| 2025 | 2024 | ||
| Notes | £m | £m | |
Revenue | 4 | ||
Operating profit | 4 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Disposal of businesses | 10 | ( | |
Profit before income tax | |||
Income tax | 7 | ( | ( |
Profit for the year | |||
| Profit is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Profit for the year | |||
| Earnings per share attributable to the Company’s equity holders | |||
Basic | 8 | ||
Diluted | 8 | ||
Alternative performance measures † | |||
Operating profit | 4 | ||
| Adjusted for: | |||
Amortisation excluding software | 4 | ||
Acquisition related items through operating profit | 4 | ||
Non-recurring pension scheme credit | 4 | ( | |
Adjusted operating profit | |||
Finance income | 6 | ||
Adjusted finance expense | 6 | ( | ( |
Adjusted profit before income tax | |||
Tax on adjusted profit | 7 | ( | ( |
Adjusted profit for the year | |||
| Adjusted profit is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Adjusted profit for the year | |||
| Adjusted earnings per share attributable to the Company’s | |||
equity holders | 8 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Profit for the year | |||
| Other comprehensive income/(expense) | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial loss on defined benefit pension schemes | 25 | ( | ( |
Tax on items that will not be reclassified to profit or loss | 7 | ||
Total items that will not be reclassified to profit or loss | ( | ( | |
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences on foreign operations | ( | ( | |
| Reclassification from translation reserve to income statement on disposal | |||
of foreign operations | 10 | ( | |
(Loss)/gain recognised in cash flow hedge reserve | ( | ||
Gain taken to equity as a result of effective net investment hedges | |||
Tax on items that may be reclassified to profit or loss | 7 | ( | |
Total items that may be reclassified subsequently to profit or loss | ( | ( | |
Other comprehensive expense for the year | ( | ( | |
Total comprehensive income | |||
| Total comprehensive income is attributable to: | |||
Company's equity holders | |||
Non-controlling interests | |||
Total comprehensive income |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Assets | |||
Property, plant and equipment | 11 | ||
Right-of-use assets | 12 | ||
Intangible assets | 13 | ||
Defined benefit pension assets | 25 | ||
Derivative financial assets | |||
Deferred tax assets | 20 | ||
Total non-current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Income tax receivable | |||
Derivative financial assets | |||
Cash and cash equivalents | 28 | ||
Assets classified as held for sale | |||
Total current assets | |||
Total assets |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Equity | |||
Share capital | 21 | ||
Share premium | |||
Translation reserve | ( | ( | |
Other reserves | |||
Retained earnings | |||
Total equity attributable to the Company’s equity holders | |||
Non-controlling interests | |||
Total equity | |||
| Liabilities | |||
Interest bearing loans and borrowings | 28 | ||
Defined benefit pension liabilities | 25 | ||
Other payables | 17 | ||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Deferred tax liabilities | 20 | ||
Total non-current liabilities | |||
Bank overdrafts | 28 | ||
Interest bearing loans and borrowings | 28 | ||
Trade and other payables | 17 | ||
Income tax payable | |||
Provisions | 19 | ||
Lease liabilities | 27 | ||
Derivative financial liabilities | |||
Liabilities relating to assets classified as held for sale | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Other reserves | Retained earnings | Total | |||||||||
| attributable to | |||||||||||
| Share | Share | Translation | Capital | Cash flow | Own | the Company’s | Non-controlling | Total | |||
| capital | premium | reserve | Merger | redemption | hedge | shares | Earnings | equity holders | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2025 | ( | ( | |||||||||
Profit for the year | |||||||||||
Actuarial losses on defined benefit pension schemes | ( | ( | ( | ||||||||
Foreign currency translation differences on foreign operations | ( | ( | ( | ( | |||||||
| Reclassification from translation reserve to income statement on disposal | |||||||||||
of foreign operations | ( | ( | ( | ||||||||
Gain taken to equity as a result of effective net investment hedges | |||||||||||
Loss recognised in cash flow hedge reserve | ( | ( | ( | ||||||||
Income tax credit on other comprehensive expense | |||||||||||
Total comprehensive income | ( | ( | |||||||||
2024 interim dividend | ( | ( | ( | ||||||||
2024 final dividend | ( | ( | ( | ||||||||
Movement from cash flow hedge reserve to inventory (net of tax) | |||||||||||
Hyperinflation accounting adjustments 1 | |||||||||||
Issue of share capital | |||||||||||
Own shares purchased for cancellation (Note 21) | ( | ( | ( | ||||||||
Own shares cancelled (Note 21) | ( | ||||||||||
Employee trust shares | ( | ( | ( | ||||||||
Movement on own share reserves | ( | ||||||||||
Share based payments (net of tax) | ( | ( | ( | ||||||||
At 31 December 2025 | ( | ( | ( |
Other reserves | Retained earnings | Total | |||||||||
| attributable to | |||||||||||
| Share | Share | Translation | Capital | Cash flow | Own | the Company’s | Non-controlling | Total | |||
| capital | premium | reserve | Merger | redemption | hedge | shares | Earnings | equity holders | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | ( | ( | ||||||||
Profit for the year | |||||||||||
Actuarial losses on defined benefit pension schemes | ( | ( | ( | ||||||||
Foreign currency translation differences on foreign operations | ( | ( | ( | ||||||||
| Reclassification from translation reserve to income statement on disposal | |||||||||||
of foreign operations | |||||||||||
Gain taken to equity as a result of effective net investment hedges | |||||||||||
Gain recognised in cash flow hedge reserve | |||||||||||
Income tax (charge)/credit on other comprehensive expense | ( | ( | |||||||||
Total comprehensive income | ( | ||||||||||
2023 interim dividend | ( | ( | ( | ||||||||
2023 final dividend | ( | ( | ( | ||||||||
Movement from cash flow hedge reserve to inventory (net of tax) | |||||||||||
Hyperinflation accounting adjustments 1 | |||||||||||
Non-controlling interest acquired | |||||||||||
Issue of share capital | |||||||||||
Own shares purchased for cancellation (Note 21) | ( | ( | ( | ||||||||
Own shares cancelled (Note 21) | ( | ||||||||||
Employee trust shares | ( | ( | ( | ||||||||
Movement on own share reserves | ( | ||||||||||
Share based payments (net of tax) | |||||||||||
At 31 December 2024 | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flow from operating activities | |||
Profit before income tax | |||
| Adjusted for: | |||
net finance expense | 6 | ||
amortisation excluding software | 13 | ||
acquisition related items through operating profit | 4 | ||
non-recurring pension scheme credit | 25 | ( | |
disposal of businesses | 10 | ( | |
Adjusted operating profit | |||
| Adjustments: | |||
depreciation and software amortisation | 30 | ||
other non-cash items | 30 | ||
working capital movement | 30 | ( | ( |
Cash generated from operations before acquisition related items | |||
Cash outflow from acquisition related items | 9 | ( | ( |
Income tax paid | ( | ( | |
Cash inflow from operating activities | |||
| Cash flow from investing activities | |||
Interest received | |||
Purchase of property, plant and equipment and software | 11,13 | ( | ( |
Sale of property, plant and equipment and software | |||
Purchase of businesses net of cash acquired | 9 | ( | ( |
Disposal of businesses net of cash disposed | 10 | ||
Cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Interest paid excluding interest on lease liabilities | ( | ( | |
Dividends paid | 22 | ( | ( |
Increase in borrowings | |||
Repayment of borrowings | ( | ( | |
Receipts on settlement of foreign exchange contracts | |||
Payment of lease liabilities – principal | 27 | ( | ( |
Payment of lease liabilities – interest | 27 | ( | ( |
Proceeds from issue of ordinary shares to settle share options | |||
Proceeds from exercise of market purchase share options | |||
Purchase of own shares | 21 | ( | ( |
Purchase of employee trust shares | ( | ( | |
Cash outflow from financing activities | ( | ( | |
Decrease in cash, cash equivalents and overdrafts | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Cash, cash equivalents and overdrafts at start of year | |||
Decrease in cash, cash equivalents and overdrafts | ( | ( | |
Currency translation | ( | ( | |
Cash, cash equivalents and overdrafts at end of year | 28 | ||
Alternative performance measures † | |||
Cash generated from operations before acquisition related items | |||
Purchase of property, plant and equipment and software | ( | ( | |
Sale of property, plant and equipment and software | |||
Payment of lease liabilities | 27 | ( | ( |
Operating cash flow | |||
Adjusted operating profit | |||
Add back depreciation of right-of-use assets | 12 | ||
Deduct payment of lease liabilities | 27 | ( | ( |
Lease adjusted operating profit | |||
| Cash conversion (operating cash flow as a percentage of lease adjusted | |||
operating profit) | 95% | 93% | |
Operating cash flow | |||
Net interest paid excluding interest on lease liabilities | ( | ( | |
Income tax paid | ( | ( | |
Free cash flow |
Company Name | Registered number |
Bunzl American Holdings (No. 1) Limited | 02865710 |
Bunzl American Holdings (No. 2) Limited | 05286676 |
Bunzl Holding GTL Limited | 0685352 |
Bunzl Holding LCE Limited | 0970892 |
Bunzl Mexico Holdings 1 Limited | 13558260 |
Bunzl Mexico Holdings 2 Limited | 13558193 |
Bunzl Overseas Holdings Limited | 02865701 |
Bunzl Overseas Holdings (No. 2) Limited | 02090880 |
Bunzl Overseas Holdings (No. 3) Limited | 08224950 |
Henares Limited | 06387342 |
Yorse No. 1 Limited | 04373660 |
Yorse No. 3 Limited | 02317609 |
Selectuser Limited | 03829908 |
| Organic revenue | Revenue excluding the incremental impact of acquisitions and disposals compared to revenue |
| growth | in prior years at constant exchange |
| Underlying | Revenue excluding the incremental impact of acquisitions and disposals compared to revenue |
| revenue growth | in prior years at constant exchange, adjusted for differences in trading days between years |
| and adjusted to exclude growth in excess of 26% per annum in hyperinflationary economies | |
| (reconciled in the Financial review) | |
| Adjusted | Operating profit before amortisation excluding software, acquisition related items through |
| operating profit | operating profit and non-recurring pension scheme charges/credits (reconciled in the following |
| tables and in the Consolidated income statement) | |
Operating margin | Adjusted operating profit as a percentage of revenue |
| Adjusted finance | Finance expense before interest on unwinding of discounting on deferred consideration |
| expense | (reconciled in Note 6) |
| Adjusted profit | Profit before income tax, amortisation excluding software, acquisition related items, non- |
| before income tax | recurring pension scheme charges/credits and profit or loss on disposal of businesses |
| (reconciled in the following tables) | |
| Adjusted profit | Profit for the year before amortisation excluding software, acquisition related items, non- |
| for the year | recurring pension scheme charges/credits, profit or loss on disposal of businesses and the |
| associated tax (reconciled in the following tables) | |
Effective tax rate | Tax on adjusted profit before income tax as a percentage of adjusted profit before income |
| tax (reconciled in Note 7) | |
| Adjusted earnings | Adjusted profit for the year attributable to the Company’s equity holders divided by the |
| per share | weighted average number of ordinary shares in issue (reconciled in the following tables and in |
| Note 8) | |
| Adjusted diluted | Adjusted profit for the year attributable to the Company’s equity holders divided by the diluted |
| earnings per share | weighted average number of ordinary shares (reconciled in Note 8) |
| Operating | Cash generated from operations before acquisition related items after deducting purchases |
| cash flow | of property, plant and equipment and software and adding back the proceeds from the sale |
| of property, plant and equipment and software and deducting the payment of lease liabilities | |
| (as shown in the Consolidated cash flow statement) | |
Free cash flow | Operating cash flow after deducting payments for income tax and net interest excluding |
| interest on lease liabilities (as shown in the Consolidated cash flow statement) | |
| Lease adjusted | Adjusted operating profit after adding back the depreciation of right-of-use assets and |
| operating profit | deducting the payment of lease liabilities (as shown in the Consolidated cash flow statement) |
Cash conversion | Operating cash flow as a percentage of lease adjusted operating profit (as shown in the |
| Consolidated cash flow statement) | |
Working capital | Inventories and trade and other receivables less trade and other payables, excluding |
| non-trading related receivables, non-trading related payables (including those relating | |
| to acquisition payments) and dividends payable (reconciled in Note 14) | |
| Return on average | The ratio of adjusted operating profit to the average of the month end operating capital |
| operating capital | employed (being property, plant and equipment, right-of-use assets, software, inventories and |
| trade and other receivables less trade and other payables) | |
| Return on | The ratio of adjusted operating profit to the average of the month end invested capital (being |
| invested capital | equity after adding back net debt, lease liabilities, net defined benefit pension scheme assets/ |
| liabilities, cumulative amortisation excluding software, acquisition related items and amounts | |
| written off goodwill, net of the associated tax) | |
Dividend cover | The ratio of adjusted earnings per share to the total dividend per share |
EBITDA | Adjusted operating profit on a historical GAAP basis, before depreciation of property, plant |
| and equipment and software amortisation and after adjustments as permitted by the Group’s | |
| debt covenants, principally to exclude share option charges and to annualise for the effect of | |
| acquisitions and disposal of businesses | |
| Net debt excluding | Net debt excluding the carrying value of lease liabilities (reconciled in Note 28) |
| lease liabilities | |
| Covenant net debt | Net debt excluding lease liabilities calculated at average exchange rates divided by EBITDA |
| to EBITDA | |
Adjusted net debt | Net debt excluding lease liabilities and including total deferred and contingent consideration (as |
| reconciled in the Financial review) | |
| Adjusted net debt | Net debt including lease liabilities and total deferred and contingent consideration (as |
| including lease | reconciled in the Financial review) |
| liabilities | |
| Adjusted net debt | Adjusted net debt calculated at average exchange rates divided by EBITDA adjusted for |
| to EBITDA | contractually agreed earnings targets |
| Adjusted net | Adjusted net debt including lease liabilities calculated at average exchange rates divided by |
| debt including | adjusted operating profit, before depreciation of property, plant and equipment and right |
| lease liabilities to | of use assets and software amortisation and after adjustments to exclude share option |
| EBITDA | charges and to annualise for the effect of acquisitions and disposal of businesses adjusted for |
| contractually agreed earnings targets | |
| Constant | Growth rates at constant exchange rates are calculated by retranslating the results for prior |
| exchange rates | years at the average rates for the year ended 31 December 2025 so that they can be compared |
| without the distorting impact of changes caused by foreign exchange translation. The principal | |
| exchange rates used for 2025 and 2024 can be found in the Financial review on page 29 |
| Adjusting items | |||||||
| Alternative | |||||||
| performance | Amortisation | Acquisition | Non-recurring pension | Disposal of | Statutory | ||
| measures | excluding software | related items | scheme credit | businesses | measures | ||
| £m | £m | £m | £m | £m | £m | ||
Adjusted operating profit | 910.3 | (151.5) | (23.5) | – | 735.3 | Operating profit | |
Finance income | 54.6 | 54.6 | Finance income | ||||
Adjusted finance expense | (177.8) | (3.5) | (181.3) Finance expense | ||||
Disposal of businesses | – | 11.9 | 11.9 | Disposal of businesses | |||
Adjusted profit before income tax | 787.1 | (151.5) | (27.0) | – | 11.9 | 620.5 | Profit before income tax |
Tax on adjusted profit | (204.6) | 39.5 | 5.7 | – | (1.3) | (160.7) Income tax | |
Adjusted profit for the year | 582.5 | (112.0) | (21.3) | – | 10.6 | 459.8 | Profit for the year |
| Adjusted earnings per share attributable | Basic earnings per share attributable to the | ||||||
to the Company’s equity holders | 179.3p | (34.5)p | (6.6)p | – | 3.3p | 141.5p | Company’s equity holders |
| Adjusting items | |||||||
| Alternative | |||||||
| performance | Amortisation excluding | Acquisition | Non-recurring pension | Disposal of | Statutory | ||
| measures | software | related items | scheme credit | businesses | measures | ||
| £m | £m | £m | £m | £m | £m | ||
Adjusted operating profit | 976.1 | (148.3) | (31.7) | 3.2 | 799.3 | Operating profit | |
Finance income | 72.6 | 72.6 | Finance income | ||||
Adjusted finance expense | (175.8) | (2.2) | (178.0) Finance expense | ||||
Disposal of businesses | – | (20.3) | (20.3) Disposal of businesses | ||||
Adjusted profit before income tax | 872.9 | (148.3) | (33.9) | 3.2 | (20.3) | 673.6 | Profit before income tax |
Tax on adjusted profit | (222.4) | 42.8 | 7.8 | (0.8) | – | (172.6) Income tax | |
Adjusted profit for the year | 650.5 | (105.5) | (26.1) | 2.4 | (20.3) | 501.0 | Profit for the year |
| Adjusted earnings per share attributable to | Basic earnings per share attributable to the | ||||||
the Company’s equity holders | 194.3p | (31.5)p | (7.8)p | 0.7p | (6.1)p | 149.6p | Company’s equity holders |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Corporate | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 6,568.1 | 2,377.1 | 1,625.8 | 1,205.4 | 11,776.4 | |
Adjusted operating profit/(loss) | 515.6 | 210.8 | 135.1 | 146.2 | (31.6) | 976.1 |
Amortisation excluding software | (55.9) | (42.7) | (20.7) | (29.0) | (148.3) | |
Acquisition related items through operating profit | (0.8) | (10.4) | 5.1 | (25.6) | (31.7) | |
| Non-recurring pensions scheme | ||||||
credit | – | – | – | – | 3.2 | 3.2 |
Operating profit/(loss) | 458.9 | 157.7 | 119.5 | 91.6 | (28.4) | 799.3 |
Finance income | 72.6 | |||||
Finance expense | (178.0) | |||||
Disposal of businesses | (20.3) | |||||
Profit before income tax | 673.6 | |||||
Adjusted profit before income tax | 872.9 | |||||
Income tax | (172.6) | |||||
Profit for the year | 501.0 | |||||
Operating margin | 7.9% | 8.9% | 8.3% | 12.1% | 8.3% | |
| Return on average | ||||||
operating capital | 47.5% | 40.8% | 45.4% | 38.9% | 43.2% | |
| Purchase of property, plant | ||||||
and equipment | 14.2 | 12.6 | 7.4 | 6.1 | – | 40.3 |
| Depreciation of property, plant | ||||||
and equipment | 11.3 | 11.0 | 9.2 | 6.2 | 0.1 | 37.8 |
Additions to right-of-use assets | 66.4 | 36.5 | 38.1 | 20.3 | – | 161.3 |
| Depreciation of right-of-use | ||||||
assets | 87.7 | 42.8 | 35.3 | 19.7 | 0.6 | 186.1 |
Purchase of software | 2.7 | 6.6 | 3.4 | 1.2 | 0.2 | 14.1 |
Software amortisation | 4.2 | 4.1 | 2.3 | 0.9 | 0.4 | 11.9 |
| 2025 | 2024 | |
| Acquisition related items through operating profit | £m | £m |
| Deferred consideration relating to the retention of former owners | ||
of businesses acquired | 47.1 | 45.5 |
Transaction costs and expenses | 11.2 | 25.9 |
Adjustments to previously estimated earn outs and minority options | (45.5) | (42.0) |
12.8 | 29.4 | |
Customer relationships impairment charges (Note 13) | 10.7 | 2.3 |
23.5 | 31.7 |
| 2025 | 2024 | |
| Revenue by market sector | £m | £m |
Foodservice | 3,690.0 | 3,453.2 |
Grocery | 2,862.6 | 2,991.2 |
Safety | 1,768.2 | 1,820.9 |
Retail | 918.6 | 950.4 |
Cleaning & Hygiene | 1,263.3 | 1,220.7 |
Healthcare | 823.4 | 759.0 |
Other | 519.3 | 581.0 |
11,845.4 | 11,776.4 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 2,888.8 | 2 ,152.4 | 1,649.5 | 1,234.4 | 7,925.1 | |
Unallocated assets | 647.1 | 647.1 | ||||
Total assets | 2,888.8 | 2,152.4 | 1,649.5 | 1,234.4 | 6 47.1 | 8,572.2 |
Segment liabilities | 1,169.3 | 784.2 | 745.7 | 376.7 | 3,075.9 | |
Unallocated liabilities | 2,703.5 | 2,703.5 | ||||
Total liabilities | 1,169.3 | 784.2 | 745.7 | 376.7 | 2,703.5 | 5,779.4 |
| North | Continental | UK & | Rest of | |||
| America | Europe | Ireland | the World | Unallocated | Total | |
| £m | £m | £m | £m | £m | £m | |
Segment assets | 3,060.6 | 2,086.0 | 1,665.9 | 1,178.7 | 7,991.2 | |
Unallocated assets | 1,538.0 | 1,538.0 | ||||
Total assets | 3,060.6 | 2,086.0 | 1,665.9 | 1,178.7 | 1,538.0 | 9,529.2 |
Segment liabilities | 1,251.7 | 762.1 | 737.2 | 380.3 | 3,131.3 | |
Unallocated liabilities | 3,607.2 | 3,607.2 | ||||
Total liabilities | 1,251.7 | 762.1 | 737.2 | 380.3 | 3,607.2 | 6,738.5 |
| 2025 | 2024 | |
| £m | £m | |
Cost of goods sold | 8,427.7 | 8,383.8 |
Employee costs (Note 26) | 1,238.0 | 1,218.2 |
Non-recurring pension scheme credit (Note 25) | – | (3.2) |
Depreciation of property, plant and equipment (Note 11) | 42.4 | 37.8 |
Depreciation of right-of-use assets (Note 12) | 197.8 | 186.1 |
Amortisation excluding software (Note 13) | 151.5 | 148.3 |
Amortisation of software (Note 13) | 13.0 | 11.9 |
Acquisition related items through operating profit (Note 4) | 23.5 | 31.7 |
Net impairment losses on trade receivables (Note 16) | 2.5 | 1.0 |
Profit on disposal of property, plant and equipment and software | (1.5) | (12.3) |
Restructuring costs | 2.5 | 5.9 |
Expense relating to short term leases and low value assets | 5.3 | 5.0 |
Lease and sublease income | (4.0) | (4.8) |
Other operating expenses | 1,011.4 | 967.7 |
Net operating expenses | 11,110.1 | 10,977.1 |
2025 | 2024 | |||||
| UK | Overseas | Total | UK | Overseas | Total | |
| Auditors’ remuneration | £m | £m | £m | £m | £m | £m |
Audit of these financial statements | 1.3 | – | 1.3 | 1.3 | – | 1.3 |
| Amounts receivable by the Company’s | ||||||
auditors * in respect of: | ||||||
audit of financial statements of subsidiaries of the Company | 0.9 | 3.0 | 3.9 | 1.1 | 3.2 | 4.3 |
audit related assurance services | 0.2 | – | 0.2 | 0.2 | – | 0.2 |
all other services | 0.1 | – | 0.1 | 0.4 | – | 0.4 |
Total auditors’ remuneration | 2.5 | 3.0 | 5.5 | 3.0 | 3.2 | 6.2 |
| 2025 | 2024 | |
| £m | £m | |
Interest on cash and cash equivalents | 29.6 | 46.7 |
Interest income from foreign exchange contracts | 21.6 | 19.9 |
Net interest income on defined benefit pension schemes in surplus | 2.0 | 3.1 |
Interest related to income tax | 0.4 | 1.8 |
Other finance income | 1.0 | 1.1 |
Finance income | 54.6 | 72.6 |
Interest on loans and overdrafts | (119.3) | (122.4) |
Lease interest expense | (40.6) | (38.5) |
Interest expense from foreign exchange contracts | (12.9) | (6.1) |
Net interest expense on defined benefit pension schemes in deficit | (0.8) | (0.7) |
Fair value (loss)/gain on US private placement notes and senior bonds in a hedge relationship | (26.5) | 3.9 |
Fair value gain/(loss) on interest rate swaps in a hedge relationship | 25.9 | (4.1) |
Foreign exchange loss on intercompany funding | (12.7) | (35.5) |
| Foreign exchange gain on external debt and foreign exchange | ||
forward contracts | 12.4 | 34.8 |
Interest related to income tax | – | (1.4) |
Monetary loss from hyperinflation accounting 1 | (2.3) | (3.6) |
Other finance expense | (1.0) | (2.2) |
Adjusted finance expense | (177.8) | (175.8) |
Interest on unwinding of discounting on deferred consideration | (3.5) | (2.2) |
Finance expense | (181.3) | (178.0) |
Net finance expense | (126.7) | (105.4) |
| 2025 | 2024 | |
| £m | £m | |
| Current tax on profit | ||
current year | 186.9 | 208.9 |
adjustments in respect of prior years | (7.7) | (20.0) |
179.2 | 188.9 | |
| Deferred tax on profit | ||
current year | (19.0) | (28.4) |
adjustments in respect of prior years | 0.5 | 12.1 |
(18.5) | (16.3) | |
Income tax on profit | 160.7 | 172.6 |
| 2025 | 2024 | |
| £m | £m | |
Income tax on profit | 160.7 | 172.6 |
Tax associated with adjusting items | 43.9 | 49.8 |
Tax on adjusted profit | 204.6 | 222.4 |
Profit before income tax | 620.5 | 673.6 |
Adjusting items (Note 3) | 166.6 | 199.3 |
Adjusted profit before income tax | 787.1 | 872.9 |
Reported tax rate | 25.9% | 25.6% |
Effective tax rate | 26.0% | 25.5% |
2025 | 2024 | |||||
| Tax credit/ | Tax credit/ | |||||
| Tax on other comprehensive income/ | Gross | (charge) | Net | Gross | (charge) | Net |
| (expense) and equity | £m | £m | £m | £m | £m | £m |
| Actuarial loss on defined benefit pension | ||||||
schemes | (3.7) | 0.9 | (2.8) | (35.1) | 8.2 | (26.9) |
| Foreign currency translation differences | ||||||
on foreign operations | (31.8) | 0.1 | (31.7) | (193.3) | (0.1) | (193.4) |
Reclassification from translation reserve to income statement on disposal of foreign | ||||||
operation | (5.6) | – | (5.6) | 18.7 | – | 18.7 |
| Gain taken to equity as a result of effective | ||||||
net investment hedges | 5.2 | – | 5.2 | 20.3 | – | 20.3 |
| (Loss)/gain recognised in cash flow hedge | ||||||
reserve | (6.9) | 1.7 | (5.2) | 6.3 | (1.6) | 4.7 |
Other comprehensive expense | (42.8) | 2.7 | (40.1) | (183.1) | 6.5 | (176.6) |
Dividends | (242.2) | – | (242.2) | (228.6) | – | (228.6) |
| Movement from cash flow hedge reserve | ||||||
to inventory | 0.6 | – | 0.6 | 0.8 | (0.2) | 0.6 |
Hyperinflation accounting adjustments | 11.2 | – | 11.2 | 17.1 | – | 17.1 |
Issue of share capital | 3.5 | – | 3.5 | 7.0 | – | 7.0 |
Own shares purchased for cancellation | (151.5) | – | (151.5) | (301.2) | – | (301.2) |
Non-controlling interest on acquisition | – | – | – | 2.7 | – | 2.7 |
Employee trust shares | (38.8) | – | (38.8) | (16.6) | – | (16.6) |
Share based payments | 3.5 | (3.9) | (0.4) | 17.2 | 1.8 | 19.0 |
Other comprehensive expense and equity | (456.5) | (1.2) | (457.7) | (684.7) | 8.1 | (676.6) |
| 2025 | 2024 | |
| £m | £m | |
Profit before income tax | 620.5 | 673.6 |
Weighted average rate | 25.6% | 25.1% |
Tax charge at weighted average rate | 158.7 | 168.9 |
| Effects of: | ||
non-deductible expenditure | 7.1 | 9.7 |
impact of intercompany finance | 1.0 | 1.4 |
change in tax rates | 0.1 | (0.4) |
inflation: tax and accounting impacts | 1.2 | 1.3 |
adjustments in respect of prior years | (7.2) | (7.9) |
other current year items | (0.2) | (0.4) |
Income tax on profit | 160.7 | 172.6 |
| 2025 | 2024 | |
| Deferred tax charge/(credit) in the income statement | £m | £m |
Property, plant and equipment | 1.2 | 0.4 |
Defined benefit pension schemes | 0.1 | 1.4 |
Goodwill, customer and supplier relationships, brands and technology | (26.2) | (23.8) |
Provisions and accruals | 2.4 | 7.0 |
Inventories | 0.3 | 2.7 |
Leases | (1.2) | (0.9) |
Share based payments | 7.6 | (0.9) |
Other | (2.7) | (2.2) |
Deferred tax on profit | (18.5) | (16.3) |
| 2025 | 2024 | |
| £m | £m | |
Profit for the year attributable to the Company’s equity holders | 459.2 | 500.4 |
| Adjusted for: | ||
amortisation excluding software | 151.5 | 148.3 |
acquisition related items | 27.0 | 33.9 |
(profit)/loss on disposal of businesses | (11.9) | 20.3 |
non-recurring pension scheme credit | – | (3.2) |
tax credit on adjusting items | (43.9) | (49.8) |
Adjusted profit for the year attributable to the Company’s equity holders | 581.9 | 649.9 |
2025 | 2024 | |
Basic weighted average number of ordinary shares in issue (million) | 324.6 | 334.4 |
Dilutive effect of employee share plans (million) | 1.4 | 2.1 |
Diluted weighted average number of ordinary shares (million) | 326.0 | 336.5 |
Basic earnings per share attributable to the Company’s equity holders | 141.5p | 149.6p |
Adjustment | 37.8p | 44.7p |
Adjusted earnings per share attributable to the Company’s equity holders | 179.3p | 194.3p |
Diluted basic earnings per share attributable to the Company’s equity holders | 140.9p | 148.7p |
Adjustment | 37.6p | 44.4p |
Adjusted diluted earnings per share attributable to the Company’s equity holders | 178.5p | 193.1p |
| Percentage | |||||
| of share | Annualised | ||||
| Acquisition | capital | revenue | |||
Business | Sector | Country | date 2025 | acquired | £m |
Inpakomed | Healthcare | Netherlands | 31 March | 100% | 2.5 |
| Food Service and | |||||
| Quindesur | Cleaning & Hygiene | Spain | 1 July | 100% | 11.5 |
Hospitalia | Healthcare | Chile | 8 July | 100% | 21.2 |
Solupack | Food Service | Brazil | 31 July | 70% | 17.9 |
| Guantes | |||||
Internacionales | Safety | Mexico | 1 August | 100% | 15.8 |
Caterline | Foodservice | Ireland | 10 September | 100% | 5.6 |
Anta y Jesús | Cleaning & Hygiene | Spain | 30 September | 100% | 4.7 |
Damito s.r.o | Cleaning & Hygiene | Slovakia | 31 October | 80% | 13.1 |
Acquisitions agreed and completed in the current year | 92.3 |
| Total | Total | |||
| 2025 | Nisbets | Other | 2024 | |
| £m | £m | £m | £m | |
Customer and supplier relationships | 49.5 | 124.6 | 160.0 | 284.6 |
Brands | 3.9 | 78.3 | 5.0 | 83.3 |
Property, plant and equipment and software | 5.9 | 62.5 | 9.2 | 71.7 |
Right-of-use assets | 5.2 | 55.7 | 17.3 | 73.0 |
Inventories | 11.3 | 77.0 | 34.7 | 111.7 |
Trade and other receivables | 29.2 | 59.6 | 71.9 | 131.5 |
Trade and other payables | (13.1) | (103.0) | (37.4) | (140.4) |
Net cash | 1.0 | 43.4 | 16.5 | 59.9 |
External debt | – | (5.6) | (0.7) | (6.3) |
Provisions | (13.2) | (10.5) | (22.3) | (32.8) |
Lease liabilities | (5.2) | (55.7) | (18.0) | (73.7) |
Income tax payable and deferred tax liabilities | (21.2) | (45.8) | (65.4) | (111.2) |
Fair value of net assets acquired | 53.3 | 280.5 | 170.8 | 451.3 |
Less non-controlling interests | – | (2.7) | – | (2.7) |
Provisional goodwill | 50.9 | 187.5 | 170.3 | 357.8 |
Consideration | 104.2 | 465.3 | 341.1 | 806.4 |
| Satisfied by: | ||||
cash consideration | 95.6 | 377.6 | 297.6 | 675.2 |
deferred consideration | 8.6 | 87.7 | 43.5 | 131.2 |
| Contingent payments relating to retention of former | 104.2 | 465.3 | 341.1 | 806.4 |
owners | 17.4 | 42.1 | 50.7 | 92.8 |
Interest relating to discounting of deferred consideration | – | 15.1 | 2.2 | 17.3 |
Net cash acquired | (1.0) | (43.4) | (16.5) | (59.9) |
Transaction costs and expenses | 11.2 | 12.4 | 13.5 | 25.9 |
| Total committed spend in respect of acquisitions | ||||
agreed and completed in the year | 131.8 | 491.5 | 391.0 | 882.5 |
| Total | Total | |||
| 2025 | Nisbets | Other | 2024 | |
| £m | £m | £m | £m | |
Cash consideration | 95.6 | 377.6 | 297.6 | 675.2 |
Net cash acquired | (1.0) | (43.4) | (16.5) | (59.9) |
Deferred consideration payments | 23.9 | – | 20.9 | 20.9 |
Net cash outflow on purchase of businesses | 118.5 | 334.2 | 302.0 | 636.2 |
Transaction costs and expenses paid | 12.1 | 11.0 | 14.6 | 25.6 |
Payments relating to retention of former owners | 31.3 | – | 16.4 | 16.4 |
Cash outflow from acquisition related items | 43.4 | 11.0 | 31.0 | 42.0 |
Total cash outflow in respect of acquisitions | 161.9 | 345.2 | 333.0 | 678.2 |
| 2025 | 2024 | |
| £m | £m | |
Revenue | 92.3 | 744.2 |
Adjusted operating profit | 16.0 | 72.0 |
| 2025 | 2024 | |
| £m | £m | |
Minority options – acquisition of non-controlling interest | 127.8 | 158.4 |
Earn outs | 33.6 | 33.7 |
Deferred consideration held at fair value | 161.4 | 192.1 |
Minority options – retention payments to former owners | 44.4 | 50.3 |
Other | 19.9 | 15.8 |
Total deferred consideration | 225.7 | 258.2 |
Current | 29.4 | 43.6 |
Non-current | 196.3 | 214.6 |
Total deferred consideration | 225.7 | 258.2 |
Expected future payments which are contingent on the continued retention of former owners of businesses acquired not yet recognised on balance sheet | 53.2 | 117.2 |
Total deferred and contingent consideration – on and off balance sheet | 278.9 | 375.4 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 31.4 | 44.2 |
After one year but within two years | 81.7 | 19.3 |
After two years but within five years | 165.8 | 301.3 |
After five years | – | 10.6 |
278.9 | 375.4 |
2025 | 2024 | |||||
| Deferred | Total | Deferred | Total | |||
| consideration | deferred | consideration | deferred | |||
| held at fair value | Other | consideration | held at fair value | Other | consideration | |
| £m | £m | £m | £m | £m | £m | |
Beginning of year | 192.1 | 66.1 | 258.2 | 123.4 | 52.2 | 175.6 |
Acquisitions | 6.0 | 2.6 | 8.6 | 128.6 | 2.6 | 131.2 |
Charges related to the retention of former | ||||||
owners | – | 40.9 | 40.9 | – | 40.7 | 40.7 |
Adjustments to previously estimated | ||||||
earn outs and minority options | (21.8) | (23.7) | (45.5) | (33.0) | (9.0) | (42.0) |
| Interest on unwinding | ||||||
of discounting | 3.5 | – | 3.5 | 2.2 | – | 2.2 |
| Deferred consideration | ||||||
| and retention | ||||||
payments | (21.0) | (22.8) | (43.8) | (16.0) | (17.3) | (33.3) |
Foreign exchange | 2.6 | 1.2 | 3.8 | (13.1) | (3.1) | (16.2) |
End of year | 161.4 | 64.3 | 225.7 | 192.1 | 66.1 | 258.2 |
| Percentage of | Annualised | ||||
| Acquisition | share capital | revenue | |||
Business | Sector | Country | date 2024 | acquired | £m |
Pamark Group | Foodservice, | Finland | 29 February | 100% | 53.3 |
| Healthcare, | |||||
| Cleaning & Hygiene | |||||
| and Safety | |||||
Nisbets | Foodservice | United Kingdom | 23 May | 80% | 474.9 |
Clean Spot | Cleaning & Hygiene | Canada | 18 June | 100% | 4.3 |
| Sistemas De Embalaje | Other | Spain | 28 June | 100% | 24.9 |
| Anper | |||||
Holland Packaging | Retail | Netherlands | 29 June | 75% | 15.0 |
RCL Implantes | Healthcare | Brazil | 3 July | 100% | 15.6 |
Powervac | Cleaning & Hygiene | Australia | 31 July | 100% | 4.5 |
Cermerón | Foodservice | Spain | 30 August | 100% | 10.3 |
Cubro Group | Healthcare | New Zealand | 30 September | 72% | 45.7 |
DBM Medical Group | Healthcare | New Zealand | 30 September | 75% | 8.7 |
| Arrow County Holdings | Cleaning & Hygiene | United Kingdom | 22 October | 100% | 27.1 |
| Limited | |||||
C&C Group | Foodservice | United Kingdom | 29 October | 100%/80% | 26.7 |
Comodis | Cleaning & Hygiene | France | 1 December | 100% | 20.7 |
Others* | 12.5 | ||||
Acquisitions agreed and completed in the year | 744.2 |
| 2025 | 2024 | |
| Profit/(loss) on disposal of businesses | £m | £m |
Cash consideration received | 17.6 | 4.4 |
Net assets disposed | (10.4) | (6.0) |
Recycling of historical foreign exchange gains/(losses) | 5.6 | (18.7) |
Transaction costs and provisions | (0.9) | – |
Profit/(loss) on disposal of businesses | 11.9 | (20.3) |
| 2025 | 2024 | |
| Cash flow from disposal of businesses | £m | £m |
Cash consideration received | 17.6 | 4.4 |
Cash and cash equivalents disposed | – | (1.5) |
Transaction costs paid | (0.6) | – |
Net cash inflow | 17.0 | 2.9 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2025 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 134.7 | 232.8 | 124.8 | 492.3 |
Acquisitions (Note 9) | – | 5.7 | 0.2 | 5.9 |
Additions | 4.6 | 25.2 | 25.8 | 55.6 |
Disposals | (1.8) | (8.8) | (3.2) | (13.8) |
Currency translation | 1.4 | (0.6) | (0.6) | 0.2 |
End of year | 138.9 | 254.3 | 147.0 | 540.2 |
| Accumulated depreciation | ||||
Beginning of year | 56.9 | 139.9 | 82.2 | 279.0 |
Charge in year | 7.3 | 20.6 | 14.5 | 42.4 |
Disposals | (1.7) | (8.3) | (2.6) | (12.6) |
Currency translation | 0.7 | (0.3) | (0.1) | 0.3 |
End of year | 63.2 | 151.9 | 94.0 | 309.1 |
Net book value at 31 December 2025 | 75.7 | 102.4 | 53.0 | 231.1 |
| Fixtures, | ||||
| Land and | Plant and | fittings and | ||
| buildings | machinery | equipment | Total | |
| 2024 | £m | £m | £m | £m |
| Cost | ||||
Beginning of year | 104.0 | 208.5 | 126.6 | 439.1 |
Acquisitions (Note 9) | 38.6 | 21.4 | 7.5 | 67.5 |
Disposal of businesses | – | – | (0.6) | (0.6) |
Additions | 5.6 | 22.1 | 12.6 | 40.3 |
Disposals | (10.1) | (8.6) | (12.8) | (31.5) |
Transferred to assets held for sale | (0.3) | (1.5) | (0.1) | (1.9) |
Currency translation | (3.1) | (9.1) | (8.4) | (20.6) |
End of year | 134.7 | 232.8 | 124.8 | 492.3 |
| Accumulated depreciation | ||||
Beginning of year | 59.2 | 134.3 | 86.2 | 279.7 |
Charge in year | 6.7 | 19.4 | 11.7 | 37.8 |
Disposal of businesses | – | – | (0.4) | (0.4) |
Disposals | (7.2) | (8.6) | (10.8) | (26.6) |
Transferred to assets held for sale | (0.2) | (1.5) | (0.1) | (1.8) |
Currency translation | (1.6) | (3.7) | (4.4) | (9.7) |
End of year | 56.9 | 139.9 | 82.2 | 279.0 |
Net book value at 31 December 2024 | 77.8 | 92.9 | 42.6 | 213.3 |
| Motor | ||||
| Property | vehicles | Equipment | Total | |
| 2025 | £m | £m | £m | £m |
Net book value at beginning of year | 57 7.7 | 83.9 | 36.0 | 697.6 |
Acquisitions (Note 9) | 4.8 | 0.4 | – | 5.2 |
Additions | 102.2 | 39.2 | 15.6 | 157.0 |
Depreciation charge in the year | (151.0) | (34.0) | (12.8) | (197.8) |
Remeasurement adjustments | 30.4 | (0.8) | – | 29.6 |
Currency translation | (7.6) | (0.5) | (1.4) | (9.5) |
Net book value at 31 December 2025 | 556.5 | 88.2 | 37.4 | 682.1 |
| Property | Motor vehicles | Equipment | Total | |
| 2024 | £m | £m | £m | £m |
Net book value at beginning of year | 520.0 | 68.8 | 27.5 | 616.3 |
Acquisitions (Note 9) | 69.8 | 2.9 | 0.3 | 73.0 |
Disposal of businesses | (0.2) | (0.1) | (0.1) | (0.4) |
Additions | 97.9 | 44.4 | 19.0 | 161.3 |
Transferred to assets held for sale | (1.5) | – | – | (1.5) |
Depreciation charge in the year | (142.8) | (31.6) | (11.7) | (186.1) |
Remeasurement adjustments | 47.8 | 0.8 | 1.2 | 49.8 |
Currency translation | (13.3) | (1.3) | (0.2) | (14.8) |
Net book value at 31 December 2024 | 577.7 | 83.9 | 36.0 | 697.6 |
| Customer | ||||||
| and supplier | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2025 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
Beginning of year | 2, 297.8 | 2,653.5 | 130.6 | 8.8 | 130.1 | 5,220.8 |
Acquisitions (Note 9) | 50.9 | 49.5 | 3.9 | – | – | 104.3 |
Disposal of businesses | – | (13.0) | – | – | – | (13.0) |
| Adjustment for hyperinflation | ||||||
accounting 1 | 5.2 | – | – | – | – | 5.2 |
Additions | 15.9 | 15.9 | ||||
Disposals | (5.9) | (5.9) | ||||
Currency translation | (7.3) | (5.6) | (1.4) | 0.5 | 1.3 | (12.5) |
End of year | 2,346.6 | 2,684.4 | 133.1 | 9.3 | 141.4 | 5,314.8 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
Beginning of year | 11.7 | 1,417.7 | 14.2 | 3.5 | 89.9 | 1,537.0 |
Amortisation charge in the year | 140.4 | 9.3 | 1.8 | 13.0 | 164.5 | |
Impairment charge in the year | – | 10.7 | – | – | – | 10.7 |
Disposal of businesses | – | (13.0) | – | – | – | (13.0) |
Disposals | (5.9) | (5.9) | ||||
Currency translation | (0.3) | 3.0 | (0.4) | 0.2 | 0.9 | 3.4 |
End of year | 11.4 | 1,558.8 | 23.1 | 5.5 | 97.9 | 1,696.7 |
Net book value at 31 December 2025 | 2,335.2 | 1,125.6 | 110.0 | 3.8 | 43.5 | 3,618.1 |
| Customer | ||||||
| and supplier | ||||||
| Goodwill | relationships | Brands | Technology | Software | Total | |
| 2024 | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
Beginning of year | 2,020.7 | 2,494.5 | 48.5 | 9.3 | 116.8 | 4,689.8 |
Acquisitions (Note 9) | 357.8 | 284.6 | 83.3 | – | 4.2 | 729.9 |
Disposal of businesses | (3.3) | (15.4) | – | – | (0.3) | (19.0) |
| Adjustment for hyperinflation | ||||||
accounting 1 | 7.5 | 0.9 | – | – | – | 8.4 |
Additions | 14.1 | 14.1 | ||||
Disposals | (2.1) | (2.1) | ||||
Transferred to assets held for sale | (1.7) | – | – | – | – | (1.7) |
Currency translation | (83.2) | (111.1) | (1.2) | (0.5) | (2.6) | (198.6) |
End of year | 2,297.8 | 2,653.5 | 130.6 | 8.8 | 130.1 | 5,220.8 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
Beginning of year | 11.8 | 1,343.7 | 7.4 | 1.8 | 83.0 | 1,447.7 |
Amortisation charge in the year | 139.4 | 7.1 | 1.8 | 11.9 | 160.2 | |
Impairment charge in the year | – | 2.3 | – | – | – | 2.3 |
Disposal of businesses | – | (11.2) | – | – | (0.3) | (11.5) |
| Adjustment for hyperinflation | ||||||
accounting 1 | – | 0.7 | – | – | – | 0.7 |
Disposals | (2.1) | (2.1) | ||||
Currency translation | (0.1) | (57.2) | (0.3) | (0.1) | (2.6) | (60.3) |
End of year | 11.7 | 1,417.7 | 14.2 | 3.5 | 89.9 | 1,537.0 |
Net book value at 31 December 2024 | 2,286.1 | 1,235.8 | 116.4 | 5.3 | 40.2 | 3,683.8 |
| 2025 | 2024 | |
| £m | £m | |
Inventories (Note 15) | 1,682.6 | 1,760.9 |
Trade and other receivables (Note 16) | 1,729.4 | 1,634.1 |
Trade and other payables – current (Note 17) | (2,108.4) | (2,206.1) |
(Deduct)/add back net non-trading related receivables and payables | (15.5) | 21.3 |
1,288.1 | 1,210.2 |
| 2025 | 2024 | |
| £m | £m | |
Goods for resale | 1,682.6 | 1,760.9 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 1,354.7 | 1,284.5 |
Prepayments | 91.6 | 92.4 |
Other receivables | 283.1 | 257.2 |
1,729.4 | 1,634.1 |
2025 | 2024 | |||
| Gross | Provision | Gross | Provision | |
| £m | £m | £m | £m | |
Current | 1,189.4 | 14.9 | 1,106.3 | 10.8 |
0–30 days overdue | 129.7 | 2.2 | 142.2 | 2.5 |
31–90 days overdue | 50.1 | 2.7 | 49.3 | 5.4 |
Over 90 days overdue | 28.6 | 23.3 | 26.3 | 20.9 |
1,397.8 | 43.1 | 1,324.1 | 39.6 |
| 2025 | 2024 | |
| £m | £m | |
Beginning of year | 39.6 | 34.5 |
Acquisitions | 1.8 | 9.4 |
Charge | 5.9 | 6.1 |
Released | (3.4) | (5.1) |
Utilised | (1.5) | (2.6) |
Currency translation | 0.7 | (2.7) |
End of year | 43.1 | 39.6 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 1,378.1 | 1,392.9 |
Other tax and social security contributions | 39.9 | 36.3 |
Other payables | 270.5 | 264.6 |
Accruals and contract liabilities | 419.9 | 512.3 |
2,108.4 | 2,206.1 |
| 2025 | 2024 | |
| £m | £m | |
Bank overdrafts | (212.6) | (987.9) |
Bank loans | (0.6) | (1.6) |
Commercial paper | (86.7) | (144.3) |
US private placement notes | (116.5) | (173.4) |
Senior bonds | – | (299.9) |
Borrowings due within one year | (416.4) | (1,607.1) |
Bank loans | (2.0) | (5.8) |
US private placement notes | (465.3) | (628.6) |
Senior bonds | (1,269.2) | (727.3) |
Borrowings due after one year | (1,736.5) | (1,361.7) |
Derivatives managing the interest rate risk and currency profile of the debt | (51.1) | (75.5) |
Gross debt | (2,204.0) | (3,044.3) |
Cash and cash equivalents | 540.1 | 1,432.9 |
Net debt excluding lease liabilities | (1,663.9) | (1,611.4) |
Lease liabilities | (742.5) | (754.1) |
Net debt including lease liabilities | (2,406.4) | (2,365.5) |
| 2025 | 2024 | |
| £m | £m | |
Expiring within one year | – | – |
Expiring after one year but within two years | – | 145.3 |
Expiring after two years | 1,250.0 | 788.2 |
1,250.0 | 933.5 |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2025 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (212.6) | (212.6) | |||
Bank loans | (2.6) | (0.6) | (0.5) | (1.1) | (0.4) |
Commercial paper | (87.0) | (87.0) | |||
US private placement notes | (664.0) | (138.1) | (147.8) | (166.1) | (212.0) |
Senior bonds | (1,704.4) | (48.2) | (48.2) | (544.5) | (1,063.5) |
Lease payments | (886.8) | (221.3) | (192.7) | (319.5) | (153.3) |
Trade and other payables | (2,258.1) | (2,061.2) | (87.5) | (109.4) | – |
(5,815.5) | (2,769.0) | (476.7) | (1,14 0.6) | (1,429.2) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (57.7) | (13.7) | (13.2) | (38.2) | 7.4 |
| Gross settled: | |||||
Foreign exchange inflows | 1,873.8 | 1,873.6 | 0.2 | ||
Foreign exchange outflows | (1,867.5) | (1,867.3) | (0.2) | ||
(51.4) | (7.4) | (13.2) | (38.2) | 7.4 | |
Total | (5,866.9) | (2,776.4) | (489.9) | (1,178.8) | (1,421.8) |
| Contractual cash (outflows)/inflows | |||||
| After | After | ||||
| Total | one year | two years | |||
| contractual | Within one | but within | but within | After | |
| cash flows | year | two years | five years | five years | |
| 2024 | £m | £m | £m | £m | £m |
| Financial liabilities | |||||
Bank overdrafts | (987.9) | (987.9) | |||
Bank loans | (7.4) | (1.6) | (1.0) | (2.7) | (2.1) |
Commercial paper | (144.6) | (144.6) | |||
US private placement notes | (918.3) | (201.2) | (149.1) | (330.4) | (237.6) |
Senior bonds | (1,260.5) | (319.7) | (19.9) | (59.8) | (861.1) |
Lease payments | (875.0) | (212.8) | (189.4) | (338.3) | (134.5) |
Trade and other payables | (2,364.5) | (2,149.0) | (50.5) | (157.7 ) | ( 7.3) |
(6,558.2) | (4,016.8) | (409.9) | (888.9) | (1,242.6) | |
| Derivative financial instruments | |||||
| Net settled: | |||||
Interest rate swaps | (115.5) | (20.2) | (20.2) | (56.8) | (18.3) |
| Gross settled: | |||||
Foreign exchange inflows | 2,768.1 | 2,768.1 | – | ||
Foreign exchange outflows | (2,753.3) | (2,753.3) | – | ||
(100.7) | (5.4) | (20.2) | (56.8) | (18.3) | |
Total | (6,658.9) | (4,022.2) | (430.1) | (945.7) | (1,260.9) |
| 2025 | 2024 | |
| £m | £m | |
| Fixed rate debt | ||
US private placement notes | (581.8) | (802.0) |
Senior bonds | (1,269.2) | (1,027.2) |
Total fixed rate debt | (1,851.0) | (1,829.2) |
Interest rate swaps (fixed leg) | 926.0 | 410.9 |
Fixed rate liability | (925.0) | (1,418.3) |
| Floating rate debt | ||
Bank overdrafts | (212.6) | (987.9) |
Bank loans | (2.6) | (7.4) |
Commercial paper | (86.7) | (144.3) |
Total floating rate debt | (301.9) | (1,139.6) |
Interest rate swaps (floating leg) | (926.0) | (410.9) |
Floating rate liability | (1,227.9) | (1,550.5) |
Derivatives managing the interest rate risk and currency profile of the debt | (51.1) | (75.5) |
Gross debt excluding lease liabilities | (2,204.0) | (3,044.3) |
2025 | 2024 | |
| Interest rate swaps | ||
Net carrying amount liability (£m) | (56.9) | (82.8) |
Notional amount (£m) | 988.9 | 496.0 |
Maturity date range | 2026-2036 | 2026–2030 |
Hedge ratio | 1:1 | 1:1 |
Fair value (loss)/gain on US private placement notes and senior bond in a hedge relationship (£m) | (26.5) | 3.9 |
Fair value gain/(loss) on interest rate swaps in a hedge relationship (£m) | 25.9 | (4.1) |
Impact on profit before tax | Impact on equity | |||
| +1% | –1% | +1% | –1% | |
| £m | £m | £m | £m | |
2025 | – | – | – | – |
2024 | 0.1 | – | 0.1 | – |
Average rate | Closing rate | |||
2025 | 2024 | 2025 | 2024 | |
US dollar | 1.32 | 1.28 | 1.35 | 1.25 |
Euro | 1.17 | 1.18 | 1.15 | 1.21 |
2025 | 2024 | |
| Forward foreign currency hedges in relation to inventory purchases | ||
Net carrying amount (liability)/asset (£m) | (1.5) | 4.7 |
Notional amount at 31 December (£m) | 151.2 | 131.2 |
Maturity date range | 2026-2027 | 2025 |
Hedge ratio | 1:1 | 1:1 |
Change in value of hedged items during the year (£m) | 6.2 | (7.2) |
| Change in fair value of outstanding foreign currency forward contracts | ||
during the year (£m) | (6.2) | 7.2 |
| 2025 | 2024 | |
| £m | £m | |
US dollar | 602.0 | 637.7 |
Sterling | 220.6 | 225.4 |
Euro | 770.2 | 644.7 |
Other | 71.1 | 103.6 |
Net debt excluding lease liabilities | 1,663.9 | 1,611.4 |
Impact on profit before tax | Impact on equity | |||
| +10% | –10% | +10% | –10% | |
| £m | £m | £m | £m | |
2025 | 1.4 | (1.7) | (212.8) | 259.5 |
2024 | 0.7 | (0.9) | (214.9) | 260.3 |
| 2025 | 2024 | |
| £m | £m | |
| Financial assets held at amortised cost | ||
Cash at bank and in hand | 472.8 | 1,369.1 |
Trade and other receivables | 1,637.8 | 1,541.7 |
Total financial assets held at amortised cost | 2,110.6 | 2,910.8 |
| Financial assets held at fair value | ||
Interest rate derivatives in fair value hedges | 6.1 | – |
Foreign exchange derivatives in cash flow hedges | 0.3 | 4.8 |
Foreign exchange derivatives in net investment hedges | 7.7 | 13.3 |
Other foreign exchange and interest rate derivatives | 2.8 | 9.9 |
Total derivative financial assets | 16.9 | 28.0 |
Money market funds | 67. 3 | 63.8 |
Total financial assets held at fair value | 84.2 | 91.8 |
Total financial assets | 2,194.8 | 3,002.6 |
Current derivative financial assets | 10.8 | 28.0 |
Non-current derivative financial assets | 6.1 | – |
Total derivative financial assets | 16.9 | 28.0 |
| 2025 | 2024 | |
| £m | £m | |
| Financial liabilities held at amortised cost | ||
Bank overdrafts | (212.6) | (987.9) |
Bank loans | (2.6) | ( 7.4) |
Commercial paper | (86.7) | (144.3) |
US private placement notes | (581.8) | (802.0) |
Senior bonds | (1,269.2) | (1,027.2) |
Lease liabilities | (742.5) | (754.1) |
Trade and other payables | (2,096.7) | (2,172.4) |
Total financial liabilities held at amortised cost | (4,992.1) | (5,895.3) |
| Financial liabilities held at fair value | ||
Interest rate derivatives in fair value hedges | (62.9) | (82.8) |
Foreign exchange derivatives in cash flow hedges | (1.8) | (0.1) |
Foreign exchange derivatives in net investment hedges | (0.4) | (9.1) |
Other foreign exchange derivatives | (4.3) | (6.6) |
Total derivative financial liabilities | (69.4) | (98.6) |
Other payables held at fair value | (161.4) | (192.1) |
Total financial liabilities held at fair value | (230.8) | (290.7) |
Total financial liabilities | (5,222.9) | (6,186.0) |
Current derivative financial liabilities | (6.5) | (15.8) |
Non-current derivative financial liabilities | (62.9) | (82.8) |
Total derivative financial liabilities | (69.4) | (98.6) |
| Gross | Net amounts | Amounts | |||
| amounts | recognised | not offset | |||
| offset in | in the | in the | |||
| Gross | the balance | balance | balance | Net | |
| amounts | sheet | sheet | sheet | amounts | |
| 2025 | £m | £m | £m | £m | £m |
Derivative financial assets | 16.9 | – | 16.9 | (10.6) | 6.3 |
Derivative financial liabilities | (69.4) | – | (69.4) | 10.6 | (58.8) |
| 2024 | |||||
Derivative financial assets | 28.0 | – | 28.0 | (12.9) | 15.1 |
Derivative financial liabilities | (98.6) | – | (98.6) | 12.9 | (85.7) |
| 2025 | 2024 | |
| £m | £m | |
Current | 57.5 | 57.1 |
Non-current | 55.4 | 49.7 |
112.9 | 106.8 |
2025 | 2024 | |||||||
| MEPP | MEPP | |||||||
| Properties | withdrawal | Other | Total | Properties | withdrawal | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Beginning of year | 34.3 | 3.5 | 69.0 | 106.8 | 26.4 | 4.2 | 55.2 | 85.8 |
Charge | 1.5 | – | 2.8 | 4.3 | 2.1 | – | 7.1 | 9.2 |
Acquisitions (Note 9) | 0.5 | – | 12.7 | 13.2 | 8.1 | – | 24.7 | 32.8 |
Disposal of businesses (Note 10) | – | – | (2.5) | (2.5) | – | – | (4.2) | (4.2) |
Utilised or released | (3.4) | (0.2) | (7.3) | (10.9) | (1.9) | (0.7) | (6.0) | (8.6) |
Currency translation | – | (0.3) | 2.3 | 2.0 | (0.4) | – | (7.8) | (8.2) |
End of year | 32.9 | 3.0 | 77.0 | 112.9 | 34.3 | 3.5 | 69.0 | 106.8 |
2025 | 2024 | |||||
| Asset | Liability | Net | Asset | Liability | Net | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 0.3 | (16.2) | (15.9) | 0.2 | (15.6) | (15.4) |
Defined benefit pension schemes | 4.5 | (8.3) | (3.8) | 4.3 | (8.8) | (4.5) |
| Goodwill, customer and supplier | ||||||
relationships, brands and technology | 13.2 | (294.0) | (280.8) | 9.7 | (304.2) | (294.5) |
Share based payments | 3.8 | – | 3.8 | 14.5 | – | 14.5 |
Leases | 9.9 | (0.5) | 9.4 | 8.7 | (0.3) | 8.4 |
Provisions and accruals | 48.8 | (6.8) | 42.0 | 48.2 | (5.1) | 43.1 |
Inventories | 13.4 | (22.0) | (8.6) | 12.0 | (23.5) | (11.5) |
Other | 22.3 | (5.2) | 17.1 | 14.9 | (4.2) | 10.7 |
Deferred tax asset/(liability) | 116.2 | (353.0) | (236.8) | 112.5 | (361.7) | (249.2) |
Set-off of tax | (94.3) | 94.3 | – | (98.4) | 98.4 | – |
Net deferred tax asset/(liability) | 21.9 | (258.7) | (236.8) | 14.1 | (263.3) | (249.2) |
| 2025 | 2024 | |
| £m | £m | |
Beginning of year | 249.2 | 175.9 |
Acquisitions (Note 9) | 8.5 | 99.8 |
Disposal of businesses (Note 10) | – | (1.6) |
Credit to income statement | (18.5) | (16.3) |
Recognised in other comprehensive income and equity | 0.9 | (4.4) |
Reclassified (to)/from current tax | (0.1) | – |
Currency translation | (3.2) | (4.2) |
End of year | 236.8 | 249.2 |
| 2025 | 2024 | |
| £m | £m | |
Issued and fully paid ordinary shares of 32 1 ⁄ 7 p each | 104.2 | 106.4 |
Number of ordinary shares in issue and fully paid | 2025 | 2024 |
Beginning of year | 331,176,520 | 338,021,077 |
Issued – option exercises | 154,897 | 378,873 |
Own shares purchased for cancellation | (7,119,988) | (7,223,430) |
End of year | 324,211,429 | 331,176,520 |
2025 | 2024 | |
Grant date | 02.04.25–31.10.25 | 01.03.24–11.09.24 |
Share price at grant date (£) | 23.12–30.34 | 29.46–36.14 |
Exercise price (£) | nil–24.50 | nil–36.38 |
Number of options granted during the year (shares) | 3,715,939 | 2,062,611 |
Vesting period (years) | 3.0–5.0 | 3.0–5.0 |
Expected volatility (%) | 19–28 | 18–20 |
Option life (years) | 3.0–10.0 | 3.0–10.0 |
Expected life (years) | 3.0–7.5 | 3.0–6.5 |
Risk free rate of return (%) | 3.8–4.5 | 3.6–4.4 |
Expected dividends expressed as a dividend yield (%) | 0.0–3.0 | 0.0–2.3 |
Fair value per option (£) | 4.75–23.60 | 5.09–24.41 |
| Weighted average | |||
| fair value of | Weighted average | ||
| options | remaining | ||
| outstanding | contractual life | ||
| (£) | (years) | ||
Sharesave Scheme | 7.59 | 2.14 | |
International Sharesave Plan | 7.53 | 1.97 | |
Irish Sharesave Plan | 7.35 | 2.84 | |
2014 | LTIP Part A | 4.22 | 5.57 |
2014 | LTIP Part B | 24.77 | 3.20 |
2024 | LTIP Part A | 4.81 | 9.46 |
2024 | LTIP Part B | 25.44 | 5.18 |
| Options | † | Options available | ||||||||
| outstanding | Grants/awards | Exercises | Lapses * | Options outstanding | to exercise | |||||
| at 01.01.25 | 2025 | 2025 | 2025 | at 31.12.25 | at 31.12. 25 | |||||
Number | Number | Price (£) | Number | Price(£) | Number | Number | Price (£) | Number | ||
Sharesave Scheme | 576,835 | 218,911 | 24.40 | 116,849 | 15.28–24.53 | 141,808 | 537,089 | 17.81–24. 53 | 833 | |
International Sharesave Plan | 231,032 | 98,706 | 24.40 | 22,959 | 22.56 | 53,416 | 253,363 | 23.43–24.53 | 893 | |
Irish Sharesave Plan | – | 36,930 | 24.40 | – | – | 4,800 | 32,130 | 24.40 | – | |
2014 | LTIP Part A | 6, 300,184 | – | – | 151,636 | 16.87–28.97 | 305,606 | 5,842,942 | 18.40–28.97 | 4,436,618 |
2024 | LTIP Part A | 1,383,542 | 3,081,890 | 24.50 | – | – | 105,718 | 4,359,714 | 24.50–36.38 | 49,568 |
2014 | LTIP Part B | 1,079,242 | 19,781 | – | 410,967 | – | 119,281 | 568,775 | – | 119,669 |
2024 | LTIP Part B | 32,686 | 279,502 | – | – | – | 6,568 | 305,620 | – | – |
9,603,521 | 3,735,720 | 702,411 | 737,197 | 11,899,633 | 4,607,581 |
| 2025 | 2024 | |
| £m | £m | |
2023 interim | 61.0 | |
2023 final | 167.6 | |
2024 interim | 66.7 | |
2024 final | 175.5 | |
Total | 242.2 | 228.6 |
| Per share | ||
2025 | 2024 | |
Interim | 20.2p | 20.1p |
Final | 53.9p | 53.8p |
Total | 74.1p | 73.9p |
| 2025 | 2024 | |
| £m | £m | |
Bank guarantees | 3.4 | 4.5 |
2025 | 2024 | |
Peter Ventress | 11,069 | 2,608 |
Frank van Zanten** | 365,013 | 269,899 |
Richard Howes** | 142,001 | 89,384 |
Pam Kirby | 1,800 | 1,800 |
Stephan Nanninga | 10,000 | 10,000 |
Vin Murria | – | – |
Jacky Simmonds | 3,645 | 1,445 |
Daniela Barone Soares | 953 | 519 |
Julia Wilson** | 2,793 | 1,302 |
Lloyd Pitchford* | N/A | 4,000 |
537,274 | 380,957 |
| 2025 | 2024 | |
| Amounts included in the income statement | £m | £m |
Defined contribution pension schemes | 32.6 | 31.8 |
| Defined benefit pension schemes | ||
current service cost (net of contributions by employees) | 1.2 | 2.3 |
Total included in employee costs excluding non-recurring pension scheme credits | 33.8 | 34.1 |
| Defined benefit pension schemes | ||
past service cost included in non-recurring pension scheme credits | – | (3.2) |
Total included in employee costs | 33.8 | 30.9 |
| Amounts included in finance (income)/expense | ||
Net interest income on defined benefit pension schemes in surplus | (2.0) | (3.1) |
Net interest expense on defined benefit pension schemes in deficit | 0.8 | 0.7 |
Total charge to the income statement | 32.6 | 28.5 |
| Amounts recognised in the statement of comprehensive income | ||
Actual return less expected return on pension scheme assets | (5.3) | (74.2) |
Experience (loss)/gain on pension scheme liabilities | (2.8) | 7.9 |
Impact of changes in financial assumptions relating to the present value of pension scheme liabilities | 3.6 | 25.5 |
Impact of changes in demographic assumptions relating to the present value of pension scheme liabilities | 0.8 | 5.7 |
Actuarial loss on defined benefit pension schemes | (3.7) | (35.1) |
UK | 2025 | 2024 |
Longevity at age 65 for current pensioners (years) | 22.7 | 21.4 |
Longevity at age 65 for future pensioners (years) | 23.8 | 22.3 |
| US | ||
Longevity at age 65 for current and future pensioners (years) | 22.0 | 21.6 |
UK | US | |||||
2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |
Rate of increase in salaries | – | – | 3.5% | 3.0% | 3.0% | 3.0% |
Rate of increase in pensions | – | – | 2.7% | – | – | – |
Discount rate | 5.6% | 5.6% | 4.8% | 5.1% | 5.4% | 4.8% |
Inflation rate | 2.7% | 2.8% | 2.7% | 2.3% | 2.3% | 2.3% |
| Impact of change | Impact of change | Impact of change | ||||
| in longevity | in inflation rate | in discount rate | ||||
| +1 year | –1 year | +0.25% | –0.25% | +0.25% | –0.25% | |
| £m | £m | £m | £m | £m | £m | |
UK | (0.1) | 0.1 | – | – | (0.1) | 0.1 |
US | (2.2) | 2.3 | – | – | 1.4 | (1.5) |
| UK | US | Other | Total | |
| 2025 | £m | £m | £m | £m |
Equities | – | 11.4 | 1.9 | 13.3 |
Bonds | – | 47.8 | 9.0 | 56.8 |
Assets held by insurance company | 209.5 | – | – | 209.5 |
Other | 35.1 | 9.1 | 6.3 | 50.5 |
Total market value of pension scheme assets | 244.6 | 68.3 | 17.2 | 330.1 |
Present value of funded obligations | (211.5) | (67.9) | (16.8) | (296.2) |
Present value of unfunded obligations | – | (7.5) | (9.0) | (16.5) |
Present value of funded and unfunded obligations | (211.5) | (75.4) | (25.8) | (312.7) |
Defined benefit pension schemes in deficit | – | ( 7.1) | (9.7) | (16.8) |
Defined benefit pension schemes in surplus | 33.1 | – | 1.1 | 34.2 |
Total surplus/(deficit) before tax | 33.1 | (7.1) | (8.6) | 17.4 |
Deferred tax | (8.3) | 1.8 | 2.7 | (3.8) |
Total surplus/(deficit) after tax | 24.8 | (5.3) | (5.9) | 13.6 |
| UK | US | Other | Total | |
| 2024 | £m | £m | £m | £m |
Equities | – | 16.3 | 1.7 | 18.0 |
Bonds | – | 54.0 | 9.5 | 63.5 |
Assets held by insurance company | 211.6 | – | – | 211.6 |
Other | 36.8 | 11.4 | 6.5 | 54.7 |
Total market value of pension scheme assets | 248.4 | 81.7 | 17.7 | 347.8 |
Present value of funded obligations | (213.8) | (79.8) | (17.2) | (310.8) |
Present value of unfunded obligations | – | (8.3) | (8.9) | (17.2) |
Present value of funded and unfunded obligations | (213.8) | (88.1) | (26.1) | (328.0) |
Defined benefit pension schemes in deficit | – | (6.4) | (9.6) | (16.0) |
Defined benefit pension schemes in surplus | 34.6 | – | 1.2 | 35.8 |
Total surplus/(deficit) before tax | 34.6 | (6.4) | (8.4) | 19.8 |
Deferred tax | (8.7) | 1.7 | 2.5 | (4.5) |
Total surplus/(deficit) after tax | 25.9 | (4.7) | (5.9) | 15.3 |
| 2025 | 2024 | |
| Movement in net surplus/(deficit) | £m | £m |
Beginning of year | 19.8 | 49.4 |
Disposal of businesses | – | 0.6 |
Current service cost | (1.2) | (2.3) |
Past service credit | – | 3.2 |
Contributions | 1.1 | 1.2 |
Net interest income | 1.2 | 2.4 |
Actuarial loss | (3.7) | (35.1) |
Currency translation | 0.2 | 0.4 |
End of year | 17.4 | 19.8 |
| 2025 | 2024 | |
| Changes in the present value of defined benefit pension scheme liabilities | £m | £m |
Beginning of year | 328.0 | 375.5 |
Disposal of businesses | – | (2.3) |
Current service cost | 1.2 | 2.3 |
Past service credit | – | (3.2) |
Interest expense | 16.8 | 17.3 |
Contributions by employees | – | 0.2 |
Actuarial gain | (1.6) | (39.1) |
Benefits paid | (26.6) | (22.5) |
Currency translation | (5.1) | (0.2) |
End of year | 312.7 | 328.0 |
| 2025 | 2024 | |
| Changes in the fair value of defined benefit pension scheme assets | £m | £m |
Beginning of year | 347.8 | 424.9 |
Disposal of businesses | – | (1.7) |
Interest income | 18.0 | 19.7 |
Actuarial loss | (5.3) | (74.2) |
Contributions by employer | 1.1 | 1.2 |
Contributions by employees | – | 0.2 |
Benefits paid | (26.6) | (22.5) |
Currency translation | (4.9) | 0.2 |
End of year | 330.1 | 347.8 |
Closing | Average | |||
Number of employees | 2025 | 2024 | 2025 | 2024 |
North America | 8,491 | 8,780 | 8,471 | 8,817 |
Continental Europe | 6,561 | 6,472 | 6,448 | 6,393 |
UK & Ireland | 5,892 | 5,968 | 5,906 | 5,014 |
Rest of the World | 5,753 | 5,682 | 5,769 | 5,456 |
26,697 | 26,902 | 26,594 | 25,680 | |
Corporate | 80 | 76 | 78 | 76 |
26,777 | 26,978 | 26,672 | 25,756 |
| 2025 | 2024 | |
| Employee costs | £m | £m |
Wages and salaries | 1,077.7 | 1,052.2 |
Social security costs | 123.0 | 114.7 |
Pension costs | 33.8 | 34.1 |
Share based payments – current year charge | 11.3 | 17.2 |
Share based payments – adjustment for prior years | (7.8) | – |
1,238.0 | 1,218.2 | |
Non-recurring pension scheme credit | – | (3.2) |
1,238.0 | 1,215.0 |
| 2025 | 2024 | |
| Key management remuneration | £m | £m |
Salaries and short term employee benefits | 7.7 | 9.0 |
Share based payments | 1.0 | 1.0 |
Deferred annual share bonus | 0.9 | 2.5 |
Retirement benefits | 0.6 | 0.6 |
10.2 | 13.1 |
| 2025 | 2024 | |
| Directors’ emoluments | £m | £m |
Non-executive directors | 1.0 | 0.9 |
| Executive directors: | ||
remuneration excluding performance related elements | 2.0 | 2.0 |
annual cash bonus | 0.6 | 1.4 |
3.6 | 4.3 |
| 2025 | 2024 | |
| £m | £m | |
Beginning of year | 754.1 | 664.5 |
Acquisitions (Note 9) | 5.2 | 73.7 |
Disposal of businesses (Note 10) | – | (0.4) |
Transferred to liabilities held for sale | – | (1.6) |
New leases | 157.0 | 161.3 |
Interest charge in the year | 40.6 | 38.5 |
Payment of lease liabilities | (232.7) | (216.7) |
Remeasurement adjustments | 29.3 | 50.4 |
Currency translation | (11.0) | (15.6) |
End of year | 742.5 | 754.1 |
| Ageing of lease liabilities: | ||
Current lease liabilities | 187.0 | 180.4 |
Non-current lease liabilities | 555.5 | 573.7 |
End of year | 742.5 | 754.1 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 472.8 | 1,369.1 |
Money market funds | 67. 3 | 63.8 |
Cash and cash equivalents | 540.1 | 1,432.9 |
Bank overdrafts | (212.6) | (987.9) |
Cash, cash equivalents and overdrafts | 327. 5 | 445.0 |
Interest bearing loans and borrowings – current liabilities | (203.8) | (619.2) |
Interest bearing loans and borrowings – non-current liabilities | (1,736.5) | (1,361.7) |
Derivatives managing the interest rate risk and currency profile of the debt | (51.1) | (75.5) |
Net debt excluding lease liabilities | (1,663.9) | (1,611.4) |
Lease liabilities (Note 27) | (742.5) | (754.1) |
Net debt including lease liabilities | (2,406.4) | (2,365.5) |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand net of amounts in the cash pool | 280.6 | 406.9 |
Money market funds | 67. 3 | 63.8 |
Bank overdrafts net of amounts in the cash pool | (20.4) | (25.7) |
Cash, cash equivalents and overdrafts | 327. 5 | 445.0 |
| Cash, cash | Interest | |||
| equivalents | bearing | |||
| and | loans and | |||
| overdrafts | borrowings | Derivatives | Net debt | |
| 2025 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 445.0 | (1,980.9) | (75.5) | (1,611.4) |
Cash flow excluding movements in other components of net debt | 73.9 | – | – | 73.9 |
Interest paid excluding interest on lease liabilities | (127.3) | – | – | (127.3) |
Increase in borrowings | 495.4 | (495.4) | – | – |
Repayment of borrowings | (559.2) | 559.2 | – | – |
Receipts on settlement of foreign exchange contracts | 8.9 | – | (8.9) | – |
Net cash outflow | (108.3) | 63.8 | (8.9) | (53.4) |
Non-cash movement in debt | – | (33.9) | 26.1 | ( 7.8) |
Realised gain on foreign exchange contracts | – | – | 8.9 | 8.9 |
Currency translation | (9.2) | 10.7 | (1.7) | (0.2) |
End of year excluding lease liabilities | 327.5 | (1,940.3) | (51.1) | (1,663.9) |
Lease liabilities (Note 27) | – | (742.5) | – | (742.5) |
End of year including lease liabilities | 327.5 | (2,682.8) | (51.1) | (2,406.4) |
| Interest | ||||
| Cash, cash | bearing | |||
| equivalents | loans and | |||
| and overdrafts | borrowings | Derivatives | Net debt | |
| 2024 | £m | £m | £m | £m |
Beginning of year excluding lease liabilities | 551.9 | (1,547.1) | (90.3) | (1,085.5) |
Cash flow excluding movements in other components of net debt | (405.7) | – | – | (405.7) |
Interest paid excluding interest on lease liabilities | (126.6) | – | – | (126.6) |
Increase in borrowings | 561.7 | (561.7) | – | – |
Repayment of borrowings | (132.9) | 132.9 | – | – |
Receipts on settlement of foreign exchange contracts | 24.2 | – | (24.2) | – |
Net cash outflow | (79.3) | (428.8) | (24.2) | (532.3) |
Non-cash movement in debt | – | 6.5 | (4.2) | 2.3 |
Loans and borrowings recognised on acquisition | – | (6.3) | – | (6.3) |
Realised gain on foreign exchange contracts | – | – | 24.2 | 24.2 |
Currency translation | (27.6) | (5.2) | 19.0 | (13.8) |
End of year excluding lease liabilities | 445.0 | (1,980.9) | (75.5) | (1,611.4) |
Lease liabilities (Note 27) | – | (754.1) | – | (754.1) |
End of year including lease liabilities | 445.0 | (2,735.0) | (75.5) | (2,365.5) |
| 2025 | 2024 | |
| Depreciation and software amortisation | £m | £m |
Depreciation of right-of-use assets | 197.8 | 186.1 |
Other depreciation and software amortisation | 55.4 | 49.7 |
253.2 | 235.8 |
| 2025 | 2024 | |
| Other non-cash items | £m | £m |
Share based payments | 3.5 | 17.2 |
Provisions | (6.6) | 0.6 |
Retirement benefit obligations | 0.1 | 1.1 |
Hyperinflation accounting adjustments | 4.4 | 6.0 |
Other | 1.7 | (6.3) |
3.1 | 18.6 |
| 2025 | 2024 | |
| Working capital movement | £m | £m |
Decrease/(increase) in inventories | 48.4 | (94.3) |
(Increase)/decrease in trade and other receivables | (72.0) | 0.7 |
Decrease in trade and other payables | (6.9) | (3.5) |
(30.5) | (97.1) |