FY24 | FY23 | ||||||
| Specific | Specific | ||||||
| adjusting | adjusting | ||||||
All figures in £ million | Note | Underlying * | Items * | Total | Underlying * | Items * | Total |
Revenue | 2, 3 | ||||||
Operating costs excluding depreciation and amortisation | ( | ( | ( | ( | ( | ( | |
Other income | 2 | ||||||
EBITDA (earnings before interest, tax, depreciation | |||||||
and amortisation) | ( | ( | |||||
Depreciation and impairment of property, plant and equipment | 3, 16 | ( | ( | ( | ( | ( | |
Amortisation of intangible assets | 3, 4, 15 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | 3 | ( | ( | ||||
Gain on business divestments | 4, 13 | ||||||
Finance income | 7 | ||||||
Finance expense | 7 | ( | ( | ( | ( | ||
Profit/(loss) before tax | 8 | ( | |||||
Taxation (charge)/credit | 9 | ( | ( | ( | ( | ( | |
Profit/(loss) for the year | ( | ||||||
Earnings per share for profit attributable to the owners of the parent company | FY24 | FY23 | |||||
All figures in pence | Note | Underlying * | Total | Underlying * | Total | ||
Basic | 10 | ||||||
Diluted | 10 |
FY24 | FY23 | ||
Profit for the year | |||
Items that will not be reclassified to profit or loss: | |||
Actuarial loss recognised in defined benefit pension schemes | 28 | ( | ( |
Tax on items that will not be reclassified to profit and loss | 18 | ||
Total items that will not be reclassified to profit or loss | ( | ( | |
Items that may be reclassified to profit or loss: | |||
Foreign currency translation losses on foreign operations | ( | ( | |
Movement in deferred tax on foreign currency translation | ( | ||
Increase in the fair value of hedging derivatives | |||
Movement in deferred tax on hedging derivatives | ( | ||
| Total items that may be reclassified to profit or loss | ( | ( | |
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income/(expense) for the year | ( |
Capital | Non- | ||||||||
| Share | redemption | Share | Hedge | Translation | Retained | controlling | Total | ||
All figures in £ million | capital | reserve | premium | reserve | reserve | earnings | Total | interest | equity |
Note | 29 | ||||||||
| At 1 April 2023 | ( | ||||||||
Total comprehensive income/(expense) | |||||||||
| Profit for the year | |||||||||
Other comprehensive income/(expense) | |||||||||
for the year, net of tax | ( ) | ( | ( | ( | |||||
| Total comprehensive income/(expense) | |||||||||
| for the year | ( ) | ||||||||
Purchase of own shares | ( | ( | ( | ( | |||||
Share-based payment | |||||||||
Tax on share-based payments (note 9) | |||||||||
Dividends | ( | ( | ( | ||||||
| At 31 March 2024 | ( | ||||||||
| At 1 April 2022 | |||||||||
Total comprehensive income/(expense) | |||||||||
Profit for the year | |||||||||
| Other comprehensive income/(expense) | |||||||||
for the year, net of tax | ( | ( | ( | ( | |||||
| Total comprehensive income/(expense) | |||||||||
| for the year | ( | ( | ( ) | ( | |||||
Purchase of own shares | ( | ( | ( | ||||||
Share-based payments | |||||||||
Tax on share-based payments (note 9) | |||||||||
Movements on business divestment | ( | ||||||||
Dividends | ( | ( | ( | ||||||
| At 31 March 2023 | ( |
31 March | 31 March | ||
All figures in £ million | Note | 2024 | 2023 |
Non-current assets | |||
Goodwill | 14 | ||
Intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Other financial assets | 24 | ||
Equity accounted investments | 17 | ||
Net pension asset | 28 | ||
Deferred tax asset | 18 | ||
Current assets | |||
Inventories | 20 | ||
Other financial assets | 24 | ||
Trade and other receivables | 21 | ||
Current tax asset | 19 | ||
Cash and cash equivalents | 24 | ||
| Total assets | |||
| Current liabilities | |||
Trade and other payables | 22 | ( | ( |
Current tax payable | 19 | ( | ( |
Provisions | 23 | ( | ( |
Other financial liabilities | 24 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Deferred tax liability | 18 | ( | ( |
Provisions | 23 | ( | ( |
Borrowings and other financial liabilities | 24 | ( | ( |
Other payables | 22 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Ordinary shares | 29 | ||
Capital redemption reserve | |||
Share premium account | |||
Hedging reserve | |||
Translation reserve | ( | ( | |
Retained earnings | |||
| Total equity |
All figures in £ million | Note | FY24 | FY23 |
Underlying net cash inflow from operations | 25 | ||
Less: specific adjusting items | 25 | ( | ( |
Net cash inflow from operations | 25 | ||
Tax paid | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Net cash inflow from operating activities | |||
Purchases of intangible assets | 15 | ( | ( |
Purchases of property, plant and equipment | 16 | ( | ( |
Proceeds from sale of property | |||
Proceeds from sale of plant and equipment | |||
Proceeds from disposal of business | |||
Acquisition of businesses | 12 | ( | ( |
Net cash outflow from investing activities | ( | ( | |
Purchase of own shares | ( | ( | |
Dividends paid to shareholders | 11 | ( | ( |
Payment of bank facility arrangement fee | ( | ( | |
Capital element of lease payments | ( | ( | |
Drawdown of new borrowings | |||
Repayment of borrowings | ( | ||
Repayment of acquired borrowings | ( | ||
Cash flow relating to intercompany loan hedges | ( | ||
Net cash (outflow)/inflow from financing activities | ( | ||
Increase/(decrease) in cash and cash equivalents | ( | ||
Effect of foreign exchange changes on cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Cash and cash equivalents at end of the year | 24 | ||
| Reconciliation of movement in net (debt)/cash for the year ended 31 March | |||
All figures in £ million | Note | FY24 | FY23 |
Increase/(decrease) in cash and cash equivalents in the year | ( | ||
Add back net cash flows not impacting net (debt)/cash | ( | ||
Movement in net (debt)/cash resulting from cash flows | ( | ||
Lease liabilities derecognised on disposal | |||
Lease liabilities recognised on acquisition | ( | ||
Net increase in lease obligations | ( | ( | |
Net movement in derivative financial instruments | ( | ||
Other movements including foreign exchange | ( | ||
Movement in net (debt)/cash as defined by the Group | ( | ||
Net (debt)/cash as defined by Group at the beginning of the year | ( | ||
Net debt as defined by the Group at the end of the year | 24 | ( | ( |
Less: borrowings | 24 | ||
Less: total net derivative financial instruments, capitalised borrowing costs and lease liabilities | 24 | ||
Total cash and cash equivalents | 24 |
All figures in £ million | FY24 | FY23 |
Services contracts with customers | 1,811.2 | 1,481.4 |
Sale of goods contracts with customers | 95.7 | 96.1 |
Royalties and licences | 5.2 | 3.2 |
Total revenue | 1,912.1 | 1,580.7 |
Less: adjust current year for acquired businesses 1 | (161.0) | – |
Less: adjust prior year for disposed businesses 1 | – | (27.6) |
Adjust to constant prior year exchange rates | 20.9 | – |
Total revenue on an organic, constant currency basis 2 | 1,772.0 | 1,553.1 |
Organic revenue growth at constant currency 2 | 14% | 12% |
All figures in £ million | FY24 | FY23 |
Share of joint ventures’ profit after tax | 0.8 | 0.8 |
Research and development expenditure credits (RDEC) | 27.2 | 17.4 |
Other income | 12.1 | 9.8 |
Underlying other income | 40.1 | 28.0 |
Specific adjusting item: gain on sale of property (note 4) | 22..11 | 22..00 |
Specific adjusting item: release of RDEC MoD appropriation liability (note 4) | –– | 1199..66 |
Total other income | 42.2 | 49.6 |
All figures in £ million | FY24 | FY23 |
United Kingdom (UK) | 1,265.8 | 1,045.7 |
United States of America (US) | 401.9 | 301.0 |
Australia | 130.6 | 124.1 |
Home countries | 1,798.3 | 1,470.8 |
Europe | 52.8 | 69.4 |
Rest of world | 61.0 | 40.5 |
Total revenue | 1,912.1 | 1,580.7 |
Home countries revenue % | 94% | 93% |
International (non-UK) revenue % | 34% | 34% |
All figures in £ million | FY24 | FY23 |
UK government | 1,184.9 | 969.4 |
US government | 389.3 | 230.8 |
Other | 337.9 | 380.5 |
Total revenue | 1,912.1 | 1,580.7 |
All figures in £ million | FY25 | FY26 | FY27 | FY28+ | Total |
Total f orecast revenue allocated to unsatisfied performance obligations | 1,304.6 | 621.0 | 401.9 | 545.5 | 2,873.0 |
All figures in £ million | FY24 | FY25 | FY26 | FY27+ | Total |
| 1,124.6 | 601.3 | 467.9 | 876.5 | 3,070.3 |
FY24 | FY23 | |||
| Revenue | Underlying | Revenue | Underlying | |
| from external | operating | from external | operating | |
All figures in £ million | customers | profit 1,2 | customers | profit 1,2 |
EMEA Services | 1,417.4 | 163.4 | 1,179.3 | 137.1 |
Global Solutions | 494.7 | 51.8 | 401.4 | 41.8 |
Revenue/Operating profit from segments 1,2 | 1,912.1 | 215.2 | 1,580.7 | 178.9 |
Research and development expenditure credits (RDEC) | 27.2 | 17.4 | ||
Underlying operating profit 2 | 242.4 | 196.3 | ||
O p e r a t i n g p r o f i t m a r g i n f r o m s e g m e n t s 2 | 11.3% | 11.3% |
All figures in £ million | Note | FY24 | FY23 |
Operating profit from segments 1,2 | 215.2 | 178.9 | |
| Research and development expenditure credits (RDEC) | 27.2 | 17.4 | |
Underlying operating profit 2 | 242.4 | 196.3 | |
Specific adjusting items operating loss | 4 | (49.9 ) | (23.5) |
| Operating profit | 192.5 | 172.8 | |
Gain on business divestments | 13 | – | 15.9 |
Net finance (expense)/income | 7 | (9.8) | 3.3 |
| Profit before tax | 182.7 | 192.0 | |
Taxation expense | 9 | (43.1) | (37.6) |
Profit for the year | 139.6 | 154.4 |
Rest of | ||||||
All figures in £ million | UK | US | Australia | Germany | world | Total |
| As at year ended 31 March 2024 | 576.1 | 572.8 | 46.5 | 46.3 | 13.3 | 1255.0 |
As at year ended 31 March 2023 | 519.3 | 598.8 | 45.4 | 52.8 | 13.5 | 1,229.8 |
EMEA | Global | ||
| All figures in £ million | Services | Solutions | Total |
Underlying depreciation of property, plant and equipment | 50.8 | 7.3 | 58.1 |
Underlying amortisation of purchased or internally developed intangible assets | 4.2 | 3.2 | 7.4 |
55.0 | 10.5 | 65.5 |
EMEA | Global | ||
| All figures in £ million | Services | Solutions | Total |
Underlying depreciation of property, plant and equipment | 44.7 | 6.8 | 5511..55 |
Underlying amortisation of purchased or internally developed intangible assets | 5.2 | 2.3 | 77..55 |
49.9 | 9.1 | 59.0 |
I | |||
All figures in £ million | FY24 | FY23 |
| Underlying profit after tax | 169.6 | 152.9 |
| Total specific adjusting items (loss)/gain after tax | (30.0 ) | 1.5 |
| Total profit for the year | 139.6 | 154.4 |
As at 31 March | Monthly average | |||
2024 | 2023 | FY24 | FY23 | |
| Number | Number | Number | Number | |
EMEA Services | 6,936 | 6,437 | 6,735 | 6,158 |
Global Solutions | 1,652 | 1,831 | 1,724 | 1,275 |
| Total employees | 8,588 | 8,268 | 8,459 | 7,433 |
All figures in £ million | Note | FY24 | FY23 |
Wages and salaries | 562.1 | 456.9 | |
Social security costs | 55.7 | 47.3 | |
Other pension costs | 65.0 | 55.2 | |
Share-based payments costs | 30 | 10.2 | 7.9 |
Total employee costs | 693.0 | 567.3 |
All figures in £ million | FY24 | FY23 |
Short-term employee remuneration including benefits | 9.1 | 9.5 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments costs | 2.1 | 1.9 |
| Total | 11.3 | 11.5 |
All figures in £ million | FY24 | FY23 |
Bank interest receivable | 5.3 | 6.8 |
Finance income before specific adjusting items | 5.3 | 6.8 |
Amortisation of deferred financing costs | (1.2) | (0.8) |
Bank interest and commitment fees | (16.6) | (10.6) |
| Lease expense | (2.8) | (1.1) |
| Unwinding of discount on financial liabilities | (0.1) | (0.1) |
Other interest | – | (0.8) |
| Finance expense | (20.7 ) | (13.4) |
Underlying net finance expense | (15.4) | (6.6) |
| Plus: specific adjusting items – defined benefit pension scheme net finance income | 5.6 | 9.9 |
| Net finance (expense)/income | (9.8) | 3.3 |
All figures in £ million | FY24 | FY23* |
Cost of inventories expensed | 59.4 | 55.2 |
Owned assets: depreciation | 49.3 | 45.3 |
Leased assets: depreciation | 8.8 | 6.2 |
Foreign exchange loss/(gain) | 0.6 | (0.6) |
Research and development expenditure – customer funded contracts | 315.4 | 299.2 |
Research and development expenditure – Group funded | 12.8 | 14.6 |
All figures in £ million | FY24 | FY23 |
| Fees payable to the auditors and its associates: | ||
Audit of the Group’s annual accounts | 1.0 | 1.1 |
Audit of the accounts of subsidiaries of the Company | 0.8 | 0.7 |
Total audit fees | 1.8 | 1.8 |
Audit-related assurance services (Interim financial statements) | 0.1 | 0.1 |
Other assurance services | 0.1 | 0.1 |
| Total non-audit fees | 0.2 | 0.2 |
| Total auditors’ remuneration | 2.0 | 2.0 |
I | ||||||
All figures in £ million | FY24 | FY23 |
Current tax: share-based payments | (0.2) | (0.3) |
Deferred tax: share-based payments | – | (0.4) |
Total: share-based payments | (0.2) | (0.7) |
FY24 | FY23 | ||
| Weighted average number of shares | Million | 577.0 | 575.9 |
Effect of dilutive securities | Million | 8.7 | 6.4 |
| Diluted number of shares | Million | 585.7 | 582.3 |
FY24 | FY23 | ||
Profit attributable to the owners of the Company | £ million | 139.6 | 154.4 |
Remove loss/(profit) after tax in respect of specific adjusting items | £ million | 30.0 | (1.5) |
Underlying profit after taxation | £ million | 169.6 | 152.9 |
Weighted average number of shares | Million | 577.0 | 575.9 |
Underlying basic EPS | Pence | 29.4 | 26.5 |
Diluted number of shares | Million | 585.7 | 582.3 |
Underlying diluted EPS | Pence | 29.0 | 26.3 |
FY24 | FY23 | ||
Profit attributable to the owners of the Company | £ million | 139.6 | 154.4 |
Weighted average number of shares | Million | 577.0 | 575.9 |
Basic EPS | Pence | 24.2 | 26.8 |
Diluted number of shares | Million | 585.7 | 582.3 |
Diluted EPS | Pence | 23.8 | 26.5 |
Pence | Date paid/ | ||
| per share | £m | payable | |
Interim 2024 | 2.60 | 15.0 | Feb 2024* |
Final 2024 (proposed) | 5.65 | 31.9 | Aug 2024 |
| Total for the year ended 31 March 2024 | 46.9 | ||
Interim 2023 | 2.40 | 13.8 | Feb 2023 |
Final 2023 | 5.30 | 30.6 | Aug 2023* |
Total for the year ended 31 March 2023 | 44.4 |
Contribution post-acquisition | ||||||
| Fair value | ||||||
| Date | of net assets | Operating | ||||
| All figures in £ million | acquired | Total consideration | Goodwill | acquired | Revenue | profit |
Avantus Federal LLC | 23 November 2022 | 392.2 | 264.6 | 127.6 | 82.9 | 8.9 |
Air Affairs Australia | 1 December 2022 | 12.6 | 3.1 | 9.5 | 8.2 | 0.5 |
Total | 404.8 | 267.7 | 137.1 | 91.1 | 9.4 | |
Less: deferred consideration | (4.0) | |||||
| Less: cash acquired | (14.9) | |||||
| Net cash outflow for the year | 385.9 |
All figures in £ million | 31 March | 31 March |
| 2024 | 2023 | |
| Cost | ||
At 1 April | 562.7 | 296.1 |
Acquisitions | – | 267.7 |
Disposals | – | (5.6) |
Foreign exchange | (11.0) | 4.5 |
At 31 March | 551.7 | 562.7 |
Accumulated impairment | ||
| At 1 April | (153.7) | (146.7) |
Foreign exchange | 3.4 | (7.0) |
| At 31 March | (150.3 ) | (153.7) |
| Net book value at 31 March | 401.4 | 409.0 |
All figures in £ million | Primary reporting segments | 31 March | 31 March |
| 2024 | 2023 | ||
US Technology Solutions | Global Solutions | 43.1 | 44.1 |
US C5ISR | Global Solutions | 36.0 | 36.8 |
US Avantus Federal | Global Solutions | 252.5 | 257.8 |
Target Systems | Global Solutions | 24.4 | 24.5 |
Germany | EMEA Services | 2.7 | 2.7 |
Naimuri | EMEA Services | 14.8 | 14.8 |
Inzpire | EMEA Services | 11.7 | 11.7 |
QinetiQ Training & Simulation | EMEA Services | 7.8 | 7.8 |
Australia | EMEA Services | 5.6 | 5.8 |
Air Affairs Australia | EMEA Services | 2.8 | 3.0 |
Net book value at 31 March | 401.4 | 409.0 |
All figures % | US | Target | US Avantus | US C5ISR | Inzpire | Australia | Air Affairs | QinetiQ | QinetiQ | Naimuri | ||||||||||
| 31 March 2024: (2023) | Technology | Systems | Australia | Germany | Training & | |||||||||||||||
Solutions | Simulation | |||||||||||||||||||
Terminal growth rate | 2.3 | (2.3) | 2.2 | (2.2) | 2.3 | (2.3) | 2.3 | (2.3) | 2.2 | (2.2) | 2.4 | (2.3) | 2.4 | (2.3) | 2.2 | (2.2) | 2.2 | (2.2) | 2.2 | (2.2) |
Pre-tax discount rate | 10.7 | (11.1) | 11.1 | (10.9) | 10.6 | (11.2) | 10.7 | (11.2) | 11.1 | (12.0) | 13.0 | (12.9) | 12.8 | (12.9) | 8.8 | (8.9) | 11.1 | (10.9) | 11.0 | (11.8) |
| For the year ended 31 March 2024 | |||||
Acquired intangibles | |||||
Other | |||||
| Customer | Other | Development | in ternally | ||
| All figures in £ million | relationships | acquired | costs | generated | Total |
| Cost | |||||
At 1 April 2023 | 308.5 | 96.0 | 37.3 | 82.5 | 524.3 |
Reclassifications from PPE | – | – | 7.4 | (0.2) | 7.2 |
Reclassifications between categories | – | – | 1.5 | (1.5) | – |
Additions – internally developed 2 | – | – | 6.1 | 1.1 | 7.2 |
| Additions – purchased | – | – | 0.8 | 3.3 | 4.1 |
| Disposals | – | – | (2.0) | (4.1) | (6.1) |
| Foreign exchange | (4.7 ) | (3.4 ) | – | (0.7) | (8.8 ) |
| At 31 March 2024 | 303.8 | 92.6 | 51.1 | 80.4 | 527.9 |
| Accumulated amortisation and impairment | |||||
At 1 April 2023 | (59.4) | (63.1) | (22.3) | (36.5) | (181.3) |
Amortisation charge for year | (19.0) | (6.2) | (3.5) | (3.9) | (32.6) |
Reclassifications between categories | – | – | – | – | – |
Disposals | – | – | 1.7 | 3.5 | 5.2 |
Foreign exchange | (1.2) | 3.7 | – | 0.1 | 2.6 |
At 31 March 2024 | (79.6) | (65.6) | (24.1) | (36.8) | (206.1) |
Net book value at 31 March 2024 | 224.2 | 27.0 | 27.0 | 43.6 | 321.8 |
| For the year ended 31 March 2023 | |||||
Acquired intangibles | |||||
| Other | |||||
| Customer | Other | Development | internally | ||
All figures in £ million | relationships | acquired | costs | generated | Total |
| Cost | |||||
At 1 April 2022 | 114.5 | 81.5 | 31.6 | 72.0 | 299.6 |
Reclassifications from PPE | – | – | 5.0 | 0.5 | 5.5 |
Reclassifications between categories | – | – | 0.2 | (0.2) | – |
Additions – internally developed* | – | – | 1.6 | 8.7 | 10.3 |
Additions – purchased* | – | – | 1.1 | 2.4 | 3.5 |
Disposals | – | – | (0.2) | (1.9) | (2.1) |
Amounts recognised on business acquisitions | 197.5 | 11.1 | 0.9 | 2.1 | 211.6 |
Amounts derecognised on business disposal | (2.5) | – | (2.8) | (2.0) | (7.3) |
| Foreign exchange | (1.0) | 3.4 | (0.1) | 0.9 | 3.2 |
| At 31 March 2023 | 308.5 | 96.0 | 37.3 | 82.5 | 524.3 |
Accumulated amortisation and impairment | |||||
At 1 April 2022 | (49.1) | (55.4) | (18.9) | (35.9) | (159.3) |
Amortisation charge for year | (11.0) | (4.6) | (3.5) | (4.0) | (23.1) |
Disposals | – | – | 0.2 | 1.8 | 2.0 |
Amounts derecognised on business disposal | 2.5 | – | – | 1.9 | 4.4 |
Foreign exchange | (1.8) | (3.1) | (0.1) | (0.3) | (5.3) |
| At 31 March 2023 | (59.4) | (63.1) | (22.3) | (36.5) | (181.3) |
| Net book value at 31 March 2023 | 249.1 | 32.9 | 15.0 | 46.0 | 343.0 |
| For the year ended 31 March 2024 | ||||||||
Owned assets | Right of use assets | |||||||
Plant, | Computers | Land and | Plant, | Computers | ||||
| Land and | machinery | and office | Assets under | buildings | machinery | and office | ||
| All figures in £ million | buildings | and vehicles | equipment | construction | and vehicles | equipment | Total | |
Cost | ||||||||
At 1 April 2023 | 365.7 | 309.3 | 124.3 | 115.5 | 68.7 | 6.5 | 0.4 | 990.4 |
Reclassifications to intangibles | 0.2 | (7.4) | – | – | – | (7.2) | ||
Reclassifications/transfers | 7.3 | 14.6 | 20.6 | (42.5) | – | – | – | – |
| Additions – purchased* | 4.2 | 3.8 | 6.5 | 79.5 | 31.4 | – | – | 125.4 |
| Disposals | (1.3) | (1.2) | (10.4) | (2.4) | (5.6) | (3.1) | – | (24.0) |
| Foreign exchange | (0.2) | (2.1) | (0.3) | (0.4) | (2.1) | – | – | (5.1) |
| At 31 March 2024 | 375.7 | 324.4 | 140.9 | 142.3 | 92.4 | 3.4 | 0.4 | 1,079.5 |
| Accumulated depreciation and impairment | ||||||||
| At 1 April 2023 | (215.6) | (177.7) | (70.8) | – | (41.9) | (6.2) | (0.4) | (512.6) |
Charge | (12.9) | (18.3) | (18.1) | – | (8.7) | (0.1) | – | (58.1) |
Disposals | 1.3 | 1.1 | 10.4 | – | 5.6 | 3.1 | – | 21.5 |
| Impairment | – | – | – | – | (0.7) | – | – | (0.7) |
Foreign exchange | 0.2 | 0.6 | 0.1 | – | 1.3 | – | – | 2.2 |
At 31 March 2024 | (227.0) | (194.3) | (78.4) | – | (44.4) | (3.2) | (0.4) | (547.7) |
| Opening Net Book Value | 150.1 | 131.6 | 53.5 | 115.5 | 26.8 | 0.3 | – | 477.8 |
Closing Net Book Value | 148.7 | 130.1 | 62.5 | 142.3 | 48.0 | 0.2 | – | 531.8 |
| For the year ended 31 March 2023 | ||||||||
Owned assets | Right of use assets | |||||||
Plant, | Computers | Plant, | Computers | |||||
| Land and | machinery | and office | Assets under | Land and | machinery | and office | ||
| All figures in £ million | buildings | and vehicles | equipment | construction | buildings | and vehicles | equipment | Total |
Cost | ||||||||
At 1 April 2022 | 350.6 | 274.5 | 102.8 | 94.5 | 56.5 | 16.6 | 0.4 | 895.9 |
| Reclassifications to intangibles | – | – | – | (5.5) | – | – | – | (5.5) |
| Reclassifications/transfers | 13.8 | 7.4 | 16.2 | (37.4 ) | – | – | – | – |
Additions – purchased* | 4.6 | 12.4 | 5.4 | 63.1 | 1.5 | – | – | 87.0 |
Additions – recognised on acquisitions | 0.5 | 20.8 | 2.1 | 0.7 | 14.0 | – | – | 38.1 |
Disposals | (0.7) | (4.5) | (2.2) | (0.2) | (3.9) | (7.7) | – | (19.2) |
Business divestments | (3.5) | (2.3) | – | – | (1.8) | (2.5) | – | (10.1) |
Foreign exchange | 0.4 | 1.0 | – | 0.3 | 2.4 | 0.1 | – | 4.2 |
At 31 March 2023 | 365.7 | 309.3 | 124.3 | 115.5 | 68.7 | 6.5 | 0.4 | 990.4 |
| Accumulated depreciation and impairment | ||||||||
At 1 April 2022 | (204.5) | (164.8) | (56.7) | (0.4) | (39.1) | (15.5) | (0.4) | (481.4) |
Charge | (12.0) | (17.9) | (15.4) | – | (5.9) | (0.3) | – | (51.5) |
Disposals | 0.4 | 4.3 | 1.9 | 0.4 | 3.9 | 7.6 | – | 18.5 |
Business divestments | 1.0 | 1.9 | – | – | 0.9 | 2.0 | – | 5.8 |
Foreign exchange | (0.5) | (1.2) | (0.6) | – | (1.7) | – | – | (4.0) |
At 31 March 2023 | (215.6) | (177.7) | (70.8) | – | (41.9) | (6.2) | (0.4) | (512.6) |
Net book value at 31 March 2023 | 150.1 | 131.6 | 53.5 | 115.5 | 26.8 | 0.3 | – | 477.8 |
31 March 2024 | 31 March 2023 | |||
Joint | Group net | Joint | Group net | |
| Ventures’ | share of | Ventures’ | share of | |
financial | Joint | financial | Joint | |
| All figures in £ million | results | Ventures | results | Ventures |
Non-current assets | 1.1 | 0.6 | 1.4 | 0.7 |
Current assets | 5.9 | 3.7 | 5.8 | 3.6 |
7.0 | 4.3 | 7.2 | 4.3 | |
| Current liabilities | (0.3) | (0.1) | (4.7) | (2.3) |
| Non-current liabilities | (4.1) | (2.0) | (1.2) | (0.6) |
(4.4) | (2.1) | (5.9) | (2.9) | |
Net assets of joint ventures | 2.6 | 2.2 | 1.3 | 1.4 |
| Deferred tax asset | |||||
Carried | |||||
Short- term | forward | ||||
timing | interest | Lease | Tax | ||
| All figures in £ million | differences | expense | liabilities | losses | Total |
At 1 April 2023 | 17.5 | – | 7.4 | 30.6 | 55.5 |
| Credited to income statement | 6.4 | 1.0 | 1.5 | 6.0 | 14.9 |
| Charged to other comprehensive income | 0.1 | – | – | – | 0.1 |
| Reclassification to Right of use assets | (3.2) | – | – | – | (3.2) |
| Foreign exchange | (0.7) | – | – | (0.7) | (1.4) |
| Gross deferred tax asset at 31 March 2024 | 20.1 | 1.0 | 8.9 | 35.9 | 65.9 |
Less: liability available for offset | (29.2) | ||||
| Net deferred tax asset at 31 March 2024 | 36.7 |
| Deferred tax liability | |||||
Owned | |||||
| property, | |||||
| Pension | plant & | Right of use | Acquisition | ||
| All figures in £ million | surplus | equipment | assets | intangibles | Total |
| At 1 April 2023 | (35.4) | (65.7) | (9.7) | (24.1) | (134.9) |
Charged to income statement | (1.4) | (14.8) | (1.4) | (2.4) | (20.0) |
Credited to other comprehensive income | 27.2 | – | – | – | 27.2 |
Reclassification from Short–term timing differences | – | – | 3.2 | – | 3.2 |
Foreign exchange | – | 0.1 | 0.3 | 0.5 | 0.9 |
| Gross deferred tax liability at 31 March 2024 | (9.6) | (80.4) | (7.6) | (26.0) | (123.6) |
Less: asset available for offset | 29.2 | ||||
Net deferred tax liability at 31 March 2024 | (94.4) |
| Deferred tax asset | |||||
Carried | |||||
Short- term | forward | ||||
timing | interest | Lease | Tax | ||
| All figures in £ million | differences | expense | liabilities | losses | Total |
At 1 April 2022 | 14.7 | – | 4.0 | 21.7 | 40.4 |
(Charged)/Credited to income statement | (1.2) | – | 3.1 | 8.2 | 10.1 |
Charged to other comprehensive income | (2.1) | – | – | – | (2.1) |
Credited to equity | 0.4 | – | – | – | 0.4 |
Acquired in business combination | 5.1 | – | – | – | 5.1 |
Foreign exchange | 0.6 | – | 0.3 | 0.7 | 1.6 |
Gross deferred tax asset at 31 March 2023 | 17.5 | – | 7.4 | 30.6 | 55.5 |
| Less: liability available for offset | (22.9) | ||||
| Net deferred tax asset at 31 March 2023 | 32.6 |
| Deferred tax liability | |||||
Owned | |||||
property, | |||||
| Pension | plant & | Right of use | Acquisition | ||
| All figures in £ million | surplus | equipment | assets | intangibles | Total |
At 1 April 2022 | (96.4) | (54.3) | (3.4) | (22.0) | (176.1) |
Charged to income statement | (2.5) | (11.5) | (6.3) | (0.9) | (21.2) |
Credited to other comprehensive income | 63.5 | – | – | – | 63.5 |
Acquired in business combination | – | – | – | (0.7) | (0.7) |
Foreign exchange | – | 0.1 | – | (0.5) | (0.4) |
Gross deferred tax liability at 31 March 2023 | (35.4) | (65.7) | (9.7) | (24.1) | (134.9) |
Less: asset available for offset | 22.9 | ||||
| Net deferred tax liability at 31 March 2023 | (112.0) |
| As at 31 March | ||
31 March | 31 March | |
| All figures in £ million | 2024 | 2023 |
Current tax receivable | 5.8 | 4.0 |
Current tax payable | (6.6) | (4.6) |
Net current tax payable | (0.8) | (0.6) |
| As at 31 March | ||
31 March | 31 March | |
| All figures in £ million | 2024 | 2023 |
Raw materials | 46.2 | 36.2 |
Work in progress | 6.5 | 9.1 |
Finished goods | 36.5 | 23.5 |
Total inventories | 89.2 | 68.8 |
| As at 31 March | ||
| As at 31 March 2024 | |||||
Current Up to 30 days | 30-120 days | >120 days | Total | ||
| past due | past due | past due | |||
Gross carrying amount – trade receivables (£m) | 141.9 | 24.8 | 9.6 | 4.9 | 181.2 |
Gross carrying amount – contract assets (£m) | 171.6 | – | – | – | 171.6 |
Expected loss rate (%) | – | – | – | 34.7% | 0.5% |
Loss allowance (£m) | – | – | – | 1.7 | 1.7 |
| As at 31 March 2023 | |||||
| Current | Up to 30 days | 30-120 days | >120 days | Total | |
| past due | past due | past due | |||
Gross carrying amount – trade receivables (£m) | 174.5 | 28.1 | 8.5 | 5.5 | 216.6 |
Gross carrying amount – contract assets (£m) | 158.0 | – | – | – | 158.0 |
Expected loss rate (%) | 0.1% | –– | 1.2% | 23.6% | 0.4% |
Loss allowance (£m) | 0.2 | – | 0.1 | 1.3 | 1.6 |
| As at 31 March | ||
31 March | 31 March | |
All figures in £ million | 2024 | 2023 |
Trade payables | 175.9 | 135.9 |
Other tax and social security | 50.4 | 55.7 |
Contract liabilities | 212.6 | 216.9 |
Accrued expenses and other payables | 215.8 | 166.7 |
| Total current trade and other payables | 654.7 | 575.2 |
Contract liabilities | 10.2 | 14.0 |
Other payables | 1.4 | 1.2 |
| Total non-current trade and other payables | 11.6 | 15.2 |
| Total trade and other payables | 666.3 | 590.4 |
FY24 | FY23 | |||
Trade | Contract | Trade | Contract | |
| All figures in £ million | receivables | assets | receivables | assets |
| At 1 April | 1.6 | – | 2.7 | – |
Increase in loss allowance recognised in income statement | 0.1 | – | 0.5 | – |
| Unutilised amount reversed through income statement | – | – | (0.7) | – |
| Utilised (receivables written off) | – | – | (0.9) | – |
| At 31 March | 1.7 | – | 1.6 | – |
| All figures in £ million | Property | Other | Total |
| At 1 April 2023 | 6.6 | 20.2 | 26.8 |
Created in year | 0.4 | 0.8 | 1.2 |
| Released in year | (3.2) | (0.2 ) | (3.4 ) |
Unwinding of discount | 0.1 | – | 0.1 |
| Reclassified | (0.9) | – | (0.9) |
| Utilised in year | (0.5) | (3.7 ) | (4.2 ) |
Foreign exchange | – | (0.1) | (0.1) |
| At 31 March 2024 | 2.5 | 17.0 | 19.5 |
Current liability | – | 15.3 | 15.3 |
| Non-current liability | 2.5 | 1.7 | 4.2 |
| At 31 March 2024 | 2.5 | 17.0 | 19.5 |
| All figures in £ million | Property | Other | Total |
| At 1 April 2022 | 7.3 | 19.8 | 27.1 |
Acquisitions | – | 2.4 | 2.4 |
Created in year | 0.5 | 0.6 | 1.1 |
| Released in year | (0.1) | – | (0.1) |
Unwinding of discount | 0.1 | – | 0.1 |
| Utilised in year | (1.2) | (2.6) | (3.8) |
| At 31 March 2023 | 6.6 | 20.2 | 26.8 |
Current liability | 3.2 | 16.5 | 19.7 |
Non-current liability | 3.4 | 3.7 | 7.1 |
| At 31 March 2023 | 6.6 | 20.2 | 26.8 |
31 March 2024 | 31 March 2023 | |||||
All figures in £ million | Assets | Liabilities | Net | Assets | Liabilities | Net |
Current financial assets/(liabilities) | ||||||
Deferred financing costs | 1.0 | – | 1.0 | 1.3 | – | 1.3 |
| Lease liabilities | – | (8.1) | (8.1) | – | (7.6) | (7.6) |
Derivative financial instruments | 5.2 | (1.1) | 4.1 | 4.4 | (0.6) | 3.8 |
| Total current financial assets/(liabilities) | 6.2 | (9 .2) | (3.0) | 5.7 | (8.2) | (2.5) |
| Non-current assets/(liabilities) | ||||||
Deferred financing costs | 1.1 | – | 1.1 | 1.5 | – | 1.5 |
Borrowings – Term loan | – | (336.3) | (336.3) | – | (337.6) | (337.6) |
Lease liabilities | – | (47.4) | (47.4) | – | (23.7) | (23.7) |
Derivative financial instruments | 3.8 | (0.4) | 3.4 | 4.7 | (0.5) | 4.2 |
Total non-current financial assets/(liabilities) | 4.9 | (384.1) | (379.2) | 6.2 | (361.8) | (355.6) |
Total financial assets/(liabilities) | 11.1 | (393.3) | (382.2) | 11.9 | (370.0) | (358.1) |
Cash | 109.5 | – | 109.5 | 89.1 | – | 89.1 |
Cash equivalents | 121.5 | – | 121.5 | 62.1 | – | 62.1 |
| Total cash and cash equivalents | 231.0 | – | 231.0 | 151.2 | – | 151.2 |
| Total net debt as defined by the Group | (151.2) | (206.9) |
FY24 | FY23 | |
Underlying EBITDA – £ million | 307.9 | 255.3 |
Underlying net cash flow from operations – £ million | 320.2 | 270.1 |
| Underlying cash conversion ratio – % | 104% | 106% |
I | ||
I | ||
I | ||
All figures in £ million | FY24 | FY23 |
Net cash flow from operations | 294.1 | 240.6 |
Specific adjusting items: | ||
Add back specific adjusting item: digital investment | 16.9 | 5.8 |
Add back specific adjusting item: restructuring costs | – | 5.0 |
| Add back specific adjusting item: acquisition integration and remuneration costs | 6.5 | 2.3 |
| Add back specific adjusting item: acquisition and disposal costs | 2.7 | 16.4 |
| Total specific adjusting items | 26.1 | 29.5 |
| Underlying net cash flow from operations | 320.2 | 270.1 |
| Less: tax and net interest payments | (51.0) | (34.6) |
Less: net purchases of intangible assets and property plant and equipment | (96.1) | (109.0) |
Free cash flow | 173.1 | 126.5 |
31 March | 31 March | |
| All figures in £ million | 2024 | 2023 |
Within one year | 5.2 | 5.7 |
In the second to fifth years inclusive | 6.6 | 7.7 |
Greater than five years | 1.7 | 1.8 |
Total future minimum lease payments | 13.5 | 15.2 |
31 March | 31 March | |
| All figures in £ million | 2024 | 2023 |
Land and buildings | 48.0 | 26.8 |
Plant, machinery and vehicles | 0.2 | 0.3 |
| Total right of use assets net book value | 48.2 | 27.1 |
31 March | 31 March | |
| 2024 | 2023 | |
| Current | 8.1 | 7.6 |
Non-current | 47.4 | 23.7 |
| Total lease liabilities | 55.5 | 31.3 |
| All figures in £ million | FY24 | FY23 |
Depreciation charge | ||
Land and buildings | 8.7 | 5.9 |
| Plant, machinery and vehicles | 0.1 | 0.3 |
Total depreciation charge (see note 16) | 8.8 | 6.2 |
Interest expense (included in finance cost – see note 7) | 2.8 | 1.1 |
Expense relating to short-term leases (included in operating costs) | 0.6 | 1.6 |
Expense relating to low value leases (included in operating costs) | 0.3 | 0.1 |
Total lease expense charged to profit before tax | 1122..55 | 99..00 |
31 March | 31 March | |
| All figures in £ million | 2024 | 2023 |
Within one year | 8.1 | 7.6 |
In the second to fifth years inclusive | 25.4 | 19.6 |
Greater than five years | 22.0 | 4.1 |
Total future minimum lease payment commitments | 55.5 | 31.3 |
All figures in £ million | Note | Level 1 | Level 2 | Level 3 | Total |
| Assets | |||||
Current derivative financial instruments | 24 | – | 5.2 | – | 5.2 |
Non-current derivative financial instruments | 24 | – | 3.8 | – | 3.8 |
| Liabilities | |||||
Current derivative financial instruments | 24 | – | (1.1) | – | (1.1) |
Non-current derivative financial instruments | 24 | – | (0.4) | – | (0.4) |
| Total | – | 7.5 | – | 7.5 |
All figures in £ million | Note | Level 1 | Level 2 | Level 3 | Total |
| Assets | |||||
Current derivative financial instruments | 24 | – | 4.4 | – | 4.4 |
Non-current derivative financial instruments | 24 | – | 4.7 | – | 4.7 |
Liabilities | |||||
Current derivative financial instruments | 24 | – | (0.6) | – | (0.6) |
Non-current derivative financial instruments | 24 | – | (0.5) | – | (0.5) |
| Total | – | 8.0 | – | 8.0 |
Financial | Financial | Financial | Total | ||||
assets at fair | assets at | liabilities at | Derivatives | carrying | |||
value profit | amortised | amortised | used as | value and | |||
All figures in £ million | Note | and loss | cost | cost | hedges | Other | fair value |
Financial assets | |||||||
| Non-current | |||||||
Derivative financial instruments | 24 | – | – | – | 4.7 | – | 4.7 |
Deferred financing costs | 24 | – | 1.5 | – | – | – | 1.5 |
Current | |||||||
| Trade receivables and similar items | – | 229.2 | – | – | – | 229.2 | |
Derivative financial instruments | 24 | – | – | – | 4.4 | – | 4.4 |
Deferred financing costs | 24 | – | 1.3 | – | – | – | 1.3 |
Cash and cash equivalents | 24 | 151.2 | – | – | – | – | 151.2 |
Total financial assets | 151.2 | 232.0 | – | 9.1 | – | 392.3 | |
| Financial liabilities | |||||||
Non-current | |||||||
Bank borrowings | 24 | – | – | (337.6) | – | – | (337.6) |
Derivative financial instruments | 24 | – | – | – | (0.5) | – | (0.5) |
Lease liabilities | 24 | – | – | – | – | (23.7) | (23.7) |
| Current | |||||||
Trade payables and similar items | – | – | (281.8) | – | – | (281.8) | |
Derivative financial instruments | 24 | – | – | – | (0.6) | – | (0.6) |
Lease liabilities | 24 | – | – | – | – | (7.6) | (7.6) |
| Total financial liabilities | – | – | (619.4) | (1.1) | (31.3) | (651.8) | |
Total | 151.2 | 232.0 | (619.4) | 8.0 | (31.3) | (259.5) |
Financial | Financial | Financial | Total | ||||
assets at fair | assets at | liabilities at | Derivatives | carrying | |||
value profit | amortised | amortised | used as | value and | |||
All figures in £ million | Note | and loss | cost | cost | hedges | Other | fair value |
| Financial assets | |||||||
Non-current | |||||||
Derivative financial instruments | 24 | – | – | – | 3.8 | – | 3.8 |
Deferred financing costs | 24 | – | 1.1 | – | – | – | 1.1 |
| Current | |||||||
Trade receivables and similar items | – | 192.3 | – | – | – | 192.3 | |
Derivative financial instruments | 24 | – | – | – | 5.2 | – | 5.2 |
Deferred financing costs | 24 | – | 1.0 | – | – | – | 1.0 |
Cash and cash equivalents | 24 | 231.0 | – | – | – | – | 231.0 |
Total financial assets | 231.0 | 194.4 | – | 9.0 | – | 434.4 | |
Financial liabilities | |||||||
| Non-current | |||||||
Bank borrowings | 24 | – | – | (336.3) | – | – | (336.3) |
Derivative financial instruments | 24 | – | – | – | (0.4) | – | (0.4) |
Lease liabilities | 24 | – | – | – | – | (47.4) | (47.4) |
Current | |||||||
Trade payables and similar items | – | – | (322.5) | – | – | (322.5) | |
| Irrevocable share buyback | – | – | (34.0) | – | – | (34.0) | |
Derivative financial instruments | 24 | – | – | – | (1.1) | – | (1.1) |
Lease liabilities | 24 | – | – | – | – | (8.1) | (8.1) |
| Total financial liabilities | – | – | (692.8 ) | (1.5) | (55.5) | (749.8) | |
Total | 231.0 | 194.4 | (692.8 ) | 7.5 | (55.5) | (315.4) |
Financial assets | Financial liabilities | |||||
| Fixed or | Non-interest | Fixed or | Non-interest | |||
All figures in £ million | capped | Floating | bearing | capped | Floating | bearing |
Sterling | 8.5 | 173.6 | 0.5 | (24.0) | (273.3) | (35.5) |
US dollar | – | 37.4 | – | (19.5) | (63.0) | – |
Euro | – | 1.3 | – | – | – | – |
Australian dollar | – | 14.9 | – | (11.6) | – | – |
Other | – | 3.8 | – | (0.4) | – | – |
| Total | 8.5 | 231.0 | 0.5 | (55.5) | (336.3) | (35.5) |
Financial assets | Financial liabilities | |||||
Fixed or | Non-interest | Fixed or | Floating | Non-interest | ||
All figures in £ million | capped | Floating | bearing | capped | bearing | |
Sterling | 8.1 | 116.7 | 1.0 | (4.8) | (273.3) | (0.9) |
US dollar | – | 24.0 | – | (17.5) | (64.3) | – |
Euro | – | 0.1 | – | – | – | – |
Australian dollar | – | 6.7 | – | (9.0) | – | – |
Other | – | 3.7 | – | (0.2) | – | – |
Total | 8.1 | 151.2 | 1.0 | (31.5) | (337.6) | (0.9) |
F | ||||||
Net foreign currency monetary assets/(liabilities) | |||||
All figures in £ millions | US$ | Euro | A$ | Other | Total |
| 31 March 2024 – Sterling | 0.6 | (0.3) | 1.1 | (0.5) | 0.9 |
31 March 2023 – Sterling | 17.7 | 3.3 | 0.9 | 4.1 | 26.0 |
| Counterparty credit rating | 31 March 2024 | 31 March 2023 |
AAA to AA- | 69% | 72% |
A+ to A- | 30% | 28% |
BBB+ to BBB- | 1% | 0% |
31 March 2024 | 31 March 2023 | |||||
Asset | Liability | Asset | Liability | |||
| All figures in £ million | gains | losses | Net | gains | losses | Net |
Forward foreign currency contracts – cash flow hedges | 0.5 | (1.5) | (1.0) | 1.0 | (0.9) | 0.1 |
Interest rate swaps | 8.5 | – | 8.5 | 8.1 | (0.2) | 7.9 |
Derivative assets/(liabilities) at the end of the year | 9.0 | (1.5) | 7.5 | 9.1 | (1.1) | 8.0 |
31 March 2024 | 31 March 2023 | |||||
Asset | Liability | Asset | Liability | |||
| All figures in £ million | gains | losses | Net | gains | losses | Net |
Expected to be recognised: | ||||||
In one year or less | 5.2 | (1.1) | 4.1 | 4.4 | (0.6) | 3.8 |
Between one and two years | 2.7 | (0.1) | 2.6 | 2.5 | (0.3) | 2.2 |
More than two years | 1.1 | (0.3) | 0.8 | 2.2 | (0.2) | 2.0 |
| Derivative assets/(liabilities) at the end of the year | 9.0 | (1.5) | 7.5 | 9.1 | (1.1) | 8.0 |
31 March 2024 | 31 March 2023 | |||||
Cash flow | Interest rate | Cash flow | Interest rate | |||
| All figures in £ million | hedges | swaps | Total | hedges | swaps | Total |
Notional amount (gross) | 410.3 | 270.0 | 680.3 | 327.7 | 270.0 | 597.7 |
Carrying value (current and non-current assets and (liabilities)) | (1.0) | 8.5 | 7.5 | 0.1 | 7.9 | 8.0 |
| Maturity date | 2024–2027 | 2025–2027 | 2024–2027 | 2023–2027 | 2025–2027 | 2023–2027 |
| Hedge ratio | 1:1 | 1:1 | 1:1 | 1:1 | 1:1 | 1:1 |
Change in fair value of outstanding hedging instruments in the year | (1.1) | 0.6 | (0.5) | 1.9 | 7.9 | 9.8 |
Change in value of hedged item used to determine hedge effectiveness | (1.1) | 0.6 | (0.5) | 1.9 | 7.9 | 9.8 |
Weighted average hedged rate for the year* | 1.26 | 3.1% | 1.23 | 3.1% |
Trade | Bank | ||||
| payables and | borrowings | Derivative | |||
| similar items | and loan | financial | Lease | ||
| All figures in £ million | payables* | notes | instruments | liabilities | Total |
Due in one year or less | 356.5 | – | 1.1 | 8.1 | 365.7 |
Due in more than one year but not more than two years | – | – | 0.1 | 7.4 | 7.5 |
Due in more than two years but not more than five years | – | 336.3 | 0.3 | 18.0 | 354.6 |
Due in five years or more | – | – | – | 22.0 | 22.0 |
Total | 356.5 | 336.3 | 1.5 | 55.5 | 749.8 |
Trade | Bank | ||||
| payables and | borrowings | Derivative | |||
| similar items | and loan | financial | L ease | ||
| All figures in £ million | payables | notes | instruments | liabilities | Total |
Due in one year or less | 281.8 | – | 0.6 | 7.6 | 290.0 |
Due in more than one year but not more than two years | – | – | 0.3 | 6.5 | 6.8 |
Due in more than two years but not more than five years | – | 337.6 | 0.2 | 13.1 | 350.9 |
Due in five years or more | – | – | – | 4.1 | 4.1 |
Total | 281.8 | 337.6 | 1.1 | 31.3 | 651.8 |
1% decrease in | 10% weakening | |||
| interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | (0.1) | 1.0 | – | – |
US dollar | – | 0.3 | 1.6 | 0.4 |
Other | – | (0.2) | 1.1 | – |
1% increase in | 10% strengthening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | 0.1 | (1.0) | – | – |
US dollar | – | (0.3) | (1.2) | (0.4) |
Other | – | 0.2 | (1.0) | – |
1% decrease in | 10% weakening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | (0.1) | 1.6 | – | – |
US dollar | – | 0.4 | 0.1 | 0.1 |
Other | – | (0.1) | 0.5 | – |
| 1% increase in | 10% strengthening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | 0.1 | (1.6) | – | – |
US dollar | – | (0.4) | (0.3) | (0.1) |
Other | – | 0.1 | (0.4) | – |
31 March | 31 March | |
All figures in £ million | 2024 | 2023 |
T o t a l m a r k e t v a l u e o f a s s e t s – s e e t a b l e b e l o w f o r a n a l y s i s b y c a t e g o r y o f a s s e t | 1,316.2 | 1,355.2 |
Present value of Scheme liabilities | (1,297.8) | (1,235.4) |
Net pension asset before deferred tax | 18.4 | 119.8 |
Deferred tax liability | (9.6) | (35.4) |
| Net pension asset after deferred tax | 8.8 | 84.4 |
All figures in £ million | FY24 | FY23 |
Opening net pension asset | 119.8 | 362.2 |
Net finance income | 5.6 | 9.9 |
Net actuarial loss | (108.9) | (253.9) |
Administrative expenses | (1.5) | (1.4) |
Contributions by the employer | 3.4 | 3.0 |
Closing net pension asset | 18.4 | 119.8 |
I | ||||||||
All figures in £ million | FY24 | FY23 |
Opening present value of Scheme liabilities | (1,235.4) | (1,703.5) |
Interest cost | (57.0) | (45.9) |
Actuarial (loss)/gain on Scheme liabilities based on: | ||
Change in demographic assumptions | (9.5) | 45.8 |
Change in financial assumptions | 28.1 | 588.0 |
| Experience losses | (77.9 ) | (171.4) |
Net benefits paid out and transfers | 53.9 | 51.6 |
| Closing present value of Scheme liabilities | (1,297.8 ) | (1,235.4) |
All figures in £ million | FY24 | FY23 |
Opening fair value of Scheme assets | 1,355.2 | 2,065.7 |
Interest income on Scheme assets | 62.6 | 55.8 |
Re-measurement loss on Scheme assets | (49.6) | (716.3) |
Contributions by the employer | 3.4 | 3.0 |
Net benefits paid out and transfers | (53.9) | (51.6) |
Administrative expenses | (1.5) | (1.4) |
Closing fair value of Scheme assets | 1,316.2 | 1,355.2 |
31 March 2024 | 31 March 2023 | |||
Insured | Uninsured | Insured | Uninsured | |
| All figures in £ million | members | members | members | members |
Discount rate applied to Scheme liabilities | 4.80% | 4.80% | 4.80% | 4.65% |
CPI inflation assumption | 2.55% | 2.60% | 2.55% | 2.70% |
Net rate (discount rate less inflation) | 2.25% | 2.20% | 2.25% | 1.95% |
Assumed life expectancies in years: | ||||
At 60 for males currently aged 40 | n/a | 28.3 | n/a | 27.9 |
At 60 for females currently aged 40 | n/a | 30.7 | n/a | 30.3 |
At 60 for males currently aged 60 | n/a | 26.7 | n/a | 26.2 |
At 60 for females currently aged 60 | n/a | 29.1 | n/a | 28.2 |
At 65 for males currently aged 65 | 22.3 | n/a | 21.6 | n/a |
At 65 for females currently aged 65 | 24.8 | n/a | 23.3 | n/a |
Assumption | Indicative impact on Scheme assets | Indicative impact on Scheme liabilities | Indicative impact on net pension asset |
Decrease discount rate by 0.25% | Increase by £12.6m | Increase by £42.5m | Decrease by £29.9m |
Increase rate of inflation by 0.25% | Increase by £12.3m | Increase by £41.6m | Decrease by £29.3m |
| Increase life expectancy by one year | Increase by £13.8m | Increase by £34.4m | Decrease by £20.6m |
| Volatility in market | Results under IAS 19 can change dramatically depending on market conditions. The present value of Scheme liabilities |
| conditions | |
is linked to yields on corporate bonds, while many of the assets of the Scheme are invested in various forms of assets | |
subject to fluctuating valuations. Changing markets in conjunction with discount rate volatility will lead to volatility in | |
the net pension asset on the Group’s balance s heet and in other comprehensive income. To a lesser extent this will | |
also lead to volatility in the IAS 19 pension net finance income in the Group’s income statement. | |
| Choice of accounting | The calculation of the present value of Scheme liabilities involves projecting future cash flows from the Scheme many |
| assumptions | years into the future. This means that the assumptions used can have a material impact on the balance sheet position |
and profit and loss c harge. In practice future experience within the Scheme may not be in line with the assumptions | |
adopted. For example, members could live longer than foreseen or inflation could be higher or lower than allowed for in | |
the calculation of the liabilities. |
Ordinary shares | Special Share | |||||
| of 1p each (equity) | of £1 (non-equity) | Total | ||||
£ | Number | £ | Number | £ | Number | |
As at 1 April 2023 | 5,787,571 | 578,757,121 | 1 | 1 | 5,787,572 | 578,757,122 |
Cancellation of shares | (43,612) | (4,361,230) | – | – | (43,612) | (4,361,230) |
At 31 March 2024 | 5,743,959 | 574,395,891 | 1 | 1 5,743,960 | 574,395,892 |
Ordinary shares | Special Share | |||||
| of 1p each (equity) | of £1 (non-equity) | Total | ||||
£ | Number | £ | Number | £ | Number | |
As at 1 April 2022 | 5,787,571 | 578,757,121 | 1 | 1 | 5,787,572 | 578,757,122 |
Issue of new shares | – | – | – | – | – | – |
At 31 March 2023 | 5,787,571 | 578,757,121 | 1 | 1 5,787,572 | 578,757,122 |
FY24 | FY23 | |
Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | – | – |
Granted during the year | 7,556,268 | – |
| Exercised during the year | – | – |
| Lapsed during the year | (250,096) | – |
| Outstanding at end of the year | 7,306,172 | – |
FY24 | FY23 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | 941,348 | 560,002 |
Granted during the year | 213,277 | 608,158 |
Exercised during the year | (135,292) | (221,998) |
Lapsed during the year | (221,962) | (4,814) |
Outstanding at end of the year | 797,371 | 941,348 |
FY24 | FY23 | |
Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | 175,099 | 206,675 |
Forfeited during the year | (175,099) | (31,576) |
Outstanding at end of the year | – | 175,099 |
FY24 | FY23 | |
Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | 1,323,331 | 1,336,372 |
Granted during the year | 13,041 | – |
Exercised during the year | (1,336,372) | – |
Lapsed during the year | – | (13,041) |
Outstanding at end of the year | – | 1,323,331 |
31 March | 31 March | |
A ll figures in £ million | 2024 | 2023 |
Total contracted | 57.8 | 43.4 |
Name of company | Country of incorporation | Registered office | ||
Subsidiaries 1,6 | ||||
Aerospace Training Services Pty Ltd. | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Air Affairs (Australia) Pty Ltd | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Air Affairs Aviation Pty Ltd. | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Air Target Services Pty Ltd. | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Astra Aerospace Pty Ltd. | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Avantus Federal LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Avantus Federal Services LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Avantus National Security Solutions LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
BJ Trustee Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | ||
Bristol, BS2 0HQ | ||||
cueSim Limited | England & Wales | Farnborough 3 | ||
Data Works LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
E3 Federal Solutions PR Inc. | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Erial LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Far Ridgeline Engagements LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Foster-Miller Canada Limited | Canada | 318 | Roxton Drive, Waterloo, Ontario, N2T 1R6, Canada | |
Foster-Miller Inc 2 | USA | 350 2 nd Avenue, Waltham, Massachusetts, MA | 02451, | USA |
Graphics Research Corporation Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | ||
Bristol, BS2 0HQ | ||||
Gyldan 11 Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | ||
Bristol, BS2 0HQ | ||||
Inzpire Group Limited | England & Wales | Farnborough 3 | ||
Inzpire Holdings Limited | England & Wales | Landmark House West, Unit 1b, Alpha Court, Kingsley Road, Lincoln, | ||
Lincolnshire, LN6 3TA | ||||
Inzpire Limited | England & Wales | Landmark House West, Unit 1b, Alpha Court, Kingsley Road, Lincoln, | ||
Lincolnshire, LN6 3TA | ||||
Hirose Holdings Pty Ltd. | Australia | Level 33, 101 | Collins Street, Melbourne, VIC 3000, Australia | |
Name of company | Country of incorporation | Registered office | |||
Leading Technology Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |||
Bristol, BS2 0HQ | |||||
Lucid Perspectives LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
MTEQ Precision Machining LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
Metrix UK Limited | England & Wales | Farnborough 3 | |||
Naimuri Limited | England & Wales | Farnborough 3 | |||
Occam’s Razor Technologies LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
Operational Intelligence LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
Precis (2187) Limited | England & Wales | Farnborough 3 | |||
Precis (2188) Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |||
Bristol, BS2 0HQ | |||||
Qinetic Limited | England & Wales | Farnborough 3 | |||
QinetiQ Aerostructures Pty Ltd | Australia | Level 3, 210 | Kings Way, South Melbourne, VIC 3205, Australia | ||
QinetiQ Australia Pty Ltd | Australia | Level 3, 210 | Kings Way, South Melbourne, VIC 3205, Australia | ||
QinetiQ Consulting Pty Ltd | Australia | Level 3, 12 Brindabella Court, Brindabella Business Park, Majura ACT | |||
2609 | , Australia. | ||||
QinetiQ Estates Limited | England & Wales | Farnborough 3 | |||
QinetiQ GmbH | Germany | Flughafenstraße 65, 41066, Mönchengladbach, Germany | |||
QinetiQ GP Limited | Scotland | 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland | |||
QinetiQ Group Canada Inc. 2 | Canada | 5300 | Commerce Court West, 199 Bay Street, Toronto ON M5L 1A9, | ||
Canada | |||||
QinetiQ Group Holdings Limited | England & Wales | Farnborough 3 | |||
QinetiQ Holdings Limited | England & Wales | Farnborough 3 | |||
QinetiQ Inc 2, | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
QinetiQ Insurance PCC Limited | Guernsey | Mill Court, La Charroterie, St Peter Port, GY1 4ET Guernsey | |||
QinetiQ Limited | England & Wales | Farnborough 3 | |||
QinetiQ Novare Pty Ltd | Australia | Petrie House, level 6, 80 Petrie Terrace, Brisbane QLD 400, Australia | |||
QinetiQ Overseas Holdings Limited | England & Wales | Farnborough 3 | |||
QinetiQ Overseas Trading Limited | England & Wales | Farnborough 3 | |||
QinetiQ Pension Scheme Trustee Limited | England & Wales | Farnborough 3 | |||
QinetiQ PFP Limited Partnership 4 | Scotland | 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland | |||
QinetiQ Philippines Company, Inc | Philippines | 22 nd Floor Corporate Centre, 139 Valero Street, Salcedo Village, | |||
Makati City, Philippines | |||||
QinetiQ Pty Ltd | Australia | Collins Street, Melbourne, VIC 3000, Australia | Level 33, 101 | ||
QinetiQ Solutions Sdn. Bhd. | Malaysia | Suite 6.01, 6 th Floor, Plaza See Hoy Chan, Jalan Raja Chulan 50200, | |||
Kuala Lumpur, W.P. Kuala Lumpur, Malaysia | |||||
QinetiQ Sweden AB | Sweden | 15, Linkoping, Stockholm, Sweden | Box 1541, | 581 | |
QinetiQ Target Services Limited | England & Wales | Farnborough 3 | |||
QinetiQ Target Systems Limited | England & Wales | Farnborough 3 | |||
QinetiQ Training and Simulation Limited | England & Wales | Farnborough 3 | |||
QinetiQ US Holdings, Inc. | USA | 5885 | Trinity Parkway, Suite 130, Centreville, Virginia 20120-1969, USA | ||
RubiKon Group Pty Limited | Australia | Collins Street, Melbourne, Victoria 3000, Australia | Level 33, 101 | ||
Sensoptics Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |||
Bristol, BS2 0HQ | |||||
Sentinel OpCo LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | ||
TSG International LLC | USA | 350 2 nd | Avenue, Waltham, Massachusetts 02451, USA | ||
Joint ventures 6 | |||||
Avantus CTA, LLC 5 | USA | 8281 | Greensboro Drive, Ste 400, McLean, VA 22102, USA | ||
Federal Mission Solutions, LLC 5 | USA | 8281 | Greensboro Drive, Ste 400, McLean, VA 22102, USA | ||
Hive Fed Solutions LLC 5 | USA | 8281 | Greensboro Drive, Ste 400, McLean, VA 22102, USA | ||
Houbara Defence & Security LLC 5,6 | United Arab Emirates | Unit 3, Zone 4, Tawazun Industrial Park, Abu Dhabi, United Arab | |||
Emirates, PO Box 128220 | |||||
QinetiQ Dar Massader QDM Limited 5,6 | Saudi Arabia | Al Nakhla Tower, 3026 -Prince Saud Bin Mohamed Bin Muqin Road, PO | |||
Box 2985, | Riyadh 13321, | Kingdom of Saudi Arabia | |||
Quick Services LLC 5 | USA | 409 | Chicago Drive Suite 103 in Fayetteville, NC 28306 | ||
Distorting due to | Distorting due to | Does not reflect in-year | |
| irregular nature | fluctuating nature | operational performance | |
Item | year on year | (size and sign) | of continuing business |
Amortisation of intangible assets arising from acquisitions | P | ||
Pension net finance income | P | P | |
Gains/losses on disposal of businesses, property and investments | P | P | P |
Transaction, integration and on-off remuneration costs in respect of business | |||
acquisitions and disposals | P | P | |
I mpairment of property and goodwill | P | ||
One-off period of digital investment | P | P | P |
C osts of group-wide restructuring programmes | P | P | |
T he tax impact of the above | P | P | P |
Other significant non-recurring tax and RDEC movements | P | P | P |