Freehold buildings | 50 years straight‑line |
Passenger carrying vehicles | seven to 17 years straight‑line |
Other plant and equipment | three to 25 years straight‑line |
2024 |
2023 |
|
£m |
£m |
|
Services rendered |
3,952.1 |
3,483.0 |
First Rail contract subsidy receipts |
456.8 |
893.0 |
Other revenues |
306.2 |
379.0 |
Revenue from continuing operations |
4,715.1 |
4,755.0 |
Discontinued operations |
– |
4.0 |
Revenue |
4,715.1 |
4,759.0 |
2024 |
2023 |
|
Reconciliation of operating profit to adjusted operating profit on a continuing basis |
£m |
£m |
Operating profit on a continuing basis |
46.5 |
153.9 |
Adjustments for: |
||
LGPS pension settlement and related charges |
146.9 |
– |
Legal claims in North America and the UK |
10.5 |
– |
First Bus divisional restructuring costs |
– |
7.0 |
Strategic items |
– |
(1.4) |
Greyhound Canada |
0.4 |
1.5 |
Total operating profit adjustments on a continuing basis |
157.8 |
7.1 |
Adjusted operating profit on a continuing basis (note 5) |
204.3 |
161.0 |
2024 |
2023 |
|
Reconciliation of operating profit/(loss) to adjusted operating profit on a discontinued basis |
£m |
£m |
Operating (loss)/profit from discontinued operations |
(5.3) |
31.3 |
Adjustments for: |
||
Transit earnout charge |
2.3 |
33.8 |
Retirement benefit restructuring charges |
1.1 |
– |
Gain on disposal of Greyhound properties |
– |
(71.4) |
Strategy costs |
– |
(0.3) |
Total operating profit adjustments from discontinued operations |
3.4 |
(37.9) |
Adjusted operating loss from discontinued operations |
(1.9) |
(6.6) |
2024 |
2023 |
|
Reconciliation of profit/(loss) before tax to adjusted profit before tax and adjusted earnings |
£m |
£m |
(Loss)/profit before tax (including discontinued operations) |
(24.4) |
128.7 |
Adjusting operating profit items – continuing operations |
157.8 |
7.1 |
Adjusting operating profit items – discontinued operations |
3.4 |
(37.9) |
Adjusted operating profit items – total operations |
161.2 |
(30.8) |
Adjusted profit before tax including discontinued operations |
136.8 |
97.9 |
Rail management fee‑based operations – IFRS 16 adjustment |
10.2 |
6.9 |
Adjusted tax charge |
(32.1) |
(20.7) |
Non‑controlling interests 1 |
(6.5) |
(5.1) |
Adjusted earnings including discontinued operations |
108.4 |
79.0 |
2024 | 2023 | |
Reconciliation of tax charge to adjusted tax charge | £m | £m |
Tax (credit)/charge (note 9) | (15.0) | 33.4 |
Tax effect of adjusting items (note 10) | 42.5 | (12.7) |
Adjustments attributable to changes in tax rates and laws | – | 1.4 |
Write‑back of previously unrecognised deferred tax assets (note 9) | 5.3 | – |
Write‑down of previously recognised deferred tax assets (note 9) | (0.7) | (1.4) |
Adjusted tax charge (including discontinued) | 32.1 | 22.4 |
Adjusted tax charge – continuing operations | 32.0 | 22.1 |
Adjusted tax charge – discontinued operations | 0.1 | 0.3 |
2024 | 2023 | |
First Bus EBITDA comprises: | £m | £m |
Pre‑IFRS 16 EBITDA | 132.5 | 105.0 |
IFRS 16 adjustments 1 | 15.6 | 15.9 |
First Bus adjusted EBITDA per segmental results table (note 5) | 148.1 | 120.9 |
2024 | 2023 | |
First Rail EBITDA comprises: | £m | £m |
Non‑management fees‑based TOCs pre‑IFRS 16 EBITDA | 37.6 | 32.5 |
Group’s share of management fee income available for dividends (net of tax and non‑controlling interest) | 39.5 | 38.7 |
Tax on management fee income | 15.0 | 10.2 |
Non‑controlling interest | 6.5 | 5.1 |
IFRS 16 adjustments 1 | 521.9 | 574.5 |
First Rail adjusted EBITDA per segmental results table (note 5) | 620.5 | 661.0 |
Group items EBITDA comprises: | ||
Pre‑IFRS 16 EBITDA | (21.8) | (21.2) |
IFRS 16 adjustments 1 | 1.9 | 1.7 |
Group items adjusted EBITDA per segmental results table (note 5) | (19.9) | (19.5) |
First Rail adjusted operating profit comprises: | ||
Non‑management fees‑based TOCs | 36.4 | 31.5 |
Group’s share of management fee income available for dividends (net of tax and non‑controlling interest) | 39.5 | 38.7 |
Tax on management fee income | 15.0 | 10.2 |
Non‑controlling interest | 6.5 | 5.1 |
IFRS 16 adjustments 1 | 45.9 | 39.3 |
First Rail adjusted operating profit per segmental results table (note 5) | 143.3 | 124.8 |
Reconciliation of pre‑IFRS 16 adjusted EBIT to post‑IFRS 16 adjusted EBIT | ||
Pre‑IFRS 16 adjusted EBIT | 156.6 | 119.1 |
IFRS 16 adjustments 1 | 47.7 | 41.9 |
Post‑IFRS 16 adjusted EBIT | 204.3 | 161.0 |
Continuing Operations |
Discontinued Operations |
|||||||
Group Items/ |
Continuing |
|||||||
First Bus |
First Rail |
Greyhound |
eliminations 1 |
Operations |
Greyhound |
Group items 1 |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Passenger revenue |
769.1 |
3,030.1 |
– |
– |
3,799.2 |
– |
– |
3,799.2 |
Contract revenue |
188.4 |
– |
– |
(35.5) |
152.9 |
– |
– |
152.9 |
Rail contract subsidy receipts |
– |
456.8 |
– |
– |
456.8 |
– |
– |
456.8 |
Other revenues |
54.7 |
251.5 |
– |
– |
306.2 |
– |
– |
306.2 |
Revenue |
1,012.2 |
3,738.4 |
– |
(35.5) |
4,715.1 |
– |
– |
4,715.1 |
EBITDA 2 |
148.1 |
620.5 |
– |
(20.0) |
748.6 |
(1.8) |
– |
746.8 |
Depreciation |
(73.9) |
(513.8) |
– |
(2.0) |
(589.7) |
(0.1) |
– |
(589.8) |
Software amortisation |
(1.0) |
(1.7) |
– |
(0.6) |
(3.3) |
– |
– |
(3.3) |
Capital grant amortisation |
10.4 |
38.3 |
– |
– |
48.7 |
– |
– |
48.7 |
Segment results |
83.6 |
143.3 |
– |
(22.6) |
204.3 |
(1.9) |
– |
202.4 |
Other adjustments (note 4) |
(146.9) |
– |
(0.4) |
(10.5) |
(157.8) |
(1.1) |
(2.3) |
(161.2) |
Operating profit/(loss) 3 |
(63.3) |
143.3 |
(0.4) |
(33.1) |
46.5 |
(3.0) |
(2.3) |
41.2 |
Investment income |
1.7 |
1.6 |
– |
13.4 |
16.7 |
0.1 |
– |
16.8 |
Finance costs |
(4.2) |
(61.5) |
– |
(16.3) |
(82.0) |
(0.4) |
– |
(82.4) |
Profit/(loss) before tax |
(65.8) |
83.4 |
(0.4) |
(36.0) |
(18.8) |
(3.3) |
(2.3) |
(24.4) |
Tax |
15.0 |
|||||||
Loss after tax |
(9.4) |
Continuing Operations |
Discontinued Operations |
|||||||
Group Items/ |
Continuing |
|||||||
First Bus |
First Rail |
Greyhound |
eliminations 1 |
Operations |
Greyhound |
Group items 1 |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Capital additions |
200.8 |
45.5 |
– |
0.3 |
246.6 |
– |
– |
246.6 |
Total | Total | Net assets/ | |
assets | liabilities | (liabilities) | |
Balance sheet 4 | £m | £m | £m |
Greyhound retained | 54.2 | (78.9) | (24.7) |
First Bus | 895.5 | (315.3) | 580.2 |
First Rail | 2,164.1 | (994.9) | 1,169.2 |
3,113.8 | (1,389.1) | 1,724.7 | |
Group items | 152.5 | (91.8) | 60.7 |
Borrowings and cash | 496.5 | (1,644.8) | (1,148.3) |
Taxation | 44.0 | (40.0) | 4.0 |
Total | 3,806.8 | (3,165.7) | 641.1 |
Greyhound (held for sale) | 0.6 | – | 0.6 |
Total | 3,807.4 | (3,165.7) | 641.7 |
Continuing Operations | Discontinued Operations | |||||||
Group Items/ | Continuing | |||||||
First Bus | First Rail | Greyhound | eliminations 1 | Operations | Greyhound | Group items 1 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Passenger revenue | 660.0 | 2,713.8 | – | – | 3,373.8 | – | – | 3,373.8 |
Contract revenue | 149.9 | – | – | (40.7) | 109.2 | – | – | 109.2 |
Rail contract subsidy receipts | – | 893.0 | – | – | 893.0 | – | – | 893.0 |
Other revenues | 92.6 | 286.4 | – | – | 379.0 | 4.0 | – | 383.0 |
Revenue | 902.5 | 3,893.2 | – | (40.7) | 4,755.0 | 4.0 | – | 4,759.0 |
EBITDA 2 | 120.9 | 661.0 | – | (19.5) | 762.4 | (6.6) | – | 755.8 |
Depreciation | (68.6) | (651.2) | – | (2.1) | (721.9) | – | – | (721.9) |
Software amortisation | (1.7) | (6.3) | – | (0.6) | (8.6) | – | – | (8.6) |
Capital grant amortisation | 7.8 | 121.3 | – | – | 129.1 | – | – | 129.1 |
Segment results | 58.4 | 124.8 | – | (22.2) | 161.0 | (6.6) | – | 154.4 |
Other adjustments (note 4) | (7.0) | – | (1.5) | 1.4 | (7.1) | 71.7 | (33.8) | 30.8 |
Operating profit/(loss) 3 | 51.4 | 124.8 | (1.5) | (20.8) | 153.9 | 65.1 | (33.8) | 185.2 |
Investment income | – | 2.0 | – | 10.3 | 12.3 | 0.5 | – | 12.8 |
Finance costs | (2.5) | (49.4) | – | (17.2) | (69.1) | (0.2) | – | (69.3) |
Profit before tax | 48.9 | 77.4 | (1.5) | (27.7) | 97.1 | 65.4 | (33.8) | 128.7 |
Tax | (33.4) | |||||||
Profit after tax | 95.3 |
Continuing Operations | Discontinued Operations | |||||||
Group Items/ | Continuing | |||||||
First Bus | First Rail | Greyhound | eliminations 1 | Operations | Greyhound | Group items 1 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Capital additions | 150.1 | 56.7 | – | 1.1 | 207.9 | – | – | 207.9 |
Total | Total | Net assets/ | |
assets | liabilities | (liabilities) | |
Balance sheet 4 | £m | £m | £m |
Greyhound retained | 79.8 | (101.6) | (21.8) |
First Bus | 775.5 | (263.6) | 511.9 |
First Rail | 2,460.4 | (1,092.1) | 1,368.3 |
3,315.7 | (1,457.3) | 1,858.4 | |
Group items | 251.5 | (89.4) | 162.1 |
Borrowings and cash | 791.4 | (2,067.0) | (1,275.6) |
Taxation | 47.0 | (41.7) | 5.3 |
Total | 4,405.6 | (3,655.4) | 750.2 |
Greyhound (held for sale) | 0.6 | – | 0.6 |
Total | 4,406.2 | (3,655.4) | 750.8 |
2024 | 2023 | |
Revenue | £m | £m |
United Kingdom/Republic of Ireland | 4,715.1 | 4,755.0 |
Total continuing operations | 4,715.1 | 4,755.0 |
United States of America – discontinued operations | – | 4.0 |
Total discontinued operations | – | 4.0 |
Total revenue | 4,715.1 | 4,759.0 |
Non‑current assets excluding | Additions to property, | |||||
financial instruments deferred | plant and equipment and | Carrying amount of | ||||
| tax and pensions | intangible assets | segment total assets | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
United Kingdom/Republic of Ireland | 2,376.4 | 2,557.6 | 246.6 | 207.9 | 3,708.6 | 4,278.8 |
Canada – continuing operations | – | – | – | – | 1.1 | 0.7 |
Unallocated corporate items | – | – | – | – | 44.0 | 47.0 |
Total – continuing operations | 2,376.4 | 2,557.6 | 246.6 | 207.9 | 3,753.7 | 4,326.5 |
United States of America – discontinued operations | 2.6 | 2.6 | – | – | 53.7 | 79.7 |
Total – discontinued operations | 2.6 | 2.6 | – | – | 53.7 | 79.7 |
2,379.0 | 2,560.2 | 246.6 | 207.9 | 3,807.4 | 4,406.2 | |
2024 |
2023 |
|
£m |
£m |
|
Depreciation – owned assets |
98.6 |
171.4 |
Depreciation – right of use assets |
491.1 |
550.5 |
Operating commitments |
496.6 |
516.2 |
Other intangible asset amortisation charges |
3.3 |
8.6 |
Capital grant amortisation |
(48.7) |
(129.1) |
Cost of inventories recognised as an expense |
261.4 |
268.1 |
Employee costs (note 7) |
1,572.0 |
1,517.9 |
Gain on disposal of property, plant and equipment |
(5.7) |
(0.7) |
Impairment charges |
3.8 |
13.6 |
Reversal of impairment |
– |
(4.3) |
Auditor’s remuneration (see below) |
3.4 |
3.4 |
Rail franchise payments |
1.1 |
3.4 |
LGPS pension settlement and related charges |
146.9 |
– |
Foreign exchange |
2.8 |
(0.4) |
Other operating costs 1 |
1,642.0 |
1,682.5 |
Operating costs – continuing operations |
4,668.6 |
4,601.1 |
Operating costs/(income) – discontinued operations 2 |
5.3 |
(27.3) |
Operating costs – continuing and discontinued operations |
4,673.9 |
4,573.8 |
2024 |
2023 |
|
£m |
£m |
|
Fees payable to the Company’s auditor for the audit of the Company’s |
||
annual accounts |
0.2 |
0.2 |
Fees payable to the Company’s auditor and its associates for the audit |
||
of the Company’s subsidiaries pursuant to legislation |
3.0 |
3.0 |
Total audit fees |
3.2 |
3.2 |
Audit‑related assurance services |
0.1 |
0.1 |
Other non‑audit services |
0.1 |
0.1 |
Total non‑audit fees |
0.2 |
0.2 |
2024 |
2023 |
|
Number |
Number |
|
Operational |
25,913 |
26,708 |
Administration |
3,426 |
3,275 |
29,339 |
29,983 |
|
Less – discontinued operations |
– |
– |
29,339 |
29,983 |
2024 |
2023 |
|
£m |
£m |
|
Wages and salaries |
1,354.9 |
1,296.8 |
Social security costs |
136.0 |
137.1 |
Pension costs (note 37) |
81.1 |
86.4 |
1,572.0 |
1,520.3 |
|
Less – discontinued operations |
– |
(2.4) |
1,572.0 |
1,517.9 |
2024 |
2023 |
|
£m |
£m |
|
Investment income |
||
Bank interest receivable |
(14.7) |
(6.3) |
Interest on pensions |
(2.1) |
(6.5) |
Total investment income (including discontinued operations) |
(16.8) |
(12.8) |
Finance costs |
||
Bonds |
11.9 |
13.5 |
Bank interest and facility fees |
5.8 |
3.5 |
Finance charges payable in respect of lease liabilities |
62.1 |
50.6 |
Finance charges payable in respect of asset backed financial liabilities |
1.4 |
1.5 |
Interest on long‑term provisions |
0.8 |
0.2 |
Interest on pensions |
0.4 |
– |
Total finance costs (including discontinued operations) |
82.4 |
69.3 |
2024 |
2023 |
|
£m |
£m |
|
Current tax charge |
1.3 |
1.1 |
Adjustments with respect to prior years |
(3.0) |
1.7 |
Total current tax (credit)/charge (including discontinued operations) |
(1.7) |
2.8 |
Origination and reversal of temporary differences |
(11.0) |
40.9 |
Adjustment in respect of prior years |
2.3 |
(10.3) |
Adjustments attributable to changes in tax rates and laws |
– |
(1.4) |
Writing down of previously recognised deferred tax assets |
0.7 |
1.4 |
Write back of previously unrecognised deferred tax assets |
(5.3) |
– |
Total deferred tax (credit)/charge (note 26) |
(13.3) |
30.6 |
Total tax (credit)/charge (including discontinued operations) |
(15.0) |
33.4 |
Tax (credit)/charge attributable to: |
||
Profit from continuing operations |
(15.1) |
10.4 |
Profit from discontinued operations |
0.1 |
23.0 |
2024 | 2024 | 2023 | 2023 | |
£m | % | £m | % | |
(Loss)/profit from continuing operations before income tax expense | (18.8) | n/a | 97.1 | n/a |
(Loss)/profit from discontinued operations before income tax expense | (5.6) | n/a | 31.6 | n/a |
(Loss)/profit from total operations | (24.4) | 100.0 | 128.7 | 100.0 |
Tax at the UK corporation tax rate of 25% (2022: 19%) | (6.1) | 25.0 | 24.5 | 19.0 |
Non‑deductible expenditure | 0.7 | (2.9) | 7.6 | 5.9 |
Non‑taxable income | (5.8) | 23.8 | – | – |
Capital expenditure super deduction | – | – | (1.9) | (1.5) |
Tax rates outside of the UK | 0.5 | (2.0) | 6.7 | 5.2 |
Unrecognised losses | 0.9 | (3.7) | 1.2 | 1.0 |
Other adjustments in relation to prior years | (0.6) | 2.5 | (8.6) | (6.7) |
Writing‑down of previously recognised deferred tax assets | 0.7 | (2.9) | 1.4 | 1.1 |
Write‑back of previously unrecognised deferred tax assets | (5.3) | 21.7 | – | – |
Increased deferred tax rates on current year temporary differences | – | – | 3.9 | 3.1 |
Adjustments attributable to changes in tax rates and laws | – | – | (1.4) | (1.1) |
Tax (credit)/charge and effective tax rate for the year | (15.0) | 61.5 | 33.4 | 26.0 |
2024 |
2023 |
|
Number |
Number |
|
m |
m |
|
Weighted average number of shares used in basic calculation |
662.9 |
739.5 |
Executive share options |
26.2 |
24.0 |
Weighted average number of shares used in the diluted calculation |
689.1 |
763.5 |
| 2024 |
2023 |
|||
EPS |
EPS |
|||
£m |
(pence) |
£m |
(pence) |
|
Basic (loss)/profit/EPS |
(15.9) |
(2.4) |
87.1 |
11.8 |
Management fee‑based Rail operations – IFRS 16 adjustments |
10.2 |
1.5 |
6.9 |
1.0 |
Other adjustments (note 4) |
161.2 |
24.3 |
(30.8) |
(4.2) |
Non‑controlling interest |
– |
– |
3.1 |
0.4 |
Tax effect of Other adjustments |
(42.5) |
(6.4) |
12.7 |
1.7 |
Adjustments attributable to changes in tax rates and laws |
– |
– |
(1.4) |
(0.2) |
Write down of previously recognised deferred tax assets |
0.7 |
0.1 |
1.4 |
0.2 |
Write back of previously unrecognised deferred tax assets |
(5.3) |
(0.8) |
– |
– |
Adjusted profit and EPS attributable to the ordinary equity holders of the Company |
108.4 |
16.4 |
79.0 |
10.7 |
Adjusted (loss)/EPS from discontinued operations |
(2.3) |
(0.3) |
(6.6) |
(0.9) |
Adjusted profit/EPS from continuing operations |
110.7 |
16.7 |
85.6 |
11.6 |
2024 |
2023 |
|
pence |
pence |
|
Diluted EPS |
(2.4) |
11.4 |
Adjusted diluted EPS |
15.7 |
10.3 |
| 2024 | 2023 | |||
EPS | EPS | |||
£m | (pence) | £m | (pence) | |
Basic (loss)/profit/EPS | (10.2) | (1.5) | 78.5 | 10.6 |
Management fee‑based Rail operations – IFRS 16 adjustments | 10.2 | 1.5 | 6.9 | 1.0 |
Other adjustments (note 4) | 157.8 | 23.7 | 7.1 | 1.0 |
Non‑controlling interest | – | – | 3.1 | 0.4 |
Tax effect of Other adjustments | (42.5) | (6.3) | (10.0) | (1.4) |
Adjustments attributable to changes in tax rates and laws | – | – | (1.4) | (0.2) |
Write‑down of previously recognised deferred tax assets | 0.7 | 0.1 | ||
Write back of previously unrecognised deferred tax assets | (5.3) | (0.8) | 1.4 | 0.2 |
Adjusted profit/EPS from continuing operations | 110.7 | 16.7 | 85.6 | 11.6 |
2024 | 2023 | |
pence | pence | |
Diluted EPS | (1.5) | 10.3 |
Adjusted diluted EPS | 16.1 | 11.2 |
2024 |
|
£m |
|
Cost |
|
At 26 March 2023 |
99.6 |
Additions 1 |
11.4 |
At 30 March 2024 |
111.0 |
Accumulated impairment losses |
|
At 26 March 2023 |
– |
At 30 March 2024 |
– |
Carrying amount |
|
At 30 March 2024 |
111.0 |
At 26 March 2023 |
99.6 |
Software | Total | |
£m | £m | |
Cost | ||
At 27 March 2022 | 32.0 | 32.0 |
Additions | 4.2 | 4.2 |
Transfers from property, plant and equipment | 3.6 | 3.6 |
At 25 March 2023 | 39.8 | 39.8 |
At 26 March 2023 | 39.8 | 39.8 |
Additions | 2.4 | 2.4 |
Disposals | (5.2) | (5.2) |
Transfers | 4.0 | 4.0 |
At 30 March 2024 | 41.0 | 41.0 |
Accumulated amortisation and impairment | ||
At 27 March 2022 | 19.6 | 19.6 |
Charge for year | 8.6 | 8.6 |
Transfers from property, plant and equipment | 0.8 | 0.8 |
At 25 March 2023 | 29.0 | 29.0 |
At 26 March 2023 | 29.0 | 29.0 |
Charge for year | 3.3 | 3.3 |
Disposals | (4.2) | (4.2) |
Transfers | 2.5 | 2.5 |
At 30 March 2024 | 30.6 | 30.6 |
Carrying amount | ||
At 30 March 2024 | 10.4 | 10.4 |
At 25 March 2023 | 10.8 | 10.8 |
Passenger carrying | Other plant and | |||
Land and buildings | vehicle fleet | equipment | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 27 March 2022 | 203.6 | 799.1 | 662.8 | 1,665.5 |
Acquisitions 2 | 20.2 | 7.6 | 0.5 | 28.3 |
Additions | 16.1 | 80.1 | 79.2 | 175.4 |
Disposals | (8.2) | (134.0) | (23.8) | (166.0) |
Reclassified as assets held for sale | (18.4) | – | (2.7) | (21.1) |
Transfers | (0.2) | 0.7 | (4.4) | (3.9) |
At 25 March 2023 | 213.1 | 753.5 | 711.6 | 1,678.2 |
At 26 March 2023 | 213.1 | 753.5 | 711.6 | 1,678.2 |
Acquisitions 2 | – | 3.1 | 0.1 | 3.2 |
Additions | 31.1 | 135.5 | 74.4 | 241.0 |
Disposals | (7.3) | (74.5) | (76.1) | (157.9) |
Reclassifications | (1.8) | 13.4 | (5.7) | 5.9 |
Transfers to right of use assets | – | (2.7) | (14.7) | (17.4) |
At 30 March 2024 | 235.1 | 828.3 | 689.6 | 1,753.0 |
Accumulated depreciation and impairment | ||||
At 27 March 2022 | 76.9 | 484.2 | 448.0 | 1,009.1 |
Charge for year | 3.6 | 48.3 | 119.5 | 171.4 |
Disposals | (2.4) | (104.1) | (22.9) | (129.4) |
Impairment 1 | (4.3) | 4.5 | 2.0 | 2.2 |
Reclassified as assets held for sale | (11.3) | – | (1.6) | (12.9) |
Transfers | (2.0) | – | 1.1 | (0.9) |
At 25 March 2023 | 60.5 | 432.9 | 546.1 | 1,039.5 |
At 26 March 2023 | 60.5 | 432.9 | 546.1 | 1,039.5 |
Charge for year | 11.5 | 53.2 | 33.9 | 98.6 |
Disposals | (3.2) | (67.6) | (59.7) | (130.5) |
Impairment 1 | – | – | 2.6 | 2.6 |
Reclassifications | (5.9) | 8.3 | (7.7) | (5.3) |
At 30 March 2024 | 62.9 | 426.8 | 515.2 | 1,004.9 |
Carrying amount | ||||
At 30 March 2024 | 172.2 | 401.5 | 174.4 | 748.1 |
At 25 March 2023 | 152.6 | 320.6 | 165.5 | 638.7 |
Passenger carrying | Other plant and | ||||
Rolling stock | Land and buildings | vehicle fleet | equipment | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 27 March 2022 | 2,585.6 | 55.9 | 60.2 | 7.5 | 2,709.2 |
Additions | 1,200.2 | 16.2 | 1.3 | 1.3 | 1,219.0 |
Disposals | (4.1) | (0.9) | (9.8) | (0.3) | (15.1) |
Foreign exchange movements | – | 0.2 | – | – | 0.2 |
At 25 March 2023 | 3,781.7 | 71.4 | 51.7 | 8.5 | 3,913.3 |
At 26 March 2023 | 3,781.7 | 71.4 | 51.7 | 8.5 | 3,913.3 |
Additions | 183.3 | 4.3 | 6.5 | 2.8 | 196.9 |
Disposals | (221.6) | (10.6) | (0.5) | (0.4) | (233.1) |
Transfers from owned assets | – | – | 2.7 | 14.7 | 17.4 |
At 30 March 2024 | 3,743.4 | 65.1 | 60.4 | 25.6 | 3,894.5 |
Accumulated depreciation and impairment | |||||
At 27 March 2022 | 1,609.7 | 22.5 | 35.6 | 5.1 | 1,672.9 |
Charge for period | 528.7 | 8.5 | 11.8 | 1.5 | 550.5 |
Lease impairment 1 | 7.1 | – | – | – | 7.1 |
Disposals | (0.8) | (0.3) | (7.1) | (0.2) | (8.4) |
Foreign exchange movements | – | 0.2 | – | – | 0.2 |
At 25 March 2023 | 2,144.7 | 30.9 | 40.3 | 6.4 | 2,222.3 |
At 26 March 2023 | 2,144.7 | 30.9 | 40.3 | 6.4 | 2,222.3 |
Charge for period | 470.3 | 8.7 | 10.2 | 1.9 | 491.1 |
Lease impairment | 1.2 | – | – | – | 1.2 |
Disposals | (220.6) | (6.4) | (0.3) | (0.1) | (227.4) |
At 30 March 2024 | 2,395.6 | 33.2 | 50.2 | 8.2 | 2,487.2 |
Carrying amount | |||||
At 30 March 2024 | 1,347.8 | 31.9 | 10.2 | 17.4 | 1,407.3 |
At 25 March 2023 | 1,637.0 | 40.5 | 11.4 | 2.1 | 1,691.0 |
Passenger carrying | Other plant and | ||||
Rolling stock | Land and buildings | vehicle fleet | equipment | Total | |
Owned assets and right of use assets | £m | £m | £m | £m | £m |
Carrying amount | |||||
At 30 March 2024 | 1,347.8 | 204.1 | 411.7 | 191.8 | 2,155.4 |
At 25 March 2023 | 1,637.0 | 193.1 | 332.0 | 167.6 | 2,329.7 |
2024 | 2023 | |
£m | £m | |
Depreciation expense on right of use assets | 491.1 | 550.5 |
Interest expense on lease liabilities | 62.1 | 50.6 |
Impairment charge | 1.2 | 7.1 |
Expense relating to short‑term leases | – | 2.0 |
Expense relating to leases of low‑value assets | 0.1 | 2.1 |
554.5 | 612.3 |
2024 | 2023 | |
£m | £m | |
Other investments | 2.6 | 2.5 |
UK and Ireland local bus and coach operators | Rail companies |
Ensign Bus Company Limited | First Greater Western Limited |
First Aberdeen Limited 1 | Hull Trains Company Limited |
First Beeline Buses Limited | First Trenitalia West Coast Limited (70%) |
First Cymru Buses Limited | First MTR South Western Trains Limited (70%) |
First Eastern Counties Buses Limited | East Coast Trains Limited |
First Essex Buses Limited | |
First Glasgow (No. 1) Limited 1 | |
First Glasgow (No. 2) Limited 1 | |
First Hampshire and Dorset Limited | |
First Manchester Limited | |
First Midland Red Buses Limited | |
First Potteries Limited | |
First South West Limited | |
First South Yorkshire Limited | |
First West of England Limited | |
First West Yorkshire Limited | |
First York Limited | |
Last Passive Limited 2 | |
Leicester CityBus Limited | |
Somerset Passenger Solutions Limited | |
York Pullman Bus Company Limited |
2024 | 2023 | |
£m | £m | |
Spare parts and consumables from continuing operations | 25.9 | 26.0 |
2024 | 2023 | |
Amounts due within one year (from discontinued operations) | £m | £m |
Contingent consideration receivable | – | 72.3 |
2024 | 2023 | |
Amounts due within one year (from continuing operations) | £m | £m |
Trade receivables | 400.1 | 386.1 |
Loss allowance | (41.7) | (49.0) |
Trade receivables net | 358.4 | 337.1 |
Other receivables | 187.6 | 210.3 |
Amounts recoverable on contracts | 38.9 | 22.5 |
Prepayments | 38.7 | 90.8 |
Accrued income | 229.0 | 187.6 |
852.6 | 848.3 |
2024 | 2023 | |
Movement in accrued income: | £m | £m |
Balance as at 25 March 2023/26 March 2022 | 187.6 | 115.7 |
Additions | 222.5 | 119.4 |
Accrued income invoiced during the year | (181.1) | (47.5) |
Balance as at 30 March 2024/25 March 2023 | 229.0 | 187.6 |
Days past due: 2024 | ||||||
Carrying | Less than | Over | ||||
amount | Current | 30 days | 30‑90 days | 90‑180 days | 180 days | |
£m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 6.2% | –% | 0.4% | 1.0% | 1.2% | 84.9% |
Gross carrying amount of trade receivables, amounts recoverable on contracts and accrued income | 668.0 | 478.7 | 103.5 | 28.9 | 8.7 | 48.2 |
Loss allowance (from continuing operations) | 41.7 | – | 0.4 | 0.3 | 0.1 | 40.9 |
Days past due: 2023 | ||||||
Carrying | Less than | Over | ||||
amount | Current | 30 days | 30‑90 days | 90‑180 days | 180 days | |
£m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 8.2% | 0.7% | 6.6% | 42.7% | 88.7% | 60.2% |
Gross carrying amount of trade receivables, amounts recoverable on contracts and accrued income | 596.2 | 494.2 | 29.0 | 24.1 | 14.2 | 34.7 |
Loss allowance (from continuing operations) | 49.0 | 3.3 | 1.9 | 10.3 | 12.6 | 20.9 |
2024 | 2023 | |
Movement in the loss allowance for trade receivables | £m | £m |
At 26 March 2023/27 March 2022 | 49.0 | 15.2 |
Amounts written‑off during the year | (1.2) | (3.2) |
Increase in allowance recognised in the income statement | 13.6 | 1.2 |
Amounts recovered during the year | (0.6) | (8.2) |
Reversal of provision | (19.1) | – |
Amounts transferred from liquidated damages | – | 44.0 |
At 30 March 2024/25 March 2023 | 41.7 | 49.0 |
Movement in assets held for sale | £m |
At 26 March 2023 | 8.9 |
Net book value of disposals | (8.3) |
At 30 March 2024 | 0.6 |
2024 | 2023 | |
Amounts falling due within one year (from continuing operations) | £m | £m |
Trade payables | 277.4 | 338.8 |
Other payables | 291.2 | 210.8 |
Accruals | 539.9 | 621.6 |
Deferred income | 129.0 | 125.5 |
Season ticket deferred income – Rail | 21.1 | 17.7 |
1,258.6 | 1,314.4 |
2024 | 2023 | |
Movement in deferred income | £m | £m |
Balance as at 26 March 2023/27 March 2022 | 125.5 | 109.8 |
Additions | 177.2 | 131.5 |
Recognised during the period | (162.9) | (115.8) |
Loss of TPE operations | (10.8) | – |
Balance as at 30 March 2024/25 March 2023 | 129.0 | 125.5 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 496.5 | 791.4 |
2024 | 2023 | |
Discontinued operations | £m | £m |
Revenue | – | 4.0 |
Operating (costs)/income | (5.3) | 27.3 |
Operating (loss)/profit | (5.3) | 31.3 |
Investment income | 0.1 | 0.5 |
Finance costs | (0.4) | (0.2) |
(Loss)/profit before tax | (5.6) | 31.6 |
Tax | (0.1) | (23.0) |
(Loss)/profit for the year after tax | (5.7) | 8.6 |
Attributable to: | ||
Equity holders of the parent | (5.7) | 8.6 |
Non‑controlling interests | – | – |
(5.7) | 8.6 |
2024 | 2023 | |
EPS | pence | pence |
Basic EPS | (0.9) | 1.2 |
Diluted EPS | (0.9) | 1.1 |
2024 | 2023 | |
Cash flow | £m | £m |
Net cash outflow from operating activities | (4.2) | (139.7) |
Net cash inflow from investing activities | 74.7 | 126.9 |
Net cash flow from financing activities | – | – |
Net increase/(decrease) in cash generated | 70.5 | (12.8) |
2024 | 2023 | |
Other comprehensive income/loss | £m | £m |
Actuarial (loss)/gain on defined benefit pension schemes | (1.2) | 0.2 |
Hedging instrument movements | 0.4 | (0.4) |
Exchange differences on translation of discontinued operations | (6.6) | 6.8 |
Total | (7.4) | 6.6 |
2024 | 2023 | |
£m | £m | |
On demand or within one year | ||
Lease liabilities (note 23) 2,3 | 492.8 | 447.4 |
Asset backed financial liabilities (note 23) 3 | 6.2 | 17.3 |
Bank overdraft | 27.8 | 82.9 |
Loan notes (note 24) | – | 0.6 |
Bond 6.875% (repayable 2024) 1 | 99.7 | 6.5 |
Total current liabilities | 626.5 | 554.7 |
Within one to two years | ||
Lease liabilities (note 23) 2,3 | 385.0 | 381.6 |
Asset backed financial liabilities (note 23) 3 | 7.9 | 5.9 |
Bond 6.875% (repayable 2024) | – | 184.2 |
392.9 | 571.7 | |
Within two to five years | ||
Lease liabilities (note 23) 2,3 | 546.2 | 825.9 |
NextGen battery debt | 3.0 | – |
Asset backed financial liabilities (note 23) 3 | 13.6 | 12.1 |
562.8 | 838.0 | |
Over five years | ||
Lease liabilities (note 23) 2,3 | 34.5 | 93.7 |
NextGen battery debt | 10.2 | – |
Asset backed financial liabilities (note 23) 3 | 17.9 | 8.9 |
62.6 | 102.6 | |
Total non‑current liabilities at amortised cost | 1,018.3 | 1,512.3 |
2024 | 2023 | ||||
Par value | Interest | Fair value | Fair value | ||
£m | payable | Month | £m | £m | |
Bond 6.875% (repayable 2024) | 96.2 | Annually | September | 100.1 | 192.2 |
2024 | Maturity | 2023 | Maturity | |
Bank overdraft | SONIA +1% | – | SONIA + 1% | – |
Syndicated loan facilities | SONIA + 0.73% | August 2026 | SONIA + 0.73% | August 2026 |
Bond 2024 | 6.94% | September 2024 | 6.93% | September 2024 |
HP contracts and finance leases | Average fixed | Various | Average fixed | Various |
rate of 4.1% | rate of 3.3% | |||
Loan notes | N/A | N/A | SONIA + 0.5% | March 2024 |
2024 | 2023 | |
£m | £m | |
Pounds sterling | 1,644.7 | 2,066.9 |
Euro | – | – |
Canadian dollar | – | 0.1 |
1,644.7 | 2,067.0 |
Asset backed | ||||
Lease liabilities | financial liabilities | |||
2024 | 2023 | 2024 | 2023 | |
Maturity analysis | £m | £m | £m | £m |
Due in less than one year | 539.4 | 503.1 | 6.5 | 17.9 |
Due in more than one year but not more than two years | 414.1 | 421.5 | 8.5 | 6.3 |
Due in more than two years but not more than five years | 574.6 | 878.8 | 16.2 | 13.7 |
Due in more than five years | 44.9 | 105.0 | 23.7 | 10.9 |
1,573.0 | 1,908.4 | 54.9 | 48.8 | |
Less future financing charges | (114.5) | (159.8) | (9.3) | (4.6) |
1,458.5 | 1,748.6 | 45.6 | 44.2 |
2024 | 2023 | |
£m | £m | |
Due in less than one year | – | 0.6 |
2024 | 2023 | |
£m | £m | |
Total non‑derivatives | ||
Total non‑current assets | 99.6 | 117.6 |
Total assets | 99.6 | 117.6 |
Total derivatives | ||
Total non‑current assets | 0.4 | 0.1 |
Total current assets | 2.0 | 7.4 |
Total assets from continuing operations | 2.4 | 7.5 |
Total current liabilities | 3.4 | 2.6 |
Total non‑current liabilities | 1.3 | 1.9 |
Total liabilities from continuing operations | 4.7 | 4.5 |
Derivatives designated and effective as hedging instruments carried at fair value | ||
Non‑current assets | ||
Fuel derivatives (cash flow hedge) | 0.4 | – |
Currency forwards (cash flow hedge) | – | 0.1 |
0.4 | 0.1 | |
Current assets | ||
Fuel derivatives (cash flow hedge) | 2.0 | 3.3 |
Currency forwards (cash flow hedge) | – | 4.1 |
2.0 | 7.4 | |
Current liabilities | ||
Fuel derivatives (cash flow hedge) | 2.7 | 2.6 |
Currency forwards (cash flow hedge) | 0.7 | – |
3.4 | 2.6 | |
Non‑current liabilities | ||
Currency forwards (cash flow hedge) | 0.2 | 0.1 |
Interest rate swaps (NextGen) | 0.5 | – |
Fuel derivatives (cash flow hedge) | 0.6 | 1.8 |
1.3 | 1.9 |
2024 | 2023 | |
£m | £m | |
Operating (profits) | (4.0) | (31.2) |
2024 | |||||
Fair value | Carrying | ||||
value | |||||
Level 1 | Level 2 | Level 3 | Total | Total | |
£m | £m | £m | £m | £m | |
Financial assets and derivatives | |||||
Trade and other receivables | – | 668.0 | – | 668.0 | 668.0 |
Derivative financial instruments | – | 2.4 | – | 2.4 | 2.4 |
Financial liabilities and derivatives | |||||
Borrowings 1 | – | 1,621.0 | – | 1,621.0 | 1,616.9 |
Trade and other payables | – | 1,096.4 | – | 1,096.4 | 1,096.4 |
Derivative financial instruments | – | 4.7 | – | 4.7 | 4.7 |
2023 | |||||
Fair value | Carrying | ||||
value | |||||
Level 1 | Level 2 | Level 3 | Total | Total | |
£m | £m | £m | £m | £m | |
Financial assets and derivatives | |||||
Contingent consideration receivable | – | 72.3 | – | 72.3 | 72.3 |
Trade and other receivables | – | 596.2 | – | 596.2 | 596.2 |
Derivative financial instruments | – | 7.5 | – | 7.5 | 7.5 |
Financial liabilities and derivatives | |||||
Borrowings 1 | 0.6 | 1,984.1 | – | 1,984.7 | 1,984.1 |
Trade and other payables | – | 1,198.3 | – | 1,198.3 | 1,198.3 |
Derivative financial instruments | – | 4.5 | – | 4.5 | 4.5 |
Fair values | Fair values | |||
at 30 March | at 25 March | |||
2024 | 2023 | Fair value | ||
Financial assets/(liabilities) | £m | £m | hierarchy | Valuation technique(s) and key inputs |
Derivative contracts | ||||
1) Fuel derivatives | (0.9) | (1.1) | Level 2 | Discounted cash flow; future cash flows are estimated based on forward fuel prices |
and contract rates and then discounted at a rate that reflects the credit risk of the | ||||
various counterparties. | ||||
2) Currency forwards | (0.9) | 4.1 | Level 2 | Discounted cash flow; future cash flows are estimated based on forward foreign |
exchange rates and contract rates and then discounted at a rate that reflects the | ||||
credit risk of the various counterparties. | ||||
3) Interest rate swaps | (0.5) | – | Level 2 | Future cash flows are estimated based on interest rates and then discounted at a rate |
that reflects the credit risk of the various counterparties. |
2024 | ||||
Assets and | ||||
liabilities at | At fair value | |||
amortised | through profit | At fair value | ||
costs | and loss | through OCI | Total | |
Classification of financial instruments | £m | £m | £m | £m |
Financial assets and derivatives | ||||
Cash and cash equivalents | 496.5 | – | – | 496.5 |
Trade and other receivables | 668.0 | – | – | 668.0 |
Non‑derivative financial instruments | 99.6 | – | – | 99.6 |
Derivative financial instruments | – | – | 2.4 | 2.4 |
1,264.1 | – | 2.4 | 1,266.5 | |
Financial liabilities and derivatives | ||||
Interest bearing loans and borrowings 1 | 1,621.0 | – | – | 1,621.0 |
Trade and other payables | 1,096.4 | – | – | 1,096.4 |
Derivative financial instruments | – | – | 4.7 | 4.7 |
2,717.4 | – | 4.7 | 2,722.1 |
2023 | ||||
Assets and | ||||
liabilities at | At fair value | |||
amortised | through profit | At fair value | ||
costs | and loss | through OCI | Total | |
Classification of financial instruments | £m | £m | £m | £m |
Financial assets and derivatives | ||||
Cash and cash equivalents | 791.4 | – | – | 791.4 |
Trade and other receivables | 596.2 | – | – | 596.2 |
Non‑derivative financial instruments | 117.6 | – | – | 117.6 |
Derivative financial instruments | – | – | 7.5 | 7.5 |
1,505.2 | – | 7.5 | 1,512.7 | |
Financial liabilities and derivatives | ||||
Interest bearing loans and borrowings | 2,067.0 | – | – | 2,067.0 |
Trade and other payables | 1,198.3 | – | – | 1,198.3 |
Derivative financial instruments | – | – | 4.5 | 4.5 |
3,265.3 | – | 4.5 | 3,269.8 |
| Cash flow hedges | |||
Foreign | |||
Commodity | Electricity | exchange | |
As at 30 March 2024 | price risk | price risk | price risk |
Nominal amount of hedging | 0.46m bbls | 70,080 MWh | $55.3m |
< 1 year | 0.32m bbls | 39,408 MWh | $39.1m |
1 – 2 years | 0.14m bbls | 30,672 MWh | $16.2m |
2 – 5 years | – | – | – |
> 5 years | – | – | – |
Average hedged rate | $99.63/bbl | £113.5/MWh | 1.240 |
Maturity | Apr24‑Mar26 | Apr24‑Mar26 | Apr24‑Mar26 |
Carrying amount of hedging instruments | |||
Assets – Derivatives (£m) | 2.4 | – | – |
Liabilities – Derivatives (£m) | (0.1) | (3.2) | (0.9) |
(Liabilities – Borrowings (£m) | – | – | – |
Carrying amount of hedged item | |||
Liabilities – Borrowings (£m) | n/a | n/a | n/a |
Accumulated amount of fair value hedging adjustments included in carrying amount of hedged item | |||
Liabilities – Borrowings (£m) | n/a | n/a | n/a |
Changes in fair value of hedged item used for calculating hedge effectiveness | (8.1) | 3.8 | (1.3) |
Changes in fair value of hedging instrument used in calculating hedge effectiveness | 8.1 | (3.8) | 1.3 |
Changes in fair value of hedging instrument accumulated in cash flow hedge reserve | 1.9 | (1.3) | (1.8) |
2024 | |||||
< 1 year | 1‑2 years | 2‑5 years | > 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings 1 | 677.4 | 423.5 | 596.7 | 79.7 | 1,777.3 |
Fuel derivatives | 2.7 | 0.6 | – | – | 3.3 |
FX forwards | 0.7 | 0.2 | – | – | 0.9 |
Interest rate derivatives | – | 0.5 | – | – | 0.5 |
Trade and other payables | 1,096.4 | – | – | – | 1,096.4 |
1,777.2 | 424.3 | 596.7 | 79.7 | 2,878.4 |
2023 | |||||
< 1 year | 1‑2 years | 2‑5 years | > 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings 1 | 563.1 | 578.1 | 839.5 | 104.6 | 2,085.3 |
Fuel derivatives | (2.6) | (1.8) | – | – | (4.4) |
FX forwards | – | (0.1) | – | – | (0.1) |
Trade and other payables | 1,198.3 | – | – | – | 1,198.3 |
1,758.8 | 576.2 | 839.5 | 104.6 | 3,279.1 |
2024 | 2023 | |
£m | £m | |
Impact on profit after tax | 0.4 | 0.2 |
Impact on hedging reserve | (0.1) | (0.1) |
2024 | 2023 | |
£m | £m | |
Impact on profit after tax | 4.8 | 5.7 |
2024 | 2023 | |
£m | £m | |
Impact on profit after tax | (0.5) | (0.3) |
Impact on hedging reserve | 2.7 | 3.5 |
2024 | 2023 | |
£m | £m | |
Impact on profit after tax | (0.2) | (1.0) |
Impact on hedging reserve | 2.6 | 1.2 |
Other | |||||
Accelerated | Retirement | temporary | |||
tax depreciation | benefit schemes | differences | Tax losses | Total | |
£m | £m | £m | £m | £m | |
At 26 March 2022 | (6.1) | 48.6 | (44.9) | (33.7) | (36.1) |
Charge/(credit) to income statement | 28.0 | (2.8) | 10.6 | (5.2) | 30.6 |
Credit to other comprehensive income and equity | – | (37.2) | (7.4) | – | (44.6) |
Acquisitions and disposals of subsidiaries | 4.7 | – | 0.3 | – | 5.0 |
Foreign exchange and other movements | (1.9) | – | – | – | (1.9) |
At 25 March 2023 | 24.7 | 8.6 | (41.4) | (38.9) | (47.0) |
Charge/(credit) to income statement | 7.0 | (33.4) | 14.2 | (1.1) | (13.3) |
Charge/(credit) to other comprehensive income and equity | – | 20.2 | (0.2) | – | 20.0 |
Acquisitions and disposals of subsidiaries | 0.7 | – | – | – | 0.7 |
At 30 March 2024 | 32.4 | (4.6) | (27.4) | (40.0) | (39.6) |
Insurance | Legal and | ||
claims | other | Total | |
£m | £m | £m | |
At 25 March 2023 | 129.9 | 81.2 | 211.1 |
Charged to the income statement | 8.9 | 25.3 | 34.2 |
Utilised in the year | (37.0) | (20.5) | (57.5) |
Notional interest | 0.8 | – | 0.8 |
Foreign exchange movements | (2.4) | (0.3) | (2.7) |
At 30 March 2024 | 100.2 | 85.7 | 185.9 |
Current liabilities | 35.7 | 38.9 | 74.6 |
Non‑current liabilities | 64.5 | 46.8 | 111.3 |
At 30 March 2024 | 100.2 | 85.7 | 185.9 |
Current liabilities | 45.5 | 40.4 | 85.9 |
Non‑current liabilities | 84.4 | 40.8 | 125.2 |
At 25 March 2023 | 129.9 | 81.2 | 211.1 |
Number | ||
of shares | ||
million | £m | |
Allotted, called up and fully paid (ordinary shares of 5p each) | ||
Balance as at 26 March 2023 | 750.6 | 37.5 |
SAYE/BAYE exercises | 0.1 | – |
Balance as at 30 March 2024 (ordinary shares of 5p each) | 750.7 | 37.5 |
2024 | 2023 | |
£m | £m | |
Balance at 25 March 2023/26 March 2022 | (0.7) | 19.3 |
Transfer to hedging reserve through consolidated statement of comprehensive income | ||
Diesel derivatives | 8.1 | 2.0 |
Electricity derivatives | (3.8) | (1.2) |
Interest rate swaps – NextGen | (0.5) | – |
Currency forwards | 1.3 | (7.1) |
5.1 | (6.3) | |
Tax on derivative hedging instrument movements through statement of comprehensive income | (0.5) | (1.3) |
Transfer from hedging reserve to the balance sheet: | ||
Diesel derivatives | (5.5) | (27.7) |
Electricity derivatives | 2.1 | – |
Currency forwards | (0.6) | (3.4) |
(4.0) | (31.1) | |
Tax on derivative hedging instrument movements to the balance sheet | 1.0 | 7.8 |
0.9 | (11.6) | |
Cumulative loss on hedging instruments reclassified to the income statement | (2.7) | 10.9 |
Balance at 30 March 2024/25 March 2023 | (1.8) | (0.7) |
Capital | |||
redemption | Capital | Total other | |
reserve | reserve | reserves | |
£m | £m | £m | |
Balance at 30 March 2024/25 March 2023 | 19.7 | 2.7 | 22.4 |
2024 | 2023 | |
£m | £m | |
At 25 March 2023/26 March 2022 | (16.3) | (24.0) |
Movement for the financial year | (6.6) | 7.7 |
At 30 March 2024/25 March 2023 | (22.9) | (16.3) |
2024 | 2023 | |
£m | £m | |
Provisional fair value of net assets acquired: | ||
Property, plant and equipment | 3.2 | 28.3 |
Current assets | 2.5 | 11.8 |
Other liabilities | (1.5) | (8.0) |
4.2 | 32.1 | |
Goodwill | 11.3 | 6.1 |
Satisfied by cash paid and payable | 15.5 | 38.2 |
2024 | 2023 | |
£m | £m | |
Operating profit from: | ||
Continuing operations | 46.5 | 153.9 |
Discontinued operations | (5.3) | 31.3 |
Total operations | 41.2 | 185.2 |
Adjustments for: | ||
Depreciation charges | 589.7 | 721.9 |
Capital grant amortisation | (48.7) | (129.1) |
Software amortisation charges | 3.4 | 8.6 |
Loss on disposal of subsidiaries and businesses | – | 3.7 |
Impairment | 3.8 | 13.6 |
Reversal of impairment | – | (4.3) |
Share‑based payments | 15.6 | 6.4 |
Profit on disposal of property, plant and equipment | (5.7) | (71.7) |
Operating cash flows before working capital and pensions | 599.3 | 734.3 |
Decrease in inventories | 0.1 | 2.9 |
Increase in receivables | (3.1) | (159.4) |
(Decrease)/increase in payables due within one year | (103.1) | 53.8 |
Decrease in financial assets | 23.7 | – |
Decrease in contingent consideration receivable | – | 33.8 |
Decrease in provisions due within one year | (12.4) | (31.8) |
Decrease in provisions due over one year | (15.5) | (1.2) |
Settlement of foreign exchange hedge | (1.1) | (1.2) |
Local Government Pension Scheme refund | 23.1 | 11.8 |
Defined benefit pension payments lower than income statement charge | 115.6 | 1.8 |
Cash generated by operations | 626.6 | 644.8 |
Tax paid | (2.2) | (1.0) |
Interest paid¹ | (81.1) | (70.0) |
Net cash from operating activities 2 | 543.3 | 573.8 |
At | Foreign | At | |||
25 March | exchange | 30 March | |||
2023 | Cash flow | movements | Other | 2024 | |
£m | £m | £m | £m | £m | |
Components of financing activities: | |||||
Bonds | (184.2) | 88.0 | – | – | (96.2) |
Lease liabilities 1 | (1,748.6) | 506.9 | – | (216.8) | (1,458.5) |
Asset backed financial liabilities | (44.2) | 19.3 | – | (20.7) | (45.6) |
Share of NextGen battery debt | – | (13.1) | – | (0.1) | (13.2) |
Other debt | (0.6) | 0.6 | – | – | – |
Total components of financing activities | (1,977.6) | 601.7 | – | (237.6) | (1,613.5) |
Cash | 421.8 | (178.3) | 3.4 | – | 246.9 |
Bank overdrafts | (82.9) | 56.0 | – | (0.9) | (27.8) |
Ring‑fenced cash | 369.6 | (120.0) | – | – | 249.6 |
Cash and cash equivalents | 708.5 | (242.3) | 3.4 | (0.9) | 468.7 |
Net debt (including held for sale – discontinued operations) | (1,269.1) | 359.4 | 3.4 | (238.5) | (1,144.8) |
At | Foreign | At | |||
25 March | exchange | 30 March | |||
2022 | Cash flow | movements | Other | 2023 | |
£m | £m | £m | £m | £m | |
Components of financing activities: | |||||
Bonds | (199.9) | 15.7 | – | – | (184.2) |
Lease liabilities 1 | (1,083.2) | 546.9 | – | (1,212.3) | (1,748.6) |
Asset backed financial liabilities | (35.5) | 10.6 | – | (19.3) | (44.2) |
Other debt | (0.6) | – | – | – | (0.6) |
Total components of financing activities | (1,319.2) | 573.2 | – | (1,231.6) | (1,977.6) |
Cash | 319.6 | 106.2 | (4.0) | – | 421.8 |
Bank overdrafts | (87.5) | 4.9 | – | (0.3) | (82.9) |
Ring‑fenced cash | 468.1 | (98.5) | – | – | 369.6 |
Cash and cash equivalents | 700.2 | 12.6 | (4.0) | (0.3) | 708.5 |
Net debt (including held for sale – discontinued operations) | (619.0) | 585.8 | (4.0) | (1,231.9) | (1,269.1) |
2024 | 2023 | |
£m | £m | |
Minimum payments made under contractual terms recognised in the income statement for the year: | ||
Plant and machinery | 5.5 | 6.9 |
Track and station access | 473.1 | 492.7 |
Hire of rolling stock | – | 1.0 |
Other assets | 18.0 | 15.6 |
496.6 | 516.2 |
2024 | 2023 | |
£m | £m | |
Within one year | 484.1 | 481.1 |
In the second to fifth years inclusive | 747.8 | 1,135.8 |
After five years | 1.1 | 0.5 |
1,233.0 | 1,617.4 |
SAYE | |
Aug 2023 | |
Options | |
Number | |
Outstanding at the beginning of the year | – |
Granted during the year | 14,955,244 |
Exercised during the year | (1,080) |
Lapsed during the year | (514,634) |
Outstanding at the end of the year | 14,439,530 |
Exercisable at the end of the year | 5,280 |
Weighted average exercise price (pence) | 111 |
Weighted average share price at date of exercise (pence) | 168.2 |
DBS 2013 | DBS 2014 | DBS 2015 | DBS 2016 | DBS 2017 | DBS 2018 | DBS 2019 | DBS 2020 | DBS 2021 | DBS 2022 | DBS 2023 | |
Options | Options | Options | Options | Options | Options | Options | Options | Options | Options | Options | |
Number | Number | Number | Number | Number | Number | Number | Number | Number | Number | Number | |
Outstanding at the beginning of the year | 106,094 | 108,038 | 108,187 | 61,668 | 25,356 | 24,648 | 346,901 | 500,212 | 887,555 | 2,102,149 | – |
Granted during the year | – | – | – | – | – | – | – | – | – | – | 831,260 |
Forfeited during the year | – | – | – | – | – | – | – | – | – | – | – |
Exercised during the year | (90,510) | (41,867) | (55,566) | (24,130) | (13,023) | (9,869) | (276,017) | (341,846) | (230,101) | (343,020) | – |
Lapsed during the year | (15,564) | – | – | – | – | – | (2,336) | (9,565) | (17,744) | (62,674) | – |
Outstanding at the end of the year | nil | 66,171 | 52,621 | 37,538 | 12,333 | 14,779 | 68,548 | 148,801 | 639,710 | 1,696,455 | 831,260 |
Exercisable at the end of the year | nil | 66,171 | 52,621 | 37,538 | 12,333 | 14,779 | 68,548 | 148,801 | 93,885 | – | – |
Weighted average share price at date of exercise (pence) | 119.5 | 127.5 | 123.1 | 137.5 | 147.5 | 112.3 | 136.6 | 147.3 | 151.2 | 160.5 | n/a |
LTIP 2019 | LTIP 2020 | LTIP 2021 | LTIP 2022 | LTIP 2023 | |
Options | Options | Options | Options | Options | |
Number | Number | Number | Number | Number | |
Outstanding at the beginning of the year | 512,636 | 5,136,713 | 2,588,698 | 8,603,684 | – |
Granted during the year | – | – | – | – | 7,553,190 |
Forfeited during the year | – | – | – | – | – |
Lapsed during the year | – | (527,391) | – | (1,163,613) | (197,298) |
Exercised during the year | (512,636) | (4,609,322) | – | – | – |
Outstanding at the end of the year | – | – | 2,588,698 | 7,440,071 | 7,355,892 |
Exercisable at the end of the year | – | – | – | – | – |
Weighted average share price at date of exercise (pence) | 139.4 | 140.0 | n/a | n/a | n/a |
ESP 2015 | ESP 2016 | ESP 2017 | ESP 2018 | ESP 2019 | ESP 2020 | ESP 2021 | ESP 2022 | ESP 2023 | |
Options Number | Options Number | Options Number | Options Number | Options Number | Options Number | Options Number | Options Number | Options Number | |
Outstanding at the beginning of the year | 82,213 | 47,245 | 181,175 | 395,721 | 1,414,679 | 1,226,403 | 2,255,545 | 251,294 | – |
Granted during the year | – | – | – | – | – | – | – | – | 56,637 |
Forfeited during the year | – | – | – | – | – | – | – | – | – |
Lapsed during the year | – | – | – | – | (28,933) | (5,047) | (174,250) | (6,636) | – |
Exercised during the year | (40,822) | (2,356) | (124,035) | (243,181) | (960,125) | (937,400) | (955,098) | (45,300) | (44,678) |
Outstanding at the end of the year | 41,391 | 44,889 | 57,140 | 152,540 | 425,621 | 283,956 | 1,126,197 | 199,358 | 11,959 |
Exercisable at the end of the year | 41,391 | 44,889 | 57,140 | 152,540 | 425,621 | 283,956 | 410,210 | 10,038 | – |
Weighted average share price at date of exercise/release (pence) | 152.5 | 160.6 | 150.9 | 136.6 | 130.9 | 145.9 | 156.3 | 158.3 | 171.1 |
2024 | 2023 | |
£m | £m | |
Weighted average share price at grant date (pence) | ||
– DBS | 135.8 | 110.6 |
– LTIP | 136.2 | 112.8 |
– ESP | 138.8 | 99.9 |
Weighted average exercise price at grant date (pence) | ||
– DBS | – | – |
– LTIP | – | – |
– ESP | – | – |
Expected volatility (%) | ||
– DBS | N/A | N/A |
– LTIP | 59 | 60 |
– ESP | N/A | N/A |
Expected life (years) | ||
– DBS | 3.0 | 3.0 |
– SAYE schemes | N/A | N/A |
– LTIP | 3.0 | 2.62 |
– ESP | 3.0 | 3.0 |
Rate of interest (%) | ||
– DBS | N/A | N/A |
– LTIP | – | – |
– ESP | – | – |
Expected dividend yield (%) | ||
– DBS | – | – |
– LTIP | – | – |
– ESP | – | – |
2024 | 2023 | |
£m | £m | |
Weighted average fair value of options at grant date | ||
– DBS | 135.2 | 105.4 |
– LTIP | 135.3 | 84.9 |
– ESP | 128.2 | 99.9 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
At beginning of period | 2,166.9 | 1,972.5 | 2,930.1 | 2,571.7 |
Income statement | ||||
Operating | ||||
– Current service cost | – | 5.8 | – | 8.5 |
– Past service gain including curtailments | – | (5.0) | – | – |
– Settlement in relation to LGPS participation termination | (839.3) | (697.2) | – | – |
Total operating | (839.3) | (696.4) | – | 8.5 |
Interest income/cost | 81.2 | 74.8 | 84.0 | 72.5 |
Total income statement 1 | (758.1) | (621.6) | 84.0 | 81.0 |
Amounts paid to/(from) scheme | ||||
Employer contributions | 6.0 | – | (7.5) | – |
Employee contributions | 0.7 | 0.7 | 1.2 | 1.2 |
Benefits paid | (100.2) | (100.2) | (121.6) | (121.6) |
Total | (93.5) | (99.5) | (127.9) | (120.4) |
Expected closing position | 1,315.3 | 1,251.4 | 2,886.2 | 2,532.3 |
Change in financial assumptions | – | (87.4) | – | (632.8) |
Change in demographic assumptions | – | (14.3) | – | (43.6) |
Employee share of changes | – | 0.2 | 0.2 | (1.6) |
Return on assets in excess of discount rate | (167.5) | – | (719.5) | – |
Experience | – | 11.9 | – | 118.2 |
Total | (167.5) | (89.6) | (719.3) | (559.8) |
At end of period | 1,147.8 | 1,161.8 | 2,166.9 | 1,972.5 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
(Deficit)/surplus before adjustment | (14.0) | 194.4 | ||
Impact of shared cost | – | (0.3) | ||
Adjustment for irrecoverable surplus 2 | – | (156.7) | ||
(Deficit)/surplus in schemes | (14.0) | 37.4 | ||
The amount is presented in the consolidated balance sheet as follows: | ||||
Non‑current assets | 6.0 | 44.6 | ||
Non‑current liabilities | (20.0) | (7.2) | ||
(14.0) | 37.4 |
2024 | 2023 | |
£m | £m | |
At beginning of period | (156.7) | (162.3) |
Interest on irrecoverable surplus | (4.3) | (4.7) |
Gain on settlement of LGPS arrangements | 161.0 | – |
Actuarial gain on irrecoverable surplus | – | 10.3 |
At end of period | – | (156.7) |
Quoted | Unquoted | Total | |
£m | £m | £m | |
Equity | 16.1 | 163.6 | 179.7 |
Other return seeking assets | – | 27.2 | 27.2 |
Real estate | – | 3.5 | 3.5 |
Fixed income/liability driven | 680.0 | 243.7 | 923.7 |
Other income generating | – | 1.0 | 1.0 |
Annuities | – | – | – |
Cash and cash equivalents | 12.7 | – | 12.7 |
708.8 | 439.0 | 1,147.8 |
Quoted | Unquoted | Total | |
£m | £m | £m | |
Equity | 145.9 | 164.4 | 310.3 |
Other return seeking assets | 22.0 | 56.8 | 78.8 |
Real estate | – | 21.9 | 21.9 |
Fixed income/liability driven | 1,428.2 | 145.9 | 1,574.1 |
Other income generating | – | 1.1 | 1.1 |
Annuities | – | 129.6 | 129.6 |
Cash and cash equivalents | 51.1 | – | 51.1 |
1,647.2 | 519.7 | 2,166.9 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
At beginning of period (including held for sale) | 366.8 | 369.5 | 412.4 | 408.7 |
Income statement | ||||
Operating | ||||
– Current service cost | – | 3.4 | – | 2.1 |
– Past service gain including curtailments and settlements | (57.7) | (58.9) | – | – |
Total operating | (57.7) | (55.5) | – | 2.1 |
Interest income/cost | 15.1 | 15.2 | 16.5 | 16.2 |
Total income statement | (42.6) | (40.3) | 16.5 | 18.3 |
Amounts paid to/(from) scheme | ||||
Employer contributions | 0.6 | – | 4.5 | – |
Employee contributions | – | – | – | – |
Benefits paid | (43.2) | (43.2) | (46.9) | (46.9) |
Total | (42.6) | (43.2) | (42.4) | (46.9) |
Expected closing position | 281.6 | 286.0 | 386.5 | 380.1 |
Change in financial assumptions | – | (5.1) | – | (27.2) |
Change in demographic assumptions | – | 4.7 | – | – |
Employee share of change in DBO | – | – | – | – |
Return on assets in excess of discount rate | (7.5) | – | (33.9) | – |
Experience | – | – | – | 1.6 |
Total | (7.5) | (0.4) | (33.9) | (25.6) |
Currency gain/loss | (9.3) | (9.5) | 14.2 | 15.0 |
At end of period | 264.8 | 276.1 | 366.8 | 369.5 |
2024 | 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
Surplus/(deficit) | ||||
Calculated as at 30 March | (11.3) | (2.7) | ||
Opening irrecoverable surplus | (6.8) | (14.6) | ||
Change in irrecoverable surplus | 6.8 | 7.0 | ||
Currency gain/(loss) on irrecoverable surplus | – | 0.8 | ||
Presented in the consolidated balance sheet as Non‑current liabilities | (11.3) | (9.5) |
Quoted | Unquoted | Total | |
At March 2024 | £m | £m | £m |
Fixed income/liability driven | 109.4 | – | 109.4 |
Annuities | – | 148.2 | 148.2 |
Cash and cash equivalents | 7.2 | – | 7.2 |
116.6 | 148.2 | 264.8 |
Quoted | Unquoted | Total | |
At March 2023 | £m | £m | £m |
Fixed income/liability driven | 336.2 | (27.2) | 309.0 |
Cash and cash equivalents | 57.5 | 0.3 | 57.8 |
393.7 | (26.9) | 366.8 |
2024 | 2023 | |
£m | £m | |
Assets | – | 14.0 |
Liabilities | – | (21.8) |
Deficits in schemes | – | (7.8) |
Amounts recoverable from contracting authorities | – | 7.8 |
Net deficits in schemes | – | – |
Adjustment | |||||
for employee | |||||
share of RPS | Contract | ||||
Assets | Liabilities | deficits (40%) | adjustment | Net | |
£m | £m | £m | £m | £m | |
At 1 April 2023 | 3,684.3 | (3,814.5) | 52.1 | 78.1 | – |
Impact from non‑renewal of TPE contract | (239.2) | 267.7 | (11.4) | (17.1) | – |
Revised opening position, excluding TPE | 3,445.1 | (3,546.8) | 40.7 | 61.0 | – |
Income statement | |||||
Operating | |||||
– Service cost | – | (128.7) | 51.5 | 24.9 | (52.3) |
– Admin cost | – | (5.8) | 2.3 | – | (3.5) |
Total operating | – | (134.5) | 53.8 | 24.9 | (55.8) |
Financing | 166.1 | (165.4) | (0.3) | (0.4) | – |
Total income statement | 166.1 | (299.9) | 53.5 | 24.5 | (55.8) |
Amounts paid to/(from) scheme | |||||
Employer contributions | 55.8 | – | (22.3) | 22.3 | 55.8 |
Employee contributions | 36.7 | – | (14.7) | (22.0) | – |
Benefits paid | (141.7) | 141.7 | – | – | – |
Total | (49.2) | 141.7 | (37.0) | 0.3 | 55.8 |
Expected closing position | 3,562.0 | (3,705.0) | 57.1 | 85.8 | – |
Change in financial assumptions | – | 30.7 | (12.3) | (18.4) | – |
Change in demographic assumptions | 74.6 | (29.8) | (44.8) | – | |
Return on assets in excess of discount rate | 160.4 | – | (64.1) | (96.3) | – |
Experience | – | 11.0 | (4.4) | (6.6) | – |
Total | 160.4 | 116.3 | (110.6) | (166.1) | – |
At 31 March 2024 | 3,722.4 | (3,588.7) | (53.4) | (80.3) | – |
Adjustment | |||||
for employee | |||||
share of RPS | Contract | ||||
Assets | Liabilities | deficits (40%) | adjustment | Net | |
£m | £m | £m | £m | £m | |
At 1 April 2022 | 3,790.6 | (5,066.1) | 510.2 | 765.3 | – |
Income statement | |||||
Operating | |||||
– Service cost | – | (236.7) | 94.6 | 89.2 | (52.9) |
– Admin cost | – | (10.4) | 4.2 | – | (6.2) |
Total operating | – | (247.1) | 98.8 | 89.2 | (59.1) |
Financing | 108.2 | (138.1) | 12.0 | 17.9 | – |
Total income statement | 108.2 | (385.2) | 110.8 | 107.1 | (59.1) |
Amounts paid to/(from) scheme | |||||
Employer contributions | 59.1 | – | (23.6) | 23.6 | 59.1 |
Employee contributions | 39.4 | – | (15.8) | (23.6) | – |
Benefits paid | (140.8) | 140.8 | – | – | – |
Total | (42.3) | 140.8 | (39.4) | – | 59.1 |
Expected closing position | 3,856.6 | (5,310.6) | 581.6 | 872.3 | – |
Change in financial assumptions | – | 1,840.2 | (736.1) | (1,104.1) | – |
Return on assets in excess of discount rate | (172.3) | – | 68.9 | 103.4 | – |
Experience | – | (344.2) | 137.7 | 206.5 | – |
Total | (172.3) | 1,496.0 | (529.5) | (794.2) | – |
At 31 March 2023 | 3,684.3 | (3,814.5) | 52.1 | 78.1 | – |
2024 | 2023 | |
£m | £m | |
Current service costs | 80.7 | 148.2 |
Interest costs | 99.2 | 82.9 |
Employee share of change in DBO (not attributable to contract adjustment) | 120.0 | 154.1 |
299.9 | 385.2 |
Quoted | Unquoted | Total | |
At 30 March 2024/31 March 2024 | £m | £m | £m |
Equity | – | 2,106.4 | 2,106.4 |
Other return seeking assets | – | 1,166.0 | 1,166.0 |
Real estate | – | 440.1 | 440.1 |
Cash and cash equivalents | 9.9 | – | 9.9 |
9.9 | 3,712.5 | 3,722.4 |
Quoted | Unquoted | Total | |
At 25 March 2023/31 March 2023 | £m | £m | £m |
Equity | – | 2,069.3 | 2,069.3 |
Other return seeking assets | – | 1,177.8 | 1,177.8 |
Real estate | – | 426.5 | 426.5 |
Cash and cash equivalents | 10.7 | – | 10.7 |
10.7 | 3,673.6 | 3,684.3 |
First Bus | First Rail | North America | First Bus | First Rail | North America | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
At 25 March 2023/31 March 2023 | % | % | % | % | % | % |
Key assumptions used: | ||||||
Discount rate | 4.86 – 4.88 | 4.89 | 4.85 – 5.16 | 4.67 – 4.69 | 4.80 | 4.66 – 4.92 |
Expected rate of salary increases | N/A | 3.70 | N/A | 3.51 | 3.22 | n/a |
Inflation – CPI | 2.61 – 2.62 | 2.60 | 2.00 | 2.51 – 2.56 | 2.72 | 2.0 |
Future pension increases | 2.58 2 | 2.60 | n/a | 2.532 | 2.72 | n/a |
Post‑retirement mortality (life expectancy in years) 1 | ||||||
Current pensioners at 65: | 19.3 | 20.1 | 19.8 – 21.6 | 19.4 | 20.7 | 19.7 – 21.6 |
Future pensioners at 65 aged 45 now: | 19.7 | 21.5 | 21.4 – 22.6 | 19.8 | 22.2 | 21.3 – 22.6 |
2024 | 2023 | |
£m | £m | |
Actuarial gain on DBO | 206.5 | 2,079.7 |
Actuarial (loss) on assets | (14.6) | (925.7) |
Actuarial (loss) on contract adjustments | (276.7) | (1,323.7) |
Gain on settlement of LGPS arrangements | 161.0 | – |
Adjustment for irrecoverable surplus | 7.1 | 18.8 |
Actuarial gains/(losses) on defined benefit schemes | 83.3 | (150.9) |
Risk | Description | Mitigation |
Asset volatility | The liabilities are calculated using a discount rate set with reference to corporate bond | Asset liability modelling has been undertaken to ensure that any risks taken are |
yields; if assets underperform this yield, this will create a deficit. The assets held in the | expected to be rewarded and, in relation to the Company’s largest pension exposures, | |
defined benefit arrangements are intended to meet the long‑term funding objectives | further work is being undertaken to ensure that the investment strategy remains the | |
of those arrangements, and therefore results in some risk in the short term and has | most appropriate. | |
the potential for material adverse movements relative to the liabilities as valued for | ||
accounting purposes. | ||
Inflation risk | A significant proportion of the UK benefit obligations are linked to inflation and | Investment strategy reviews have led to increased inflation hedging, mainly through |
higher inflation will lead to higher liabilities. | swaps or holding Index Linked Gilts in the UK schemes. | |
Uncertainty over level | Contributions to defined benefit schemes can be unpredictable and volatile | The Group engages with the trustees and plan managers to consider how contribution |
of future contributions | as a result of changes in the funding level revealed at each valuation. | requirements can be made more stable. The level of volatility and the Group’s ability |
to control contribution levels varies between arrangements. | ||
Life expectancy | The majority of the scheme’s obligations are to provide benefits for the life of the | Linking retirement age to State Pension Age (as in The First Bus Pension Scheme) has |
member, so increases in life expectancy will result in an increase in the liabilities. | mitigated this risk to some extent. | |
Legislative risk | Future legislative changes are uncertain. In the past these have led to increases in | The Group receives professional advice on the impact of legislative changes. |
obligations, through introducing pension increases, vesting of deferred pensions, | ||
equalisation of certain benefits for men and women or reduced investment return | ||
through the ability to reclaim Advance Corporation Tax. |
2024 | 2023 | |
£m | £m | |
Basic salaries 1 | 1.9 | 1.7 |
Fees | 0.7 | 0.8 |
Share‑based payment | 2.4 | 2.5 |
5.0 | 5.0 |
2024 | 2023 | 2022 | 2021 | 2020 | |
£m | £m | £m | £m | £m | |
Group revenue | 4,715.1 | 4,759.0 | 5,588.0 | 6,844.8 | 7,754.6 |
Operating profit before amortisation charges and other adjustments | 202.4 | 154.4 | 226.8 | 220.4 | 256.8 |
Amortisation charges | – | – | (0.4) | (4.1) | (4.9) |
Other adjustments | (161.2) | 30.8 | 579.7 | 69.5 | (404.6) |
Operating profit/(loss) | 41.2 | 185.2 | 806.1 | 285.8 | (152.7) |
Finance costs | (82.4) | (69.3) | (153.5) | (172.0) | (146.9) |
Investment income | 16.8 | 12.8 | 1.5 | 2.0 | – |
(Loss)/profit before tax | (24.4) | 128.7 | 654.1 | 115.8 | (299.6) |
Tax | 15.0 | (33.4) | (12.1) | (24.7) | (25.0) |
(Loss)/profit for the year | (9.4) | 95.3 | 642.0 | 91.1 | (324.6) |
EBITDA | 746.8 | 755.8 | 862.1 | 1,178.9 | 1,108.9 |
Per share measures | pence | pence | pence | pence | pence |
Adjusted continuing EPS 1 | 16.7 | 11.6 | 1.6 | (2.8) | 6.8 |
Basic EPS | (2.4) | 11.8 | 60.2 | 6.5 | (27.0) |
Dividend per share | 5.5 | 3.8 | 1.1 | – | – |
Consolidated balance sheet | £m | £m | £m | £m | £m |
Non‑current assets | 2,425.4 | 2,651.9 | 2,267.2 | 2,641.2 | 6,225.1 |
Net current (liabilities)/assets | (621.7) | (253.9) | (546.8) | (876.8) | (701.9) |
Non‑current liabilities | (1,051.3) | (1,530.9) | (753.1) | (2,817.7) | (3,927.5) |
Held for sale – continuing operations | – | 8.3 | – | – | – |
Held for sale – discontinued operations | 0.6 | 0.6 | 38.5 | 2,342.9 | – |
Non‑current provisions | (111.3) | (125.2) | (120.7) | (135.5) | (419.0) |
Net assets | 641.7 | 750.8 | 885.1 | 1,154.1 | 1,176.7 |
Share data | |||||
Number of shares in issue | millions | millions | millions | millions | millions |
At year end | 750.7 | 750.6 | 750.2 | 1,221.8 | 1,219.5 |
Average (excluding treasury shares and shares in trusts) | 662.9 | 739.5 | 1,057.5 | 1,203.6 | 1,210.9 |
Share price | pence | pence | pence | pence | pence |
At year end | 180 | 101 | 107 | 92 | 50 |
High | 188 | 140 | 107 | 95 | 138 |
Low | 102 | 94 | 73 | 31 | 28 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Market capitalisation | £m | £m | £m | £m | £m |
At year end | 1,154 | 803 | 1,124 | 610 | 1,105 |
2024 | 2023 | 2022 | 2021 | 2020 | |
Continuing operations | £m | £m | £m | £m | £m |
Revenue | 4,751.1 | 4,755.0 | 4,591.1 | 4,318.8 | 4,039.6 |
Adjusted operating profit | 204.3 | 161.0 | 106.7 | 112.2 | 81.3 |
Operating profit/(loss) | 46.5 | 153.9 | 122.8 | 171.0 | 38.2 |
EBITDA | 748.6 | 762.4 | 731.2 | 782.8 | 623.3 |
2024 | 2023 | 2022 | 2021 | 2020 | |
First Bus | £m | £m | £m | £m | £m |
Revenue | 1,012.2 | 902.5 | 789.9 | 698.9 | 835.9 |
Adjusted operating profit | 83.6 | 58.4 | 45.2 | 36.6 | 46.1 |
Operating profit/(loss) | (63.3) | 51.4 | 45.2 | 30.8 | 32.4 |
EBITDA | 148.1 | 120.9 | 104.4 | 100.8 | 113.2 |
First Rail | |||||
Revenue | 3,738.4 | 3,893.2 | 3,801.2 | 3,619.9 | 3,203.7 |
Adjusted operating profit | 143.3 | 124.8 | 87.8 | 108.1 | 70.4 |
Operating profit/(loss) | 143.3 | 124.8 | 91.8 | 203.8 | 69.3 |
EBITDA | 620.5 | 661.0 | 649.9 | 711.1 | 540.3 |
2024 | 2023 | ||
Notes | £m | £m | |
Non‑current assets | |||
Trade and other receivables | 3 | 513.4 | 506.9 |
Derivative financial instruments | 4 | – | 0.1 |
Investments | 5 | 738.2 | 740.7 |
1,251.6 | 1,247.7 | ||
Current assets | |||
Cash and cash equivalents | 118.9 | 371.4 | |
Trade and other receivables | 3 | 3.3 | 2.7 |
Derivative financial instruments | 4 | – | 4.1 |
122.2 | 378.2 | ||
Total assets | 1,373.8 | 1,625.9 | |
Current liabilities | |||
Trade and other payables | 7 | 357.8 | 313.3 |
Derivative financial instruments | 4 | 0.7 | 0.1 |
358.5 | 313.4 | ||
Net current (liabilities)/assets | (236.3) | 64.8 | |
Non‑current liabilities | |||
Trade and other payables | – | 184.2 | |
Derivative financial instruments | 7 | 0.2 | – |
0.2 | 184.2 | ||
Total liabilities | 358.7 | 497.6 | |
Net assets | 1,015.1 | 1,128.3 | |
Equity | |||
Share capital | 8 | 37.5 | 37.5 |
Share premium | 693.3 | 693.2 | |
Other reserves | 115.9 | 117.2 | |
Own shares | 9 | (20.4) | (15.4) |
Retained earnings | 188.8 | 295.8 | |
Total equity | 1,015.1 | 1,128.3 |
Capital | |||||||||
Share | Share | Own | Hedging | Merger | Capital | Redemption | Retained | Total | |
capital | premium | shares | reserve | reserve | reserve | reserve | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 27 March 2022 | 37.5 | 692.8 | (9.0) | (10.2) | 64.0 | 93.8 | 19.7 | 105.9 | 994.5 |
Profit/(loss) for the year | – | – | – | – | – | – | – | 232.3 | 232.3 |
Other comprehensive (loss)/income for the year | – | – | – | 0.0 | – | – | – | – | 0.0 |
Total comprehensive gain/(loss) for the year | – | – | – | 0.0 | – | – | – | 232.3 | 232.3 |
Transactions with owners in their capacity as owners | |||||||||
Shares issued | – | 0.4 | – | – | – | – | – | – | 0.4 |
Shares bought back but not yet cancelled | – | – | – | – | – | – | – | (31.6) | (31.6) |
Liability for shares not yet bought back | – | – | – | – | – | – | – | (43.9) | (43.9) |
Movement in EBT and treasury shares | – | – | (6.4) | – | – | – | – | (8.6) | (15.0) |
Share‑based payments | – | – | – | – | – | – | – | 6.4 | 6.4 |
Dividends paid | – | – | – | – | – | – | – | (14.8) | (14.8) |
Reclassification to retained earnings | – | – | – | – | (50.1) | – | – | 50.1 | – |
Balance at 25 March 2023 | 37.5 | 693.2 | (15.4) | (10.2) | 13.9 | 93.8 | 19.7 | 295.8 | 1,128.3 |
Balance at 26 March 2023 | 37.5 | 693.2 | (15.4) | (10.2) | 13.9 | 93.8 | 19.7 | 295.8 | 1,128.3 |
Profit for the year | – | – | – | – | – | – | – | 37.6 | 37.6 |
Other comprehensive loss for the year | – | – | – | (1.3) | – | – | – | – | (1.3) |
Total comprehensive gain/(loss) for the year | – | – | – | (1.3) | – | – | – | 37.6 | 36.3 |
Transactions with owners in their capacity as owners | |||||||||
Shares issued | – | 0.1 | – | – | – | – | – | – | 0.1 |
Shares bought back but not yet cancelled | – | – | – | – | – | – | – | (74.7) | (74.7) |
Liability for shares not yet bought back | – | – | – | – | – | – | – | (41.1) | (41.1) |
Movement in EBT and treasury shares | – | – | (5.0) | – | – | – | – | (11.5) | (16.5) |
Share‑based payments | – | – | – | – | – | – | – | 12.2 | 12.2 |
Dividends paid | – | – | – | – | – | – | – | (29.5) | (29.5) |
Balance at 30 March 2024 | 37.5 | 693.3 | (20.4) | (11.5) | 13.9 | 93.8 | 19.7 | 188.8 | 1,015.1 |