| Non- | Non- | ||||||
| Underlying | Underlying | ||||||
| Underlying | items | Reported | Underlying | items | Reported | ||
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
For the year ended 31 December | Note | £m | £m | £m | £m | £m | £m |
Revenue | 7 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | |||
| Exceptional Items comprising | |||||||
- Operating items | 8 | ||||||
- Goodwill impairment | 8 | ( | ( | ||||
| Amortisation and impairment of intangibles | |||||||
| arising on acquisition (excluding exceptional | 8 | ( | ( | ( | ( | ||
| items) | |||||||
Share of results of joint ventures and associates, net of interest and tax | 5 | ||||||
Operating profit/(loss) | 9 | ( | |||||
Investment revenue | 11 | ||||||
Finance costs | 12 | ( | ( | ( | ( | ||
Net finance costs | ( | ( | ( | ( | |||
Profit/(loss) before tax | ( | ||||||
Tax (charge)/credit | 13 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ||||||
| Attributable to: | |||||||
Equity owners of the Company | ( | ||||||
Non-controlling interest | |||||||
| Earnings per share (EPS) | |||||||
Basic EPS | 15 | ||||||
Diluted EPS | 15 |
2024 | 2023 | ||
Note | £m | £m | |
Profit for the year | |||
| Other comprehensive income/(loss) for the year: | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Share of other comprehensive income in joint ventures and associates | 5 | ||
Remeasurements of post-employment benefit obligations 1 | 29 | ( | ( |
Actuarial loss on reimbursable rights 1 | 29 | ( | |
Income tax relating to components of other comprehensive income that will not be reclassified subsequently to profit or loss | 13 | ||
| Items that may be reclassified subsequently to profit or loss: | |||
Net exchange loss on translation of foreign operations | ( | ( | |
Fair value loss on cash flow hedges during the year 2 | ( | ( | |
Tax relating to items that may be reclassified 2 | 13 | ||
Total other comprehensive loss for the year | ( | ( | |
Total comprehensive (loss)/income for the year | ( | ||
| Attributable to: | |||
Equity owners of the Company | ( | ||
Non-controlling interest |
| Total | ||||||
| Share premium | Retained | shareholders’ | Non-controlling | |||
| Share capital | account | earnings | Other Reserves 1 | equity | interest | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | |||||
| Total comprehensive income/(loss) | ( | |||||
| for the year | ||||||
Dividends paid | ( | ( | ( | |||
Shares purchased and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury | ( | ( | ||||
Cancellation of shares held in Treasury | ( | ( | ||||
Change in non-controlling interests | ( | ( | ( | |||
| Expense in relation to share-based | ||||||
| payments | ||||||
Tax credit on items taken directly to equity | ||||||
At | ( | ( | ||||
| Total comprehensive income/(loss) | ( | ( | ||||
| for the year | ||||||
Dividends paid | ( | ( | ||||
Shares purchased and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury | ( | ( | ||||
Cancellation of shares held in Treasury | ( | ( | ||||
| Shares transferred to award holders | ||||||
| on exercise of share awards | ||||||
| Expense in relation to share-based | ||||||
| payments | ||||||
Tax credit on items taken directly to equity | ||||||
At | ( |
At 31 December | At 31 December | ||
2024 | 2023 | ||
Notes | £m | £m | |
| Non-current assets | |||
Goodwill | 16 | ||
Other intangible assets | 17 | ||
Property, plant and equipment | 18 | ||
Right of use assets | 18 | ||
Interests in joint ventures and associates | 5 | ||
Trade and other receivables | 20 | ||
Deferred tax assets | 14 | ||
Retirement benefit assets | 29 | ||
| Current assets | |||
Inventories | 19 | ||
Contract assets | 20 | ||
Trade and other receivables | 20 | ||
Loan to joint ventures | 5 | ||
Current tax assets | |||
Cash and cash equivalents | 21 | ||
Derivative financial instruments | 28 | ||
Total assets | |||
| Current liabilities | |||
Contract liabilities | 22 | ( | ( |
Trade and other payables | 22 | ( | ( |
Derivative financial instruments | 28 | ( | ( |
Current tax liabilities | ( | ( | |
Provisions | 25 | ( | ( |
Obligations under leases | 23 | ( | ( |
Loans | 24 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Contract liabilities | 22 | ( | ( |
Trade and other payables | 22 | ( | ( |
Derivative financial instruments | 28 | ( | ( |
Deferred tax liabilities | 14 | ( | ( |
Provisions | 25 | ( | ( |
Obligations under leases | 23 | ( | ( |
Loans | 24 | ( | ( |
Retirement benefit obligations | 29 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
At 31 December | At 31 December | ||
2024 | 2023 | ||
Notes | £m | £m | |
| Equity | |||
Share capital | 30 | ||
Share premium account | 31 | ||
Retained earnings | |||
| Other reserves | 32 | ( | ( |
Equity attributable to owners of the Company | |||
Non-controlling interest | ( | ||
Total equity |
2024 | 2023 | ||
| Note | £m | £m | |
Net cash inflow from underlying operating activities | |||
Non-underlying items | |||
Net cash inflow from operating activities | 35 | ||
| Investing activities | |||
Interest received | |||
Dividends received from joint ventures and associates | |||
Loan repaid by joint venture | |||
Purchase of other intangible assets | 17 | ( | ( |
Purchase of property, plant and equipment | 18 | ( | ( |
Proceeds from disposal of property, plant and equipment | |||
Proceeds from disposal of intangible assets | |||
Proceeds from disposal of subsidiary | |||
Acquisition of subsidiaries, net of cash acquired | 6 | ( | ( |
Other investing activities | ( | ||
Net cash outflow from investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Capitalised finance costs paid | ( | ||
Advances of loans | 24 | ||
Repayments of loans | 24 | ( | ( |
Capital element of lease repayments | 24 | ( | ( |
Cash movements on finance related derivatives | 12 | ( | ( |
Dividends paid to shareholders | ( | ( | |
Dividends paid to non-controlling interests | ( | ||
| Purchase of own shares for Employee Share Ownership Trust | ( | ( | |
Own shares repurchased | ( | ( | |
Proceeds received from exercise of share options | |||
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Net exchange loss | 24 | ( | ( |
Cash and cash equivalents at end of year | 21 |
Effective dates 1 | |
The Effects of Changes in Foreign Exchange Rates for Lack of Exchangeability (amendment to IAS21) 2 | 1 January 2025 |
Annual Improvements to IFRS Accounting Standards (Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and 2 | 1 January 2026 |
IAS 7) | |
Classification and Measurement of Financial Instrument (Amendments to IFRS 9 and IFRS 7) 2 | 1 January 2026 |
Presentation and Disclosure in Financial Statements (New standard IFRS 18) 3 | 1 January 2027 |
Subsidiaries without Public Accountability: Disclosures (New standard IFRS 19) 2 | 1 January 2027 |
| The principal annual rates used are: | |
Freehold buildings | 2.5% |
Leasehold improvements | The higher of 10% or the rate produced by the lease term |
Machinery | 15% – 20% |
Vehicles | 10% – 50% |
Furniture | 10% |
Office equipment | 20% – 33% |
Right of use assets | Equally over the lease term from inception or equally over the remainder of the lease |
| term from the date of a reassessment of the lease end date |
Reportable operating segments | Sectors |
UK & Europe | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
| Management, Justice & Immigration and Transport delivered to UK Government, UK | |
| devolved authorities and other public sector customers in the UK & Europe | |
North America | Services for sectors including Citizen Services, Defence and Transport delivered to US |
| federal and civilian agencies, selected state and municipal governments and the | |
| Canadian Government | |
Asia Pacific | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
| Management, Justice & Immigration and Transport in the Asia Pacific region including | |
| Australia, New Zealand and Hong Kong | |
Middle East | Services for sectors including Citizen Services, Defence, Health & Other Facilities |
| Management and Transport in the Middle East region | |
Corporate | Central and head office costs |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m | £m |
Revenue | 2,445.9 | 1,326.1 | 799.4 | 215.9 | — | 4,787.3 |
| Result | ||||||
Underlying operating profit/(loss) | 147.9 | 136.1 | 24.6 | 16.0 | (51.1) | 273.5 |
| Amortisation and impairment of intangibles | ||||||
| arising on acquisition (excluding exceptional | (13.4) | (15.5) | — | — | — | (28.9) |
| items) | ||||||
| Exceptional Items comprising | ||||||
- Operating items | — | — | — | — | — | — |
- Goodwill impairment | — | — | (114.5) | — | — | (114.5) |
Operating profit/(loss) | 134.5 | 120.6 | (89.9) | 16.0 | (51.1) | 130.1 |
Net finance cost | (33.1) | |||||
Profit before tax | 97.0 | |||||
Tax charge | (52.5) | |||||
Profit for the year | 44.5 | |||||
| Supplementary Information | ||||||
Share of profits in joint ventures and associates, net of interest and tax | 22.8 | — | — | — | — | 22.8 |
Total depreciation and impairment of plant, property and equipment and right of use | (129.4) | (19.3) | (8.8) | (1.7) | 0.7 | (158.5) |
| assets | ||||||
Amortisation and impairment of intangible assets | (5.7) | (1.1) | (1.4) | (0.2) | — | (8.4) |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
Revenue | 2,439.5 | 1,362.8 | 845.1 | 226.4 | — | 4,873.8 |
| Result | ||||||
| Underlying operating profit/(loss) | 120.8 | 138.2 | 23.7 | 15.3 | (49.3) | 248.7 |
| Amortisation and impairment of intangibles | ||||||
| arising on acquisition (excluding exceptional | (3.4) | (16.0) | (11.5) | — | — | (30.9) |
| items) | ||||||
| Exceptional Items comprising | ||||||
- Operating items | 9.9 | — | — | — | 43.9 | 53.8 |
- Goodwill impairment | — | — | — | — | — | — |
Operating profit/(loss) | 127.3 | 122.2 | 12.2 | 15.3 | (5.4) | 271.6 |
Net finance cost | (24.6) | |||||
Profit before tax | 247.0 | |||||
Tax charge | (42.3) | |||||
Tax on exceptional items | (2.3) | |||||
Profit for the year | 202.4 | |||||
| Supplementary Information | ||||||
Share of profits in joint ventures and associates, net of interest and tax | 29.0 | — | — | — | — | 29.0 |
Total depreciation and impairment of plant, property and equipment and right of use | (99.4) | (20.6) | (10.0) | (2.1) | (11.9) | (144.0) |
| assets | ||||||
Amortisation and impairment of intangible assets | (1.9) | (0.9) | (1.1) | (0.1) | (3.6) | (7.6) |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| As at 31 December 2024 | £m | £m | £m | £m | £m | £m |
| Segment assets | ||||||
Interests in joint ventures and associates | 27.7 | — | — | 0.4 | — | 28.1 |
Other segment assets 1 | 1,052.2 | 886.7 | 136.1 | 68.6 | 52.7 | 2,196.3 |
Total segment assets 4 | 1,079.9 | 886.7 | 136.1 | 69.0 | 52.7 | 2,224.4 |
Unallocated assets 2 | 438.9 | |||||
Consolidated total assets | 2,663.3 | |||||
| Segment liabilities | ||||||
Segment liabilities 4 | (921.9) | (169.6) | (213.6) | (61.6) | (79.4) | (1,446.1) |
Unallocated liabilities 2 | (371.7) | |||||
Consolidated total liabilities | (1,817.8) | |||||
| Supplementary Information | ||||||
Additions to non-current assets 3 | 280.6 | 22.5 | 9.3 | 11.4 | 0.2 | 324.0 |
Segment non-current assets | 826.8 | 686.5 | 32.4 | 22.8 | — | 1,568.5 |
Unallocated non-current assets | 230.2 |
UK&E | North America | Asia Pacific | Middle East | Corporate | Total | |
| As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Segment assets | ||||||
Interests in joint ventures and associates | 31.8 | — | — | 0.3 | — | 32.1 |
Other segment assets 1 | 891.6 | 897.7 | 254.5 | 62.4 | 113.2 | 2,219.4 |
Total segment assets | 923.4 | 897.7 | 254.5 | 62.7 | 113.2 | 2,251.5 |
Unallocated assets 2 | 358.8 | |||||
Consolidated total assets | 2,610.3 | |||||
| Segment liabilities | ||||||
Segment liabilities | (725.1) | (172.0) | (223.5) | (54.1) | (124.7) | (1,299.4) |
Unallocated liabilities 2 | (277.2) | |||||
Consolidated total liabilities | (1,576.6) | |||||
| Supplementary Information | ||||||
Additions to non-current assets 3 | 125.3 | 16.7 | 8.0 | 2.6 | 15.7 | 168.3 |
Segment non-current assets | 677.1 | 688.6 | 151.9 | 13.5 | 60.8 | 1,591.9 |
Unallocated non-current assets | 235.8 |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates 1 | associates 1 | Total | |
| Summarised financial information | £m | £m | £m | £m | £m |
Revenue | 215.0 | 917.8 | 502.6 | 1.9 | 504.5 |
Operating profit | 29.6 | 47.0 | 30.6 | — | 30.6 |
Net (finance costs)/investment revenue | (0.9) | 0.5 | (0.1) | — | (0.1) |
Tax charge | (6.9) | (11.8) | (7.7) | — | (7.7) |
Profit from operations | 21.8 | 35.7 | 22.8 | — | 22.8 |
Other comprehensive income | 1.4 | — | 0.7 | — | 0.7 |
Total comprehensive income | 23.2 | 35.7 | 23.5 | — | 23.5 |
Non-current assets | 53.9 | 13.0 | 33.4 | — | 33.4 |
Current assets | 80.6 | 212.9 | 131.8 | 1.1 | 132.9 |
Current liabilities | (79.0) | (173.8) | (115.2) | (0.6) | (115.8) |
Non-current liabilities | (36.2) | (16.4) | (25.4) | — | (25.4) |
Net Assets | 19.3 | 35.7 | 24.6 | 0.5 | 25.1 |
Portion of Group ownership | 50% | 50% | |||
Carrying amount of investment 1 | 9.7 | 14.9 | 24.6 | 0.5 | 25.1 |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates 1 | associates 1 | Total | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents | 52.4 | 46.9 | 43.4 | 0.4 | 43.8 |
Current financial liabilities excluding trade and other payables and provisions | (25.4) | (14.3) | (20.1) | (0.3) | (20.4) |
| Non-current financial liabilities excluding | |||||
intercompany loans, trade and other payables and provisions | (36.0) | (16.3) | (25.3) | — | (25.3) |
Depreciation and amortisation | (12.1) | (4.8) | (6.1) | — | (6.1) |
Interest income | 2.3 | 1.6 | 1.9 | — | 1.9 |
Interest expense | (3.2) | (1.1) | (2.0) | — | (2.0) |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates 1 | associates 1 | Total | |
| Summarised financial information | £m | £m | £m | £m | £m |
Revenue | 217.0 | 844.9 | 472.4 | 1.0 | 473.4 |
Operating profit | 41.5 | 35.3 | 38.1 | — | 38.1 |
Net finance costs | 0.3 | (1.2) | (0.2) | — | (0.2) |
Tax charge | (10.0) | (7.7) | (8.9) | — | (8.9) |
Profit from operations | 31.8 | 26.4 | 29.0 | — | 29.0 |
Other comprehensive income | 2.2 | — | 1.1 | — | 1.1 |
Total comprehensive income | 34.0 | 26.4 | 30.1 | — | 30.1 |
Non-current assets | 61.3 | 8.9 | 34.3 | — | 34.3 |
Current assets | 48.5 | 230.9 | 127.7 | 1.5 | 129.2 |
Current liabilities | (39.9) | (186.0) | (111.5) | (1.1) | (112.6) |
Non-current liabilities | (45.6) | (14.1) | (18.7) | (0.1) | (18.8) |
Net Assets | 24.3 | 39.7 | 31.8 | 0.3 | 32.1 |
Portion of Group ownership | 50% | 50% | |||
Carrying amount of investment | 12.2 | 19.9 | 31.8 | 0.3 | 32.1 |
| Group portion | Group portion | ||||
| Merseyrail | VIVO | of material joint | of other joint | ||
| (100% of | (100% of | ventures and | ventures and | ||
| results) | results) | associates1 | associates1 | Total | |
| Summarised financial information | £m | £m | £m | £m | £m |
| Cash and cash equivalents | 27.2 | 43.8 | 35.5 | 0.4 | 35.9 |
Current financial liabilities excluding trade and other payables and provisions | (13.5) | (9.5) | (12.9) | (0.3) | (13.2) |
| Non-current financial liabilities excluding | |||||
intercompany loans, trade and other payables and provisions | (45.4) | (14.1) | (38.6) | (0.1) | (38.7) |
| Current joint venture loans liability | — | (20.0) | (10.0) | — | (10.0) |
| Depreciation and amortisation | (9.1) | (4.0) | (5.0) | — | (5.0) |
| Interest income | 2.0 | 0.5 | 1.3 | — | 1.3 |
| Interest expense | (1.7) | (1.7) | (1.6) | 0.1 | (1.5) |
EHC | Climatize | Total | |
£m | £m | £m | |
Enterprise value 1 | 34.0 | 13.0 | 47.0 |
Working capital and completion account finalisation | 9.7 | (2.0) | 7.7 |
Acquisition date fair value of consideration transferred | 43.7 | 11.0 | 54.7 |
Contingent consideration on acquisition | — | (8.5) | (8.5) |
Cash consideration | 43.7 | 2.5 | 46.2 |
Cash acquired on acquisition of businesses | (24.9) | (0.5) | (25.4) |
Acquisition of subsidiaries, net of cash acquired | 18.8 | 2.0 | 20.8 |
EHC | Climatize | Total | |
£m | £m | £m | |
Other intangible assets | 15.5 | — | 15.5 |
Property, plant and equipment | 5.7 | — | 5.7 |
Right of use assets | 1.7 | — | 1.7 |
Trade and other receivables 1 | 28.7 | 0.8 | 29.5 |
Cash and cash equivalents | 24.9 | 0.5 | 25.4 |
Trade and other payables | (9.0) | — | (9.0) |
Provisions 2 | (27.0) | — | (27.0) |
Corporation tax liabilities | (11.8) | — | (11.8) |
Deferred tax liabilities | (4.7) | — | (4.7) |
Lease obligations | (1.5) | — | (1.5) |
Net Assets Acquired | 22.5 | 1.3 | 23.8 |
Goodwill 3 | 21.2 | 9.7 | 30.9 |
Acquisition date fair value of consideration transferred | 43.7 | 11.0 | 54.7 |
UK&E | North America | Asia Pacific | Middle East | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
| Key sectors | |||||
Defence | 358.2 | 932.5 | 181.4 | 26.3 | 1,498.4 |
Justice & Immigration | 1,409.2 | — | 323.1 | — | 1,732.3 |
Transport | 130.7 | 85.3 | 16.6 | 82.4 | 315.0 |
Health & Other Facilities Management | 217.1 | — | 160.2 | 83.7 | 461.0 |
Citizen Services | 330.7 | 308.3 | 118.1 | 23.5 | 780.6 |
2,445.9 | 1,326.1 | 799.4 | 215.9 | 4,787.3 | |
| Timing of revenue recognition | |||||
| Revenue recognised from performance obligations | 4.8 | — | — | — | 4.8 |
| satisfied in previous periods | |||||
Revenue recognised at a point in time | 48.0 | — | 12.3 | — | 60.3 |
Products and services transferred over time | 2,393.1 | 1,326.1 | 787.1 | 215.9 | 4,722.2 |
2,445.9 | 1,326.1 | 799.4 | 215.9 | 4,787.3 |
UK&E | North America | Asia Pacific | Middle East | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
| Key sectors | |||||
Defence | 355.0 | 931.9 | 156.7 | 30.9 | 1,474.5 |
Justice & Immigration | 1,329.8 | — | 351.3 | — | 1,681.1 |
Transport | 148.7 | 102.5 | 12.2 | 71.3 | 334.7 |
Health & Other Facilities Management | 227.4 | — | 196.5 | 103.2 | 527.1 |
Citizen Services | 378.6 | 328.4 | 128.4 | 21.0 | 856.4 |
2,439.5 | 1,362.8 | 845.1 | 226.4 | 4,873.8 | |
| Timing of revenue recognition | |||||
| Revenue recognised from performance obligations | 2.8 | — | 1.3 | — | 4.1 |
| satisfied in previous periods | |||||
Revenue recognised at a point in time | 42.1 | — | 11.4 | — | 53.5 |
Products and services transferred over time | 2,394.6 | 1,362.8 | 832.4 | 226.4 | 4,816.2 |
2,439.5 | 1,362.8 | 845.1 | 226.4 | 4,873.8 |
UK&E | North America 1 | Asia Pacific | Middle East | Total | |
£m | £m | £m | £m | £m | |
Within 1 year (2025) | 2,187.4 | 747.9 | 536.2 | 134.1 | 3,605.6 |
Between 2 – 5 years (2026 – 2029) | 4,822.1 | 415.4 | 833.7 | 240.0 | 6,311.2 |
5 years and beyond (2030+) | 2,164.7 | 58.5 | 1,013.8 | 124.5 | 3,361.5 |
9,174.2 | 1,221.8 | 2,383.7 | 498.6 | 13,278.3 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Compensation received on the early termination of contractual services | — | 9.9 |
Release of provisions held for indemnities given on disposed businesses | — | 43.9 |
Impairment of goodwill in Asia Pacific (see note 16) | (114.5) | — |
Exceptional items | (114.5) | 53.8 |
Amortisation of customer relationship intangibles (see note 17) | (26.9) | (22.8) |
Impairment of customer relationship intangibles (see note 17) | (2.0) | (8.1) |
Amortisation and impairment of intangible assets arising on acquisition (excl. exceptional items) | (28.9) | (30.9) |
Total non-underlying items before tax | (143.4) | 22.9 |
Non-underlying tax credit | 7.9 | 6.2 |
Total non-underlying items net of tax | (135.5) | 29.1 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Research and development costs | 0.1 | 2.9 |
Profit on disposal of property, plant and equipment | (0.3) | (0.6) |
Loss on early termination of leases | 0.1 | 0.6 |
Loss/(profit) on disposal of intangible assets | 0.7 | (0.8) |
Depreciation and impairment of property, plant and equipment | 16.8 | 17.9 |
Depreciation and impairment of right of use assets | 141.7 | 126.1 |
Impairment of goodwill | 114.5 | — |
Amortisation and impairment of intangible assets – arising on acquisition | 28.9 | 30.9 |
Amortisation and impairment of intangible assets | 8.3 | 7.8 |
Staff costs (note 10) | 2,278.5 | 2,207.7 |
Allowance for doubtful debts charged/(credited) to income statement | 1.0 | (0.4) |
Net foreign exchange charge | 0.7 | 0.8 |
Movement on non-designated hedges and reclassified cashflow hedges | 0.4 | (0.2) |
Lease payments recognised through operating profit 1 | 3.0 | 3.7 |
Operating lease income from sub-leases | (2.0) | (2.4) |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Fees payable to the Company’s Auditor for the audit of the Company’s annual accounts | 5.4 | 3.9 |
| Fees payable to the Company’s Auditor and their associates for other services to the Group: | ||
– audit of the Company’s subsidiaries pursuant to legislation | 1.6 | 1.5 |
Total audit fees | 7.0 | 5.4 |
– Audit-related assurance services | 0.6 | 0.6 |
– Other non-audit services | — | — |
Total non-audit fees | 0.6 | 0.6 |
2024 | 2023 | |
| Year ended 31 December | Number | Number |
UK & Europe 1 | 24,702 | 21,415 |
North America | 8,681 | 9,145 |
Asia Pacific | 12,825 | 13,017 |
Middle East | 1,453 | 1,744 |
Unallocated 2 | 128 | 884 |
46,205 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Wages and salaries | 1,987.2 | 1,934.2 |
Social security costs | 170.5 | 157.9 |
Other pension costs (note 29) | 105.6 | 102.1 |
2,263.3 | 2,194.2 | |
Share-based payment expense (note 33) | 15.2 | 13.5 |
2,278.5 | 2,207.7 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Interest receivable on loans and deposits | 5.3 | 3.9 |
Net interest receivable on retirement benefit obligations (note 29) | 1.9 | 3.1 |
Movement in discount on other debtors | 0.5 | — |
7.7 | 7.0 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
Interest payable on lease liabilities | 19.9 | 13.1 |
Interest payable on loans | 14.7 | 15.6 |
Facility fees and other charges | 2.7 | 2.1 |
37.3 | 30.8 | |
Movement in discount on deferred consideration | 0.9 | — |
Movement in discount on other creditors | 0.5 | — |
Foreign exchange on financing activities 1 | 2.1 | 0.8 |
40.8 | 31.6 |
| Non underlying | Non underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
| Current income tax | ||||||
Current income tax charge/(credit) | 53.3 | (4.0) | 49.3 | 34.0 | (1.5) | 32.5 |
Adjustments in respect of prior years | 0.4 | — | 0.4 | 1.3 | — | 1.3 |
| Deferred tax | ||||||
Current year charge/(credit) | 5.3 | (3.9) | 1.4 | 16.8 | (4.7) | 12.1 |
Adjustments in respect of prior years | 1.4 | — | 1.4 | (1.3) | — | (1.3) |
60.4 | (7.9) | 52.5 | 50.8 | (6.2) | 44.6 |
| Non-underlying | Non-underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
Profit before tax | 240.4 | (143.4) | 97.0 | 224.1 | 22.9 | 247.0 |
| Tax calculated at a rate of 25.0% | 60.1 | (35.8) | 24.3 | 52.7 | 5.3 | 58.0 |
| (2023: 23.5%) | ||||||
| Expenses not deductible for tax | ||||||
| 1 | 3.5 | 28.6 | 32.1 | 2.9 | — | 2.9 |
| purposes | ||||||
Unprovided deferred tax 2 | 0.6 | — | 0.6 | 1.5 | — | 1.5 |
| Impact of changes in statutory tax | — | — | — | 0.3 | — | 0.3 |
| rates on current income tax | ||||||
Overseas rate differences | (0.6) | (0.7) | (1.3) | 1.8 | (1.2) | 0.6 |
Other non-taxable income | (1.4) | — | (1.4) | (2.4) | (10.3) | (12.7) |
Adjustments in respect of prior years | 1.4 | — | 1.4 | — | — | — |
| Adjustments in respect of equity | (5.7) | — | (5.7) | (6.8) | — | (6.8) |
| accounted investments | ||||||
Witholding tax 3 | 2.5 | — | 2.5 | 0.8 | — | 0.8 |
Tax charge/(credit) | 60.4 | (7.9) | 52.5 | 50.8 | (6.2) | 44.6 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Taken to retirement benefit obligations reserve | 2.4 | 1.9 |
| Deferred tax | ||
Relating to cash flow hedges | 0.1 | 0.2 |
Taken to retirement benefit obligations reserve | 5.3 | 4.2 |
7.8 | 6.3 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Recorded in share-based payment reserve | 1.1 | 1.0 |
| Deferred tax | ||
Recorded in share-based payment reserve | (0.4) | (0.5) |
0.7 | 0.5 |
2024 | 2023 | |
Year ended 31 December | £m | £m |
At 1 January – asset | (184.8) | (190.4) |
Income statement charge | 2.8 | 10.8 |
Items recognised in equity and in other comprehensive income | (5.0) | (3.9) |
Arising on acquisition | 4.7 | (1.3) |
Exchange differences | 4.6 | — |
At 31 December – asset | (177.7) | (184.8) |
| Temporary | Temporary | Temporary | Share-based | |||||||
| differences | differences | differences | payment and | Retirement | Onerous | Derivative | Other | |||
| on assets/ | on right of | on lease | employee | benefit | contract | financial | Tax | temporary | ||
| intangibles | use assets | liabilities | benefits | schemes | provisions | instruments | losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2024 | 29.0 | 15.4 | (17.6) | (36.8) | 7.1 | (1.0) | (0.1) | (157.5) | (23.3) | (184.8) |
| (Credited)/charged | ||||||||||
| to income | (0.6) | (0.1) | 0.7 | (3.4) | (0.2) | 0.3 | — | 2.0 | 4.1 | 2.8 |
| statement (note | ||||||||||
| 13a) | ||||||||||
Transfer in temporary | 17.7 | — | — | — | — | — | — | — | (17.7) | — |
| difference | ||||||||||
Arising on acquisition of a subsidiary | 4.7 | — | — | — | — | — | — | — | — | 4.7 |
Items recognised in equity and in other comprehensive income (notes 13b | — | — | — | 0.4 | (5.3) | — | (0.1) | — | — | (5.0) |
| and 13c) | ||||||||||
| Exchange | 1.0 | (0.2) | 0.2 | 1.3 | — | — | — | — | 2.3 | 4.6 |
| differences | ||||||||||
| 31 December | 51.8 | 15.1 | (16.7) | (38.5) | 1.6 | (0.7) | (0.2) | (155.5) | (34.6) | (177.7) |
| 2024 |
| Share- | ||||||||||
| based | ||||||||||
| Temporary | Temporary | Temporary | payment | |||||||
| differences | differences | differences | and | Retirement | Onerous | Derivative | Other | |||
| on assets/ | on right of | on lease | employee | benefit | contract | financial | Tax | temporary | ||
| intangibles | use assets | liabilities | benefits | schemes | provisions | instruments | losses | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2023 | 32.8 | — | — | (38.0) | 11.2 | (0.8) | 0.1 | (165.6) | (30.1) | (190.4) |
| IFRS 16 | 0.8 | 18.6 | (22.1) | — | — | — | — | — | 2.7 | — |
| Restatement | ||||||||||
| At 1 January | 33.6 | 18.6 | (22.1) | (38.0) | 11.2 | (0.8) | 0.1 | (165.6) | (27.4) | (190.4) |
| (Restated) | ||||||||||
| (Credited)/charged | ||||||||||
| to income | (0.4) | (2.4) | 3.6 | (0.9) | 0.1 | (0.2) | — | 8.0 | 3.0 | 10.8 |
| statement (note | ||||||||||
| 13a) | ||||||||||
Arising on acquisition of a subsidiary | (1.3) | — | — | — | — | — | — | — | — | (1.3) |
Items recognised in equity and in other comprehensive income (notes 13b | — | — | — | 0.5 | (4.2) | — | (0.2) | — | — | (3.9) |
| and 13c) | ||||||||||
| Exchange | (2.9) | (0.8) | 0.9 | 1.6 | — | — | — | 0.1 | 1.1 | — |
| differences | ||||||||||
31 December 2023 | 29.0 | 15.4 | (17.6) | (36.8) | 7.1 | (1.0) | (0.1) | (157.5) | (23.3) | (184.8) |
2024 | 2023 | |
£ | £ | |
Deferred tax liabilities | 52.1 | 50.9 |
Deferred tax assets | (229.8) | (235.7) |
(177.7) | (184.8) |
2024 | 2023 | |
| Number of shares | millions | millions |
Weighted average number of ordinary shares for the purpose of basic EPS | 1,058.9 | 1,110.2 |
Effect of dilutive potential ordinary shares: Shares under award | 19.2 | 18.4 |
Weighted average number of ordinary shares for the purpose of diluted EPS | 1,078.1 | 1,128.6 |
| Per share | Per share | |||
| Earnings | amount | Earnings | amount | |
2024 | 2024 | 2023 | 2023 | |
Basic EPS | £m | pence | £m | pence |
Earnings for the purpose of basic EPS | 44.2 | 4.17 | 202.4 | 18.23 |
Effect of dilutive potential ordinary shares | — | (0.07) | — | (0.30) |
Diluted EPS | 44.2 | 4.10 | 202.4 | 17.93 |
| Accumulated | |||
| impairment | |||
| Cost | losses | Carrying amount | |
£m | £m | £m | |
1 January 2023 | 1,298.9 | (353.9) | 945.0 |
Acquisitions - revision of provisional fair value estimates | 3.1 | — | 3.1 |
Disposals | (0.1) | — | (0.1) |
Exchange differences | (55.1) | 13.8 | (41.3) |
At 31 December 2023 | 1,246.8 | (340.1) | 906.7 |
Acquisitions | 30.9 | — | 30.9 |
Impairment | — | (114.5) | (114.5) |
Exchange differences | 3.1 | — | 3.1 |
At 31 December 2024 | 1,280.8 | (454.6) | 826.2 |
| Goodwill | Goodwill | Headroom on | Headroom on | ||||
| balance 1 | Exchange | balance 31 | impairment | impairment | |||
| January | differences | December | analysis | analysis | |||
2024 | Acquisitions | Impairment | 2024 | 2024 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
UK & Europe | 206.6 | 21.2 | — | (0.8) | 227.0 | 1,234.8 | 1,051.1 |
North America | 559.5 | — | — | 9.0 | 568.5 | 889.2 | 644.3 |
Asia Pacific | 130.2 | — | (114.5) | (5.4) | 10.3 | — | 110.0 |
Middle East | 10.4 | 9.7 | — | 0.3 | 20.4 | 327.0 | 285.5 |
906.7 | 30.9 | (114.5) | 3.1 | 826.2 | 2,451.0 | 2,090.9 |
| Terminal | Terminal | |||
| Discount | Discount | growth | growth | |
| rate | rate | rates | rates | |
| % | % | % | % | |
2024 | 2023 | 2024 | 2023 | |
UK & Europe | 10.1 | 10.2 | 2.1 | 2.0 |
North America | 11.1 | 11.4 | 2.3 | 2.3 |
Asia Pacific | 12.1 | 12.3 | 2.2 | 2.2 |
Middle East | 11.4 | 12.0 | 2.5 | 2.5 |
| Sensitivity | Impact |
| 1% increase in discount rates combined with a 1% decrease in terminal growth rates | No impairment |
No growth to cash flows outside the two-year budget period | No impairment |
10% reduction in cash flows in the terminal year 1 | No impairment |
Low scenario | High scenario | |
| New business win rate at 9% / 21% | No more impairment | £67.9m less impairment |
Rebid win rate at 58% / 90% | Full impairment of goodwill 1 | £44.6m less impairment |
BSTP loss / as planned | Full impairment of goodwill 1 | £41.9m less impairment |
1% increase / decrease in discount rate | Full impairment of goodwill 1 | £15.2m less impairment |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software and IT | expenditure | Total | |
£m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 202.8 | 132.8 | 57.6 | 393.2 |
Arising on acquisition | 15.4 | 0.1 | — | 15.5 |
Additions - internal development | — | 1.8 | 1.9 | 3.7 |
Additions - external | — | 5.4 | — | 5.4 |
Disposals | (0.4) | (2.3) | (11.4) | (14.1) |
Exchange differences | 0.3 | (1.7) | — | (1.4) |
At 31 December 2024 | 218.1 | 136.1 | 48.1 | 402.3 |
| Accumulated amortisation and impairment | ||||
At 1 January 2024 | 114.2 | 110.2 | 53.2 | 277.6 |
Impairment charge | 2.0 | — | — | 2.0 |
Amortisation charge - internal development | — | 2.6 | 1.2 | 3.8 |
Amortisation charge - external | 26.9 | 4.5 | — | 31.4 |
Disposals | (0.4) | (1.6) | (11.4) | (13.4) |
Exchange differences | 0.8 | (1.3) | — | (0.5) |
At 31 December 2024 | 143.5 | 114.4 | 43.0 | 300.9 |
| Net book value | ||||
At 31 December 2024 | 74.6 | 21.7 | 5.1 | 101.4 |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software | expenditure | Total | |
£m | £m | £m | £m | |
| Cost | ||||
At 1 January 2023 | 219.5 | 137.5 | 54.4 | 411.4 |
Acquisitions - revision of provisional fair value estimates | (6.9) | — | — | (6.9) |
Additions - internal development | — | — | 3.4 | 3.4 |
Additions - external | — | 5.4 | — | 5.4 |
Disposals | — | (7.1) | — | (7.1) |
Exchange differences | (9.8) | (3.0) | (0.2) | (13.0) |
At 31 December 2023 | 202.8 | 132.8 | 57.6 | 393.2 |
| Accumulated amortisation and impairment | ||||
At 1 January 2023 | 88.5 | 112.1 | 52.8 | 253.4 |
Impairment charge | 8.1 | 0.1 | — | 8.2 |
Amortisation charge - internal development | — | 3.3 | 0.6 | 3.9 |
Amortisation charge - external | 22.8 | 3.8 | — | 26.6 |
Disposals | — | (6.5) | — | (6.5) |
Exchange differences | (5.2) | (2.6) | (0.2) | (8.0) |
At 31 December 2023 | 114.2 | 110.2 | 53.2 | 277.6 |
| Net book value | ||||
At 31 December 2023 | 88.6 | 22.6 | 4.4 | 115.6 |
| Leasehold | ||||||
| Land & Buildings | Land & Buildings | Improvements | Other Assets | Other Assets | ||
| Owned | Leased | Owned | Owned 1 | Leased 1 | TOTAL | |
£m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2024 | 4.1 | 737.1 | 35.9 | 132.1 | 87.1 | 996.3 |
Arising on acquisition | 3.8 | 1.5 | — | 1.9 | 0.2 | 7.4 |
Additions | 0.1 | 207.7 | 5.0 | 20.2 | 27.6 | 260.6 |
Reclassifications between categories | (0.5) | — | 0.5 | — | — | — |
Disposals | (0.1) | (52.6) | (4.6) | (15.0) | (27.6) | (99.9) |
Exchange differences | (0.1) | (2.6) | (0.3) | (2.1) | (0.3) | (5.4) |
At 31 December 2024 | 7.3 | 891.1 | 36.5 | 137.1 | 87.0 | 1,159.0 |
Accumulated depreciation and impairment | ||||||
At 1 January 2024 | 2.9 | 333.8 | 25.0 | 99.9 | 49.5 | 511.1 |
Charge/(credit) for the year - impairment | — | 0.2 | — | (0.4) | — | (0.2) |
Charge for the year - depreciation | 0.3 | 123.9 | 3.7 | 13.2 | 17.6 | 158.7 |
Disposals | (0.2) | (41.7) | (4.4) | (14.2) | (18.6) | (79.1) |
Exchange differences | — | (1.4) | (0.2) | (1.5) | (0.1) | (3.2) |
At 31 December 2024 | 3.0 | 414.8 | 24.1 | 97.0 | 48.4 | 587.3 |
Net book value 2 | ||||||
At 31 December 2024 | 4.3 | 476.3 | 12.4 | 40.1 | 38.6 | 571.7 |
| Leasehold | ||||||
| Land & Buildings | Land & Buildings | Improvements | Other Assets | Other Assets | ||
| Owned | Leased | Owned | Owned 1 | Leased 1 | TOTAL | |
£m | £m | £m | £m | £m | £m | |
| Cost | ||||||
1 January 2023 | 4.3 | 673.5 | 37.2 | 139.9 | 132.9 | 987.8 |
Additions | 0.4 | 135.7 | 1.2 | 14.3 | 12.8 | 164.4 |
Reclassifications between categories | — | 8.2 | — | — | (8.2) | — |
Disposals | (0.6) | (74.4) | (1.1) | (18.7) | (49.6) | (144.4) |
Exchange differences | — | (5.9) | (1.4) | (3.4) | (0.8) | (11.5) |
At 31 December 2023 | 4.1 | 737.1 | 35.9 | 132.1 | 87.1 | 996.3 |
Accumulated depreciation and impairment | ||||||
1 January 2023 | 3.3 | 294.2 | 22.8 | 107.2 | 78.0 | 505.5 |
Charge for the year - impairment | 0.2 | 0.7 | 0.1 | 0.3 | — | 1.3 |
Charge for the year - depreciation | — | 107.6 | 3.8 | 13.5 | 17.8 | 142.7 |
Disposals | (0.6) | (65.0) | (0.8) | (18.3) | (45.9) | (130.6) |
Exchange differences | — | (3.7) | (0.9) | (2.8) | (0.4) | (7.8) |
At 31 December 2023 | 2.9 | 333.8 | 25.0 | 99.9 | 49.5 | 511.1 |
Net book value 2 | ||||||
At 31 December 2023 | 1.2 | 403.3 | 10.9 | 32.2 | 37.6 | 485.2 |
2024 | 2023 | |
£m | £m | |
Service spares, supplies, consumables and work in progress | 24.1 | 24.1 |
2024 | 2023 | |
Contract assets: Current | £m | £m |
Accrued income and other unbilled receivables | 289.0 | 287.6 |
Capitalised bid costs | 1.8 | 2.1 |
Capitalised mobilisation and phase in costs | 7.7 | 5.6 |
Other contract assets | 1.5 | 1.3 |
300.0 | 296.6 |
2024 | 2023 | |
Capitalised other contract assets, bid and phase-in costs | £m | £m |
At 1 January | 9.0 | 10.6 |
Additions | 4.2 | 0.8 |
Amortisation | (2.0) | (2.2) |
Exchange differences | (0.2) | (0.2) |
At 31 December | 11.0 | 9.0 |
2024 | 2023 | |
Trade and other receivables: Non-current | £m | £m |
Prepayments | 5.0 | 0.4 |
Other receivables | 21.3 | 14.4 |
26.3 | 14.8 |
2024 | 2023 | |
Trade and other receivables: Current | £m | £m |
Trade receivables | 228.2 | 219.1 |
Prepayments | 55.0 | 55.2 |
Amounts owed by joint ventures and associates | — | 1.1 |
Other receivables | 48.3 | 53.6 |
331.5 | 329.0 |
2024 | 2023 | |
Ageing of trade receivables | £m | £m |
Not due | 183.4 | 168.6 |
Overdue by less than 30 days | 29.2 | 31.3 |
Overdue by between 30 and 60 days | 8.4 | 11.0 |
Overdue by more than 60 days | 12.0 | 11.0 |
Allowance for doubtful debts | (4.8) | (2.8) |
228.2 | 219.1 |
2024 | 2023 | |
Movements on the Group allowance for doubtful debts | £m | £m |
At 1 January | 2.8 | 3.3 |
Arising on acquisition | 1.5 | — |
Net charges and releases to income statement | 1.0 | (0.4) |
Utilised | (0.1) | — |
Exchange differences | (0.4) | (0.1) |
At 31 December | 4.8 | 2.8 |
Sterling | Other currencies | Total | Sterling | Other currencies | Total | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Total cash and cash equivalents | 102.5 | 80.5 | 183.0 | 38.2 | 56.2 | 94.4 |
2024 | 2023 | |
Contract liabilities: Current | £m | £m |
Deferred income | 37.5 | 35.8 |
2024 | 2023 | |
| Contract liabilities: Non-current | £m | £m |
Deferred income | 60.7 | 59.3 |
2024 | 2023 | |
Trade and other payables: Current | £m | £m |
Trade payables | 92.3 | 99.3 |
Contingent consideration payable | 3.2 | — |
Amounts owed to joint ventures | 0.2 | — |
Other payables | 161.3 | 140.0 |
Accruals | 338.0 | 318.7 |
595.0 | 558.0 |
2024 | 2023 | |
Trade and other payables: Non-current | £m | £m |
Contingent consideration payable | 6.2 | — |
Other payables | 15.3 | 9.2 |
21.5 | 9.2 |
| Minimum lease | Minimum lease | |
| payments | payments | |
2024 | 2023 | |
Amounts payable under leases | £m | £m |
Within one year | 177.8 | 149.0 |
Between one and five years | 306.8 | 277.1 |
After five years | 75.3 | 45.8 |
559.9 | 471.9 | |
Less: future finance charges | (29.9) | (18.2) |
Present value of lease obligations | 530.0 | 453.7 |
Less: amount due for settlement within one year (shown under current liabilities) | (168.3) | (140.0) |
Amount due for settlement after one year | 361.7 | 313.7 |
2024 | 2023 | ||
Note | £m | £m | |
Additions to right of use assets | 18 | 235.3 | 148.5 |
Depreciation charge on right of use assets | 18 | (141.5) | (125.4) |
Net impairment on right of use assets | 18 | (0.2) | (0.7) |
Net disposal of right of use assets | 18 | (19.8) | (13.1) |
Net exchange differences on right of use assets | 18 | (1.5) | (2.4) |
Carrying amount of right of use assets | 18 | 514.9 | 440.9 |
Current lease liabilities | 23 | 168.3 | 140.0 |
Non-current lease liabilities | 23 | 361.7 | 313.7 |
Capital element of lease repayments | (137.4) | (124.4) | |
Interest expense on lease liabilities | 12 | (19.9) | (13.1) |
Profit/(loss) on early termination of leases | 9 | (0.1) | (0.6) |
Expenses relating to short term or low value leases | 9 | (3.0) | (3.7) |
Total | Total | |
2024 | 2023 | |
£m | £m | |
| Loans are repayable as follows: | ||
On demand or within one year | 38.8 | 51.0 |
Between one and two years | — | 38.5 |
Between two and five years | 122.2 | 61.9 |
After five years | 115.4 | 54.8 |
276.4 | 206.2 | |
Less: amount due for settlement within one year (shown in current liabilities) | (38.8) | (51.0) |
Amount due for settlement after one year | 237.6 | 155.2 |
Carrying amount | Fair value | Carrying amount | Fair value | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
Loans | 276.4 | 263.2 | 206.2 | 189.2 |
| At 1 January | Exchange | Non-cash | At 31 | |||
2024 | Cash flow | Acquisitions 1 | differences | movements 2 | December 2024 | |
£m | £m | £m | £m | £m | £m | |
Loans payable | (206.2) | (65.4) | — | (4.8) | 0.1 | (276.3) |
Lease obligations | (453.7) | 137.4 | (1.5) | 1.5 | (213.7) | (530.0) |
Liabilities arising from financing activities | (659.9) | 72.0 | (1.5) | (3.3) | (213.6) | (806.3) |
Cash and cash equivalents | 94.4 | 89.7 | — | (1.1) | — | 183.0 |
Derivatives relating to net debt | 3.1 | — | — | (9.5) | — | (6.4) |
Net debt | (562.4) | 161.7 | (1.5) | (13.9) | (213.6) | (629.7) |
| At 1 January | Exchange | Non-cash | At 31 | |||
2023 | Cash flow | Acquisitions1 | differences | movements2 | December 2023 | |
£m | £m | £m | £m | £m | £m | |
Loans payable | (262.9) | 44.5 | — | 13.1 | (0.9) | (206.2) |
Lease obligations | (446.0) | 124.4 | — | 3.1 | (135.2) | (453.7) |
Liabilities arising from financing activities | (708.9) | 168.9 | — | 16.2 | (136.1) | (659.9) |
Cash and cash equivalents | 57.2 | 39.8 | — | (2.6) | — | 94.4 |
Derivatives relating to net debt | 1.8 | — | — | 1.3 | — | 3.1 |
Net debt | (649.9) | 208.7 | — | 14.9 | (136.1) | (562.4) |
| Employee | ||||||
related | Property | Contract | Claims | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 83.9 | 23.2 | 16.7 | 25.6 | 20.9 | 170.3 |
Arising on acquisition | — | — | 0.3 | — | 26.7 | 27.0 |
| Charge capitalised in right of use | — | 2.0 | — | — | — | 2.0 |
| assets | ||||||
Charged to income statement | 19.7 | 2.3 | 6.1 | 9.2 | 10.8 | 48.1 |
Released to income statement | (3.4) | (5.7) | (0.4) | (4.9) | (8.0) | (22.4) |
Utilised during the year | (15.7) | (2.1) | (2.7) | (4.4) | (3.9) | (28.8) |
Exchange differences | (4.7) | 0.1 | (0.2) | — | (1.1) | (5.9) |
At 31 December 2024 | 79.8 | 19.8 | 19.8 | 25.5 | 45.4 | 190.3 |
| Analysed as: | ||||||
Current | 46.9 | 5.5 | 8.7 | 5.5 | 42.3 | 108.9 |
Non-current | 32.9 | 14.3 | 11.1 | 20.0 | 3.1 | 81.4 |
79.8 | 19.8 | 19.8 | 25.5 | 45.4 | 190.3 |
2024 | 2023 | |
Capital expenditure contracted but not provided | £m | £m |
Property, plant and equipment | 3.3 | 9.3 |
Intangible assets | 0.9 | 0.4 |
| Carrying amount | Comparison | Carrying amount | Comparison | |||
| (measurement basis) | fair value | (measurement basis) | fair value | |||
| Amortised cost | Fair value | Amortised cost | Fair value | |||
| £m | £m | £m | £m | £m | £m | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Financial assets – current | ||||||
Cash and bank balances 1 | 183.0 | — | 183.0 | 94.4 | — | 94.4 |
| Derivatives designated as FVTPL | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | 0.8 | 0.8 | — | 4.8 | 4.8 |
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | — | — | — | 0.1 | 0.1 |
| Receivables | ||||||
Trade receivables (note 20) 1 | 228.2 | — | 228.2 | 219.1 | — | 219.1 |
| Amounts owed by joint ventures | — | — | — | 1.1 | — | 1.1 |
| and associates (note 20) | ||||||
| Financial liabilities – current | ||||||
| Derivatives designated as FVTPL | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (6.4) | (6.4) | — | (1.6) | (1.6) |
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (0.2) | (0.2) | — | (0.1) | (0.1) |
| Financial liabilities at fair value (Level | ||||||
| 3) | ||||||
Contingent consideration (note 22) | — | (3.2) | (3.2) | — | — | — |
| Contingent liabilities on acquisition | — | (24.9) | (24.9) | — | — | — |
| (note 25) | ||||||
| Financial liabilities at amortised cost | ||||||
Trade payables (note 23) 1 | (92.3) | — | (92.3) | (99.3) | — | (99.3) |
Loans (note 24) | (38.8) | — | (38.0) | (51.0) | — | (50.7) |
| Financial liabilities – non-current | ||||||
| Derivatives designated as FVTPL | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (0.3) | (0.3) | — | — | — |
| Derivative instruments in designated | ||||||
| hedge accounting relationships | ||||||
| (Level 2) | ||||||
Forward foreign exchange contracts | — | (0.3) | (0.3) | — | (0.2) | (0.2) |
| Financial liabilities at fair value (Level | ||||||
| 3) | ||||||
Contingent consideration (note 22) | — | (6.2) | (6.2) | — | — | — |
| Financial liabilities at amortised cost | ||||||
Loans (note 24) | (237.6) | — | (225.2) | (155.2) | — | (138.5) |
| Acquisitions - | |||||||
| revision of | |||||||
| provisional | At 31 | ||||||
| At 1 January | fair value | Unwind of | Cash | Exchange | December | ||
2024 | Acquisitions | estimates | discount | Settlement | differences | 2024 | |
£m | £m | £m | £m | £m | £m | £m | |
| Financial liabilities – current | |||||||
Contingent consideration | — | (2.4) | — | (0.8) | — | — | (3.2) |
Contingent liabilities on acquisition | — | (26.7) | — | — | 1.0 | 0.7 | (24.9) |
| Financial liabilities – non-current | |||||||
Contingent consideration | — | (6.2) | — | (0.1) | — | — | (6.2) |
| Acquisitions - | |||||||
| revision of | |||||||
| provisional | At 31 | ||||||
| At 1 January | fair value | Unwind of | Cash | Exchange | December | ||
2023 | Acquisitions | estimates | discount | Settlement | differences | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
| Financial liabilities – current | |||||||
Contingent consideration | (11.2) | — | 1.0 | — | 10.2 | — |
| Movement in | Movement in | |||
| fair value | fair value of | |||
| of derivatives | derivatives not | |||
| designated | designated | |||
| in hedge | in hedge | |||
| accounting | accounting | 31 December | ||
| 1 January 2024 | relationships | relationships | 2024 | |
£m | £m | £m | £m | |
Forward foreign exchange contracts | 3.0 | (0.4) | (9.0) | (6.4) |
| Movement in | Movement in | |||
| fair value | fair value of | |||
| of derivatives | derivatives not | |||
| designated | designated | |||
| in hedge | in hedge | |||
| accounting | accounting | 31 December | ||
| 1 January 2023 | relationships | relationships | 2023 | |
£m | £m | £m | £m | |
Forward foreign exchange contracts | 2.5 | (0.8) | 1.3 | 3.0 |
| Utilised | Total | ||||
| for bonding | facility | ||||
Currency | Amount | Drawn | facility | available | |
2024 | 2024 | 2024 | 2024 | ||
£m | £m | £m | £m | ||
Syndicated revolving credit facility | Sterling | 350.0 | — | — | 350.0 |
| Utilised | Total | ||||
| for bonding | facility | ||||
Currency | Amount | Drawn | facility | available | |
2023 | 2023 | 2023 | 2023 | ||
£m | £m | £m | £m | ||
Syndicated revolving credit facility | Sterling | 350.0 | — | — | 350.0 |
| On demand or | Between one | Between two | After | |||
| within one year | and two years | and five years | five years | Total | ||
| At 31 December 2024 | Note | £m | £m | £m | £m | £m |
| Trade payables | 22 | 92.3 | — | — | — | 92.3 |
Obligations under leases 1 | 177.8 | 129.4 | 177.4 | 75.3 | 559.9 | |
| 23 | ||||||
Loans 2 | 39.9 | — | 123.7 | 115.6 | 279.2 | |
| 24 | ||||||
Future loan interest | 13.4 | 12.3 | 28.8 | 19.3 | 73.8 | |
| Derivatives settled on gross basis: | ||||||
Outflow | 971.5 | 9.5 | 26.7 | 0.9 | 1,008.6 | |
Inflow | (965.8) | (9.4) | (26.2) | (0.8) | (1,002.2) | |
329.1 | 141.8 | 330.4 | 210.3 | 1,011.6 |
| On demand or | Between one | Between two | After | |||
| within one year | and two years | and five years | five years | Total | ||
| At 31 December 2023 | Note | £m | £m | £m | £m | £m |
| Trade payables | 22 | 99.3 | — | — | — | 99.3 |
Obligations under leases 1 | 149.0 | 119.0 | 158.1 | 45.8 | 471.9 | |
| 23 | ||||||
Loans 2 | 51.9 | 39.2 | 62.8 | 54.9 | 208.8 | |
| 24 | ||||||
Future loan interest | 6.5 | 5.4 | 10.5 | 6.0 | 28.4 | |
| Derivatives settled on gross basis: | ||||||
Outflow | 1,094.7 | 0.7 | — | — | 1,095.4 | |
Inflow | (1,097.9) | (0.4) | — | — | (1,098.3) | |
303.5 | 163.9 | 231.4 | 106.7 | 805.5 |
2024 | 2023 | |
£m | £m | |
Sterling | 9.4 | (15.1) |
US Dollar | (16.4) | 0.9 |
Indian Rupee | 7.0 | 14.2 |
| Pre-tax profits | Equity gain/ | Pre-tax profits | Equity gain/ | |
| gain/(loss) | (loss) | gain/(loss) | (loss) | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
US Dollar | (0.9) | (1.7) | (1.0) | 0.1 |
Euro | (0.1) | — | — | — |
Indian Rupee | — | 0.7 | — | 1.4 |
(1.0) | (1.0) | (1.0) | 1.5 |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Financial assets | £m | £m | % | £m | £m | % |
Cash and cash equivalents | 183.0 | — | 4.1 | 94.4 | — | 4.3 |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Financial assets | £m | £m | % | £m | £m | % |
US Dollar loans | — | 279.2 | 4.9 | — | 208.8 | 4.0 |
— | 279.2 | — | — | 208.8 | — |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | (183.0) | (94.4) |
Loans | 276.4 | 206.2 |
Obligations under leases | 530.0 | 453.7 |
Equity | 842.5 | 1,033.7 |
Capital | 1,465.9 | 1,599.2 |
2024 | 2023 | |
Recognised in the income statement | £m | £m |
Current service cost – employer | 7.1 | 5.3 |
Administrative expenses and taxes | 1.7 | 2.0 |
Recognised in arriving at operating profit | 8.8 | 7.3 |
Interest income on scheme assets – employer | (47.5) | (50.4) |
Interest cost on scheme liabilities – employer | 45.6 | 47.3 |
Finance income | (1.9) | (3.1) |
Total recognised in the income statement | 6.9 | 4.2 |
2024 | 2023 | |
| Included within the SOCI | £m | £m |
Actual return on scheme assets | (60.7) | 41.4 |
Less: interest income on scheme assets | (47.4) | (50.4) |
Net return on scheme assets | (108.1) | (9.0) |
Effect of changes in demographic assumptions | 2.1 | 24.3 |
Effect of changes in financial assumptions | 63.9 | (22.7) |
Effect of experience adjustments | 3.4 | (21.7) |
Remeasurements | (38.7) | (29.1) |
Change in franchise adjustment | — | (1.8) |
Change in members’ share | — | (1.2) |
Actuarial loss on reimbursable rights | — | (3.0) |
Total recognised in the SOCI | (38.7) | (32.1) |
| Present value of | Present value of | |||||
| Fair value of | scheme | Fair value of | scheme | |||
| scheme assets | liabilities | Surplus/(deficit) | scheme assets | liabilities | Surplus/(deficit) | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
SPLAS 1 | 822.8 | (810.0) | 12.8 | 917.0 | (886.5) | 30.5 |
ORS | 83.2 | (93.9) | (10.7) | 68.5 | (80.5) | (12.0) |
RPS | 58.4 | (57.4) | 1.0 | 66.7 | (60.8) | 5.9 |
Other Schemes in surplus | 4.0 | (2.6) | 1.4 | 3.8 | (2.8) | 1.0 |
Other schemes in deficit | 1.1 | (1.6) | (0.5) | 1.1 | (2.0) | (0.9) |
Net retirement benefit asset 2 | 969.5 | (965.5) | 4.0 | 1,057.1 | (1,032.6) | 24.5 |
Restated 1 | ||
2024 | 2023 | |
Scheme assets at fair value | £m | £m |
| Fair value of scheme assets - SPLAS | ||
Buy and maintain credit | 17.8 | 55.8 |
Short-dated credit | 31.9 | 30.5 |
Asset backed securities | 38.0 | 12.0 |
LDIs | 181.7 | 235.8 |
Private debt | 143.5 | 145.0 |
Amounts held by insurance companies | 385.8 | 430.3 |
Cash and other | 24.1 | 7.6 |
Fair value of scheme assets - SPLAS | 822.8 | 917.0 |
Pooled investment funds - RPS | 58.4 | 66.7 |
Amounts held by insurance companies - ORS | 83.2 | 68.5 |
Fair value of assets - Other schemes | 5.1 | 4.9 |
Total fair value of scheme assets 2 | 969.5 | 1,057.1 |
| Present value | Present value | |||||
| Fair value of | of scheme | Surplus/ | Fair value of | of scheme | Surplus/ | |
| scheme assets | liabilities | (deficit) | scheme assets | liabilities | (deficit) | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 1,057.1 | (1,032.6) | 24.5 | 1,059.7 | (1,011.9) | 47.8 |
Current service cost – employer | — | (7.1) | (7.1) | — | (5.3) | (5.3) |
Administration expenses – employer | (1.7) | — | (1.7) | (2.0) | — | (2.0) |
Net interest on scheme assets and liabilities | 47.5 | (45.6) | 1.9 | 50.4 | (47.3) | 3.1 |
Total recognised in the income statement | 45.8 | (52.7) | (6.9) | 48.4 | (52.6) | (4.2) |
Return of plan assets | (108.1) | — | (108.1) | (9.0) | — | (9.0) |
| Effect of changes in demographic | — | 2.1 | 2.1 | — | 24.3 | 24.3 |
| assumptions | ||||||
Effect of changes in financial assumptions | — | 63.9 | 63.9 | — | (22.7) | (22.7) |
Effect of experience adjustments | — | 3.4 | 3.4 | — | (21.7) | (21.7) |
Total recognised in the SOCI | (108.1) | 69.4 | (38.7) | (9.0) | (20.1) | (29.1) |
Contributions by employer | 24.2 | — | 24.2 | 10.5 | — | 10.5 |
| Total recognised in the cash flow | 24.2 | — | 24.2 | 10.5 | — | 10.5 |
| statement | ||||||
Contributions by employees | 6.0 | (6.0) | — | 5.1 | (4.9) | 0.2 |
Current service cost – employees | — | — | — | — | (0.3) | (0.3) |
Net Interest cost – employee | — | — | — | 0.1 | (0.1) | — |
Change in member share | 6.0 | (6.0) | — | 5.2 | (5.3) | (0.1) |
Benefits paid | (54.4) | 54.4 | — | (50.3) | 50.3 | — |
Insurance premiums for risk benefits | (2.5) | 2.5 | — | (2.0) | 2.0 | — |
Transfer in of accrued benefits | 5.6 | (5.6) | — | 4.1 | (4.1) | — |
Transfer out of benefits | — | — | — | (12.2) | 12.2 | — |
Foreign exchange | (4.2) | 5.1 | 0.9 | 2.7 | (3.1) | (0.4) |
Other movements | (55.5) | 56.4 | 0.9 | (57.7) | 57.3 | (0.4) |
At 31 December | 969.5 | (965.5) | 4.0 | 1,057.1 | (1,032.6) | 24.5 |
2024 | 2023 | |
Significant actuarial assumptions | % | % |
Discount rate | 5.50 | 4.80 |
Rate of salary increases | 3.05 | 2.85 |
RPI Inflation | 3.15 | 3.05 |
CPI Inflation - pre-retirement | 2.55 | 2.35 |
2024 | 2023 | |
Post-retirement mortality 1 | years | years |
Current pensioners at 65 – male | 20.8 | 20.9 |
Current pensioners at 65 – female | 23.6 | 23.6 |
Future pensioners at 65 – male | 22.8 | 22.8 |
Future pensioners at 65 – female | 25.7 | 25.6 |
2024 | 2023 | |
Increase/(decrease) in defined benefit obligation of SPLAS | £m | £m |
Discount rate – 1.0% increase | (79.8) | (93.8) |
Discount rate – 1.0% decrease | 96.1 | 114.1 |
Inflation – 1.0% increase | 57.6 | 74.1 |
Inflation – 1.0% decrease | (53.7) | (69.1) |
Rate of salary increase – 1.0% increase | 1.1 | 1.5 |
Rate of salary increase – 1.0% decrease | (1.0) | (1.3) |
Mortality – one-year age rating | 23.3 | 26.6 |
2024 | 2023 | ||
Issued and fully paid | £m | £m | |
1,023,855,243 | (2023: 1,103,545,966) ordinary shares of 2p each | 20.5 | 22.1 |
2024 | 2023 | |
Number | Number | |
Number of shares at 1 January | 1,103,545,966 | 1,218,008,788 |
Shares cancelled | (79,690,723) | (114,462,822) |
Number of shares 31 December | 1,023,855,243 | 1,103,545,966 |
2024 | 2023 | |
£m | £m | |
At 1 January and 31 December | 463.1 | 463.1 |
| Retirement | ||||||||
| benefit | Share-based | Capital | ||||||
| obligations | payment | Own shares | Treasury | Hedging | Translation | redemption | Total other | |
| reserve | reserve | reserve | shares | reserve | reserve | reserve | reserves | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (169.9) | 105.5 | (7.7) | (91.2) | 0.3 | 32.6 | 0.5 | (129.9) |
| Total comprehensive | (26.0) | — | — | — | (0.6) | (38.4) | — | (65.0) |
| loss for the year | ||||||||
Shares purchased and held in own share | — | — | (22.9) | — | — | — | — | (22.9) |
| reserve | ||||||||
Shares purchased and held in Treasury | — | — | — | (88.8) | — | — | — | (88.8) |
| Cancellation of shares | 180.0 | 2.3 | 182.3 | |||||
| held in Treasury | ||||||||
Shares transferred to award holders on exercise of share awards | — | (15.6) | 15.6 | — | — | — | — | — |
Expense in relation to share-based payments | — | 13.5 | — | — | — | — | — | 13.5 |
| Tax credit on items taken | — | 0.5 | — | — | — | — | — | 0.5 |
| directly to equity | ||||||||
At 1 January 2024 | (195.9) | 103.9 | (15.0) | — | (0.3) | (5.8) | 2.8 | (110.3) |
| Total comprehensive | (31.0) | — | — | — | (0.3) | (18.6) | — | (49.9) |
| loss for the year | ||||||||
Shares purchased and held in own share | — | — | (22.8) | — | — | — | — | (22.8) |
| reserve | ||||||||
Shares purchased and held in Treasury | — | — | — | (141.3) | — | — | — | (141.3) |
| Cancellation of shares | — | — | — | 141.3 | — | — | 1.6 | 142.9 |
| held in Treasury | ||||||||
Shares transferred to award holders on exercise of share awards | — | (17.0) | 17.1 | — | — | — | — | 0.1 |
Expense in relation to share-based payments | — | 15.2 | — | — | — | — | — | 15.2 |
| Tax credit on items taken | — | 0.7 | — | — | — | — | — | 0.7 |
| directly to equity | ||||||||
At 31 December 2024 | (226.9) | 102.8 | (20.7) | — | (0.6) | (24.4) | 4.4 | (165.4) |
2024 | 2023 | |
£m | £m | |
Long-Term Incentive Plan | 12.3 | 10.7 |
Deferred Bonus Plan | 0.7 | 0.9 |
Equity Settled Bonus Plan | 0.2 | 0.6 |
MyShareSave Plan | 2.0 | 1.3 |
15.2 | 13.5 |
| Number of | Weighted | Number of | Weighted | |
| shares under | average | shares under | average | |
| award | exercise price | award | exercise price | |
2024 | 2024 | 2023 | 2023 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 28,341 | nil | 30,284 | nil |
Granted during the year | 9,290 | nil | 11,305 | nil |
Dividend equivalent granted during the year | 555 | nil | 588 | nil |
Exercised during the year | (8,364) | nil | (9,013) | nil |
Lapsed during the year | (2,768) | nil | (4,823) | nil |
Outstanding at 31 December | 27,054 | nil | 28,341 | nil |
| 2024 | |
Weighted average share price | £1.84 |
Weighted average exercise price | nil |
Expected volatility | 22.5 % |
Average expected life (years) | 2.91 |
Risk-free rate | 3.96 % |
| Number of | Number of | |||
| options or | Weighted | options or | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2024 | 2024 | 2023 | 2023 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 4,357 | 0.02 | 6,455 | 0.02 |
Dividend equivalent granted during the year | — | nil | — | nil |
Exercised during the year | (1,342) | 0.02 | (2,098) | 0.02 |
Lapsed during the year | (37) | 0.02 | — | nil |
Outstanding at 31 December | 2,978 | 0.02 | 4,357 | 0.02 |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2024 | 2024 | 2023 | 2023 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 1,875 | nil | 2,075 | nil |
Granted during the year | 212 | nil | 473 | nil |
Dividend equivalent granted during the year | 17 | nil | 40 | nil |
Exercised during the year | (723) | nil | (613) | nil |
Lapsed during the year | — | nil | (100) | nil |
Outstanding at 31 December | 1,381 | nil | 1,875 | nil |
| same EPS performance conditions as the LTIPs. The fair value of these non-market performance awards is equal to the share price | |
| on the date of grant. No adjustment to the market price is required as the awards accrue dividend equivalents. |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2024 | 2024 | 2023 | 2023 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 1,209 | nil | 1,443 | nil |
Granted during the year | 163 | nil | 361 | nil |
Dividend equivalent granted during the year | 13 | nil | 24 | nil |
Exercised during the year | (347) | nil | (619) | nil |
Outstanding at 31 December | 1,038 | nil | 1,209 | nil |
| awards is equal to the share price on the date of grant. No adjustment to the market price is required as the awards accrue dividend | |
| equivalents. |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2024 | 2024 | 2023 | 2023 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 10,906 | 1.25 | 5,536 | 1.26 |
Granted during the year | 6,349 | 1.42 | 6,306 | 1.25 |
Exercised during the year | (124) | 1.26 | (28) | 1.26 |
Lapsed during the year | (1,494) | 1.26 | (908) | 1.26 |
Outstanding at 31 December | 15,637 | 1.32 | 10,906 | 1.25 |
| 2024 | |
Weighted average share price | £1.79 |
Exercise price | £1.42 |
Expected volatility | 23.0% |
Dividend yield | 3.0% |
Expected life (years) | 3.68 |
Risk-free rate | 4.5% |
| Current | Non-current | Current | Non-current | |||
| Transactions | outstanding | outstanding | Transactions | outstanding | outstanding | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
| Sale of goods and services | ||||||
Joint ventures | 20.2 | (0.2) | — | 15.4 | 1.1 | — |
Other Loan to joint venture | 10.0 | — | — | — | 10.0 | — |
Dividends received – joint ventures | 30.8 | — | — | 21.1 | — | — |
| Receivable from consortium for tax – joint | 9.6 | 9.4 | 10.1 | 9.9 | 3.7 | 9.4 |
| ventures | ||||||
Total | 70.6 | 9.2 | 10.1 | 46.4 | 14.8 | 9.4 |
| trading, are unsecured and will be settled in cash. In the year ended 31 December 2023 there was a loan receivable balance from | |
| VIVO; this was repaid in year. | |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 8.3 | 7.7 |
Post-employment benefits | 0.3 | 0.3 |
Termination benefits | 0.1 | 0.2 |
Share-based payment expense | 4.9 | 4.1 |
13.6 | 12.3 |
2024 | 2023 | |
£m | £m | |
Salaries, fees, bonuses and benefits in kind | 3.5 | 3.1 |
Amounts receivable under long-term incentive schemes | 2.8 | 2.5 |
Gains on exercise of share awards | 1.9 | 0.9 |
8.2 | 6.5 |
| 2024 | 2023 | |||||
| Non- | Non- | |||||
| 2024 | underlying | 2024 | 2023 | underlying | 2023 | |
| Underlying | items | Reported | Underlying | items | Reported | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
Profit before tax | 240.4 | (143.4) | 97.0 | 224.1 | 22.9 | 247.0 |
Net finance costs | 33.1 | — | 33.1 | 24.6 | — | 24.6 |
Operating profit for the year | 273.5 | (143.4) | 130.1 | 248.7 | 22.9 | 271.6 |
| Adjustments for: | ||||||
Share of profits in joint ventures and associates | (22.8) | — | (22.8) | (29.0) | — | (29.0) |
Share-based payment expense | 15.2 | — | 15.2 | 13.5 | — | 13.5 |
Impairment of intangible assets | — | 2.0 | 2.0 | 0.1 | 8.1 | 8.2 |
Amortisation of intangible assets | 8.3 | 26.9 | 35.2 | 7.7 | 22.8 | 30.5 |
Impairment of goodwill | — | 114.5 | 114.5 | — | — | — |
| (Reversal of impairment)/Impairment | (0.4) | — | (0.4) | 0.6 | — | 0.6 |
| of property, plant and equipment | ||||||
Net impairment of right of use assets | 0.2 | — | 0.2 | 0.7 | — | 0.7 |
Depreciation of property, plant and equipment | 17.2 | — | 17.2 | 17.3 | — | 17.3 |
Depreciation of right of use assets | 141.5 | — | 141.5 | 125.4 | — | 125.4 |
Loss/(profit) on disposal of intangible assets | 0.7 | — | 0.7 | (0.8) | — | (0.8) |
(Profit)/Loss on early termination of leases | 0.1 | — | 0.1 | 0.6 | — | 0.6 |
| Profit on disposal of property, plant | (0.3) | — | (0.3) | (0.6) | — | (0.6) |
| and equipment | ||||||
Other non-cash movements | — | — | — | (1.5) | — | (1.5) |
(Decrease)/increase in provisions | (3.1) | — | (3.1) | 12.6 | (44.6) | (32.0) |
Total non-cash items | 156.6 | 143.4 | 300.0 | 146.6 | (13.7) | 132.9 |
Operating cash inflow before movements in working capital | 430.1 | — | 430.1 | 395.3 | 9.2 | 404.5 |
(Increase) in inventories | (0.7) | — | (0.7) | (2.4) | 0.1 | (2.3) |
(Increase)/decrease in receivables | (1.9) | — | (1.9) | 63.1 | — | 63.1 |
Decrease/(increase) in payables | 32.9 | — | 32.9 | (30.7) | — | (30.7) |
Movements in working capital | 30.3 | — | 30.3 | 30.0 | 0.1 | 30.1 |
Cash generated by operations | 460.4 | — | 460.4 | 425.3 | 9.3 | 434.6 |
Tax paid | (41.3) | — | (41.3) | (41.1) | — | (41.1) |
Non-cash R&D credit/(expenditure) | 0.3 | — | 0.3 | (0.4) | — | (0.4) |
| Net cash inflow from operating | 419.4 | — | 419.4 | 383.8 | 9.3 | 393.1 |
| activities |