| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
| Underlying¹ | Non-underlying | IFRS | Underlying¹ | Non-underlying | IFRS | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | | | ||||
Operating costs | 5 | ( | ( | ( | ( | ( | ( |
Of which impairments | 4 | ( | ( | ( | ( | ||
Operating profit/(loss) | ( | | ( | | |||
Share of profit of associates | 14 | | | ||||
Finance income | 8 | | | ||||
Finance expense | 8 | ( | ( | ( | | ( | |
Profit/(loss) before tax | ( | ( | | ( | | ||
Taxation | 9 | ( | ( | ( | | ( | |
Profit/(loss) for the year | ( | ( | | ( | | ||
| Profit/(loss) attributable to: | |||||||
Equity holders of the parent | ( | ( | | ( | | ||
Non–controlling interests | 24 | ( | | ( | | ||
Profit/(loss) for the year | ( | ( | | ( | | ||
| Earnings per share (pence): | |||||||
– Basic | 4 | ( | | | |||
– Diluted | 4 | ( | | |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Other comprehensive income/(expense) | |||
| Items that will never be reclassified to the income statement: | |||
Remeasurements on defined benefit pension schemes | 22 | ( | ( |
Tax credit relating to items that will not be reclassified | | ||
| Items that are or may be reclassified subsequently to the income statement: | |||
Net gain on hedge of net investment in foreign operations | ( | | |
Other foreign exchange translation differences | ( | ( | |
Effective portion of changes in fair value of cash flow hedges | ( | ||
Cash flow hedges – reclassified to income statement | |||
Tax credit relating to items that are or may be reclassified | | ||
Other comprehensive (expense)/income for the year | ( | ( | |
(Loss)/profit for the year | ( | | |
Total comprehensive (expense)/income for the year | ( | | |
| Total comprehensive (expense)/income attributable to: | |||
Equity holders of the parent | ( | | |
Non-controlling interests | 24 | | |
Total comprehensive (expense)/income for the year | ( | |
| 2025 | 2024 | ||
| Non-current assets | Notes | £m | £m |
Property, plant and equipment | 11 | ||
Goodwill and intangible assets | 12 | ||
Right-of-use assets | 13 | | |
Investments in associates | 14 | | |
Deferred tax assets | 15 | | |
Other receivables | 17 | | |
| Current assets | | ||
Inventories | 16 | | |
Tax receivable | | ||
Trade and other receivables | 17 | | |
Cash and cash equivalents | 18 | | |
| |||
Total assets | | ||
| Current liabilities | |||
Short-term borrowings | 19 | ( | ( |
Trade and other payables | 20 | ( | ( |
Tax payable | ( | ( | |
Lease liabilities | 21 | ( | ( |
Provisions | 23 | ( | ( |
| Non-current liabilities | ( | ( | |
Long-term borrowings | 19 | ( | ( |
Post-employment benefit obligations | 22 | ( | ( |
Lease liabilities | 21 | ( | ( |
Other payables | 20 | ( | ( |
Provisions | 23 | ( | ( |
Deferred tax liabilities | 15 | ( | ( |
Interest rate swaps | ( | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |
| 2025 | 2024 | ||
| Equity | Notes | £m | £m |
Share capital | 24 | | |
Share premium | 24 | | |
Capital redemption reserve | 24 | | |
Other reserves | 24 | ( | ( |
Retained losses | ( | ( | |
Total equity shareholders‘ funds | | ||
Non-controlling interests | 24 | | |
Total equity | |
167 | SSP Group plc Annual Report 2025 | Overview | Strategic report | Corporate governance | Financial statements | |||
| Consolidated statement of changes in equity | ||||||||
| for the year ended 30 September 2025 | Capital | Retained | Total | |||||
| Share | Share | redemption | Other | earnings/ | parent | Non-controlling | Total | |
| capital | premium | reserve | reserves¹ | (losses) | equity | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 30 September 2023 | | | | ( | ( | | | |
Profit for the year | | | | | ||||
Other comprehensive expense for the year | ( | ( | ( | ( | ( | |||
Capital contributions from non-controlling interests (note 24) | | | ||||||
Dividends paid to non-controlling interests (note 24) | ( | ( | ||||||
Dividend paid to shareholders | ( | ( | ( | |||||
Purchase of additional stake in subsidiary (note 24) | ( | ( | | | ||||
Transactions with non-controlling interests (note 24) | | | | |||||
Share-based payments | | | | |||||
At 30 September 2024 | | | | ( | ( | | | |
Loss for the year | ( | ( | ( | |||||
Other comprehensive expense for the year | ( | ( | ( | ( | ( | |||
Capital contributions from non-controlling interests (note 24) | ||||||||
Dividends paid to non-controlling interests (note 24) | ( | ( | ||||||
Dividend paid to shareholders | ( | ( | ( | |||||
Purchase of additional stake in subsidiary (note 24) | ( | ( | ( | ( | ||||
Transactions with non-controlling interests (note 24) | ||||||||
| Share-based payments | ||||||||
Others | ( | ( | ( | |||||
At 30 September 2025 | | | | ( | ( | |||
1 | At 30 September 2024 and 30 September 2025, the Other reserves include the translation reserve and the result of purchasing additional stakes in subsidiaries. | |||||||
| 2025 | 2024 | ||
| Cash flows from operating activities | Notes | £m | £m |
Cash flow from operations | 26 | | |
Tax paid | ( | ( | |
Net cash flows from operating activities | | ||
| Cash flows from investing activities | |||
Dividends received from associates | 14 | | |
Interest received | 8 | | |
Purchase of property, plant and equipment | ( | ( | |
Purchase of other intangible assets | 12 | ( | ( |
Acquisition of associates | 31 | ( | |
Disposal of subsidiary | |||
Disposal of property, plant and equipment | |||
Acquisition of subsidiaries, net of cash acquired | 31 | ( | ( |
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Repayment of bank borrowings | 27 | ( | ( |
Debt refinancing and modification fees paid | ( | ( | |
Dividends paid to Shareholders | ( | ( | |
Repayment of Terms Loans | 27 | ( | |
Receipt of USPP facility | 27 | | |
Loans (repaid to)/taken from non-controlling interests | 27 | | |
Payment of lease liabilities – principal | 21 | ( | ( |
Payment of lease liabilities – interest | 21 | ( | ( |
Interest paid excluding interest on lease liabilities | ( | ( | |
Dividends paid to non-controlling interests | ( | ( | |
Refinancing/contributions into associates | ( | ||
Acquisitions of 1.01% of TFS | 24 | ( | |
Capital contributions from non-controlling interests | | ||
Net cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | | ||
Effect of exchange rate fluctuations on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at end of the year | |
Company | Company Registration Number |
Procurement 2U Limited | 01907655 |
Rail Gourmet Group Limited | 06180162 |
SSP Asia Pacific Holdings Limited | 06180177 |
SSP Australia Financing Limited | 15668708 |
SSP Bermuda Holdings Limited | 11815274 |
SSP Euro Holdings Limited | 08654008 |
SSP Financing No. 2 Limited | 09113371 |
SSP Group Holdings Limited | 05736092 |
SSP Lounge Holdings Global Limited | 15075931 |
SSP South America Holdings Limited | 11508434 |
| North | Continental | APAC & | Non- | |||
| America | Europe | UK | EEME | attributable Total | ||
| 2025 | £m | £m | £m | £m | £m | £m |
Revenue | 852.3 | 1,204.5 | 961.7 | 620.0 | – | 3,638.5 |
| Underlying operating | ||||||
profit/(loss) | 99.4 | 42.4 | 90.3 | 90.5 | (53.5) | 269.1 |
| Non-underlying items | ||||||
(note 6) (loss)/profit | (4.0) | (90.3) | (4.2) | (40.0) | (44.5) | (183.0) |
Operating profit/(loss) | 95.4 | (47.9) | 86.1 | 50.5 | (98.0) | 86.1 |
| 2024 | ||||||
Revenue | 813.9 | 1,207.4 | 892.5 | 519.4 | – | 3,433.2 |
| Underlying operating | ||||||
profit/(loss) | 87.6 | 39.1 | 79.4 | 82.7 | (42.2) | 246.6 |
| Non-underlying items | ||||||
(note 6) (loss)/profit | (7.7) | (28.6) | (5.9) | (3.1) | 4.6 | (40.7) |
Operating profit/(loss) | 79.9 | 10.5 | 73.5 | 79.6 | (37.6) | 205.9 |
| 2025 | 2024 | |
| Turnover | £m | £m |
Air | 2,601.1 | 2,416.5 |
Rail | 914.3 | 861.2 |
Other¹ | 123.1 | 155.5 |
3,638.5 | 3,433.2 |
| North | Continental | APAC & | Non- | |||
| America | Europe | UK | EEME | attributable Total | ||
| £m | £m | £m | £m | £m | £m | |
| 2025 | ||||||
Depreciation and amortisation | (92.4) | (181.1) | (62.1) | (73.0) | (9.4) | (418.0) |
Impairment of goodwill | – | (32.3) | – | – | – | (32.3) |
Impairment of fixed assets | (3.0) | (25.4) | (1.5) | (20.8) | – | (50.7) |
| 2024 | ||||||
Depreciation and amortisation | (87.7) | (174.1) | (54.9) | (48.8) | (7.9) | (373.4) |
Impairment of goodwill | – | (9.0) | – | (0.6) | – | (9.6) |
Impairment of fixed assets | (1.7) | (14.9) | (5.1) | (1.7) | – | (23.4) |
| 2025 | 2024 | |
| £m | £m | |
Underlying operating profit | 269.1 | 246.6 |
Non-underlying operating loss (note 6) | (183.0) | (40.7) |
Share of profit from associates | 8.2 | 5.4 |
Finance income | 12.1 | 19.1 |
Finance expense | (117.1) | (114.1) |
Non-underlying finance income (note 6) | 0.3 | 2.3 |
(Loss)/profit before tax | (10.4) | 118.6 |
Taxation | (13.6) | (33.1) |
(Loss)/profit after tax | (24.0) | 85.5 |
| 2025 | 2024 | |
| £m | £m | |
(Loss)/profit attributable to ordinary shareholders | (74.4) | 27.4 |
| Adjustments: | ||
Non-underlying operating loss (note 6) | 183.0 | 40.7 |
Non-underlying finance income (note 6) | (0.3) | (2.3) |
Tax effect of adjustments | (12.6) | (0.3) |
Non-underlying profit attributable to non-controlling interest | (7.3) | (0.6) |
Underlying profit attributable to ordinary shareholders | 88.4 | 64.9 |
Basic weighted average number of shares | 800,548,333 | 797,868,792 |
Dilutive potential ordinary shares | 6,638,020 | |
Diluted weighted average number of shares | 804,506,812 | |
| Earnings per share (pence): | ||
– Basic | (9.3) | 3.4 |
– Diluted | (9.3) | 3.4 |
| Underlying earnings per share (pence): | ||
– Basic | 11.0 | 8.1 |
– Diluted | 11.0 | 8.1 |
| 2025 | 2024 | |
| Cost of food and materials: | £m | £m |
Cost of inventories consumed in the period | (983.0) | (937.0) |
| Labour cost: | ||
Employee remuneration | (1,105.1) | (1,030.1) |
| Overheads: | ||
Depreciation of property, plant and equipment¹ | (130.8) | (128.7) |
Depreciation of right-of-use assets | (276.8) | (236.1) |
Amortisation of intangible assets | (10.4) | (8.6) |
Non-underlying overheads (see note 6) | (183.0) | (40.7) |
Derecognition of leases under IFRS 16 | 1.3 | 2.3 |
Rentals payable under leases | (457.4) | (463.8) |
Other overheads | (407.2) | (384.6) |
(3,552.4) | (3,227.3) |
| 2025 | 2024 | |
| £m | £m | |
Audit of these financial statements | 1.4 | 1.4 |
Audit of financial statements of subsidiaries | 2.3 | 1.8 |
Audit-related services | 0.1 | 0.2 |
Other assurance services | 0.5 | 0.1 |
4.3 | 3.5 |
| Total | Total | |
| non-underlying | non-underlying | |
| items | items | |
| 2025 | 2024 | |
| Operating costs | £m | £m |
Impairment of goodwill | (32.3) | (9.6) |
Impairment of property, plant and equipment | (50.7) | (17.1) |
Impairment of right-of-use assets | (33.8) | (6.3) |
Transaction costs | (7.1) | (10.8) |
IT transformation costs | (33.4) | – |
Site exit costs | (13.8) | (1.2) |
Restructuring costs | (12.7) | (6.7) |
Litigation settlement | – | 8.5 |
Gain on lease derecognition | 2.5 | 8.9 |
Other non-underlying gain/(costs) | (1.7) | (6.4) |
Total non-underlying operating (loss)/profit | (183.0) | (40.7) |
| Share of profit from associates | ||
Impairment of associate | – | – |
| Finance income/(expenses) | ||
Effective interest rate adjustments | 0.4 | 2.8 |
Debt refinancing loss | (0.4) | (0.5) |
Other | 0.3 | – |
Non-underlying finance income | 0.3 | 2.3 |
| Taxation | ||
Tax credit on non-underlying items | 12.6 | 0.3 |
Total non-underlying items | (170.1) | (38.1) |
| 2025 | 2024 | |
| Number of | Number of | |
| employees | employees | |
Operations | 38,043 | 38,052 |
Sales and marketing | 284 | 546 |
Administration | 4,161 | 3,075 |
42,488 | 41,673 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | (948.6) | (878.5) |
Social security costs | (133.8) | (124.1) |
Other pension costs | (20.8) | (21.5) |
Share-based payments | (1.9) | (6.0) |
(1,105.1) | (1,030.1) |
| 2025 | 2024 | |
| £m | £m | |
| Finance income: | ||
Interest income | 9.4 | 12.5 |
Other net foreign exchange gains | 2.7 | 6.6 |
Other | 0.3 | – |
Total finance income | 12.4 | 19.1 |
| Finance expense: | ||
Total interest expense on financial liabilities measured at amortised cost | (50.6) | (52.2) |
Lease interest expense | (66.5) | (62.1) |
Debt refinancing loss | (0.4) | (0.5) |
Effective interest rate adjustments | 0.4 | 2.8 |
Net change in fair value of cash flow hedges utilised in the year | 1.0 | 1.4 |
Unwind of discount on provisions | (1.1) | (0.7) |
Net interest gain/(expense) on defined benefit pension obligations | 0.1 | (0.5) |
Total finance expense | (117.1) | (111.8) |
| 2025 | 2024 | |
| £m | £m | |
| Current tax (expense)/credit: | ||
Current year | (29.4) | (20.4) |
Adjustments for prior years | – | (2.0) |
| Deferred tax credit/(expense): | (29.4) | (22.4) |
Origination and reversal of temporary differences | (5.1) | (21.5) |
Recognition of deferred tax assets not previously recognised, net of amounts derecognised | 17.0 | 9.7 |
Adjustments for prior years | 3.9 | 1.1 |
15.8 | (10.7) | |
Total tax expense | (13.6) | (33.1) |
Effective tax rate | (130.8%) | 27.9% |
| 2025 | 2024 | |
| £m | £m | |
(Loss)/profit before tax | (10.4) | 118.6 |
Tax credit/(charge) using the UK corporation tax rate of 25% (2024: 25.0%) | 2.6 | (29.6) |
Impact of non-underlying costs on which no deferred tax was recognised | (20.5) | (6.3) |
Losses on which no deferred tax was recognised | (8.3) | (7.7) |
Non-deductible goodwill impairment | (8.1) | (2.3) |
Non-taxable items | (5.9) | 0.7 |
Secondary and irrecoverable taxes | (3.8) | (3.4) |
Temporary differences on which no deferred tax was recognised | (1.4) | (1.5) |
Change in tax rates | – | (0.1) |
Effect of tax rates in foreign jurisdictions | 2.1 | 2.4 |
Adjustments for prior years | 3.9 | (0.9) |
Tax impact of share of profits of non-wholly owned subsidiaries¹ | 8.8 | 5.9 |
Recognition of deferred tax assets not previously recognised, net of amounts derecognised | 17.0 | 9.7 |
Total tax expense | (13.6) | (33.1) |
| 2025 | 2024 | ||
| Payment date | £m | £m | |
2.3p final dividend for 2024 (final dividend for 2023: 2.5p) | 24 February 2025 | 18.4 | 19.9 |
1.4p interim dividend for 2025 (interim dividend for 2024: 1.2p) | 24 June 2025 | 11.2 | 9.6 |
| Land, buildings | Equipment, | ||
| and leasehold | fixtures and | ||
| improvements | fittings | Total | |
| Cost | £m | £m | £m |
At 1 October 2023 | 413.8 | 1,031.1 | 1,444.9 |
Additions | 62.4 | 208.7 | 271.1 |
Acquisitions³ | – | 25.6 | 25.6 |
Disposals | (10.4) | (49.4) | (59.8) |
Reclassifications¹ | 10.5 | (10.5) | – |
Effects of movements in foreign exchange | (37.1) | (61.3) | (98.4) |
Other movements² | (0.7) | 10.6 | 9.9 |
| At 30 September 2024 | 438.5 | 1,154.8 | 1,593.3 |
Additions | 50.2 | 155.6 | 205.8 |
Acquisitions | 0.4 | 0.6 | 1.0 |
Disposals | (0.8) | (40.4) | (41.2) |
Reclassifications¹ | 27.3 | (27.3) | – |
Effects of movements in foreign exchange | (15.3) | (9.3) | (24.6) |
Other movements² | (0.2) | 2.0 | 1.8 |
At 30 September 2025 | 500.1 | 1,236.0 | 1,736.1 |
| Depreciation | |||
At 1 October 2023 | (252.9) | (605.1) | (858.0) |
Charge for the year | (41.1) | (87.6) | (128.7) |
Impairments | (2.7) | (14.4) | (17.1) |
Disposals | 9.4 | 47.7 | 57.1 |
Effects of movement in foreign exchange | 21.0 | 28.4 | 49.4 |
Other movements² | 0.7 | 0.1 | 0.8 |
| At 30 September 2024 | (265.6) | (630.9) | (896.5) |
Charge for the year | (38.3) | (92.5) | (130.8) |
Impairments | – | (50.7) | (50.7) |
Disposals | 0.3 | 40.4 | 40.7 |
Effects of movement in foreign exchange | 14.4 | 11.0 | 25.4 |
Other movements² | (1.1) | 1.1 | – |
At 30 September 2025 | (290.3) | (721.6) | (1,011.9) |
| Net book value | |||
At 30 September 2025 | 209.8 | 514.4 | 724.2 |
At 30 September 2024 | 172.9 | 523.9 | 696.8 |
| Indefinite life | Definite life | ||||
| intangible | intangible | ||||
| Goodwill | assets | assets | Software | Total | |
| Cost | £m | £m | £m | £m | £m |
At 30 September 2023 | 634.5 | 58.0 | 68.4 | 138.6 | 899.5 |
Additions | – | – | – | 36.9 | 36.9 |
Business acquisitions¹ | 80.5 | – | 0.8 | – | 81.3 |
Disposals | – | – | – | (0.4) | (0.4) |
Effect of movements in foreign exchange | (27.2) | – | (0.5) | (3.4) | (31.1) |
Other movements² | – | – | – | 2.0 | 2.0 |
| At 30 September 2024 | 687.8 | 58.0 | 68.7 | 173.7 | 988.2 |
Additions | – | – | – | 21.6 | 21.6 |
Business acquisitions¹ | 2.8 | – | – | – | 2.8 |
Disposals | – | – | – | (2.2) | (2.2) |
Write-offs | – | – | – | (24.5) | (24.5) |
Effect of movements in foreign exchange | 12.7 | – | 0.2 | (2.6) | 10.3 |
Other movements² | – | – | – | – | – |
At 30 September 2025 | 703.3 | 58.0 | 68.9 | 166.0 | 996.2 |
| Amortisation | |||||
At 30 September 2023 | (72.4) | – | (65.3) | (80.7) | (218.4) |
Charge for the year | – | – | (0.7) | (7.9) | (8.6) |
Impairments | (9.6) | – | – | – | (9.6) |
Disposals | – | – | – | 0.4 | 0.4 |
Effect of movements in foreign exchange | 0.9 | – | 0.2 | 2.6 | 3.7 |
| At 30 September 2024 | (81.1) | – | (65.8) | (85.6) | (232.5) |
Charge for the year | – | – | (0.8) | (9.6) | (10.4) |
Impairments | (32.3) | – | – | – | (32.3) |
Disposals | – | – | – | 2.2 | 2.2 |
Effect of movements in foreign exchange | (2.7) | – | (0.2) | (0.7) | (3.6) |
At 30 September 2025 | (116.1) | – | (66.8) | (93.7) | (276.6) |
| Net book value | |||||
At 30 September 2025 | 587.2 | 58.0 | 2.1 | 72.3 | 719.6 |
At 30 September 2024 | 606.7 | 58.0 | 2.9 | 88.1 | 755.7 |
| Indefinite life | ||||
| Goodwill | intangible assets | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
UK & Ireland | 104.9 | 104.9 | 55.5 | 55.5 |
Rail Gourmet UK | 13.1 | 13.1 | – | – |
North America | 33.7 | 32.6 | – | – |
France | 62.4 | 59.4 | 2.5 | 2.5 |
Belgium | 8.5 | 8.3 | – | – |
Spain | 46.4 | 44.2 | – | – |
Germany | – | 30.9 | – | – |
Switzerland | 28.1 | 26.6 | – | – |
Finland | 21.3 | 20.3 | – | – |
Norway | 67.8 | 64.5 | – | – |
Sweden | 37.1 | 34.6 | – | – |
Denmark | 24.4 | 23.3 | – | – |
Greece | 4.8 | 4.6 | – | – |
Egypt | 4.7 | 4.7 | – | – |
Hungary | 1.0 | 0.9 | – | – |
Australia | 61.1 | 71.51 | – | – |
Hong Kong | 26.4 | 26.6 | – | – |
Saudi Arabia | 0.1 | – | – | – |
Thailand | 11.1 | 11.3 | – | – |
Indonesia | 7.2 | – | – | – |
India | 23.1 | 24.4 | – | – |
587.2 | 606.7 | 58.0 | 58.0 |
2025 | 2024 | |||
| Terminal | Discount | Terminal | Discount | |
| growth rate | rate | growth rate | rate | |
North America | 1.9% | 11.9% | 2.0% | 14.3% |
Continental Europe | 0.7-3.2% | 10.7-14.1% | 0.7-2.1% | 12.1-15.7% |
UK & Ireland | 2.0% | 12.2% | 2.0% | 13.0% |
Rest of the World | 2.3-6.5% | 11.3-26.3% | 2.0-6.5% | 12.7-37.5% |
| Land, | ||||
| buildings and | Equipment, | |||
| Concessions | leasehold | fixtures | ||
| contracts | improvements | and fittings | Total | |
| £m | £m | £m | £m | |
| At 1 October 2023 | 906.6 | 23.5 | 1.4 | 931.5 |
Additions | 279.4 | 5.1 | 0.3 | 284.8 |
Acquisition | 110.5 | – | – | 110.5 |
Depreciation charge in the period | (228.5) | (6.8) | (0.8) | (236.1) |
Remeasurement adjustments | (3.7) | 1.7 | – | (2.0) |
Impairments | (6.1) | (0.2) | – | (6.3) |
Currency translation | (49.0) | (1.4) | – | (50.4) |
At 30 September 2024 | 1,009.2 | 21.9 | 0.9 | 1,032.0 |
Additions | 294.4 | 8.6 | 0.6 | 303.6 |
Acquisition | 8.1 | – | – | 8.1 |
Depreciation charge in the period | (266.4) | (9.8) | (0.6) | (276.8) |
Remeasurement adjustments | 102.7 | 1.5 | – | 104.2 |
Impairments | (32.0) | (1.7) | (0.1) | (33.8) |
Currency translation | 23.5 | 0.3 | – | 23.8 |
At 30 September 2025 | 1,139.5 | 20.8 | 0.8 | 1,161.1 |
| 2025 | 2024 | |
| £m | £m | |
At the beginning of the year | 21.5 | 16.2 |
Additions | – | 11.2 |
Share of profits for the year | 8.2 | 5.4 |
Dividends received | (7.2) | (9.6) |
Currency adjustment | (0.4) | (1.5) |
Impairment | – | – |
Other¹ | (0.1) | (0.2) |
At the end of the year | 22.0 | 21.5 |
Assets | Liabilities | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Intangible assets | 4.0 | 0.4 | (14.9) | (13.4) |
Property, plant and equipment | 0.1 | 1.6 | (16.6) | (13.1) |
Provisions | 4.7 | 4.8 | – | – |
Tax losses carried forward | 69.1 | 59.8 | – | – |
Surplus interest expense carried forward | 14.1 | 12.5 | – | – |
Pensions | 0.6 | – | (1.0) | (0.8) |
ROU assets and lease liabilities | 23.6 | 12.7 | (14.5) | (16.4) |
Other | 6.1 | 5.8 | (12.9) | (9.4) |
Deferred tax assets/(liabilities) | 122.3 | 97.6 | (59.9) | (53.1) |
Set–off | (23.7) | (13.4) | 23.7 | 13.4 |
Deferred tax assets/(liabilities) | 98.6 | 84.2 | (36.2) | (39.7) |
| Recognised | Recognised | 30 September | ||||
| 30 September | in income | Recognised | Currency | |||
| 2024 | in acquisitions ¹ | statement | in reserves | adjustment | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Intangible assets | (13.0) | – | 2.1 | – | – | (10.9) |
| Property, plant | ||||||
and equipment | (11.6) | 1.6 | (6.8) | – | 0.3 | (16.5) |
Provisions | 4.8 | – | – | – | (0.1) | 4.7 |
Tax losses carried forward | 59.8 | – | 10.8 | 0.6 | (2.1) | 69.1 |
| Surplus interest expense | ||||||
carried forward | 12.5 | – | 1.9 | – | (0.3) | 14.1 |
Pensions | (0.7) | – | – | 0.3 | – | (0.4) |
ROU assets and lease liabilities | (3.6) | 1.7 | 10.9 | – | 0.1 | 9.1 |
Other | (3.7) | – | (3.1) | – | – | (6.8) |
44.5 | 3.3 | 15.8 | 0.9 | (2.1) | 62.4 |
| Gross value of | ||
| temporary differences | ||
| 2025 | 2024 | |
| £m | £m | |
Tax losses | 637.0 | 594.5 |
Provisions and other temporary differences | 115.7 | 100.2 |
Property, plant and equipment | 17.7 | 6.3 |
770.4 | 701.0 |
| 2025 | 2024 | |
| £m | £m | |
Food and beverages | 39.9 | 36.6 |
Other | 5.7 | 8.9 |
45.6 | 45.5 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 38.4 | 31.0 |
Other receivables¹ | 214.7 | 183.4 |
Prepayments | 39.4 | 38.4 |
Accrued income | 10.3 | 19.6 |
302.8 | 272.4 | |
| Of which: | ||
Non–current (other receivables) | 108.0 | 105.7 |
Current | 194.8 | 166.7 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 229.7 | 157.1 |
Cash equivalents | 112.3 | 97.7 |
342.0 | 254.8 |
| 2025 | 2024 | |
| Current liabilities | £m | £m |
Bank loans | (20.4) | (12.2) |
US Private Placement notes | (98.1) | – |
(118.5) | (12.2) | |
| Non–current liabilities | ||
Bank loans | (155.0) | (314.1) |
US Private Placement notes | (642.7) | (521.0) |
(797.7) | (835.1) |
Drawn | Currency | Amount in | Coupon | Maturity |
Oct 2018 | USD | 39,106,000 | 4.35% | Oct 2025 |
Oct 2018 | GBP | 21,000,000 | 2.85% | Oct 2025 |
Jul 2019 | USD | 64,652,400 | 4.06% | Jul 2026 |
Oct 2018 | USD | 38,986,800 | 4.50% | Oct 2028 |
Oct 2018 | GBP | 20,404,000 | 3.06% | Oct 2028 |
Oct 2018 | USD | 39,165,600 | 4.60% | Oct 2030 |
Jul 2019 | EUR | 56,741,800 | 2.11% | Jul 2031 |
Dec 2019 | USD | 65,129,200 | 4.25% | Dec 2027 |
Dec 2019 | USD | 64,652,400 | 4.35% | Dec 2029 |
Apr 2024 | EUR | 240,000,000 | 4.89% | Apr 2029 |
Jan 2025 | EUR | 120,000,000 | 3.75% | Jan 2028 |
Jan 2025 | EUR | 120,000,000 | 3.99% | Jan 2030 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | (176.1) | (139.2) |
Other payables¹ | (347.8) | (196.6) |
Other taxation and social security | (32.4) | (29.5) |
Accruals² | (311.1) | (350.8) |
Deferred income | (3.2) | (2.4) |
(870.6) | (718.5) |
| 2025 | 2024 | |
| £m | £m | |
| Carrying amount of Other payables that were part of a supplier finance | ||
arrangement during the year | 265.0 | – |
Of which suppliers have received payment as at end of the year | 110.6 | – |
| 2025 | 2024 | |
| £m | £m | |
Beginning of the year | (1,089.1) | (1,028.7) |
Additions | (303.6) | (284.8) |
Acquisitions | (3.2) | (47.7) |
Interest charge in the year | (66.5) | (62.1) |
Payment of lease liabilities | 329.0 | 280.7 |
Remeasurement adjustments | (93.6) | 10.7 |
Currency translation | (15.7) | 42.8 |
At 30 September | (1,242.7) | (1,089.1) |
| Of which are: | ||
Current lease liabilities | (321.9) | (298.7) |
Non–current lease liabilities | (920.8) | (790.4) |
At 30 September | (1,242.7) | (1,089.1) |
| Increase/(decrease) in | |
| lease liability recognised | |
| £m | |
Increase in IBR of 1% | (19.3) |
Decrease in IBR of 1% | 17.8 |
| 2025 | 2024 | |
| £m | £m | |
Funded schemes (see (a) below) | 0.2 | 1.2 |
Unfunded schemes (see (b) below) | (7.4) | (10.0) |
(7.2) | (8.8) |
2025 | 2024 | |
Discount rate applied to scheme liabilities | 5.4% | 4.8% |
Rate of increase in salaries | 3.4% | 3.4% |
Rate of increase in pensions in payment | 2.7% | 2.6% |
Inflation assumption | 3.0% | 3.2% |
2025 | 2024 | |
Male pensioner now aged 65 | 20.9 | 20.8 |
Female pensioner now aged 65 | 23.0 | 22.8 |
Male pensioner now aged 40 | 23.5 | 23.5 |
Female pensioner now aged 40 | 26.8 | 26.8 |
| Defined benefit obligation | ||
| Increase | Decrease | |
| As at 30 September 2025 | £m | £m |
Discount rate applied to scheme liabilities | 2.9 | (3.6) |
Rate of increase in salaries | (1.1) | 1.0 |
Rate of increase in pensions in payment | (0.6) | 0.5 |
Inflation assumption | (1.9) | 1.9 |
Mortality rates (change of 1 year) | (0.6) | 0.6 |
2025 | 2024 | |
Equities, of which: | 20.2% | 19.1% |
– actively traded | 18.4% | 14.6% |
Property and infrastructure | 20.5% | 22.4% |
Fixed interest investments | 52.3% | 54.3% |
Cash | 6.9% | 4.2% |
| Total assets related to: | ||
– RG scheme | 81.6% | 85.4% |
– Norway | 18.4% | 14.6% |
| 2025 | 2024 | |
| £m | £m | |
Fair value of scheme assets | 27.8 | 32.2 |
Present value of funded liabilities | (27.2) | (30.4) |
Surplus¹ | 0.6 | 1.8 |
Withholding tax payable¹ | (0.4) | (0.6) |
Net pension asset | 0.2 | 1.2 |
| 2025 | 2024 | |
| £m | £m | |
| – RG scheme | ||
Pension assets | 22.3 | 26.9 |
Pension liabilities | (21.3) | (25.0) |
Net defined benefit assets recognised in balance sheet¹ | 1.0 | 1.9 |
| – Norway | ||
Pension assets | 5.1 | 4.7 |
Pension liabilities | (5.9) | (5.4) |
Net defined benefit liabilities recognised in balance sheet | (0.8) | (0.7) |
Total net defined benefit assets recognised in balance sheet | 0.2 | 1.2 |
| 2025 | 2024 | |
| £m | £m | |
Current service cost (reported in employee remuneration) | (0.2) | (0.2) |
| Net interest on pension scheme assets and liabilities | ||
(reported in finance income and (expense)) | 0.1 | (0.1) |
Total amount (charged)/credited | (0.1) | (0.3) |
| 2025 | 2024 | |
| £m | £m | |
Scheme liabilities at the beginning of the year | (30.4) | (30.8) |
Current service cost | (0.2) | (0.2) |
Past service cost | – | – |
Interest on pension scheme liabilities | (1.4) | (1.7) |
| Remeasurements: | ||
– arising from changes in financial assumptions | 2.0 | 0.2 |
– arising from changes in experience adjustments | – | – |
Benefits paid | 3.0 | 1.6 |
Currency adjustment | (0.2) | 0.5 |
Scheme liabilities at the end of the year | (27.2) | (30.4) |
| 2025 | 2024 | |
| £m | £m | |
Scheme assets at the beginning of the year | 32.2 | 32.0 |
Interest income | 1.5 | 1.6 |
Employer contributions | 0.3 | 0.2 |
| Remeasurement: | ||
– return on plan assets | (3.3) | 0.7 |
Benefits paid | (3.0) | (1.6) |
Curtailment | (0.1) | (0.2) |
Currency adjustment | 0.2 | (0.5) |
Scheme assets at the end of the year | 27.8 | 32.2 |
| 2025 | 2024 | |
| £m | £m | |
Remeasurements | (1.0) | 1.0 |
2025 | 2024 | |
Rate of increase in salaries | 2.9% | 2.3% |
Rate of increase in pensions in payment and deferred pensions | 2.2% | 1.1% |
Discount rate applied to scheme liabilities | 3.9% | 3.4% |
Inflation assumption | 2.0% | 2.1% |
2025 | 2024 | |
Pensioner now aged 65 | 23.8 | 23.3 |
Pensioner now aged 40 | 26.7 | 24.7 |
| Defined benefit obligation | ||
| Increase | Decrease | |
| As at 30 September 2025 | £m | £m |
Discount rate applied to scheme liabilities | 0.4 | (0.4) |
Rate of increase in salaries | (0.0) | (0.0) |
Rate of increase in pensions in payment | (0.3) | 0.3 |
Inflation assumption | (0.4) | 0.3 |
Mortality rates (change by 1 year) | (0.2) | 0.2 |
| 2025 | 2024 | |
| £m | £m | |
Net pension liability | (7.4) | (10.0) |
| 2025 | 2024 | |
| £m | £m | |
Deficit in the schemes at the beginning of the year | (10.0) | (9.7) |
Current service cost | 2.5 | (0.2) |
Contributions | 0.6 | 0.7 |
Interest on pension scheme liabilities | (0.2) | (0.3) |
| Remeasurements: | ||
– arising from changes in financial assumptions | 0.1 | 0.1 |
– arising from changes in demographic assumptions | – | – |
– arising from changes in experience adjustments | (0.2) | 1.0 |
Currency adjustment | (0.2) | 0.4 |
Deficit in the schemes at the end of the year | (7.4) | (10.0) |
| 2025 | 2024 | |
| £m | £m | |
Current service cost (reported in employee remuneration) | 2.5 | (0.2) |
Interest on pension scheme liabilities (reported in finance income and expense) | (0.2) | (0.2) |
Total amount charged/released | 2.3 | (0.4) |
| 2025 | 2024 | |
| £m | £m | |
Remeasurements | (0.1) | (0.9) |
| Restoration | Restructuring | |||
| costs | costs | Other | Total | |
| £m | £m | £m | £m | |
At 1 October 2024 | (33.4) | (3.9) | (24.0) | (61.3) |
Created in the year | (3.3) | (2.5) | (4.0) | (9.8) |
Exchange differences | – | (0.1) | 0.1 | – |
Unwind of discount | (1.0) | – | – | (1.0) |
Unused amounts reversed | – | 2.6 | 2.2 | 4.8 |
Utilised | 4.3 | 1.3 | 3.6 | 9.2 |
At 30 September 2025 | (33.4) | (2.6) | (22.1) | (58.1) |
| Represented by: | ||||
Current | (4.4) | (2.6) | (9.2) | (16.2) |
Non–current | (29.0) | – | (12.9) | (41.9) |
(33.4) | (2.6) | (22.1) | (58.1) |
| Share | Share | ||
| Number of | capital | premium | |
| shares | £m | £m | |
| Issued, called up and fully paid: | |||
Ordinary shares of £0.01085 each At 30 September 2024 | 798,495,196 | 8.6 | 472.7 |
| Ordinary shares issued in relation | |||
to the Group’s share plans | 3,181,000 | – | – |
At 30 September 2025 | 801,676,196 | 8.6 | 472.7 |
| Capital | Cash flow | ||||
| redemption | Translation | hedging | Other | ||
| reserve | reserve | reserve | reserve | Total | |
| £m | £m | £m | £m | £m | |
At 30 September 2023 | 1.2 | (14.4) | – | (3.8) | (17.0) |
| Net gain on hedge of net investments | |||||
in foreign operations | – | 36.1 | – | – | 36.1 |
| Other foreign exchange translation | |||||
differences | – | (38.8) | – | – | (38.8) |
| Effective portion of change in fair value | |||||
of cash flow hedge | – | – | (0.7) | – | (0.7) |
| Purchase of non–controlling interest | |||||
in subsidiary | – | – | – | 0.3 | 0.3 |
| Deferred tax credit on gains arising | |||||
on exchange translation differences | – | 0.5 | – | – | 0.5 |
Deferred tax credit on cash flow hedges | – | – | 0.1 | – | 0.1 |
At 30 September 2024 | 1.2 | (16.6) | (0.6) | (3.5) | (19.5) |
| Net gain on hedge of net investments | |||||
in foreign operations | – | (26.9) | – | – | (26.9) |
| Other foreign exchange translation | |||||
differences | – | (5.1) | – | – | (5.1) |
| Effective portion of change in fair value | |||||
of Cash flow hedge | – | – | (0.1) | – | (0.1) |
| Purchase of non–controlling interest | |||||
in subsidiary | – | – | – | (11.4) | (11.4) |
| Deferred tax credit on losses arising | |||||
on exchange translation differences | – | 0.9 | – | – | 0.9 |
At 30 September 2025 | 1.2 | (47.7) | (0.7) | (14.9) | (62.1) |
| 2025 | 2024 | |
| £m | £m | |
At 1 October | 156.0 | 95.9 |
Share of profit for the year | 50.4 | 58.1 |
Dividends paid to non–controlling interests | (48.9) | (44.1) |
Capital contribution from non–controlling interests | 33.6 | 41.1 |
Acquisitions¹ | 3.0 | 10.0 |
Purchase of non–controlling interest in subsidiary | (1.1) | 6.7 |
Currency adjustment | (6.2) | (11.7) |
At 30 September | 186.8 | 156.0 |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | shares | |
Outstanding at 1 October | 11,298,726 | 9,202,763 |
Granted during the year | 11,794,031 | 4,452,991 |
Exercised during the year | (2,734,048) | (1,267,285) |
Lapsed during the year | (2,434,173) | (1,089,743) |
Outstanding at 30 September | 17,924,536 | 11,298,726 |
Exercisable at 30 September | 1,013,730 | 1,464,601 |
Weighted average remaining contracted life (years) | 1.6 | 5.4 |
Weighted average fair value of awards granted (£) | 2.0 | 2.2 |
| 2025 | 2024 | ||
| Note | £m | £m | |
(Loss)/profit for the year | (24.0) | 85.5 | |
| Adjustments for: | |||
Depreciation of property, plant and equipment | 11 | 130.8 | 128.7 |
Depreciation of right–of–use assets | 13 | 276.8 | 236.1 |
Amortisation | 12 | 10.4 | 8.6 |
Derecognition of leases under IFRS 16 | (3.8) | (11.2) | |
Impairments | 116.8 | 33.0 | |
Gain on disposal of subsidiary | (1.0) | – | |
IT transformation costs | 24.5 | – | |
Share–based payments | 25 | 1.9 | 5.7 |
Finance income | 8 | (12.4) | (19.1) |
Finance expense | 8 | 117.1 | 111.8 |
Share of profit of associates | 14 | (8.2) | (5.4) |
Taxation | 9 | 13.6 | 33.1 |
Other | (2.3) | 4.2 | |
640.2 | 611.0 | ||
(Increase)/decrease in trade and other receivables | (11.2) | 5.5 | |
Increase in inventories | – | (2.2) | |
Increase/(decrease) in trade and other payables (including provisions) | 140.6 | (21.8) | |
Cash flow from operations | 769.6 | 592.5 |
| Gross debt | ||||||
| Bank and | US Private | |||||
| Cash and cash | other | Placement | Total gross | |||
| equivalents | borrowings | notes | Leases | debt | Net debt | |
| £m | £m | £m | £m | £m | £m | |
At 30 September 2023 | 303.3 | (347.1) | (348.4) | (1,028.7) | (1,724.2) | (1,420.9) |
| Net decrease in cash | ||||||
and cash equivalents | (34.4) | – | – | – | – | (34.4) |
Cash inflow from USPP drawdown | – | – | (205.4) | – | (205.4) | (205.4) |
Cash outflow from other changes in debt | – | 14.4 | – | – | 14.4 | 14.4 |
Cash inflow from other changes in debt | – | (7.1) | – | – | (7.1) | (7.1) |
Cash outflow from payment of lease liabilities | – | – | – | 280.7 | 280.7 | 280.7 |
Lease amendments² | – | – | – | (383.9) | (383.9) | (383.9) |
| Currency translation | ||||||
(losses)/gains | (14.1) | 7.9 | 30.0 | 42.8 | 80.7 | 66.6 |
| Other non–cash | ||||||
movements¹ | – | 5.6 | 2.8 | – | 8.4 | 8.4 |
At 30 September 2024 | 254.8 | (326.3) | (521.0) | (1,089.1) | (1,936.4) | (1,681.6) |
| Net increase in cash | ||||||
and cash equivalents | 92.6 | – | – | – | – | 92.6 |
Cash inflow from USPP drawdown | – | – | (200.7) | – | (200.7) | (200.7) |
Cash outflow from other changes in debt | – | 163.0 | – | – | 163.0 | 163.0 |
Cash inflow from other changes in debt | – | (4.2) | – | – | (4.2) | (4.2) |
Cash outflow from payment of lease liabilities | – | – | – | 329.0 | 329.0 | 329.0 |
Lease amendments² | – | – | – | (466.9) | (466.9) | (466.9) |
| Currency translation | ||||||
(losses)/gains | (5.4) | (7.9) | (19.6) | (15.7) | (43.2) | (48.6) |
| Other non–cash | ||||||
movements¹ | – | – | 0.5 | – | 0.5 | 0.5 |
At 30 September 2025 | 342.0 | (175.4) | (740.8) | (1,242.7) | (2,158.9) | (1,816.9) |
| Carrying | Fair | Carrying | Fair | |
| amount | value | amount | value | |
| 2025 | 2025 | 2024 | 2024 | |
| Financial assets measured at amortised cost | £m | £m | £m | £m |
Cash and cash equivalents | 342.0 | 342.0 | 254.8 | 254.8 |
Trade and other receivables | 253.1 | 253.1 | 214.3 | 214.3 |
Total financial assets measured at amortised cost | 595.1 | 595.1 | 469.1 | 469.1 |
Non-derivative financial liabilities measured at amortised cost | ||||
Bank loans | (175.4) | (175.4) | (326.3) | (326.3) |
US Private Placement notes | (740.8) | (741.8) | (521.0) | (521.5) |
Lease liabilities | (1,242.7) | (1,242.7) | (1,089.1) | (1,089.1) |
Trade and other payables | (838.2) | (838.2) | (689.0) | (689.0) |
Total financial liabilities measured at amortised cost | (2,997.1) | (2,998.1) | (2,625.4) | (2,625.9) |
| Derivative financial liabilities | ||||
Interest rate swaps | (0.6) | (0.6) | (0.7) | (0.7) |
Total derivative financial liabilities | (0.6) | (0.6) | (0.7) | (0.7) |
| 2025 | 2024 | |
| £m | £m | |
Total trade receivables | 44.9 | 38.8 |
Less: loss allowance | (6.5) | (7.8) |
38.4 | 31.0 | |
| Of which: | ||
Not yet due | 30.4 | 12.4 |
Overdue, between 0 and 6 months | 11.2 | 22.3 |
Overdue, more than 6 months | 3.3 | 4.1 |
Loss allowance | (6.5) | (7.8) |
38.4 | 31.0 |
| 2025 | 2024 | |
| £m | £m | |
At 1 October | (7.8) | (9.5) |
Charged in the year | (0.8) | (0.6) |
Reversed in the year | 0.6 | 1.9 |
Utilised in the year | 1.3 | 0.1 |
Currency adjustment | 0.2 | 0.3 |
At 30 September | (6.5) | (7.8) |
| 2025 | 2024 | |
| £m | £m | |
High grade | 31.4 | 66.5 |
Upper medium grade | 126.5 | 49.5 |
Medium grade | 39.9 | 14.6 |
Non-investment grade | 1.0 | 16.3 |
Unrated | 112.9 | 93.5 |
311.7 | 240.4 | |
Cash in hand and in transit | 30.3 | 14.4 |
342.0 | 254.8 |
| 2025 | ||||||
| Carrying | Contractual | 1 year | 1 to | 2 to | ||
| amount | cash flows | or less | <2 years | <5 years | >5 years | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative | ||||||
| financial liabilities | ||||||
Bank loans | (175.4) | (189.1) | (27.5) | (161.6) | – | – |
| US Private | ||||||
Placement notes | (740.8) | (857.0) | (127.8) | (26.8) | (622.0) | (80.4) |
Lease liabilities | (1,242.7) | (1,835.5) | (351.4) | (323.6) | (730.7) | (429.8) |
Trade and other payables | (838.2) | (838.2) | (836.5) | (0.8) | – | (0.9) |
(2,997.1) | (3,719.8) | (1,343.2) | (512.8) | (1,352.7) | (511.1) |
| 2024 | ||||||
| Carrying | Contractual | 1 year | 1 to | 2 to | ||
| amount | cash flows | or less | <2 years | <5 years | >5 years | |
| £m | £m | £m | £m | £m | £m | |
| Non-derivative | ||||||
| financial liabilities | ||||||
Bank loans | (326.3) | (366.9) | (29.4) | (25.0) | (312.5) | – |
| US Private | ||||||
Placement notes | (521.0) | (618.1) | (22.3) | (119.7) | (346.2) | (129.9) |
Lease liabilities | (1,089.1) | (1,555.0) | (285.5) | (284.4) | (630.0) | (355.1) |
Trade and other payables | (689.0) | (689.0) | (687.5) | (0.5) | – | (1.0) |
(2,625.4) | (3,229.0) | (1,024.7) | (429.6) | (1,288.7) | (486.0) |
| 2025 | 2024 | |
| Cash at bank and in hand | £m | £m |
Sterling | 103.3 | 32.8 |
Other currencies | 238.7 | 222.0 |
342.0 | 254.8 |
Floating-rate liabilities | Fixed-rate liabilities | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Currency | £m | £m | £m | £m | £m | £m |
Sterling | – | (75.0) | (41.4) | (116.4) | (41.4) | (191.4) |
Euro | (74.8) | (71.3) | (558.5) | (344.0) | (633.3) | (415.3) |
US Dollar | – | – | (231.6) | (233.0) | (231.6) | (233.0) |
Saudi Riyal | – | – | (8.9) | – | (8.9) | – |
Hong Kong Dollar | – | – | (1.6) | – | (1.6) | – |
Philippine Peso | (0.4) | – | – | – | (0.4) | – |
Indian Rupee | – | (0.8) | – | – | – | (0.8) |
(75.2) | (147.1) | (842.0) | (693.4) | (917.2) | (840.5) |
| 2025 | 2024 | |
| £m | £m | |
Contracted for but not provided | 110.9 | 128.8 |
| 2025 | 2024 | |
| £m | £m | |
Sales to related parties | 0.7 | 0.8 |
Purchases from related parties | (8.5) | (7.8) |
Management fee income | 3.5 | 2.3 |
Other income | 2.4 | 3.2 |
Other expenses¹ | (16.2) | (17.9) |
Amounts owed by related parties at the end of the year | 5.3 | 3.8 |
Amounts owed to related parties at the end of the year² | (15.0) | (24.6) |
| 2025 | 2024 | |
| £m | £m | |
Short–term employee benefits | (8.7) | (8.1) |
Post–employment benefits | (0.5) | (0.4) |
Share–based payments | (2.2) | (2.3) |
(11.4) | (10.8) |
| Fair value | |
| recognised on | |
| acquisition | |
| £m | |
| Assets | |
Property, plant and equipment (Note 11) | 1.0 |
Right–of–use assets (Note 13) | 8.1 |
Inventory and other receivables | 0.7 |
Cash | 1.1 |
| Liabilities | |
Other liabilities | (1.6) |
Lease liabilities (Note 21) | (3.2) |
Total identifiable net assets at fair value | 6.1 |
Non–controlling interest measured at fair value | (3.0) |
Increase in Other receivables due from NCI | 0.8 |
Goodwill arising on acquisition (Note 12) | 7.7 |
Total | 11.6 |
| Satisfied by: | |
Purchase consideration pain in cash paid | 11.6 |
Business/Company | Sector | Country | SSP Ownership | Acquisition date |
| Midfield Concession Enterprise Inc. | ||||
(Denver airport) | Air | USA | 60% | 16 November 2023 |
ECG Ventures Ltd | Air | Canada | 100% | 11 December 2023 |
Mack II | Air | USA | 51% | 1 February 2024 |
Airport Retail Enterprise | Air | Australia | 100% | 1 May 2024 |
Backwerk | Rail | Germany | 100% | 1 July 2024 |
| Fair value recognised on acquisition | ||||||
| Denver airport | Mack II | ECG Ventures | ARE | BW | Total | |
| £m | £m | £m | £m | £m | £m | |
| Assets | ||||||
| Property, plant and equipment | ||||||
(Note 11) | 9.7 | 1.2 | 4.0 | 7.4 | 0.5 | 22.8 |
Intangible assets | – | – | 0.2 | 0.8 | – | 1.0 |
Right–of–use assets (Note 13) | 11.3 | 10.4 | 21.8 | 60.9 | 6.1 | 110.5 |
Inventory | – | – | 0.2 | 0.9 | – | 1.1 |
Other receivables | – | – | 0.1 | 0.5 | – | 0.6 |
Cash | – | – | – | 9.5 | – | 9.5 |
| Liabilities | ||||||
Other liabilities | – | (0.5) | (0.9) | (12.4) | – | (13.8) |
Lease liabilities (Note 21) | (8.4) | (5.3) | – | (34.0) | – | (47.7) |
Deferred tax liability | – | – | (5.8) | (9.7) | – | (15.5) |
Provisions | – | – | – | (3.2) | – | (3.2) |
| Total identifiable net assets | ||||||
at fair value | 12.6 | 5.8 | 19.6 | 20.7 | 6.6 | 65.3 |
| Non–controlling interest | ||||||
measured at fair value | (5.1) | (3.2) | – | – | – | (8.3) |
| Increase in Other receivables | ||||||
due from NCI | 5.1 | 5.8 | – | – | – | 10.9 |
| Goodwill arising on acquisition | ||||||
(Note 12) | 2.5 | 2.6 | 12.6 | 62.2 | – | 79.9 |
Total net assets acquired | 15.1 | 11.0 | 32.2 | 82.9 | 6.6 | 147.8 |
| Satisfied by: | ||||||
| Purchase consideration | ||||||
Cash paid | 6.9 | 11.0 | 30.6 | 82.9 | 6.6 | 138.0 |
| Offsets against NCI receivables | ||||||
in other joint ventures from the same joint venture partners | 5.7 | – | – | – | – | 5.7 |
Deferred considerations | 1.9 | – | 1.6 | – | – | 3.5 |
Capital expenditure settlements | 0.6 | – | – | – | – | 0.6 |
Total purchase consideration | 15.1 | 11.0 | 32.2 | 82.9 | 6.6 | 147.8 |