.2 | 53.0 | 24.2 | 7.5 | 145.9 |
Bad debt provision (£'millions) | 0.1 | 0.8 | 0.3 | 1.8 | 3.0 |
| 2023 | 2022 | |
| £ millions | £ millions | |
At 1 January | 3.0 | 3.7 |
Increase during the year | 0.4 | 0.5 |
Receivables written off during the year as uncollectible | 0.4 | (0.3) |
Unused amounts reversed | (0.7) | (0.9) |
Movement in provision for impairment during the year | 0.1 | (0.7) |
At 31 December | 3.1 | 3.0 |
| 2023 | 2022 | 2023 | 2022 | |
| Number | Number | £ millions | £ millions | |
| Authorised | ||||
Ordinary shares of 20p each Allotted, called-up and fully paid | 200,000,000 | 200,000,000 | 40.0 | 40.0 |
Ordinary shares of 20p each | 76,429,714 | 78,928,095 | 15.3 | 15.8 |
| Exercisable | ||||
| Share | Price | |||
| options | granted | |||
| granted | (p) | From | To | |
Executive Options | 25,000 | 353 | March 2017 | March 2024 |
Executive Options | 44,500 | 339 | February 2018 | February 2025 |
Executive Options | 100,000 | 299 | March 2019 | March 2026 |
Executive Options | 172,000 | 400 | March 2020 | March 2027 |
SAYE | 88,943 | 326 | September 2023 | March 2024 |
Executive Options | 55,250 | 521 | March 2024 | March 2031 |
SAYE | 21,527 | 541 | October 2024 | April 2025 |
Executive Options | 55,000 | 577 | March 2025 | March 2032 |
SAYE | 135,044 | 408 | October 2025 | April 2026 |
Executive Options | 23,000 | 501 | March 2026 | March 2033 |
SAYE | 571,856 | 291 | November 2026 | May 2027 |
| 1,292,120 |
2023 | 2022 | |||
| Weighted | Weighted | |||
| average | average | |||
| exercise | exercise | |||
| Options | price (£) | Options | price (£) | |
At 1 January | 1,477,486 | 3.98 | 2,105,241 | 3.93 |
Granted during the year | 617,051 | 2.99 | 314,973 | 4.53 |
Forfeited during the year | (207,373) | 3.92 | (170,827) | 4.43 |
Lapsed during the year | (133,550) | 5.52 | (171,499) | 5.36 |
Exercised during the year | (461,494) | 3.48 | (600,402) | 3.57 |
At 31 December | 1,292,120 | 3.54 | 1,477,486 | 3.98 |
Executive Options | SAYE options | ||||||
2023 | 2022 | 2021 | 2020 | 2023 | 2022 | 2021 | |
Weighted average share price | £5.60 | £5.77 | £5.52 | £5.00 | £2.91 | £4.08 | £5.41 |
Weighted average exercise price | £5.01 | £5.77 | £5.21 | £5.52 | £2.91 | £4.08 | £5.41 |
Expected volatility | 34.5% | 34.5% | 33.4% | 31.3% | 34.5% | 34.5% | 33.4% |
Expected life | 6 | 6 | 6 | 6 | 3.25 | 3.25 | 3.25 |
Risk free rate | 3.5% | 1.3% | 0.4% | 0.2% | 3.5% | 1.3% | 0.4% |
Expected dividend yield | 4.2% | 3.5% | 2.8% | 3.0% | 4.2% | 3.5% | 2.8% |
2023 | 2022 | |||||
| Share | Co-investment | Share | Co-investment | |||
| awards | awards | Total | awards | awards | Total | |
At 1 January | 2,999,085 | 686,215 | 3,685,300 | 3,320,308 | 654,255 | 3,974,563 |
Granted during the year | 1,235,741 | 285,715 | 1,521,456 | 990,668 | 300,625 | 1,291,293 |
Vested and exercised during the year | (106,010) | - | (106,010) | (239,040) | (54,858) | (293,898) |
Lapsed during the year | (838,853) | (237,799) | (1,076,652) | (772,991) | (176,683) | (949,674) |
Forfeited during the year | (269,737) | (25,493) | (295,230) | (299,860) | (37,124) | (336,984) |
At 31 December | 3,020,226 | 708,638 | 3,728,864 | 2,999,085 | 686,215 | 3,685,300 |
2023 | 2022 | 2021 | 2020 | |
Weighted average share price | £5.24 | £6.65 | £5.52 | £5.00 |
Weighted average exercise price | nil | nil | nil | nil |
Expected volatility | 34.5% | 36.6% | 37.4% | 34.5% |
Expected life | 3 | 3 | 3 | 3 |
Risk free rate | 3.6% | 1.4% | 0.1% | 0.2% |
Expected dividend yield | 4.6% | 3.5% | 2.8% | 3.0% |
| Cash and cash | ||||
| Bank borrowings | equivalents | Leases | Total | |
| £ millions | £ millions | £ millions | £ millions | |
Net cash (debt) as at 1 January 2022 | (15.7) | 142.3 | (66.4) | 60.2 |
Cash flows | (9.4) | (24.9) | 19.3 | (15.0) |
| Non cash flows: | ||||
New leases | - | - | (20.3) | (20.3) |
Interest | (1.0) | - | (2.5) | (3.5) |
Foreign exchange adjustments | - | 5.8 | (5.2) | 0.6 |
| Other changes | - | - | (1.3) | (1.3) |
Net cash (debt) as at 1 January 2023 | (26.1) | 123.2 | (76.4) | 20.7 |
Cash flows | 11.7 | (20.9) | 16.1 | 6.9 |
| Non cash flows: | ||||
New leases | - | - | (14.7) | (14.7) |
Interest | (1.4) | - | (3.4) | (4.8) |
Foreign exchange adjustments | - | (6.6) | 2.9 | (3.7) |
| Other changes | - | - | (3.7) | (3.7) |
Net cash (debt) as at 31 December 2023 | (15.8) | 95.7 | (79.2) | 0.7 |