| 2023 | 2022 | ||
| £m | £m | ||
| CONTINUING OPERATIONS | |||
Net Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Impairment of goodwill | ( | ( | |
Other operating expenses | ( | ( | |
Net operating expenses | 3 | ( | ( |
Operating profit | 2 | ||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Impairment of equity-accounted investments | 11 | ( | |
Share of loss of equity-accounted investments, net of tax | 11 | ( | |
Profit before income tax | |||
Income tax charge | 7 | ( | ( |
Net profit from continuing operations | |||
Net profit/(loss) from discontinued operations | 32 | ( | |
Net profit | |||
Attributable to non-controlling interests | |||
Attributable to owners of the parent company | |||
Net profit | |||
| Basic earnings/(loss) per ordinary share | |||
From continuing operations (pence) | 8 | ||
From discontinued operations (pence) | 8 | ( | |
From total operations (pence) | 8 | ||
| Diluted earnings/(loss) per ordinary share | |||
From continuing operations (pence) | 8 | ||
From discontinued operations (pence) | 8 | ( | |
From total operations (pence) | 8 |
| 2023 | 2022 | ||
| £m | £m | ||
Net profit | |||
| Other comprehensive income/(expense) | |||
| Items that have or may be reclassified to the Income Statement in subsequent years | |||
Net exchange (loss)/gain on foreign currency translation, net of tax | 7, 26 | ( | |
Reclassification of foreign currency translation reserves on disposal or liquidation of foreign operations, net of tax | 7, 26 | ( | ( |
Gains/(losses) on net investment hedges, net of tax | 7, 26 | ( | |
Fair value (losses) on cash flow hedges, net of tax | 7, 26 | ( | ( |
Reclassification of cash flow hedges to the income statement | 7, 26 | ( | |
( | |||
| Items that will not be reclassified to the Income Statement in subsequent years | |||
Remeasurements of defined benefit pension plans, net of tax | 7 | ( | |
Revaluation of equity instruments – FVOCI, net of tax | 7 | ( | ( |
( | ( | ||
Other comprehensive (expense)/income, net of tax | ( | ||
Total comprehensive income | |||
Attributable to non-controlling interests | |||
Attributable to owners of the parent company | |||
Total comprehensive income | |||
| Total comprehensive income attributable to owners of the parent company arising from: | |||
Continuing operations | |||
Discontinued operations | ( | ||
| 2023 | 2022 | ||
| £m | £m | ||
| ASSETS | |||
| Non-current assets | |||
Goodwill and other intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Equity instruments | 11 | ||
Deferred tax assets | 12 | ||
Retirement benefit surplus | 23 | ||
Other non-current receivables | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Derivative financial instruments | 15, 17 | ||
Current tax recoverable | |||
Cash and cash equivalents | 16 | ||
Assets held for sale | 31 | ||
Total current assets | |||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Short-term borrowings | 17 | ( | ( |
Provisions for liabilities and charges | 18 | ( | ( |
Trade and other payables | 21 | ( | ( |
Derivative financial instruments | 15, 17 | ( | ( |
Share repurchase liability | 24 | ( | |
Current tax liabilities | 22 | ( | ( |
Liabilities held for sale | 31 | ( | |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Long-term borrowings | 17 | ( | ( |
Deferred tax liabilities | 12 | ( | ( |
Retirement benefit obligations | 23 | ( | ( |
Provisions for liabilities and charges | 18 | ( | ( |
Derivative financial instruments | 15, 17 | ( | ( |
Non-current tax liabilities | 22 | ( | ( |
Other non-current liabilities | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
| 2023 | 2022 | ||
| £m | £m | ||
| EQUITY | |||
| Capital and reserves | |||
Share capital | 24 | ||
Share premium | |||
Merger reserve | ( | ( | |
Other reserves | 26 | ( | ( |
Retained earnings | |||
Attributable to owners of the parent company | |||
Attributable to non-controlling interests | |||
Total equity |
| Total | |||||||||
| attributable | |||||||||
| to owners of | Non- | ||||||||
| Share | Share | Merger | Other | Retained | the parent | controlling | Total | ||
| capital | premium | reserves 1 | reserves | earnings | company | interests | equity | ||
| £m | £m | £m | £m | £m | £m | £m | £m | ||
Balance at 1January2022 | ( | ( | |||||||
| Comprehensive income | |||||||||
Net income | |||||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income | |||||||||
| Transactions with owners | |||||||||
Treasury shares reissued | 24 | ||||||||
Issuance of shares to non-controlling interest | |||||||||
Share-based payments | 25 | ||||||||
Tax on share awards | 7 | ( | ( | ( | |||||
Cash dividends | 28 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | |||||
Balance at 31 December 2022 | ( | ( | |||||||
| Comprehensive income | |||||||||
Net income | |||||||||
Other comprehensive expense | ( | ( | ( | ( | ( | ||||
Total comprehensive (expense)/income | ( | ||||||||
| Transactions with owners | |||||||||
Treasury shares reissued | 24 | ||||||||
Purchase of ordinary shares by employee share ownership trust | ( | ( | ( | ||||||
Repurchase of ordinary shares | 24 | ( | ( | ( | |||||
Share-based payments | 25 | ||||||||
Tax on share awards | 7 | ||||||||
Cash dividends | 28 | ( | ( | ( | ( | ||||
Forward purchase of shares held by non-controlling interest | 30 | ( | ( | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | |||||
Balance at 31 December 2023 | ( | ( |
| 2023 | 2022 | ||
| £m | £m | ||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit before tax | |||
Net finance expense | 6 | ||
Share of loss and impairment of equity-accounted investments | 11 | ||
Operating profit from continuing operations | |||
Profit on sale of property, plant and equipment and intangible assets | ( | ( | |
Depreciation, amortisation and impairment | 9, 10 | ||
Share-based payments | 25 | ||
Decrease / (increase) in inventories | ( | ||
Increase in trade and other receivables | ( | ( | |
Decrease in payables and provisions | ( | ( | |
Cash generated from continuing operations | |||
Interest paid | ( | ( | |
Interest received | |||
Tax paid | ( | ( | |
Net cash flows attributable to discontinued operations | 32 | ( | |
Net cash generated from operating activities | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of property, plant and equipment | 10 | ( | ( |
Purchase of intangible assets | 9 | ( | ( |
Proceeds from the sale of property, plant and equipment | |||
Proceeds from sale of intangible assets and related businesses, net of cash disposed | |||
Acquisition of businesses, net of cash acquired | 29 | ( | ( |
Other investing activities | ( | ||
Net cash used in investing activities | ( | ( |
| 2023 | 2022 | ||
| £m | £m | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Treasury shares reissued | 24 | ||
Purchase of ordinary shares by employee share ownership trust | ( | ||
Repurchase of ordinary shares | 24 | ( | |
Proceeds from borrowings | 17 | ||
Repayment of borrowings | 17 | ( | ( |
Dividends paid to owners of the parent company | 28 | ( | ( |
Dividends paid to non-controlling interests | ( | ( | |
| Other financing activities | ( | ||
Net cash used in financing activities | ( | ( | |
Net increase / (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Exchange (losses) / gains | ( | ||
Cash and cash equivalents at end of the year | |||
| Cash and cash equivalents comprise: | |||
| Cash and cash equivalents | 16 | ||
Overdrafts | 17 | ( | ( |
| Adjusting | |||||
| Hygiene | Health | Nutrition | items | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
Net revenue | 6,135 | 6,062 | 2,410 | – | 14,607 |
| Depreciation and amortisation | |||||
(Note 9 & 10) | (155) | (193) | (96) | (26) | (470) |
Operating profit | 1,236 | 1,690 | 447 | (842) | 2,531 |
Net finance expense | (130) | ||||
Profit before income tax | 2,401 | ||||
Income tax charge | (753) | ||||
Net profit from continuing operations | 1,648 |
| Adjusting | |||||
| Hygiene | Health | Nutrition | items | Total | |
| Year ended 31 December 2022 | £m | £m | £m | £m | £m |
Net revenue | 5,960 | 5,992 | 2,501 | – | 14,453 |
Depreciation and amortisation | (135) | (177) | (90) | (35) | (437) |
Operating profit | 1,214 | 1,648 | 577 | (190) | 3,249 |
Net finance expense | (161) | ||||
| Impairment of equity-accounted | |||||
investments | (19) | ||||
| Share of loss of equity-accounted | |||||
investments, net of tax | (2) | ||||
Profit before income tax | 3,067 | ||||
Income tax charge | (711) | ||||
Net profit from continuing operations | 2,356 |
| All other | ||||
| US | countries | Total | ||
| £m | £m | £m | £m | |
Net Revenue | 886 | 4,538 | 9,183 | 14,607 |
Goodwill and other intangible assets | 1,903 | 9,646 | 7,039 | 18,588 |
Property, plant and equipment | 290 | 768 | 1,341 | 2,399 |
| Other non-current receivables (excluding Derivative | ||||
financial instruments) | 12 | 18 | 92 | 122 |
| All other | ||||
| UK | US | countries | Total | |
| £m | £m | £m | £m | |
Net Revenue | 778 | 4,603 | 9,072 | 14,453 |
Goodwill and other intangible assets | 1,875 | 10,905 | 7,423 | 20,203 |
Property, plant and equipment | 314 | 828 | 1,331 | 2,473 |
Other non-current receivables | 22 | 54 | 81 | 157 |
| 2023 | 2022 | |
| £m | £m | |
Distribution costs | (3,703) | (3,438) |
Research and development costs | (337) | (325) |
Other administrative expenses | (1,382) | (1,205) |
Impairment of goodwill | (810) | (167) |
Gain on disposal of intangible assets and related businesses | – | 14 |
Other net operating income | 3 | 9 |
Net operating expenses | (6,229) | (5,112) |
| 2023 | 2022 | |
| £m | £m | |
| Audit services pursuant to legislation | ||
Audit of the Group’s Annual Report and Financial Statements | 8.9 | 8.4 |
Audit of the Financial Statements of the Group’s subsidiaries | 10.5 | 11.1 |
Audit-related assurance services | 0.9 | 0.8 |
Total audit and audit-related services | 20.3 | 20.3 |
| Fees payable to the company’s Auditor and its associates for other services | ||
Other assurance services | 0.4 | 2.7 |
Total non-audit services | 0.4 | 2.7 |
20.7 | 23.0 |
| 2023 | 2022 | ||
| £m | £m | ||
Wages and salaries | 2,126 | 1,988 | |
Social security costs | 281 | 281 | |
Other pension costs | 23 | 60 | 61 |
Share-based payments | 25 | 102 | 78 |
Total staff costs | 2,569 | 2,408 |
| 2023 | 2022 | |
| £m | £m | |
Short-term employee benefits | 31 | 26 |
Post-employment and other long-term benefits | – | – |
Share-based payments | 22 | 15 |
53 | 41 |
| 2023 | 2022 | |
| ’000 | ’000 | |
North America | 5.2 | 5.1 |
Europe/ANZ | 14.2 | 14.3 |
Rest of world | 20.7 | 20.6 |
40.1 | 40.0 |
| 2023 | 2022 | |
| £m | £m | |
| Finance income | ||
Foreign exchange net gain on liquidation of subsidiaries | 130 | 69 |
Interest income on cash and cash equivalents | 41 | 29 |
Pension net finance income | 8 | 5 |
Foreign exchange gains on intercompany financing, net of hedging | 21 | – |
Finance income on tax balances | – | 26 |
Other finance income | 10 | 1 |
Total finance income | 210 | 130 |
| Finance expense | ||
Interest payable on borrowings | (295) | (233) |
Foreign exchange losses on intercompany financing, net of hedging | – | (24) |
Finance expense on tax balances | (22) | – |
Other finance expense | (23) | (34) |
Total finance expense | (340) | (291) |
Net finance expense | (130) | (161) |
| 2023 | 2022 | |
| £m | £m | |
Current tax | 783 | 766 |
Adjustment in respect of prior periods | 22 | (23) |
Total current tax | 805 | 743 |
Origination and reversal of temporary differences | (51) | (20) |
Impact of changes in tax rates | (1) | (5) |
Total deferred tax | (52) | (25) |
Cumulative foreign exchange on deferred tax balances reclassified to the Income Statement | – | (7) |
Income tax charge | 753 | 711 |
| 2023 | 2022 | |
| £m | £m | |
Profit before income tax | 2,401 | 3,067 |
Tax at the notional UK corporation tax rate of 23.5% (2022: 19%) | 564 | 583 |
| Effect of: | ||
Overseas tax rates | 43 | 114 |
Movement in provision related to uncertain tax positions | (50) | (58) |
Net impact of divestments and assets reclassified to held for sale | (6) | (25) |
| Unrecognised tax losses, other unrecognised tax assets and deferred tax | ||
liability on unremitted earnings | (34) | 71 |
Cumulative foreign exchange on deferred tax balances reclassified to the Income Statement | – | (7) |
Withholding and local taxes | 30 | 47 |
Reassessment of prior year estimates | 33 | (42) |
Impact of changes in tax rates | (1) | (5) |
| Non-taxable foreign exchange gain arising from legal entity simplification | ||
(Note 6) | (31) | (13) |
Non-deductible impairment of goodwill | 190 | 28 |
Other permanent differences | 15 | 18 |
Income tax charge | 753 | 711 |
2023 | 2022 | |||||
| Tax (charge)/ | Tax (charge)/ | |||||
| Before tax | credit | After tax | Before tax | credit | After tax | |
| £m | £m | £m | £m | £m | £m | |
| Net exchange (losses)/gains | ||||||
| on foreign currency | ||||||
translation | (639) | – | (639) | 1,065 | – | 1,065 |
| Reclassification of foreign | ||||||
| currency translation | ||||||
reserves on disposals or liquidation of foreign | ||||||
operations | (131) | – | (131) | (56) | – | (56) |
| Gains/(losses) on cash flow | ||||||
and net investment hedges | 14 | (11) | 3 | (112) | (1) | (113) |
| Remeasurement of defined | ||||||
| benefit pension plans | ||||||
(Note 23) | (42) | 16 | (26) | 29 | (5) | 24 |
Revaluation of equity instruments | (10) | – | (10) | (109) | 22 | (87) |
| Other comprehensive | ||||||
(expense)/income | (808) | 5 | (803) | 817 | 16 | 833 |
Current tax | – | 13 | ||||
Deferred tax (Note 12) | 5 | 3 | ||||
5 | 16 |
| 2023 | 2022 | |
| £m | £m | |
Current tax | 1 | (1) |
1 | (1) |
| 2023 | 2022 | |
| pence | pence | |
| Basic earnings per share | ||
From continuing operations | 227.9 | 326.7 |
From discontinued operations | 1.3 | (1.0) |
Total basic earnings per share | 229.2 | 325.7 |
| Diluted earnings per share | ||
From continuing operations | 227. 4 | 325.7 |
From discontinued operations | 1.3 | (1.0) |
Total diluted earnings per share | 228.7 | 324.7 |
| 2022 | ||
| average number | average number | |
| of shares | of shares | |
On a basic basis | 716,700,954 | 715,284,629 |
Dilution for Executive Share Awards | 1,368,088 | 1,858,996 |
Dilution for Employee Sharesave Scheme Options | 214,492 | 350,982 |
On a diluted basis | 718,283,534 | 717,494,607 |
| Brands | Goodwill | Software | Other | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2022 | 13,448 | 10,212 | 547 | 266 | 24,473 |
Additions | – | – | 77 | 4 | 81 |
Arising on business combinations | – | (2) | – | 7 | 5 |
Disposals | (59) | (6) | (3) | – | (68) |
Reclassifications | – | – | 16 | (16) | – |
Exchange adjustments | 1,136 | 832 | 16 | 17 | 2,001 |
At 31 December 2022 | 14,525 | 11,036 | 653 | 278 | 26,492 |
Additions | – | – | 101 | – | 101 |
Arising on business combinations | – | 17 | – | 39 | 56 |
Disposals | (1) | – | – | – | (1) |
| Reclassification from tangible fixed | |||||
assets | – | – | 4 | – | 4 |
Reclassifications to held for sale | (124) | – | – | – | (124) |
Exchange adjustments | (583) | (660) | (5) | (4) | (1,252) |
At 31 December 2023 | 13,817 | 10,393 | 753 | 313 | 25,276 |
| Accumulated amortisation and impairment | |||||
At 1 January 2022 | 342 | 4,884 | 252 | 127 | 5,605 |
Amortisation and impairment | 21 | 167 | 68 | 19 | 275 |
Disposals | – | – | (1) | – | (1) |
Reclassifications | – | – | 8 | (8) | – |
Exchange adjustments | 16 | 376 | 8 | 10 | 410 |
At 31 December 2022 | 379 | 5,427 | 335 | 148 | 6,289 |
Amortisation | 20 | – | 79 | 8 | 107 |
Impairment | – | 810 | 2 | – | 812 |
Disposals | (1) | – | – | – | (1) |
Reclassifications to held for sale | (77) | – | – | – | (77) |
Exchange adjustments | (10) | (422) | (4) | (6) | (442) |
At 31 December 2023 | 311 | 5,815 | 412 | 150 | 6,688 |
| Net book value | |||||
At 31 December 2022 | 14,146 | 5,609 | 318 | 130 | 20,203 |
At 31 December 2023 | 13,506 | 4,578 | 341 | 163 | 18,588 |
| Acquisition | 2023 | 2022 | |
| Acquisition | year | £m | £m |
Mead Johnson Nutrition Company | 2017 | 4,480 | 4,740 |
SSL International | 2010 | 1,847 | 1,918 |
Boots Healthcare International | 2006 | 1,405 | 1,440 |
Adams Respiratory Therapeutics | 2008 | 1,210 | 1,275 |
Schiff Nutrition International | 2012 | 1,032 | 1,088 |
L&F Household | 1994 | 834 | 877 |
Lanai Holdings | 2021 | 644 | 680 |
American Home Products Corporation | 1990 | 439 | 459 |
Bristol-Myers Squibb OTC | 2013 | 362 | 338 |
K-Y | 2014 | 280 | 280 |
| 2023 | 2022 | |
| Net book value | £m | £m |
| Indefinite life assets | ||
Brands | 13,415 | 14,034 |
Goodwill | 4,578 | 5,609 |
Other | 107 | 65 |
Total indefinite life assets | 18,100 | 19,708 |
| Finite life assets | ||
Brands | 91 | 112 |
Software | 341 | 318 |
Other | 56 | 65 |
Total finite life assets | 488 | 495 |
Total net book value of intangible assets | 18,588 | 20,203 |
| GCGU/CGU | |||
| 2022 | |||
| Indefinite | |||
| life assets | Goodwill | Total | |
| GCGU/CGU | £m | £m | £m |
Health | 5,779 | 3,556 | 9,335 |
Hygiene | 1,924 | 45 | 1,969 |
IFCN | 4,661 | 1,570 | 6,231 |
| VMS | 1,089 | 277 | 1,366 |
| Biofreeze | 646 | 161 | 807 |
14,099 | 5,609 | 19,708 |
| 2023 | 2022 | |
| £m | £m | |
Intimate Wellness | 2,143 | 2,213 |
Biofreeze | 613 | 646 |
| 2023 | |
Pre-tax discount rate | 11% |
Terminal growth rate | 2.0% |
| Net revenue compound annual growth rate (CAGR) for the period 2023-2028 | 1.5% |
Gross margin CAGR for the period 2023-2028 | 2.2% |
| 2023 | |
| £m | |
Expected Net Revenue growth rates (2024 to 2028) adjusted by 100bps | +410/-400 |
Expected EBIT growth rates (2024 to 2028) adjusted by 100bps | +/-260 |
Terminal growth rate (applied from 2029) adjusted by 50bps | +290/-250 |
Pre-tax discount rate adjusted by 50bps | +270/-240 |
| 30 September 2023 | |
Pre-tax discount rate | 11% |
Terminal growth rate | 2.5% |
Net revenue compound annual growth rate (CAGR) for the period 2023-2028 | 11% |
Gross margin CAGR for the period 2023-2028 | 12% |
| 31 December 2022 | |
Pre-tax discount rate | 12% |
Terminal growth rate | 2.5% |
Net revenue compound annual growth rate (CAGR) for the period 2022-2027 | 11% |
Gross margin CAGR for the period 2022-2027 | 14% |
| 30 September 2023 | |
Expected Net Revenue growth rates (2024-2028) | 180bps decrease |
Expected EBIT growth rates (2024-2028) | 290bps decrease |
Terminal growth rate | 100bps decrease |
Pre-tax discount rate | 100bps increase |
| Land and | Plant and | Right of | Assets under | ||
| buildings | equipment | use assets | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2022 | 1,220 | 2,073 | 461 | 408 | 4,162 |
Additions | 26 | 80 | 137 | 256 | 499 |
Disposals | (19) | (75) | (58) | (6) | (158) |
Reclassifications (including held for sale) | 91 | 168 | (1) | (293) | (35) |
Exchange adjustments | 91 | 122 | 41 | 29 | 283 |
At 31 December 2022 | 1,409 | 2,368 | 580 | 394 | 4,751 |
Additions | 13 | 38 | 56 | 301 | 408 |
Disposals | (17) | (48) | (53) | (6) | (124) |
Reclassifications (including held for sale) | 92 | 231 | 11 | (349) | (15) |
Exchange adjustments | (34) | (59) | (27) | (11) | (131) |
At 31 December 2023 | 1,463 | 2,530 | 567 | 329 | 4,889 |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | 482 | 1,341 | 156 | 5 | 1,984 |
Charge for the year | 62 | 184 | 83 | – | 329 |
Disposals | (12) | (66) | (45) | (4) | (127) |
Impairment | – | 1 | – | 2 | 3 |
Reclassifications (including held for sale) | (6) | (18) | (3) | – | (27) |
Exchange adjustments | 30 | 69 | 15 | 2 | 116 |
At 31 December 2022 | 556 | 1,511 | 206 | 5 | 2,278 |
Charge for the year | 68 | 199 | 96 | – | 363 |
Disposals | (16) | (42) | (28) | – | (86) |
Impairment | 4 | 4 | – | – | 8 |
Reclassifications (including held for sale) | (1) | (3) | – | – | (4) |
Exchange adjustments | (16) | (41) | (11) | (1) | (69) |
At 31 December 2023 | 595 | 1,628 | 263 | 4 | 2,490 |
| Net book value | |||||
As at 31 December 2022 | 853 | 857 | 374 | 389 | 2,473 |
As at 31 December 2023 | 868 | 902 | 304 | 325 | 2,399 |
2023 | 2022 | |||||||
| Fair value | Fair value | Fair value | Fair value | |||||
| through | through other | through | through other | |||||
| Equity | profit or | comprehensive | Equity | profit or | comprehensive | |||
| method | loss | income | Total | method | loss | income | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Equity | ||||||||
investments | – | 45 | 69 | 114 | – | – | 82 | 82 |
Investments in associates | 4 | – | – | 4 | 4 | – | – | 4 |
4 | 45 | 69 | 118 | 4 | – | 82 | 86 |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | benefit | |||
| allowances | assets | differences | Tax losses | obligations | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (54) | (3,274) | 503 | 46 | (14) | (2,793) |
Credited/(charged) to the Income Statement | (10) | 11 | 39 | 19 | (7) | 52 |
Credited/(charged) to other comprehensive income | – | – | (11) | – | 16 | 5 |
| Arising on business | ||||||
combinations | – | – | (1) | – | – | (1) |
Exchange differences | 4 | 142 | (19) | (1) | (1) | 125 |
At 31 December 2023 | (60) | (3,121) | 511 | 64 | (6) | (2,612) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | Tax | benefit | ||
| allowances | assets | differences | losses | obligations | Total | |
| 2023 | £m | £m | £m | £m | £m | £m |
Deferred tax assets | 16 | (38) | 237 | 62 | 10 | 287 |
Deferred tax liabilities | (76) | (3,083) | 274 | 2 | (16) | (2,899) |
Deferred tax | (60) | (3,121) | 511 | 64 | (6) | (2,612) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | Tax | benefit | ||
| allowances | assets | differences | losses | obligations | Total | |
| Deferred tax | £m | £m | £m | £m | £m | £m |
At 1 January 2022 | (49) | (3,023) | 442 | 27 | (6) | (2,609) |
Credited/(charged) to the Income Statement | 2 | 1 | 16 | 15 | (9) | 25 |
Credited/(charged) to other comprehensive income | – | – | 8 | – | (5) | 3 |
Exchange differences | (7) | (252) | 37 | 4 | 6 | (212) |
At 31 December 2022 | (54) | (3,274) | 503 | 46 | (14) | (2,793) |
| Accelerated | Short-term | Retirement | ||||
| capital | Intangible | temporary | benefit | |||
| allowances | assets | differences | Tax losses | obligations | Total | |
| 2022 | £m | £m | £m | £m | £m | £m |
Deferred tax assets | 20 | (36) | 221 | 28 | 11 | 244 |
Deferred tax liabilities | (74) | (3,238) | 282 | 18 | (25) | (3,037) |
Deferred tax | (54) | (3,274) | 503 | 46 | (14) | (2,793) |
| 2023 | 2022 | |
| £m | £m | |
Raw materials and consumables | 401 | 471 |
Work in progress | 82 | 88 |
Finished goods and goods held for resale | 1,154 | 1,266 |
Total inventories | 1,637 | 1,825 |
| 2023 | 2022 | ||
| £m | £m | ||
Trade receivables | 1,741 | 1,766 | |
Less: Provision for impairment of receivables | (36) | (42) | |
Trade receivables – net | 1,705 | 1,724 | |
Other receivables | 14b | 266 | 264 |
Prepayments and accrued income | 91 | 94 | |
Trade and other receivables | 2,062 | 2,082 |
| 2023 | 2022 | |
| £m | £m | |
US dollar | 575 | 678 |
Euro | 302 | 289 |
Sterling | 173 | 165 |
Brazilian real | 170 | 132 |
Other currencies | 842 | 818 |
Trade and other receivables | 2,062 | 2,082 |
| 2023 | 2022 | |
| £m | £m | |
Not overdue | 1,455 | 1,543 |
Up to 3 months overdue | 250 | 157 |
Over 3 months overdue | 36 | 66 |
Trade receivables | 1,741 | 1,766 |
| 2023 | 2022 | |
| £m | £m | |
Other receivables | 72 | 73 |
Equity mutual funds (Note 11) | – | 42 |
Prepayments | 20 | 25 |
Non-current tax recoverable | 30 | 17 |
Derivative financial instruments | 50 | – |
Other non-current receivables | 172 | 157 |
At 31 December 2023 | At 31 December 2022 | ||||||||||
Fair value | Fair value | ||||||||||
| Derivatives | Fair value through other | Derivatives | Fair value through other | ||||||||
| Amortised | used for | through | comprehensive | Carrying | Amortised | used for | through | comprehensive | Carrying | ||
| cost | hedging | profit or loss | income | value total | cost | hedging | profit or loss | income | value total | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Assets as per the Balance Sheet | |||||||||||
Current and non-current trade and other receivables | 14d | 1,836 | – | – | – | 1,836 | 1,879 | – | – | – | 1,879 |
| Derivative financial instruments | |||||||||||
FX forward exchange contracts | 17 | – | 48 | 16 | – | 64 | – | 34 | 25 | – | 59 |
Cross currency interest rate swaps | 17 | – | 50 | – | – | 50 | – | – | – | – | – |
Equity instruments | 11 | – | – | 45 | 69 | 114 | – | – | – | 82 | 82 |
Cash and cash equivalents | 16 | 1,387 | – | – | – | 1,387 | 1,157 | – | – | – | 1,157 |
| Liabilities as per the Balance Sheet | |||||||||||
Current and non-current trade and other payables | 21 | 5,276 | – | – | – | 5,276 | 5,344 | – | – | – | 5,344 |
Share repurchase liability | 24 | 296 | – | – | – | 296 | – | – | – | – | – |
Borrowings (commercial paper, loans and overdrafts and other non-current borrowings) | 17 | 43 | – | – | – | 43 | 1,252 | – | – | – | 1,252 |
Lease liabilities | 19 | 327 | – | – | – | 327 | 389 | – | – | – | 389 |
Senior notes | 17 | 1,292 | – | – | – | 1,292 | 1,369 | – | – | – | 1,369 |
Bonds | 17 | 6,875 | – | – | – | 6,875 | 5,874 | – | – | – | 5,874 |
| Derivative financial instruments | |||||||||||
FX forward exchange contracts | 17 | – | 20 | 58 | – | 78 | – | 22 | 34 | – | 56 |
Interest rate swaps | 17 | – | 115 | – | – | 115 | – | 164 | – | – | 164 |
Cross currency interest rate swaps | 17 | – | 72 | – | – | 72 | – | 84 | – | – | 84 |
| 1. Restated (see Note 14d) | |||||||||||
At 31 December 2023 | At 31 December 2022 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Assets as per the Balance Sheet | ||||||||
| Derivative financial instruments | ||||||||
| FX forward exchange | ||||||||
contracts | – | 64 | – | 64 | – | 59 | – | 59 |
| Cross currency interest | ||||||||
rate swaps | – | 50 | – | 50 | – | – | – | – |
Equity instruments | 22 | 45 | 47 | 114 | 29 | – | 53 | 82 |
| Liabilities as per the Balance Sheet | ||||||||
| Derivative financial instruments | ||||||||
| FX forward exchange | ||||||||
contracts | – | 78 | – | 78 | – | 56 | – | 56 |
Interest rate swaps | – | 115 | – | 115 | – | 164 | – | 164 |
| Cross currency interest | ||||||||
rate swaps | – | 72 | – | 72 | – | 84 | – | 84 |
| Gross amounts of | |||
| recognised financial | Related financial | ||
| assets/liabilities in the | instruments that | ||
| Balance Sheet | are not offset | Net amount | |
| At 31 December 2023 | £m | £m | £m |
| Financial assets | |||
Derivative financial instruments | 114 | (39) | 75 |
| Financial liabilities | |||
Derivative financial instruments | (265) | 39 | (226) |
| Gross amounts of | |||
| recognised financial | Related financial | ||
| assets/liabilities in the | instruments that | ||
| Balance Sheet | are not offset | Net amount | |
| £m | £m | £m | |
| Financial assets | |||
Derivative financial instruments | 59 | (36) | 23 |
| Financial liabilities | |||
Derivative financial instruments | (304) | 36 | (268) |
| 2023 | 2022 | |
| £m | £m | |
Euro | 434 | 343 |
Sterling | 258 | 247 |
US dollar | 227 | 218 |
Canadian dollar | 110 | 96 |
Australian dollar | 92 | 92 |
Mexican peso | 78 | 74 |
Turkish lira | 58 | 73 |
Other | 392 | 394 |
1,649 | 1,537 |
| 2023 | |||
| Limit | Exposure | ||
| Credit rating | £m | £m | |
Financial institution A | A+ | 250 | 151 |
Financial institution B | A | 200 | 149 |
Financial institution C | A+ | 250 | 149 |
Financial institution D | A+ | 250 | 143 |
Financial institution E | A+ | 250 | 128 |
Financial institution F | A+ | 250 | 108 |
Financial institution G | A | 200 | 106 |
Financial institution H | A+ | 250 | 106 |
Financial institution I | AAAm | 200 | 100 |
Financial institution J | A | 200 | 99 |
| 2022 | |||
| Limit | Exposure | ||
| Credit rating | £m | £m | |
Financial institution A | A+ | 250 | 187 |
Financial institution B | A+ | 250 | 179 |
Financial institution C | A+ | 250 | 162 |
Financial institution D | A+ | 250 | 145 |
Financial institution E | A | 200 | 108 |
Financial institution F | A | 200 | 100 |
Financial institution G | A+ | 250 | 87 |
Financial institution H | BBB+ | 125 | 83 |
Financial institution I | AA- | 275 | 63 |
Financial institution J | A | 200 | 59 |
| Less than | Between | Between | Over | ||
| Total | 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2023 | £m | £m | £m | £m | £m |
Bonds | (7,983) | (1,731) | (138) | (3,586) | (2,528) |
Senior notes | (1,858) | (56) | (645) | (96) | (1,061) |
Trade and other payables | (5,276) | (5,208) | (68) | – | – |
Share repurchase liability | (296) | (296) | – | – | – |
| Less than | Between | Between | Over | ||
| Total | 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2022 | £m | £m | £m | £m | £m |
Commercial paper | (1,200) | (1,200) | – | – | – |
Bonds | (6,650) | (554) | (1,757) | (3,026) | (1,313) |
Senior notes | (2,017) | (59) | (59) | (747) | (1,152) |
Trade and other payables | (5,344) | (5,270) | (74) | – | – |
| Less than | Between | Between | Over | |
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2023 | £m | £m | £m | £m |
| FX forward exchange contracts | ||||
Outflow | (8,428) | (6) | (6) | – |
Inflow | 8,414 | 6 | 6 | – |
| Cross currency interest rate swaps | ||||
Outflow | (116) | (116) | (1,534) | (824) |
Inflow | 48 | 48 | 1,440 | 776 |
| Interest rate swaps | ||||
Outflow | (67) | (67) | (126) | (55) |
Inflow | 44 | 44 | 35 | 11 |
| Less than | Between | Between | Over | |
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | |
| At 31 December 2022 | £m | £m | £m | £m |
| FX forward exchange contracts | ||||
Outflow | (5,356) | (7) | (13) | – |
Inflow | 5,376 | 7 | 12 | – |
| Cross currency interest rate swaps | ||||
Outflow | (25) | (25) | (785) | – |
Inflow | 3 | 3 | 758 | – |
| Interest rate swaps | ||||
Outflow | (21) | (21) | (63) | (53) |
Inflow | 6 | 6 | 17 | 17 |
| 2023 | 2022 | ||
| £m | £m | ||
Cash and cash equivalents including overdrafts | 1,380 | 1,156 | |
Financing liabilities | 17 | (8,670) | (9,140) |
Net debt | 7,290 | 7,984 | |
Total equity | 8,469 | 9,483 | |
15,759 | 17,467 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank and in hand | 647 | 662 |
Short-term bank deposits | 740 | 495 |
Cash and cash equivalents | 1,387 | 1,157 |
| 2023 | 2022 | ||
| £m | £m | ||
| Current | |||
| Bank loans and overdrafts | 30 | 40 | |
Commercial paper | – | 1,190 | |
Bonds | 1,571 | 413 | |
Lease liabilities | 19 | 78 | 78 |
Total short-term borrowings | 1,679 | 1,721 | |
| Non-current | |||
Bonds | 5,304 | 5,461 | |
Senior notes | 1,292 | 1,369 | |
Other non-current borrowings | 13 | 22 | |
Lease liabilities | 19 | 249 | 311 |
Total long-term borrowings | 6,858 | 7,163 | |
Total borrowings | 8,537 | 8,884 | |
Derivative financial instruments – as shown below Less overdrafts presented in cash and cash equivalents in the | 140 | 257 | |
Cash Flow Statement | (7) | (1) | |
Total financing liabilities | 8,670 | 9,140 |
Assets | Liabilities | |||
| 2023 (£m) | Current | Non-current | Current | Non-current |
Derivative financial instruments (financing liabilities) | 45 | 50 | (58) | (177) |
| Derivative financial instruments | ||||
(non-financing liabilities) | 19 | – | (20) | (10) |
At 31 December 2023 | 64 | 50 | (78) | (187) |
Assets | Liabilities | |||
| 2022 (£m) | Current | Non-current | Current | Non-current |
Derivative financial instruments (financing liabilities) | 25 | – | (34) | (248) |
| Derivative financial instruments | ||||
(non-financing liabilities) | 34 | – | (21) | (1) |
At 31 December 2022 | 59 | – | (55) | (249) |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 9,140 | 9,637 |
Proceeds from borrowings | 1,638 | 2,274 |
Repayment of borrowings | (1,855) | (3,807) |
Other financing cash flows | (84) | 383 |
Total financing cash flows | (301) | (1,150) |
New lease liabilities | 44 | 134 |
Exchange, fair value and other movements | (213) | 519 |
Total non-cash financing items | (169) | 653 |
At 31 December | 8,670 | 9,140 |
| 2023 | 2022 | |
| £m | £m | |
| Bank loans and overdrafts repayable: | ||
Within one year or on demand | 30 | 40 |
| Other borrowings repayable: | ||
| Within one year: | ||
Commercial paper | – | 1,190 |
Bonds | 1,571 | 413 |
| After one year and in less than five years: | ||
Bonds | 3,205 | 4,381 |
Senior notes | 599 | 636 |
| After five years or longer: | ||
Bonds | 2,099 | 1,080 |
Senior notes | 693 | 733 |
Other non-current borrowings | 13 | 22 |
8,180 | 8,455 | |
Gross borrowings (unsecured) | 8,210 | 8,495 |
| Legal | Other | Total | |
| provisions | provisions | provisions | |
| £m | £m | £m | |
At 1 January 2022 | 180 | 55 | 235 |
Charged to the Income Statement | 62 | 15 | 77 |
Utilised during the year | (8) | (3) | (11) |
Released to the Income Statement | (17) | (12) | (29) |
Reclassifications | (3) | 5 | 2 |
Exchange adjustments | 7 | 5 | 12 |
At 31 December 2022 | 221 | 65 | 286 |
Charged to the Income Statement | 7 | 14 | 21 |
Utilised during the year | (63) | (1) | (64) |
Released to the Income Statement | (17) | (11) | (28) |
Reclassification | 1 | (2) | (1) |
Exchange adjustments | (12) | (3) | (15) |
At 31 December 2023 | 137 | 62 | 199 |
| 2023 | 2022 | |
| £m | £m | |
Current | 142 | 227 |
Non-current | 57 | 59 |
199 | 286 |
| 2023 | 2022 | |
| £m | £m | |
Within one year | 81 | 80 |
Later than one and less than five years | 199 | 253 |
After five years | 103 | 135 |
Total undiscounted lease liabilities at 31 December | 383 | 468 |
Lease liabilities included in the statement of financial position at 31 December | 327 | 389 |
Current | 78 | 78 |
Non-current | 249 | 311 |
| 2023 | 2022 | |
| £m | £m | |
Trade payables | 2,194 | 2,366 |
Other payables | 118 | 123 |
| Forward share purchase liability | 158 | – |
Other tax and social security payable | 163 | 172 |
Interest accrued on tax balances | 122 | 105 |
Indemnity provisions for disposed businesses | 48 | – |
Accruals | 2,703 | 2,781 |
Trade and other payables | 5,506 | 5,547 |
| 2023 | 2022 | |
| £m | £m | |
US employee-related payables | 45 | 42 |
Indemnity provisions for disposed businesses | – | 51 |
Other | 22 | 23 |
Other non-current liabilities | 67 | 116 |
| 2023 | 2022 | |
| £m | £m | |
Current tax liabilities | 620 | 791 |
Non-current tax liabilities | 28 | 54 |
Total current and non-current tax liabilities | 648 | 845 |
2023 | 2022 | |||
| UK | US (Medical) | UK | US (Medical) | |
| % | % | % | % | |
Rate of increase in pensionable salaries | N/A | – | N/A | – |
Rate of increase in deferred pensions during deferment | 2.8 | – | 3.4 | – |
Rate of increase in pension payments | 3.05 | – | 3.25 | – |
Discount rate | 4.7 | 4.9 | 5.0 | 5.2 |
Inflation assumption – RPI | 3.2 | – | 3.4 | – |
Annual medical cost inflation | – | 5.0-8.0 | – | 5.0-8.0 |
2023 | 2022 | |||
UK years | US years | UK years | US years | |
| Number of years a current pensioner | ||||
| is expected to live beyond 60: | ||||
Male | 27.2 | 25.3 | 27.5 | 25.2 |
Female | 28.8 | 27.4 | 29.0 | 27.3 |
| Number of years a future pensioner | ||||
| is expected to live beyond 60: | ||||
Male | 28.4 | 27.0 | 28.8 | 26.9 |
Female | 30.0 | 28.9 | 30.4 | 28.9 |
| 2023 | 2022 | |
| £m | £m | |
| Balance Sheet liability for: | ||
US (Medical) | (73) | (81) |
Other | (160) | (159) |
Liability on Balance Sheet | (233) | (240) |
| Balance Sheet assets for: | ||
UK | 206 | 241 |
Other | 64 | 53 |
Asset on Balance Sheet | 270 | 294 |
Net pension asset | 37 | 54 |
2023 | 2022 | |||||||
| US | US | |||||||
| UK | (Medical) | Other | Total | UK | (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Present value of funded | ||||||||
obligations | (969) | – | (400) | (1,369) | (941) | – | (373) | (1,314) |
Fair value of plan assets | 1,178 | – | 443 | 1,621 | 1,186 | – | 426 | 1,612 |
Surplus of funded plans | 209 | – | 43 | 252 | 245 | – | 53 | 298 |
| Present value of unfunded | ||||||||
obligations | – | (73) | (139) | (212) | – | (81) | (159) | (240) |
Irrecoverable surplus | (3) | – | – | (3) | (4) | – | – | (4) |
| Net pension surplus/ | ||||||||
(liability) | 206 | (73) | (96) | 37 | 241 | (81) | (106) | 54 |
2023 | 2022 | |||||||
| US | US | |||||||
| UK | (Medical) | Other | Total | UK | (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Equities | 60 | – | 99 | 159 | 134 | – | 92 | 226 |
Government bonds | 136 | – | 108 | 244 | 167 | – | 157 | 324 |
Corporate bonds | 290 | – | 150 | 440 | 265 | – | 135 | 400 |
| Real estate/property – | ||||||||
unquoted | 28 | – | 11 | 39 | 82 | – | 19 | 101 |
Insurance contracts | 273 | – | – | 273 | 272 | – | – | 272 |
Other assets – unquoted | 391 | – | 75 | 466 | 266 | – | 23 | 289 |
Fair value of plan assets | 1,178 | – | 443 | 1,621 | 1,186 | – | 426 | 1,612 |
2023 | 2022 | |||
| UK | US (Medical) | UK | US (Medical) | |
| £m | £m | £m | £m | |
Active participants | (1) | (19) | (1) | (34) |
Participants with deferred benefits | (334) | (1) | (307) | (1) |
Participants receiving benefits | (634) | (53) | (633) | (46) |
Present value of obligation | (969) | (73) | (941) | (81) |
Present value of obligation | Fair value of plan assets | |||||||
| UK | US (Medical) | Other | Total | UK | US (Medical) | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | 1,486 | 107 | 650 | 2,243 | (1,788) | – | (496) | (2,284) |
Current service cost | – | 1 | 8 | 9 | – | – | – | – |
Administrative costs | 3 | – | – | 3 | – | – | – | – |
Interest expense/(income) | 27 | 4 | 12 | 43 | (34) | – | (14) | (48) |
30 | 5 | 20 | 55 | (34) | – | (14) | (48) | |
| Remeasurements: | ||||||||
Return on plan assets, excluding amounts included in interest income | – | – | – | – | 565 | – | 96 | 661 |
(Gains) from changes in demographic assumptions | (2) | (11) | – | (13) | – | – | – | – |
(Gains) from change in financial assumptions | (518) | (22) | (151) | (691) | – | – | (2) | (2) |
Experience (gains)/losses | 16 | (3) | 3 | 16 | – | – | – | – |
(504) | (36) | (148) | (688) | 565 | – | 94 | 659 | |
Exchange differences | – | 12 | 54 | 66 | – | – | (41) | (41) |
Contributions – employers | – | – | – | – | – | (7) | (13) | (20) |
Benefit payments | (71) | (7) | (44) | (122) | 71 | 7 | 44 | 122 |
As at 31 December 2022 | 941 | 81 | 532 | 1,554 | (1,186) | – | (426) | (1,612) |
Current service cost | – | – | 10 | 10 | – | – | – | – |
Administrative costs | 3 | – | 3 | 6 | – | – | – | – |
Interest expense/(income) | 47 | 4 | 12 | 63 | (58) | – | (13) | (71) |
50 | 4 | 25 | 79 | (58) | – | (13) | (71) | |
| Remeasurements: | ||||||||
Return on plan assets, excluding amounts included in interest income | – | – | – | – | 5 | – | 10 | 15 |
(Gains) from changes in demographic assumptions | (16) | – | (1) | (17) | – | – | – | – |
Losses from change in financial assumptions | 34 | 2 | (15) | 21 | – | – | – | – |
Experience (gains)/losses | 21 | (5) | 7 | 23 | – | – | – | – |
39 | (3) | (9) | 27 | 5 | – | 10 | 15 | |
Exchange differences | – | (4) | (20) | (24) | – | – | 20 | 20 |
Contributions – employers | – | – | – | – | – | (5) | (23) | (28) |
Benefit payments | (61) | (5) | (26) | (92) | 61 | 5 | 26 | 92 |
| Scheme assets and obligations previously presented net | – | – | 37 | 37 | – | – | (37) | (37) |
As at 31 December 2023 | 969 | 73 | 539 | 1,581 | (1,178) | – | (443) | (1,621) |
| 2023 | 2022 | |
| £m | £m | |
Defined contribution plans | 44 | 49 |
| Defined benefit plans (net charge excluding interest) | ||
UK | 3 | 3 |
US (Medical) | – | 1 |
Other | 13 | 8 |
| Total pension costs included in operating profit (Note 5) | 60 | 61 |
Pension net finance income included in net finance expense (Note 6) | (8) | (5) |
Income Statement charge included in profit before income tax | 52 | 56 |
Remeasurement gains/(losses) for 2 : | ||
UK | (44) | (61) |
US (Medical) | 3 | 36 |
Other | (1) | 54 |
(42) | 29 |
| Change in defined | ||
2023 | Change in assumption | benefit obligation |
Discount rate | Increase 0.1% | Decrease by 1.2% |
Discount rate | Increase 1.0% | Decrease by 10.7% |
RPI increase | Increase 0.1% | Decrease by 1.0% |
RPI increase | Increase 1.0% | Increase by 8.9% |
Life expectancy | Members live 1 year longer | Increase by 3.3% |
| Change in defined | ||
2022 | Change in assumption | benefit obligation |
Discount rate | Increase 0.1% | Decrease by 1.3% |
Discount rate | Increase 1.0% | Decrease by 11.5% |
RPI increase | Increase 0.1% | Increase by 0.7% |
RPI increase | Increase 1.0% | Increase by 9.2% |
Life expectancy | Members live 1 year longer | Increase by 3.2% |
| Nominal | ||
| Equity ordinary | value | |
| Issued and fully paid | shares number | £m |
At 31 December 2022 | 736,535,179 | 74 |
At 31 December 2023 | 736,535,179 | 74 |
2023 | 2022 | ||||
| Number of | Consideration | Number of | Consideration | ||
| shares | £m | shares | £m | ||
| Released from Treasury | |||||
Executive Share Options – exercises | 380,348 | 19 | 372,711 | 18 | |
Restricted Shares Awards – vesting | 1,037,96 | 0 | – | 313,293 | – |
| Total under Executive Share Option | |||||
and Conditional Award Schemes | 1,418,308 | 19 | 686,004 | 18 | |
| Savings-related Share Option Schemes | |||||
–exercises | 629,210 | 29 | 665,763 | 36 | |
Total released from Treasury | 2,047,518 | 48 | 1,351,767 | 54 | |
| Bought into Treasury | |||||
Repurchase of shares | (3,782,835) | (207) | – | – | |
Total | (1,735,317) | (159) | 1,351,767 | 54 |
LTIP performance metrics – 2022 and 2023 awards | Weighting |
Like-for-like Net Revenue growth | 40% |
Return on Capital Employed (ROCE) | 25% |
Relative Total Shareholder Return (TSR) | 25% |
ESG | 10% |
| Performance Share Options | ||
2023 | 2022 | |
Exercise price | £58.28 | £63.32 |
Performance period | 2023-25 | 2022-24 |
Share price on grant date | £59.18 | £62.42 |
Volatility | 22.6% | 22.5% |
Dividend yield | 3.1% | 2.2% |
Expected life | 6.6 years | 4 years |
Risk-free interest rate | 3.2% | 1.3% |
Weighted average fair value per award | £10.49 | £8.32 |
| Year ended | Year ended | |||
| 31 December 2023 | 31 December 2022 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number of | exercise | Number of | exercise | |
| awards | price | awards | price | |
Outstanding at 1 January | 18,707,602 | £44.99 | 17,985,398 | £45.14 |
Granted | 4,806,191 | £36.92 | 5,717,048 | £41.77 |
Exercised | (2,084,209) | £23.51 | (1,388,034) | £38.56 |
Lapsed | (2,866,834) | £45.48 | (3,606,810) | £43.09 |
Outstanding at 31 December | 18,562,750 | £45.24 | 18,707,602 | £44.99 |
Exercisable at 31 December | 3,009,018 | £61.36 | 1,631,807 | £57.54 |
| Price to be paid | Number of awards | |||
| £ | outstanding | |||
| at 31 December | at 31 December | |||
From | To | 2023 | 2022 | |
LTIP – performance share options | 38.06 | 78.00 | 11,522,463 | 10,545,453 |
LTIP – performance shares | – | – | 3,584,219 | 3,815,827 |
LTIP – time-vested shares | – | – | 861,596 | 655,717 |
SOPP | – | – | 150,200 | 177,400 |
Savings-related share options | 44.56 | 62.44 | 2,444,272 | 3,513,205 |
Total | 18,562,750 | 18,707,602 |
| Attributable to owners of the parent | |||
| 2023 | 2022 | ||
| £m | £m | ||
| Cash dividends on equity ordinary shares: | |||
2022 | Final paid: | 790 | 726 |
2023 | Interim paid: | 549 | 523 |
Total dividends for the year | 1,339 | 1,249 |