| 2023 | 2022 | ||
| Note(s) | £m | £m | |
| Continuing operations | |||
Revenue | |||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | |||
Finance income | 8 | ||
Finance expense | 8 | ( | ( |
Net finance income/(expense) | ( | ||
Profit before tax | 4/5 | ||
Taxation | 9 | ( | ( |
Profit for the year attributable to equity holders of the Parent | |||
| Earnings per share | |||
Basic | 10 | ||
Diluted | 10 |
| 2023 | 2022 | |
| £m | £m | |
Profit for the year | ||
| Items that will not be reclassified to profit or loss: | ||
Remeasurement of retirement benefit asset | ( | ( |
Tax recognised on remeasurement of retirement benefit asset | ||
Total items that will not be reclassified to profit or loss | ( | ( |
Other comprehensive expense for the year | ( | ( |
Total comprehensive income for the year attributable to equity holders of the Parent |
| 2023 | 2022 | ||
| (as restated)* | |||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Equity accounted investments | 14 | ||
Retirement benefit asset | 21 | ||
Trade and other receivables | 16 | ||
Insurance recovery asset | 20 | ||
Deferred tax | 9 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | |||
Trade and other receivables | 16 | ||
Insurance recovery asset | 20 | ||
Cash and cash equivalents | 17 | ||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Non-current liabilities | |||
Other payables | 19 | ||
Lease liabilities | 13 | ||
Provisions for other liabilities and charges | 20 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 19 | ||
Taxation | 9 | ||
Lease liabilities | 13 | ||
Provisions for other liabilities and charges | 20 | ||
Total current liabilities | |||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 22 | ||
Share premium | |||
Translation reserve | |||
Treasury shares | ( | ||
Retained earnings | |||
Total equity |
| Share | Share | Translation | Treasury | Retained | Total | |
| capital | premium | reserve | shares | earnings | equity | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ||||||
Profit for the year | ||||||
Other comprehensive expense | ( | ( | ||||
Equity-settled share-based payments | ||||||
At 31 December 2022 | ||||||
At 1 January 2023 | ||||||
Profit for the year | ||||||
Other comprehensive expense | ( | ( | ||||
Issue of ordinary shares under employee share option plans | ( | ( | ||||
Shares purchased to satisfy employee share schemes | ( | ( | ||||
Equity-settled share-based payments | ||||||
Acquisition of treasury shares | ( | ( | ||||
Dividends paid | ( | ( | ||||
At 31 December 2023 | ( |
| 2023 | 2022 | ||
| Note(s) | £m | £m | |
| Cash flows generated from/(used by) operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Finance income | 8 | ( | ( |
Finance expense | 8 | ||
Taxation | 9 | ||
Profit on disposals of property, plant and equipment | ( | ( | |
Impairment of investment in joint venture | 14 | ||
Depreciation and impairment of property, plant and equipment | 5/13 | ||
Impairment of intangible assets | 5/12 | ||
Amortisation of intangible assets | 5/12 | ||
Shares purchased to satisfy employee share schemes | ( | ||
Share-based payments expense | 6/21 | ||
Cash generated from operations before changes in working capital and provisions | |||
Decrease in inventories | |||
Decrease/(increase) in receivables | ( | ||
(Decrease)/increase in payables | ( | ||
Movement in provisions and employee benefits | ( | ( | |
Cash generated from operations | |||
Interest received | |||
Interest paid | ( | ( | |
Taxation paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows generated from/(used by) investing activities | |||
Additions to owned property, plant and equipment | 13 | ( | |
Additions to intangible assets | 12 | ( | ( |
Proceeds on disposals of property, plant and equipment | |||
Addition to cost of investment in joint venture | 14 | ( | |
Net cash used by investing activities | ( | ( | |
| Cash flows generated from/(used by) financing activities | |||
Ordinary dividends paid | 11 | ( | |
Acquisition of treasury shares | ( | ||
Repayments of lease liabilities – principal | 17 | ( | ( |
Repayment of loans | 17 | ( | |
Net cash used by financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | 17 | ||
Cash and cash equivalents at end of the year | 17 |
| Other | ||||
| Adjusted | P&H | items | Total | |
| 2022 | £m | £m | £m | £m |
Revenue | 1,421.4 | – | – | 1,421.4 |
Cost of sales | (1,328.7) | – | – | (1,328.7) |
Gross profit | 92.7 | – | – | 92.7 |
Administrative expenses before adjusting items | (56.4) | – | – | (56.4) |
| Adjusting items: | ||||
P&H insurance recovery | – | 5.2 | – | 5.2 |
Transformation costs | – | – | (5.7) | (5.7) |
Tunnel boring machines impairment | – | – | (1.4) | (1.4) |
Profit on disposal of other investment | – | – | 0.5 | 0.5 |
Administrative expenses | (56.4) | 5.2 | (6.6) | (57.8) |
Operating profit/(loss) | 36.3 | 5.2 | (6.6) | 34.9 |
Net finance expense | (2.1) | – | – | (2.1) |
Profit/(loss) before tax | 34.2 | 5.2 | (6.6) | 32.8 |
Taxation | (7.0) | (1.0) | 1.1 | (6.9) |
Profit/(loss) for the year attributable to equity holders of the Parent | 27. 2 | 4.2 | (5.5) | 25.9 |
Basic earnings per share | 9.9p | 9.4p |
| Intangible | Other | |||
| Adjusted | impairment | items | Total | |
| 2023 | £m | £m | £m | £m |
Revenue | 1,332.0 | – | – | 1,332.0 |
Cost of sales | (1,227.2) | – | – | (1,227.2) |
Gross profit | 104.8 | – | – | 104.8 |
Administrative expenses before adjusting items | (64.7) | – | – | (64.7) |
| Adjusting items: | ||||
Restructuring costs | – | – | (1.8) | (1.8) |
Transformation costs | – | – | (6.2) | (6.2) |
Impairment of intangible asset | – | (5.3) | – | (5.3) |
Administrative expenses | (64.7) | (5.3) | (8.0) | (78.0) |
Operating profit/(loss) | 40.1 | (5.3) | (8.0) | 26.8 |
Net finance income | 4.1 | – | – | 4.1 |
Profit/(loss) before tax | 44.2 | (5.3) | (8.0) | 30.9 |
Taxation | (10.7) | – | 1.9 | (8.8) |
Profit/(loss) for the year attributable to equity holders of the Parent | 33.5 | (5.3) | (6.1) | 22.1 |
Basic earnings per share | 12.2p | 8.1p |
| Natural | Central | |||
| Resources | Transportation | costs | Total | |
| 2022 | £m | £m | £m | £m |
| Segment revenue | ||||
Total revenue | 375.1 | 1,046.3 | – | 1,421.4 |
| Segment profit/(loss) | ||||
Operating profit/(loss) before other items | 15.0 | 31.5 | (10.2) | 36.3 |
Share of results of joint ventures and associates | – | – | – | – |
Operating profit/(loss) before adjusting items | 15.0 | 31.5 | (10.2) | 36.3 |
| Adjusting items: | ||||
P&H insurance recovery | 5.2 | – | – | 5.2 |
Transformation costs | (0.7) | – | (5.0) | (5.7) |
Tunnel boring machines impairment | – | (1.4) | – | (1.4) |
Profit on disposal of other investment | – | – | 0.5 | 0.5 |
Profit/(loss) from operations | 19.5 | 30.1 | (14.7) | 34.9 |
Net finance expense | (2.1) | |||
Profit before tax | 32.8 | |||
| Segment profit/(loss) is stated after charging the following: | ||||
Depreciation and impairment | 2.4 | 8.9 | – | 11.3 |
Amortisation | 0.1 | 0.5 | – | 0.6 |
| Segment assets | ||||
Reportable segment assets (as restated)* | 120.9 | 167.2 | 1.0 | 289.1 |
| Unallocated assets: | ||||
Retirement benefit asset | 60.2 | |||
Deferred tax | 14.5 | |||
Cash and cash equivalents | 123.8 | |||
Total assets (as restated)* | 487.6 | |||
| Additions to non-current assets | ||||
Property, plant and equipment (as restated)* | 5.6 | 16.8 | – | 22.4 |
Intangible assets | – | 0.3 | – | 0.3 |
| Segment liabilities | ||||
Reportable segment liabilities (as restated)* | 71.9 | 160.5 | 43.8 | 276.2 |
| Unallocated liabilities: | ||||
Taxation | 0.2 | |||
Total liabilities (as restated)* | 276.4 |
| Natural | Central | |||
| Resources | Transportation | costs | Total | |
| 2023 | £m | £m | £m | £m |
| Segment revenue | ||||
Total revenue | 388.9 | 943.1 | – | 1,332.0 |
| Segment profit/(loss) | ||||
Operating profit/(loss) before adjusting items | 21.8 | 28.0 | (9.7) | 40.1 |
| Adjusting items: | ||||
Restructuring costs | – | (1.8) | – | (1.8) |
Transformation costs | (0.1) | – | (6.1) | (6.2) |
Impairment of intangible asset | – | (5.3) | – | (5.3) |
Profit/(loss) from operations | 21.7 | 20.9 | (15.8) | 26.8 |
Net finance income | 4.1 | |||
Profit before tax | 30.9 | |||
| Segment profit/(loss) is stated after charging the following: | ||||
Depreciation | 4.5 | 10.3 | – | 14.8 |
Amortisation and impairment | 0.2 | 6.4 | – | 6.6 |
| Segment assets | ||||
Reportable segment assets | 121.6 | 116.4 | 0.9 | 238.9 |
| Unallocated assets: | ||||
Retirement benefit asset | 53.5 | |||
Deferred tax | 11.8 | |||
Cash and cash equivalents | 164.4 | |||
Total assets | 468.6 | |||
| Additions to non-current assets | ||||
Property, plant and equipment | 4.1 | 6.1 | – | 10.2 |
Intangible assets | – | 0.1 | – | 0.1 |
| Segment liabilities | ||||
Reportable segment liabilities | 91.9 | 148.1 | 8.6 | 248.6 |
| Unallocated liabilities: | ||||
Taxation | 0.6 | |||
Total liabilities | 249.2 |
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries | 235.9 | 230.4 |
Social security costs | 25.7 | 26.4 |
Other pension costs – defined contribution schemes (note 21) | 12.6 | 11.7 |
Share-based payments expense (note 21) | 2.2 | 1.1 |
276.4 | 269.6 |
| 2023 | 2022 | |
| Number | Number | |
| Monthly average number of persons employed | ||
Natural Resources | 1,620 | 1,718 |
Transportation | 1,753 | 1,787 |
Central | 21 | 20 |
3,394 | 3,525 |
| 2023 | 2022 | |
| £m | £m | |
Remuneration | 2.0 | 1.9 |
Post-employment benefits | 0.1 | 0.1 |
2.1 | 2.0 |
| 2023 | 2022 | |
| £m | £m | |
Interest income from bank deposits | 4.8 | 0.5 |
Interest income on the net assets of the defined benefit pension scheme (note 21) | 3.2 | 1.3 |
Finance income | 8.0 | 1.8 |
Interest payable on interest bearing bank loans, borrowings and other similar charges | (2.3) | (2.7) |
Interest expense on lease liabilities | (1.5) | (1.2) |
Other interest | (0.1) | – |
Finance expense | (3.9) | (3.9) |
Net finance income/(expense) | 4.1 | (2.1) |
| 2023 | 2022 | |
| £m | £m | |
| Profit before tax is stated after charging: | ||
Amortisation and impairment of intangible assets (note 12) | 6.6 | 0.6 |
Depreciation and impairment of property, plant and equipment (note 13) | 14.8 | 11.3 |
Restructuring costs (note 3) | 1.8 | – |
Transformation costs (note 3) | 6.2 | 5.7 |
Expenses relating to short-term leases and leases of low value assets | 54.8 | 62.4 |
| and after crediting: | ||
RDEC grant income | 5.7 | 5.5 |
P&H insurance recovery (note 3) | – | 5.2 |
Profit on disposal of other investment (note 3) | – | 0.5 |
| 2023 | 2022 | |
| £m | £m | |
Fees payable to the Group’s auditors for the audit of the annual financial statements | 0.1 | 0.1 |
| Fees payable to the Group’s auditors in respect of: | ||
Audit of financial statements of subsidiaries of the Company | 1.0 | 1.0 |
1.1 | 1.1 |
| 2023 | 2022 | |
| £m | £m | |
| Analysis of deferred tax movements | ||
At 1 January | 14.5 | 15.4 |
| Deferred tax in consolidated income statement | ||
Accelerated capital allowances | 0.1 | 1.3 |
Short-term temporary differences | (1.6) | 0.5 |
Tax losses | (2.9) | (4.4) |
(4.4) | (2.6) | |
| Deferred tax in other comprehensive income | ||
Retirement benefit assets | 1.7 | 1.7 |
At 31 December | 11.8 | 14.5 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Management expenses and charges incurred by Parent Company | 54.4 | 54.7 | 54.2 | 54.7 |
Capital losses | 270.6 | 270.6 | 241.0 | 241.0 |
| 2023 | 2022 | |
| £m | £m | |
| On profit for the year | ||
UK corporation tax at blended rate of 23.5% (2022: statutory rate of 19.0%) | (5.4) | (4.6) |
Adjustment in respect of prior years | 1.0 | 0.3 |
Current tax charge for the year | (4.4) | (4.3) |
Deferred tax charge for the current year | (3.2) | (2.5) |
Adjustment in respect of prior years | (1.2) | (0.1) |
Deferred tax charge for the year | (4.4) | (2.6) |
Tax charge in the consolidated income statement | (8.8) | (6.9) |
| 2023 | 2022 | |
| £m | £m | |
| Tax reconciliation | ||
Profit before tax | 30.9 | 32.8 |
Taxation at 23.5% (2022: 19.0%) | (7. 2) | (6.2) |
Amounts qualifying for tax relief and disallowed expenses | (1.4) | (1.0) |
Rate adjustment relating to UK deferred taxation | – | 0.1 |
Adjustments in respect of prior years | (0.2) | 0.2 |
Tax charge in the consolidated income statement | (8.8) | (6.9) |
Effective rate of tax | 28.5% | 21.0% |
| 2023 | 2022 | |
| £m | £m | |
| Tax in other comprehensive income | ||
Current tax – Retirement benefit assets | 2.6 | 2.2 |
Deferred tax – Retirement benefit assets | 1.7 | 1.7 |
Tax credit in other comprehensive income | 4.3 | 3.9 |
| 2023 | 2022 | |
| £m | £m | |
| Deferred tax asset recognised | ||
Accelerated capital allowances | 2.2 | 2.1 |
Short-term temporary differences | 1.6 | 3.2 |
Retirement benefit assets | (13.3) | (15.0) |
Tax losses | 21.3 | 24.2 |
Deferred tax asset | 11.8 | 14.5 |
| Customer | Other acquired | Other | |||
| Goodwill | relationships | intangibles | intangibles | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2022 | 54.1 | 15.4 | 9.7 | 15.9 | 95.1 |
Additions | – | – | – | 0.3 | 0.3 |
At 31 December 2022 | 54.1 | 15.4 | 9.7 | 16.2 | 95.4 |
At 1 January 2023 | 54.1 | 15.4 | 9.7 | 16.2 | 95.4 |
Additions | – | – | – | 0.1 | 0.1 |
Disposals | – | – | – | (0.1) | (0.1) |
At 31 December 2023 | 54.1 | 15.4 | 9.7 | 16.2 | 95.4 |
| Accumulated amortisation and impairment | |||||
At 1 January 2022 | 9.0 | 15.4 | 9.7 | 8.5 | 42.6 |
Charge in year | – | – | – | 0.6 | 0.6 |
At 31 December 2022 | 9.0 | 15.4 | 9.7 | 9.1 | 43.2 |
At 1 January 2023 | 9.0 | 15.4 | 9.7 | 9.1 | 43.2 |
Charge in year | – | – | – | 1.3 | 1.3 |
Impairment in year | – | – | – | 5.3 | 5.3 |
Disposals | – | – | – | (0.1) | (0.1) |
At 31 December 2023 | 9.0 | 15.4 | 9.7 | 15.6 | 49.7 |
| Net book value | |||||
At 31 December 2023 | 45.1 | – | – | 0.6 | 45.7 |
At 31 December 2022 | 45.1 | – | – | 7.1 | 52.2 |
At 1 January 2022 | 45.1 | – | – | 7.4 | 52.5 |
| 2023 | 2022 | |
| Number | Number | |
| (millions) | (millions) | |
Weighted average number of ordinary shares in issue for basic earnings per share calculation | 273.6 | 275.0 |
Dilutive potential ordinary shares arising from employee share schemes | 8.5 | 1.7 |
Weighted average number of ordinary shares in issue for diluted earnings per share calculation | 282.1 | 276.7 |
| Dividend | |||
| per share | 2023 | 2022 | |
| pence | £m | £m | |
Interim dividend for the year ended 31 December 2023 | 0.4 | 1.1 | – |
Dividends settled in cash | 1.1 | – | |
Dividends settled in shares | – | – | |
Amount recognised as distributions to equity holders in the year | 1.1 | – |
Investments in joint ventures | £m |
| Cost | |
At 1 January 2022 | 14.4 |
Additions | 6.5 |
At 31 December 2022 | 20.9 |
At 1 January 2023 | 20.9 |
At 31 December 2023 | 20.9 |
| Share of post-acquisition reserves | |
At 1 January 2022 | (14.0) |
At 31 December 2022 | (14.0) |
At 1 January 2023 | (14.0) |
At 31 December 2023 | (14.0) |
| Impairment | |
At 1 January 2022 | – |
Impairment in year | (6.5) |
At 31 December 2022 | (6.5) |
At 1 January 2023 | (6.5) |
At 31 December 2023 | (6.5) |
| Net book value | |
At 31 December 2023 | 0.4 |
At 31 December 2022 | 0.4 |
At 1 January 2022 | 0.4 |
| Right-of-use assets | |||||
| Land and | Plant and | Land and | Vehicles, plant | ||
| buildings | equipment | buildings | and equipment | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost | |||||
At 1 January 2022 | 0.6 | 27.0 | 14.1 | 29.4 | 71.1 |
Additions (as restated)* | – | 0.2 | 9.1 | 13.1 | 22.4 |
Disposals | (0.6) | (2.6) | (1.4) | (14.2) | (18.8) |
At 31 December 2022 (as restated)* | – | 24.6 | 21.8 | 28.3 | 74.7 |
At 1 January 2023 | – | 24.6 | 21.8 | 28.3 | 74.7 |
Additions | – | – | 0.5 | 9.7 | 10.2 |
Disposals | – | (9.6) | (2.8) | (5.3) | (17.7) |
At 31 December 2023 | – | 15.0 | 19.5 | 32.7 | 67. 2 |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | 0.6 | 21.6 | 6.1 | 10.8 | 39.1 |
Charge in year | – | 2.9 | 2.1 | 4.9 | 9.9 |
Impairment in year | – | 1.4 | – | – | 1.4 |
Disposals | (0.6) | (2.6) | (0.6) | (3.9) | (7.7) |
At 31 December 2022 | – | 23.3 | 7.6 | 11.8 | 42.7 |
At 1 January 2023 | – | 23.3 | 7.6 | 11.8 | 42.7 |
Charge in year | – | 0.9 | 4.8 | 9.1 | 14.8 |
Disposals | – | (9.6) | (2.6) | (4.9) | (17.1) |
At 31 December 2023 | – | 14.6 | 9.8 | 16.0 | 40.4 |
| Net book value | |||||
At 31 December 2023 | – | 0.4 | 9.7 | 16.7 | 26.8 |
At 31 December 2022 (as restated)* | – | 1.3 | 14.2 | 16.5 | 32.0 |
At 1 January 2022 | – | 5.4 | 8.0 | 18.6 | 32.0 |
| 2023 | 2022 | |
| £m | £m | |
Interest expense (included in finance expense) | 1.5 | 1.2 |
Expense relating to short-term leases (included in cost of sales and administrative expenses) | 54.8 | 62.4 |
| 2023 | 2022 | |
| (as restated)* | ||
| £m | £m | |
Current | 10.3 | 11.0 |
Non-current | 14.0 | 18.5 |
24.3 | 29.5 |
Investments in subsidiaries | £m |
| Cost | |
At 1 January 2022 | 426.0 |
Additions | 1.1 |
At 31 December 2022 | 427.1 |
At 1 January 2023 | 427.1 |
Additions | 2.2 |
At 31 December 2023 | 429.3 |
Amounts written off At 1 January 2022 | (273.7) |
At 31 December 2022 | (273.7) |
At 1 January 2023 | (273.7) |
At 31 December 2023 | (273.7) |
| Net book value | |
At 31 December 2023 | 155.6 |
At 31 December 2022 | 153.4 |
At 1 January 2022 | 152.3 |
| 2023 | 2022 | |
| £m | £m | |
Contract assets | 26.9 | 50.8 |
Non-current assets recognised relating to customer retentions | 4.2 | 3.4 |
Contract liabilities | (5.1) | (1.4) |
2023 | 2022 | |
| Joint ventures | Joint ventures | |
| £m | £m | |
Revenue | – | (0.8) |
Profit before tax | – | – |
Taxation | – | – |
Profit for the year | – | – |
Non-current assets | – | – |
Trade and other receivables | 0.9 | 6.1 |
Cash and cash equivalents | – | (0.1) |
Trade and other payables – current | (0.5) | (5.6) |
Non-current liabilities | – | – |
Investments in joint ventures and associates | 0.4 | 0.4 |
Dividends received by Group | – | – |
2023 | 2022 | |
| Joint ventures | Joint ventures | |
| £m | £m | |
Revenue | 0.1 | (1.9) |
Profit before tax | – | – |
Taxation | – | – |
Profit for the year | – | – |
Non-current assets | – | – |
Trade and other receivables | 2.0 | 17.4 |
Cash and cash equivalents | 0.1 | (0.3) |
Trade and other payables – current | (0.9) | (16.1) |
Non-current liabilities | – | – |
Equity | 1.2 | 1.0 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Cash and cash equivalents | 164.4 | 123.8 | 81.8 | 0.1 |
Cash and cash equivalents in the cash flow statement | 164.4 | 123.8 | 81.8 | 0.1 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| (as restated)* | ||||
| £m | £m | £m | £m | |
Cash and cash equivalents | 164.4 | 123.8 | 81.8 | 0.1 |
Net cash before lease liabilities | 164.4 | 123.8 | 81.8 | 0.1 |
Lease liabilities (note 13) (as restated)* | (24.3) | (29.5) | – | – |
Net cash | 140.1 | 94.3 | 81.8 | 0.1 |
| Cash and cash | Borrowings – | Borrowings – | Lease liabilities | ||
| equivalents | current | non-current | (as restated)* | Total | |
| Group | £m | £m | £m | £m | £m |
Net cash/(debt) at 1 January 2022 | 159.4 | (7.4) | (32.0) | (26.8) | 93.2 |
Cash flows | (35.6) | 7.4 | 32.0 | 8.4 | 12.2 |
New leases (as restated)* | – | – | – | (22.2) | (22.2) |
Disposal of leases | – | – | – | 11.1 | 11.1 |
Interest expense | – | – | – | (1.2) | (1.2) |
Interest payments (presented as operating cash flows) | – | – | – | 1.2 | 1.2 |
Net cash/(debt) at 31 December 2022 (as restated)* | 123.8 | – | – | (29.5) | 94.3 |
Net cash/(debt) at 1 January 2023 | 123.8 | – | – | (29.5) | 94.3 |
Cash flows | 40.6 | – | – | 12.6 | 53.2 |
New leases | – | – | – | (10.2) | (10.2) |
Disposal of leases | – | – | – | 2.8 | 2.8 |
Interest expense | – | – | – | (1.5) | (1.5) |
Interest payments (presented as operating cash flows) | – | – | – | 1.5 | 1.5 |
Net cash/(debt) at 31 December 2023 | 164.4 | – | – | (24.3) | 140.1 |
| Cash and cash | Borrowings – | Borrowings – | ||
| equivalents | current | non-current | Total | |
| Company | £m | £m | £m | £m |
Net cash/(debt) at 1 January 2022 | 75.0 | (7.4) | (32.0) | 35.6 |
Cash flows | (74.9) | 7.4 | 32.0 | (35.5) |
Net cash at 31 December 2022 | 0.1 | – | – | 0.1 |
Net cash/(debt) at 1 January 2023 | 0.1 | – | – | 0.1 |
Cash flows | 81.7 | – | – | 81.7 |
Net cash at 31 December 2023 | 81.8 | – | – | 81.8 |
| 2023 | 2022 | |
| £m | £m | |
| Aggregate amount of the transaction price allocated to long-term | ||
contracts that are partially or fully unsatisfied as at 31 December | 1,826.2 | 1,812.6 |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Amounts included in current assets | ||||
Trade receivables | 92.5 | 98.3 | – | – |
Other receivables | 6.6 | 6.8 | – | – |
Contract assets | 26.9 | 50.8 | – | – |
Prepayments and accrued income | 23.1 | 31.3 | 0.9 | 0.9 |
Amounts owed by joint ventures and associates | – | 0.2 | – | – |
Amounts owed by subsidiary undertakings | – | – | – | 69.4 |
149.1 | 187.4 | 0.9 | 70.3 | |
| Amounts included in non-current assets | ||||
Other receivables | 4.2 | 3.5 | – | – |
| Less than | 60 to 120 days | More than 120 days | |||
| Current | 60 days past due | past due | past due | Total | |
| 31 December 2023 | |||||
| Group 1 | |||||
Expected loss rate | 0.00% | 0.10% | 0.25% | 0.50% | |
£m | £m | £m | £m | £m | |
Trade receivables | 78.5 | 11.9 | 1.7 | 0.2 | 92.3 |
Contract assets | 13.8 | 6.4 | 2.0 | 4.7 | 26.9 |
Loss allowance | – | – | – | – | – |
| Group 2 | |||||
Expected loss rate | 1.0% | 2.0% | 15.0% | 30.0% | |
£m | £m | £m | £m | £m | |
Trade receivables | 0.1 | – | – | 0.1 | 0.2 |
Contract assets | – | – | – | – | – |
Loss allowance | – | – | – | – | – |
| 31 December 2022 | |||||
| Group 1 | |||||
Expected loss rate | 0.00% | 0.10% | 0.25% | 0.50% | |
£m | £m | £m | £m | £m | |
Trade receivables | 94.3 | 2.1 | 0.7 | 0.2 | 97.3 |
Contract assets | 34.0 | 15.2 | 1.3 | 0.2 | 50.8 |
Loss allowance | – | – | – | – | – |
| Group 2 | |||||
Expected loss rate | 1.0% | 2.0% | 15.0% | 30.0% | |
£m | £m | £m | £m | £m | |
Trade receivables | 0.7 | 0.2 | – | 0.1 | 1.0 |
Contract assets | – | – | – | – | – |
Loss allowance | – | – | – | – | – |
| Group and Company | ||
| 2023 | 2022 | |
| £m | £m | |
Expiring between one and five years | 270.0 | 280.0 |
Element of above facilities available for borrowings | – | – |
2023 | 2022 | |||||
| Between | ||||||
| Between | Within | one and | ||||
| Within | one and | Total (as | one year (as | five years (as | ||
| Total | one year | five years | restated)* | restated)* | restated)* | |
| £m | £m | £m | £m | £m | £m | |
Lease liabilities – pounds sterling | 24.3 | 10.3 | 14.0 | 29.5 | 11.0 | 18.5 |
Trade and other payables – pounds sterling | 104.8 | 102.6 | 2.2 | 140.6 | 139.5 | 1.1 |
Total financial liabilities not measured at fair value | 129.1 | 112.9 | 16.2 | 170.1 | 150.5 | 19.6 |
2023 | 2022 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Trade and other receivables (as above) | 110.1 | 5.9 | 114.7 | 7.5 |
Contract assets | 26.9 | – | 50.8 | – |
Prepayments and accrued income | 23.1 | – | 31.3 | – |
160.1 | 5.9 | 196.8 | 7.5 |
2023 | 2022 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Trade and other payables (as above) | 102.6 | 2.2 | 139.5 | 1.1 |
Contract liabilities | 5.1 | – | 1.4 | – |
Accruals and deferred income | 100.1 | – | 91.6 | – |
207. 8 | 2.2 | 232.5 | 1.1 |
2023 | 2022 | |
| Financial assets | ||
Cash and cash equivalents | 0.00% to 5.15% | 0.00% to 3.40% |
2023 | 2022 | |||||||
| Between | Between | |||||||
| Within | one and | After five | Within | one and | After five | |||
| Total | one year | five years | years | Total | one year | five years | years | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cash and cash equivalents: | ||||||||
pounds sterling | 163.9 | 163.9 | – | – | 123.2 | 123.2 | – | – |
other | 0.5 | 0.5 | – | – | 0.6 | 0.6 | – | – |
164.4 | 164.4 | – | – | 123.8 | 123.8 | – | – | |
| Trade, other receivables and amounts owed | ||||||||
| by joint ventures and associates: | ||||||||
pounds sterling | 103.3 | 99.1 | 4.2 | – | 108.8 | 105.3 | 3.5 | – |
| Insurance recovery asset: | ||||||||
pounds sterling | 12.7 | 11.0 | 1.7 | – | 13.4 | 9.4 | 4.0 | – |
116.0 | 110.1 | 5.9 | – | 122.2 | 114.7 | 7.5 | – | |
| Total financial assets | ||||||||
not measured at fair value | 280.4 | 274.5 | 5.9 | – | 246.0 | 238.5 | 7.5 | – |
– | – | – | – |
| Expected credit | Funding | ||
| loss provision | obligations | Total | |
| Company | £m | £m | £m |
| Current | |||
At 1 January 2022 | 40.0 | – | 40.0 |
Reclassified from non-current | – | 0.1 | 0.1 |
Reclassified to amounts owed by subsidiary undertakings | (40.0) | – | (40.0) |
At 31 December 2022 | – | 0.1 | 0.1 |
At 1 January 2023 | – | 0.1 | 0.1 |
Reclassified from non-current | – | 0.1 | 0.1 |
Utilised | – | (0.1) | (0.1) |
At 31 December 2023 | – | 0.1 | 0.1 |
| Non-current | |||
At 1 January 2022 | – | 0.7 | 0.7 |
Provided | – | 0.1 | 0.1 |
Reclassified to current | – | (0.1) | (0.1) |
At 31 December 2022 | – | 0.7 | 0.7 |
At 1 January 2023 | – | 0.7 | 0.7 |
Reclassified to current | – | (0.1) | (0.1) |
At 31 December 2023 | – | 0.6 | 0.6 |
Type | Valuation technique | Significant unobservable inputs |
Other financial liabilities (as above) | Discounted cash flow | Not applicable |
Group | Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Current liabilities | ||||
Trade payables | 69.3 | 97.5 | – | – |
Other payables | 24.1 | 33.4 | 0.1 | 0.1 |
Social security | 8.6 | 7.9 | – | – |
Contract liabilities | 5.1 | 1.4 | – | – |
Accruals and deferred income | 100.1 | 91.6 | 0.5 | 0.9 |
Amounts owed to joint ventures and associates | 0.6 | 0.7 | – | – |
Amounts owed to subsidiary undertakings | – | – | 40.2 | 26.4 |
207.8 | 232.5 | 40.8 | 27.4 | |
| Non-current liabilities | ||||
Other payables | 2.2 | 1.1 | – | – |
2.2 | 1.1 | – | – |
| 2023 | 2022 | |
| Movements in present value of defined benefit obligations | £m | £m |
At 1 January | 527.1 | 837.5 |
Interest cost | 25.5 | 14.8 |
Remeasurements – demographic assumptions | (1.0) | (0.3) |
Remeasurements – financial assumptions | 14.8 | (321.4) |
Remeasurements – experience adjustments | 10.5 | 29.7 |
Benefits paid | (34.3) | (33.2) |
At 31 December | 542.6 | 527.1 |
| 2023 | 2022 | |
| Movements in fair value of scheme assets | £m | £m |
At 1 January | 587.3 | 904.6 |
Interest income | 28.7 | 16.1 |
Remeasurements – return on assets | 6.5 | (310.7) |
Contributions by employer | 8.1 | 10.8 |
Administrative expenses | (0.2) | (0.3) |
Benefits paid | (34.3) | (33.2) |
At 31 December | 596.1 | 587.3 |
| 2023 | 2022 | |
| Expense recognised in the income statement | £m | £m |
Administrative expenses paid by the pension scheme | (0.2) | (0.3) |
Administrative expenses paid directly by the Group | (1.8) | (1.2) |
Interest income on the net assets of the defined benefit pension scheme | 3.2 | 1.3 |
1.2 | (0.2) |
| 2023 | 2022 | |
| Fair value of scheme assets | £m | £m |
Global equities | 99.5 | 109.8 |
Multi-asset growth funds | 65.9 | 56.1 |
Multi-credit fund | 96.6 | 110.9 |
LDI plus collateral | 323.8 | 307. 2 |
Cash | 10.3 | 3.3 |
596.1 | 587.3 |
| 2023 | 2022 | 2021 | |
| £m | £m | £m | |
Present value of defined benefit obligations | (542.6) | (527.1) | (837. 5) |
Fair value of scheme assets | 596.1 | 587.3 | 904.6 |
Recognised asset for defined benefit obligations | 53.5 | 60.2 | 67.1 |
| 2023 | 2022 | 2021 | |
| Principal actuarial assumptions (expressed as weighted averages) | % | % | % |
Discount rate | 4.75 | 5.00 | 1.80 |
Future pension increases | 2.90 | 2.90 | 3.25 |
Inflation assumption | 3.05 | 3.10 | 3.40 |
2023 | 2022 | |||
| Male | Female | Male | Female | |
| (years) | (years) | (years) | (years) | |
Currently aged 65 | 22.0 | 23.8 | 21.9 | 23.9 |
Non-retirees currently aged 45 | 22.9 | 25.1 | 22.9 | 25.1 |
| Pension liability | Pension cost | |
| £m | £m | |
| Increasing the discount rate by 0.25%, decreases pension liability | ||
and increases pension income/reduces pension cost by Decreasing inflation by 0.25% (which reduces pension increases), decreases | 15.8 | 0.8 |
pension liability and increases pension income/reduces pension cost by Increasing life expectancy by one year, increases pension liability | 14.0 | 0.7 |
and reduces pension income/increases pension cost by | 19.2 | 0.9 |
2023 | 2022 | |||
| Number | Nominal value | Number | Nominal value | |
| (millions) | £m | (millions) | £m | |
| Issued share capital | ||||
| Shares in issue at beginning of year – | ||||
ordinary shares of 50p each, fully paid | 275.1 | 137. 5 | 275.0 | 137.5 |
Issued in year (see below) | 1.6 | 0.8 | 0.1 | – |
| Shares in issue at end of year – | ||||
ordinary shares of 50p each, fully paid | 276.7 | 138.3 | 275.1 | 137.5 |
LTIP | AIP | SAYE | ||
| Weighted average | ||||
| Number | Number | Number | exercise price | |
| (m) | (m) | (m) | (p) | |
Outstanding at 1 January 2022 | 5.5 | 0.2 | 1.3 | 191.9 |
Forfeited during the year | (2.3) | – | (0.5) | 278.7 |
Exercised during the year | – | (0.1) | – | – |
Granted during the year | 9.3 | 2.2 | – | – |
Outstanding at 31 December 2022 | 12.5 | 2.3 | 0.8 | 118.4 |
Outstanding at 1 January 2023 | 12.5 | 2.3 | 0.8 | 118.4 |
Forfeited during the year | (2.0) | (0.4) | (0.8) | 113.8 |
Exercised during the year | (0.6) | – | – | – |
Granted during the year | 3.7 | 1.5 | 4.9 | 50.0 |
Outstanding at 31 December 2023 | 13.6 | 3.4 | 4.9 | 50.0 |
Exercisable at the end of the period | 1.0 | 1.0 | – | – |
2023 | 2022 | |
Expected volatility | 46.0% | 20.0% |
Expected life (years) | 3.5 | 3.0 |
Risk-free interest rate | 3.2% | 1.2% |
Expected dividend yield | 2.3% | 0.0% |
| Registered | |||
| Percentage of | office/principal | ||
| Status | equity held | place of business | |
| Other subsidiaries owned directly by Costain Group PLC | |||
Costain Civil Engineering Limited | Holding Company | 100 | (1) |
Costain Investments Limited | Dormant | 100 | (8) |
Costain USA Inc. | Holding Company | 100 | (5) |
County & District Properties Limited* | Trading | 100 | (1) |
Renown Investments (Holdings) Limited* | Trading | 100 | (1) |
Lysander Services Limited* | Trading | 100 | (1) |
| Other subsidiaries owned indirectly by Costain Group PLC | |||
Brunswick Infrastructure Services Limited | Dormant | 100 | (1) |
Calvert & Russell Limited* | Trading | 100 | (1) |
CLM Engineering (Overseas) Limited | Dormant | 100 | (1) |
COGAP (Middle East) Limited* | Holding Company | 100 | (1) |
Construction Study Centre Limited* | Trading | 100 | (1) |
Costain Alcaidesa Limited* | Holding Company | 100 | (1) |
Costain America Inc. | Holding Company | 100 | (5) |
Costain Building & Civil Engineering Limited* | Holding Company | 100 | (1) |
Costain Construction Limited | Dormant | 100 | (1) |
Costain de Venezuela CA | Dormant | 100 | (15) |
Costain Energy Solutions Limited | Dormant | 100 | (1) |
Costain Engineering & Construction (Overseas) Limited* | Holding Company | 100 | (1) |
Costain Engineering Services Inc. | Dormant | 100 | (5) |
Costain International Limited* | Dormant | 100 | (1) |
Costain Management Design Limited | Dormant | 100 | (1) |
Costain Minerals Inc. | Dormant | 100 | (5) |
Costain Mining Services Inc. | Dormant | 100 | (5) |
Costain Oil, Gas & Process (Nigeria) Limited | Dormant | 95 | (16) |
Costain Oil, Gas & Process (Overseas) Limited | Dormant | 100 | (1) |
Costain Process Construction Limited | Dormant | 100 | (1) |
Costain Upstream Limited* | Trading | 100 | (2) |
JBCC Rhead PTE Limited | Dormant | 100 | (12) |
Promanex (Civils & Industrial Services) Limited | Dormant | 100 | (1) |
Promanex (Construction & Maintenance Services) Limited | Dormant | 100 | (1) |
Promanex (Total FM & Environmental Services) Limited* | Dormant | 100 | (1) |
Sunland Mining Corporation (II) | Dormant | 100 | (5) |
Westminster Plant Co. Limited | Dormant | 100 | (1) |
| Registered office/ | |||
| Percentage of | principal place of | ||
| Activity | equity held | business | |
| Principal subsidiary undertakings | |||
Costain Limited | Engineering, Construction and Maintenance | 100 | (1) |
Costain Engineering & Construction Limited | Holding and Service Company | 100 | (1) |
Costain Integrated Services Limited | Professional Services | 100 | (1) |
Costain Integrated Technology Solutions Limited | Technology Integration | 100 | (1) |
Costain Oil, Gas & Process Limited | Process Engineering | 100 | (1) |
Richard Costain Limited | Service Company | 100 | (1) |
| Issued share | Registered | ||||
| capital | Percentage of | office/principal | |||
| Activity | £m | equity held | place of business | Reporting date | |
| Principal joint ventures | |||||
ABC Electrification Ltd | Rail Electrification | 19.6 | 33.3 | (7) | 31 March |
4Delivery Limited | Civil Engineering | – | 40 | (3) | 31 March |
| Percentage | Country of | ||
| Activity | interest | business | |
| Major joint operations | |||
A-one+ Joint Venture – ASC area 12 – Highways England | Engineering and Maintenance | 33.3 | UK |
CH2M-Costain Joint Venture – Area 14 M&R contract | Engineering and Maintenance | 50 | UK |
Costain-Atkins-Black & Veatch Joint Venture – Thames Water AMP6 | Engineering | 70 | UK |
Costain-CH2M UK – ESCC JV – East Sussex highway maintenance | Engineering and Maintenance | 50 | UK |
Costain-Galliford Try Joint Venture – M1 smart motorways | Civil Engineering | 50 | UK |
Costain-MWH Joint Venture – Southern Water AMP6 | Civil Engineering | 50 | UK |
Costain-Skanska – HS2 Enabling works | Civil Engineering | 50 | UK |
| Costain-Skanska Joint Venture – A14 Cambridge to Huntingdon | Civil Engineering | 50 | UK |
| Improvement Scheme | |||
Costain-Skanska Joint Venture – Balfour Beatty Joint Venture – A14 | Civil Engineering | 33.3 | UK |
CVB Joint Venture – Thames Tideway Tunnel East | Civil Engineering | 40 | UK |
Galliford-Costain-Atkins Joint Venture – United Utilities | Engineering | 42.5 | UK |
Skanska-Costain-Strabag S1 Joint Venture – HS2 Main Works | Rail Engineering | 34 | UK |
Skanska-Costain-Strabag S2 Joint Venture – HS2 Main Works | Rail Engineering | 34 | UK |
| The ASP Batch Joint Venture – Severn Trent – Large capital schemes | Engineering | 33.3 | UK |
| outside AMP6 |
| Percentage | Country | ||
| Activity | interest | of business | |
| Other joint operations, including completed continued | |||
| Registered | |||
| Percentage of | office/principal | ||
| Status | equity held | place of business | |
| Other joint ventures or associates owned indirectly by Costain Group PLC | |||
ACM Health Solutions Limited | Dormant | 33.3 | (4) |
Brighton & Hove 4Delivery Limited | Trading | 49 | (3) |
Budimex & Costain SP ZO.O | Dormant | 50 | (14) |
Costain Abu Dhabi Co WLL | Dormant | 49 | (9) |
China Harbour-Costain Mexico S de RL de CV | Dormant | 50 | (13) |
Gravitas Offshore Limited | Dissolved 4 April 2023 | 45 | (6) |
Jalal Costain WLL | Dormant | 49 | (10) |
Nesma-Costain Process Co. Limited | Dormant | 50 | (11) |
| Percentage | Country | ||
| Activity | interest | of business | |
| Other joint operations, including completed | |||
| ACTUS Joint Venture – Trawsfynydd nuclear power station | Civil Engineering | 25 | UK |
| active waste retrieval | |||
Alstom-Babcock-Costain Joint Venture – Edinburgh to Glasgow Rail Improvement Programme | Rail Engineering | 33.3 | UK |
Alstom-Costain C644 Joint Venture – Traction power – Crossrail | Rail Engineering | 32.5 | UK |
Alstom-Costain C650 Joint Venture – HV power supply – Crossrail | Rail Engineering | 32.5 | UK |
| Amec-Costain-Jacobs Joint Venture – Magnox ILW Management | Civil Engineering | 33.3 | UK |
| Programme | |||
A-one+ Integrated Highway Services – MAC 7 | Engineering and Maintenance | 33.3 | UK |
A-one+ Integrated Highway Services – MAC 10 | Engineering and Maintenance | 25 | UK |
A-one+ Integrated Highway Services – MAC 12 | Engineering and Maintenance | 33.3 | UK |
A-one+ Integrated Highway Services – MAC 14 | Engineering and Maintenance | 33.3 | UK |
A-one+ Joint Venture – ASC area 4 – Highways England | Engineering and Maintenance | 33.3 | UK |
ATC Joint Venture – C610 – Crossrail | Rail Engineering | 32.5 | UK |
ATC Joint Venture – C695 – Crossrail | Rail Engineering | 32.5 | UK |
| Balfour Beatty-BmJV-Carillion-Costain Joint Venture – | Civil Engineering | 29 | UK |
| National Major Projects – Highways England | |||
| CosMott Joint Venture – Devonport Major Infrastructure | Consultancy | 50 | UK |
| Programme – Construction Delivery Partner | |||
Costain Arup Joint Venture – Yorkshire Water | Consultancy | 50 | UK |
| Costain-Dalekovod Joint Venture – National Grid HV Overhead | Engineering | 60 | UK |
| Line System | |||
Costain-Hochtief Joint Venture – Reading station | Civil Engineering | 50 | UK |
Costain-Lafarge Joint Venture – East and South East Framework | Civil Engineering | 50 | UK |
Costain-Lafarge Joint Venture – Midlands Framework | Civil Engineering | 50 | UK |
Costain-Laing O’Rourke Joint Venture – Bond Street station | Civil Engineering | 50 | UK |
Costain-Laing O’Rourke Joint Venture – Farringdon station | Civil Engineering | 50 | UK |
As reported | As restated | |
| 2022 | 2022 | |
| £m | £m | |
Right-of-use assets | 25.3 | 30.7 |
Lease liabilities – current | 9.1 | 11.0 |
Lease liabilities – non-current | 15.0 | 18.5 |
2023 | 2022 | |||||
| Joint ventures | Joint | Joint ventures | Joint | |||
| and associates | operations | Total | and associates | operations | Total | |
| £m | £m | £m | £m | £m | £m | |
Joint operations revenue | – | 564.6 | 564.6 | – | 599.1 | 599.1 |
Services of Group employees | – | 98.4 | 98.3 | 0.6 | 81.2 | 81.8 |
Construction services and materials | – | 20.9 | 20.9 | – | 17.2 | 17.2 |
– | 683.9 | 683.9 | 0.6 | 697.5 | 698.1 |
| Group | ||
| 2023 | 2022 | |
| £m | £m | |
Directors’ emoluments | 1.3 | 1.9 |
Executive officers’ emoluments | 2.0 | 2.1 |
Post-employment benefits | 0.1 | 0.1 |
Termination benefits | 0.2 | 0.6 |
Share-based payments | 1.5 | 0.8 |
5.1 | 5.5 |