| Non- | Non- | ||||||
| underlying | underlying | ||||||
| Underlying | items | Reported | Underlying | items | Reported | ||
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
For the year ended 31 December | Note | £m | £m | £m | £m | £m | £m |
Revenue | 7 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | |||
Exceptional item - Goodwill impairment | 8 | ( | ( | ||||
Profit on disposal of a subsidiary | 8 | ||||||
| Amortisation and impairment of intangibles | 8 | ( | ( | ( | ( | ||
| arising on acquisition | |||||||
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 | ( | ( | |||||
Total 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 |
2025 | 2024 | ||
Note | £m | £m | |
Profit for the year 1 | |||
| 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 1 | 5 | ||
Remeasurements of post-employment benefit obligations 2 | 29 | ( | ( |
Income tax relating to components of other comprehensive income that will not be 2 | 13 | ||
reclassified subsequently to profit or loss | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Net exchange loss on translation of foreign operations 3 | ( | ( | |
Net exchange on disposal of foreign operations 3 | ( | ||
Fair value loss/(gain) on cash flow hedges during the year 4 | ( | ||
Tax relating to hedging that may be reclassified 4 | 13 | ( | |
Total other comprehensive loss for the year | ( | ( | |
Total comprehensive income/(loss) 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 2024 | ( | ( | ||||
| Total comprehensive income/(loss) | ||||||
for the year | ( | ( | ||||
Dividends paid | ( | ( | ||||
Shares purchased and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury until cancelled | ( | ( | ||||
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 | ( | |||||
| Total comprehensive income/(loss) | ||||||
for the year | ( | |||||
Dividends paid | ( | ( | ||||
Shares purchased and held in own share reserve | ( | ( | ||||
| Shares committed to be purchased | ||||||
and held in own share reserve | ( | ( | ||||
Shares purchased and held in Treasury until cancelled | ( | ( | ||||
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 | ||
2025 | 2024 | ||
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 | ||
Contract assets | 20 | ||
Trade and other receivables | 20 | ||
Derivative financial instruments | 28 | ||
Deferred tax assets | 14 | ||
Retirement benefit assets | 29 | ||
| Current assets | |||
Inventories | 19 | ||
Contract assets | 20 | ||
Trade and other receivables | 20 | ||
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 | ||
2025 | 2024 | ||
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 |
2025 | 2024 | ||
| Note | £m | £m | |
Net cash inflow from operating activities | 35 | ||
| Investing activities | |||
Interest received | |||
Dividends received from joint ventures and associates | 5 | ||
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 subsidiary, net of cash disposed | 8 | ( | |
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 | 23 | ( | ( |
Cash movements on finance related derivatives | 12 | ( | ( |
Dividends paid to shareholders | ( | ( | |
| 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 | |
Annual Improvements to IFRS Accounting Standards (Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 andIAS 7) 2 | 1 January 2026 |
Classification and Measurement of Financial Instrument (Amendments to IFRS 9 and IFRS 7) 2 | 1 January 2026 |
Contracts Referencing Nature-dependent Electricity (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 2025 | £m | £m | £m | £m | £m | £m |
Revenue | 2,582.1 | 1,463.2 | 654.6 | 176.9 | — | 4,876.8 |
| Result | ||||||
Underlying operating profit/(loss) | 148.9 | 143.5 | 24.0 | 12.6 | (57.4) | 271.6 |
| Amortisation and impairment of intangibles | (10.2) | (19.8) | — | — | — | (30.0) |
| arising on acquisition | ||||||
Profit on disposal of subsidiary | — | — | 4.7 | — | — | 4.7 |
Operating profit/(loss) | 138.7 | 123.7 | 28.7 | 12.6 | (57.4) | 246.3 |
Net finance cost | (44.8) | |||||
Profit before tax | 201.5 | |||||
Tax charge | (55.9) | |||||
Tax on exceptional items | — | |||||
Profit for the year | 145.6 | |||||
| Supplementary information | ||||||
Staff costs | 1,167.6 | 618.8 | 450.6 | 38.9 | 35.6 | 2,311.5 |
Share of profits in joint ventures and associates, net of interest and tax | 26.7 | — | — | 2.1 | — | 28.8 |
Total depreciation and impairment of plant, property and equipment and right of use | (154.5) | (22.5) | (7.5) | (1.1) | (0.3) | (185.9) |
| assets | ||||||
Amortisation and impairment of intangible assets | (6.7) | (0.9) | (1.1) | (0.1) | — | (8.8) |
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 | ||||||
items) | (13.4) | (15.5) | — | — | — | (28.9) |
Exceptional item — 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 | ||||||
Staff costs | 1,061.2 | 576.7 | 540.9 | 57.0 | 27.5 | 2,263.3 |
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 | ||||||
assets | (129.4) | (19.3) | (8.8) | (1.7) | 0.7 | (158.5) |
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 | |
| As at 31 December 2025 | £m | £m | £m | £m | £m | £m |
| Segment assets | ||||||
Interests in joint ventures and associates | 28.9 | — | — | 5.2 | — | 34.1 |
Other segment assets 1 | 1,061.4 | 1,069.2 | 93.5 | 59.5 | 45.8 | 2,329.4 |
Total segment assets | 1,090.3 | 1,069.2 | 93.5 | 64.7 | 45.8 | 2,363.5 |
Unallocated assets 2 | 432.5 | |||||
Consolidated total assets | 2,796.0 | |||||
| Segment liabilities | ||||||
Segment liabilities | (948.1) | (190.9) | (178.6) | (48.4) | (87.3) | (1,453.3) |
Unallocated liabilities 2 | (469.1) | |||||
Consolidated total liabilities | (1,922.4) | |||||
| Supplementary information | ||||||
Additions to non-current assets 3 | 147.9 | 254.5 | 6.1 | 2.6 | 0.1 | 411.2 |
Segment non-current assets | 784.1 | 854.4 | 27.3 | 24.1 | 10.5 | 1,700.4 |
Unallocated non-current assets | 208.8 |
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 4 | 24.7 | — | — | 0.4 | — | 25.1 |
Other segment assets 1 | 1,052.2 | 886.7 | 136.1 | 68.6 | 52.7 | 2,196.3 |
Total segment assets | 1,076.9 | 886.7 | 136.1 | 69.0 | 52.7 | 2,221.4 |
Unallocated assets 2 | 438.9 | |||||
Consolidated total assets | 2,660.3 | |||||
| Segment liabilities | ||||||
Segment liabilities | (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 5 | 824.2 | 686.5 | 32.4 | 22.8 | — | 1,565.9 |
Unallocated non-current assets | 230.2 |
| 2025 | 2024 | |
| Name of entity | £m | £m |
Merseyrail Services Holding Company Limited (Merseyrail) - 50% ownership interest 1 | 13.2 | 9.7 |
VIVO Defence Services Limited (VIVO) - 50% ownership interest 2 | 15.7 | 14.9 |
Other joint ventures and associates 3 | 5.2 | 0.5 |
34.1 | 25.1 |
2025 | 2024 | |
£m | £m | |
Investments in joint ventures and associates - At 1 January | 25.1 | 32.1 |
Addition 1 | 2.4 | 0.2 |
| Share of profit from continuing operations | ||
Merseyrail | 11.5 | 10.9 |
Vivo | 15.0 | 11.9 |
Other joint ventures and associates | 2.3 | — |
Total share of profit from continuing operations | 28.8 | 22.8 |
| Share of other comprehensive income | ||
Merseyrail | 0.7 | 0.7 |
Total share of other comprehensive income | 0.7 | 0.7 |
| Dividends | ||
Merseyrail | (8.5) | (14.1) |
Vivo | (14.2) | (16.7) |
Other joint ventures and associates | (0.2) | — |
Total dividends | (22.9) | (30.8) |
Foreign Exchange | — | 0.1 |
Investments in joint ventures and associates - At 31 December | 34.1 | 25.1 |
VIVO | Merseyrail | VIVO | Merseyrail | |
2025 | 2025 | 2024 | 2024 | |
Summarised balance sheet (100%) | £m | £m | £m | £m |
Non-current assets | 8.2 | 40.8 | 13.0 | 53.9 |
| Current assets | ||||
Cash and cash equivalents | 61.3 | 57.0 | 46.9 | 52.4 |
Other current assets | 152.9 | 40.7 | 166.0 | 28.2 |
Total current assets | 214.2 | 97.7 | 212.9 | 80.6 |
| Current liabilities | ||||
| Current financial liabilities (excluding trade payables | ||||
and provisions) | (8.5) | (28.0) | (14.3) | (25.4) |
Other current liabilities | (173.1) | (61.2) | (159.5) | (53.6) |
Total current liabilities | (181.6) | (89.2) | (173.8) | (79.0) |
| Non-current financial liabilities (excluding trade payables | ||||
and provisions) | (8.4) | (22.6) | (16.3) | (36.0) |
Other non-current liabilities | — | (0.2) | (0.1) | (0.2) |
Total non-current liabilities | (8.4) | (22.8) | (16.4) | (36.2) |
Net assets | 32.4 | 26.5 | 35.7 | 19.3 |
Carrying amount of investment | 15.7 | 13.2 | 14.9 | 9.7 |
VIVO | Merseyrail | VIVO | Merseyrail | |
2025 | 2025 | 2024 | 2024 | |
Summarised income statement (100%) | £m | £m | £m | £m |
Revenue | 822.8 | 227.9 | 917.8 | 215.0 |
Operating profit | 41.7 | 31.7 | 47.0 | 29.6 |
Net finance income/(cost) | 1.5 | (0.7) | 0.5 | (0.9) |
Tax charge | (10.8) | (8.0) | (11.8) | (6.9) |
Profit from operations | 32.4 | 23.0 | 35.7 | 21.8 |
Other comprehensive income | 0.0 | 1.4 | 0.0 | 1.4 |
Total comprehensive income | 32.4 | 24.4 | 35.7 | 23.2 |
VIVO | Merseyrail | Others | Total | VIVO | Merseyrail | Others | Total | |
2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
Summarised income statement (Group proportion) | £m | £m | £m | £m | £m | £m | £m | £m |
Revenue | 370.6 | 114.0 | 30.1 | 514.7 | 395.1 | 107.5 | 1.9 | 504.5 |
Operating profit | 19.2 | 15.8 | 2.5 | 37.5 | 15.8 | 14.8 | — | 30.6 |
Net finance income/(cost) | 0.8 | (0.3) | — | 0.5 | 0.3 | (0.4) | — | (0.1) |
Tax charge | (5.0) | (4.0) | (0.2) | (9.2) | (4.2) | (3.5) | — | (7.7) |
Profit from operations | 15.0 | 11.5 | 2.3 | 28.8 | 11.9 | 10.9 | — | 22.8 |
Other comprehensive income | — | 0.7 | — | 0.7 | — | 0.7 | — | 0.7 |
Total comprehensive income | 15.0 | 12.2 | 2.3 | 29.5 | 11.9 | 11.6 | — | 23.5 |
| 2025 | |
| £m | |
MT&S – Enterprise value 1 | 241.6 |
| MT&S – Provisional working capital and completion account finalisation | 3.7 |
| MT&S – Acquisition date fair value of consideration transferred | 245.3 |
| Climatize – Contingent consideration on acquisition | 2.5 |
| Acquisition of business, net of cash acquired | 247.8 |
| MT&S | |
| £m | |
Other intangible assets 1 | 89.3 |
| Property, plant and equipment | 2.2 |
Right of use assets 2 | 6.4 |
| Deferred tax asset | 0.3 |
Contract assets, trade and other receivables 3 | 20.4 |
| Contract liabilities, trade and other payables | (6.5) |
| Provisions | (1.2) |
Lease obligations 2 | (6.4) |
Net assets acquired 4 | 104.5 |
Goodwill 5 | 140.8 |
| Acquisition date fair value of consideration transferred | 245.3 |
UK&E | North America | Asia Pacific | Middle East | Total | |
| Year ended 31 December 2025 | £m | £m | £m | £m | £m |
| Key sectors | |||||
Defence | 426.9 | 1,084.4 | 183.0 | 31.9 | 1,726.2 |
Justice & Immigration | 1,400.1 | — | 189.1 | — | 1,589.2 |
Transport | 124.3 | 67.5 | 20.0 | 67.2 | 279.0 |
Health & Other Facilities Management | 229.3 | — | 149.7 | 54.6 | 433.6 |
Citizen Services | 401.5 | 311.3 | 112.8 | 23.2 | 848.8 |
2,582.1 | 1,463.2 | 654.6 | 176.9 | 4,876.8 | |
| Timing of revenue recognition | |||||
| Revenue recognised from performance obligations | |||||
satisfied in previous periods | 5.6 | — | 0.3 | — | 5.9 |
Revenue recognised at a point in time | 19.2 | — | 0.1 | — | 19.3 |
Products and services transferred over time | 2,557.3 | 1,463.2 | 654.2 | 176.9 | 4,851.6 |
2,582.1 | 1,463.2 | 654.6 | 176.9 | 4,876.8 |
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 | |||||
satisfied in previous periods | 4.8 | — | — | — | 4.8 |
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 1 | Asia Pacific | Middle East | Total | |
£m | £m | £m | £m | £m | |
Within 1 year (2026) | 2,392.1 | 815.0 | 456.1 | 90.7 | 3,753.9 |
Between 2-5 years (2027-2030) | 5,363.6 | 345.9 | 687.4 | 205.7 | 6,602.6 |
5 years and beyond (2031+) | 3,197.3 | 28.1 | 890.8 | 4.3 | 4,120.5 |
10,953.0 | 1,189.0 | 2,034.3 | 300.7 | 14,477.0 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Exceptional item — Goodwill impairment | — | (114.5) |
Amortisation of customer relationship intangibles | (28.9) | (26.9) |
Impairment of customer relationship intangibles | (1.1) | (2.0) |
Amortisation and impairment of intangible assets arising on acquisition | (30.0) | (28.9) |
Profit on disposal of subsidiary | 4.7 | — |
Total non-underlying items before tax | (25.3) | (143.4) |
Non-underlying tax (charge)/credit 1 | (4.3) | 7.9 |
Total non-underlying items net of tax | (29.6) | (135.5) |
Hong Kong | Khadamat | Total | |
Year ended 31 December 2025 | £m | £m | £m |
| Property, plant and equipment | (0.8) | (0.1) | (0.9) |
| Right of use assets | (0.2) | — | (0.2) |
| Inventories | — | (0.3) | (0.3) |
| Contract assets, trade and other receivables | (5.0) | (5.9) | (10.9) |
| Cash and cash equivalents | (6.4) | (5.9) | (12.3) |
| Contract liabilities, trade and other payables | 6.8 | 8.8 | 15.6 |
| Provisions | 3.7 | 0.5 | 4.2 |
| Corporation tax liabilities | — | 0.5 | 0.5 |
| Net assets disposed | (1.9) | (2.4) | (4.3) |
| Consideration | 9.4 | 2.4 | 11.8 |
| Foreign exchange loss from translation reserve | (0.5) | — | (0.5) |
| Cost of disposal | (2.3) | — | (2.3) |
| Profit on disposal of subsidiary | 4.7 | — | 4.7 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Research and development costs | 0.1 | 0.1 |
Profit on disposal of property, plant and equipment | (0.6) | (0.3) |
(Profit)/loss on early termination of leases | (0.6) | 0.1 |
Loss on disposal of intangible assets | — | 0.7 |
Depreciation and impairment of property, plant and equipment (note 18) | 18.5 | 16.8 |
Depreciation and impairment of right of use assets (note 18) | 167.4 | 141.7 |
Impairment of goodwill (note 17) | — | 114.5 |
Amortisation and impairment of intangible assets – arising on acquisition (note 17) | 30.0 | 28.9 |
Amortisation and impairment of intangible assets | 8.8 | 8.3 |
Staff costs (note 10) | 2,325.1 | 2,278.5 |
Allowance for doubtful debts (credited)/charged to income statement | (1.3) | 1.0 |
Net foreign exchange charge | 0.3 | 0.7 |
Movement on non-designated hedges and reclassified cash flow hedges | 0.9 | 0.4 |
Lease payments recognised through operating profit 1 | 2.8 | 3.0 |
Operating lease income from sub-leases | (0.5) | (2.0) |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Fees payable to the Company’s Auditor for the audit of the Company’s annual accounts | 2.9 | 5.4 |
| 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 | 3.7 | 1.6 |
Total audit fees | 6.6 | 7.0 |
– Audit-related assurance services | 0.4 | 0.6 |
– Other non-audit services | — | — |
Total non-audit fees | 0.4 | 0.6 |
2025 | 2024 | |
| Year ended 31 December | Number | Number |
UK & Europe | 26,293 | 24,702 |
North America | 9,395 | 8,681 |
Asia Pacific | 10,650 | 12,825 |
Middle East | 1,204 | 1,453 |
Unallocated 1 | 121 | 128 |
47,789 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Wages and salaries | 2,008.9 | 1,987.2 |
Social security costs | 198.1 | 170.5 |
Other pension costs (note 29) | 104.5 | 105.6 |
2,311.5 | 2,263.3 | |
Share-based payment expense (note 33) | 13.6 | 15.2 |
2,325.1 | 2,278.5 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Interest receivable on loans and deposits | 5.7 | 5.3 |
Net interest receivable on retirement benefit obligations (note 29) | 0.8 | 1.9 |
| Movement in discount on other debtors | 0.3 | 0.5 |
6.8 | 7.7 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
Interest payable on lease liabilities | 22.9 | 19.9 |
Interest payable on loans | 23.9 | 14.7 |
Facility fees and other charges | 2.7 | 2.7 |
49.5 | 37.3 | |
Movement in discount on contingent consideration | 0.8 | 0.9 |
Movement in discount on other creditors | 0.4 | 0.5 |
Foreign exchange on financing activities 1 | 0.9 | 2.1 |
51.6 | 40.8 |
| Non-underlying | Non-underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
| Current income tax | ||||||
Current income tax charge/(credit) | 45.1 | (7.1) | 38.0 | 53.3 | (4.0) | 49.3 |
Adjustments in respect of prior years | (4.0) | — | (4.0) | 0.4 | — | 0.4 |
Pillar Two taxes 1 | ||||||
Current year charge | 0.3 | — | 0.3 | — | — | — |
Adjustments in respect of prior years | 0.2 | — | 0.2 | — | — | — |
| Deferred tax | ||||||
Current year charge/(credit) | 10.7 | 16.3 | 27.0 | 5.3 | (3.9) | 1.4 |
Adjustments in respect of prior years | (0.7) | (4.9) | (5.6) | 1.4 | — | 1.4 |
51.6 | 4.3 | 55.9 | 60.4 | (7.9) | 52.5 |
| Non-underlying | Non-underlying | |||||
| Underlying | items | Reported | Underlying | items | Reported | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Year ended 31 December | £m | £m | £m | £m | £m | £m |
Profit before tax | 226.8 | (25.3) | 201.5 | 240.4 | (143.4) | 97.0 |
| Tax calculated at a rate of 25.0% | 56.7 | (6.3) | 50.4 | 60.1 | (35.8) | 24.3 |
| (2024: 25.0%) | ||||||
Non-deductible expenses and non- 1 | 2.3 | (2.5) | (0.2) | 2.1 | 28.6 | 30.7 |
taxable income | ||||||
Unprovided deferred tax | 2.0 | 15.7 | 17.7 | 0.6 | — | 0.6 |
Overseas rate differences | 1.0 | 2.3 | 3.3 | (0.6) | (0.7) | (1.3) |
Adjustments in respect of prior years | (4.7) | (4.9) | (9.6) | 1.4 | — | 1.4 |
| Adjustments in respect of equity | (7.2) | — | (7.2) | (5.7) | — | (5.7) |
| accounted investments | ||||||
Withholding tax | 1.0 | — | 1.0 | 2.5 | — | 2.5 |
Pillar Two taxes | 0.5 | — | 0.5 | — | — | — |
Tax charge/(credit) | 51.6 | 4.3 | 55.9 | 60.4 | (7.9) | 52.5 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Taken to retirement benefit obligations reserve | 1.6 | 2.4 |
| Deferred tax | ||
Relating to cash flow hedges | (0.2) | 0.1 |
Taken to retirement benefit obligations reserve | 3.6 | 5.3 |
5.0 | 7.8 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
| Current tax | ||
Recorded in share-based payment reserve | 1.2 | 1.1 |
| Deferred tax | ||
Recorded in share-based payment reserve | 3.8 | (0.4) |
5.0 | 0.7 |
2025 | 2024 | |
Year ended 31 December | £m | £m |
At 1 January – asset | (177.7) | (184.8) |
Income statement charge | 21.4 | 2.8 |
Items recognised in equity and in other comprehensive income | (7.2) | (5.0) |
Arising on acquisition | (0.3) | 4.7 |
Exchange differences | (3.3) | 4.6 |
At 31 December – asset | (167.1) | (177.7) |
| 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 2025 | 51.8 | 15.1 | (16.7) | (38.5) | 1.6 | (0.7) | (0.2) | (155.5) | (34.6) | (177.7) |
| (Credited)/charged | ||||||||||
| to income statement | ||||||||||
(note 13a) | (5.0) | (1.6) | 1.6 | 9.9 | (0.1) | (0.4) | — | 4.8 | 12.2 | 21.4 |
Arising on acquisition of a subsidiary | — | 1.6 | (1.6) | — | — | — | — | — | (0.3) | (0.3) |
Items recognised in equity and in other comprehensive income (notes 13b | ||||||||||
and 13c) | — | — | — | (3.8) | (3.6) | — | 0.2 | — | — | (7.2) |
| Exchange | ||||||||||
differences | (4.2) | (0.5) | 0.6 | 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | (0.2) | (3.3) |
| 31 December | ||||||||||
2025 | 42.6 | 14.6 | (16.1) | (31.9) | (2.0) | (0.9) | 0.1 | (150.6) | (22.9) | (167.1) |
| 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) |
| IFRS 16 | ||||||||||
Restatement | — | — | — | — | — | — | — | — | — | — |
| At 1 January | ||||||||||
(Restated) | 29.0 | 15.4 | (17.6) | (36.8) | 7.1 | (1.0) | (0.1) | (157.5) | (23.3) | (184.8) |
| (Credited)/charged | ||||||||||
| to income statement | ||||||||||
(note 13a) | (0.6) | (0.1) | 0.7 | (3.4) | (0.2) | 0.3 | — | 2.0 | 4.1 | 2.8 |
Transfer in temporary | ||||||||||
difference | 17.7 | — | — | — | — | — | — | — | (17.7) | — |
Arising on acquisition of a subsidiary | 4.7 | — | — | — | — | — | — | — | — | 4.7 |
Items recognised in equity and in other comprehensive income (notes 13b | ||||||||||
and 13c) | — | — | — | 0.4 | (5.3) | — | (0.1) | — | — | (5.0) |
| Exchange | ||||||||||
differences | 1.0 | (0.2) | 0.2 | 1.3 | — | — | — | — | 2.3 | 4.6 |
| 31 December | ||||||||||
2024 | 51.8 | 15.1 | (16.7) | (38.5) | 1.6 | (0.7) | (0.2) | (155.5) | (34.6) | (177.7) |
2025 | 2024 | |
£ | £ | |
| Deferred tax liabilities | 41.1 | 52.1 |
| Deferred tax assets | (208.2) | (229.8) |
(167.1) | (177.7) |
2025 | 2024 | |
| Number of shares | millions | millions |
Weighted average number of ordinary shares for the purpose of basic EPS | 1,012.2 | 1,058.9 |
Effect of dilutive potential ordinary shares: Shares under award | 22.5 | 19.2 |
Weighted average number of ordinary shares for the purpose of diluted EPS | 1,034.7 | 1,078.1 |
| Per share | Per share | |||
| Earnings | amount | Earnings | amount | |
2025 | 2025 | 2024 | 2024 | |
Basic EPS | £m | pence | £m | pence |
Earnings for the purpose of basic EPS | 145.6 | 14.38 | 44.2 | 4.17 |
Effect of dilutive potential ordinary shares | — | (0.31) | — | (0.07) |
Diluted EPS | 145.6 | 14.07 | 44.2 | 4.10 |
| Accumulated | |||
| impairment | |||
| Cost | losses | Carrying amount | |
£m | £m | £m | |
1 January 2024 | 1,246.8 | (340.1) | 906.7 |
Arising on 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 |
Acquisitions | 140.8 | — | 140.8 |
Exchange differences | (53.6) | 15.9 | (37.7) |
At 31 December 2025 | 1,368.0 | (438.7) | 929.3 |
| Goodwill | Goodwill | Headroom on | Headroom on | |||
| balance | Exchange | balance | impairment | impairment | ||
| 1 January | differences | 31 December | analysis | analysis | ||
2025 | Acquisitions | 2025 | 2025 | 2025 | 2024 | |
£m | £m | £m | £m | £m | £m | |
UK & Europe | 227.0 | — | 1.8 | 228.8 | 1,704.3 | 1,234.8 |
North America | 568.5 | 140.8 | (38.1) | 671.2 | 1,294.6 | 889.2 |
Asia Pacific | 10.3 | — | — | 10.3 | 31.0 | — |
Middle East | 20.4 | — | (1.4) | 19.0 | 218.7 | 327.0 |
826.2 | 140.8 | (37.7) | 929.3 | 3,248.6 | 2,451.0 |
| Terminal | Terminal | |||
| Discount | Discount | growth | growth | |
| rate | rate | rates | rates | |
| % | % | % | % | |
2025 | 2024 | 2025 | 2024 | |
UK & Europe | 9.8 | 10.1 | 2.0 | 2.1 |
North America | 11.0 | 11.1 | 2.4 | 2.3 |
Asia Pacific | 12.3 | 12.1 | 2.1 | 2.2 |
Middle East | 11.1 | 11.4 | 2.6 | 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 |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software and IT | expenditure | Total | |
£m | £m | £m | £m | |
| Cost | ||||
At 1 January 2025 | 218.1 | 136.1 | 48.1 | 402.3 |
Arising on acquisition | 89.3 | — | — | 89.3 |
Additions - internal development | — | 2.1 | 1.1 | 3.2 |
Additions - external | — | 8.5 | — | 8.5 |
Reclassifications from/to other intangible asset categories | — | (0.6) | 0.6 | — |
Disposals | — | (46.0) | (0.6) | (46.6) |
Exchange differences | (7.8) | (1.5) | (0.2) | (9.5) |
At 31 December 2025 | 299.6 | 98.6 | 49.0 | 447.2 |
| Accumulated amortisation and impairment | ||||
At 1 January 2025 | 143.5 | 114.4 | 43.0 | 300.9 |
Impairment charge | 1.1 | — | — | 1.1 |
Amortisation charge - internal development | — | 1.4 | 2.0 | 3.4 |
Amortisation charge - external | 28.9 | 5.4 | — | 34.3 |
Disposals | — | (46.0) | (0.6) | (46.6) |
Exchange differences | (6.0) | (1.8) | (0.3) | (8.1) |
At 31 December 2025 | 167.5 | 73.4 | 44.1 | 285.0 |
| Net book value | ||||
At 31 December 2025 | 132.1 | 25.2 | 4.9 | 162.2 |
| Acquisition | ||||
related | Other | |||
| Internally | ||||
| generated | ||||
| Customer | development | |||
relationships | Software | 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 |
| 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 2025 | 7.3 | 891.1 | 36.5 | 137.1 | 87.0 | 1,159.0 |
Arising on acquisition | — | 6.4 | 1.8 | 0.4 | — | 8.6 |
Eliminated on disposal | — | (1.0) | — | (2.7) | — | (3.7) |
Impairment | — | — | — | (0.1) | — | (0.1) |
Additions | 1.8 | 116.8 | 3.3 | 16.4 | 23.0 | 161.3 |
Reclassifications between categories | — | — | 0.5 | (0.5) | — | — |
Disposals | (1.5) | (72.7) | (3.8) | (13.3) | (19.3) | (110.6) |
Exchange differences | 0.3 | (1.9) | (1.3) | (2.1) | (0.3) | (5.3) |
At 31 December 2025 | 7.9 | 938.7 | 37.0 | 135.2 | 90.4 | 1,209.2 |
| Accumulated depreciation | ||||||
| and impairment | ||||||
At 1 January 2025 | 3.0 | 414.8 | 24.1 | 97.0 | 48.4 | 587.3 |
Eliminated on disposal | — | (0.8) | — | (1.8) | — | (2.6) |
Charge for the year - impairment | — | 2.1 | — | — | — | 2.1 |
Charge for the year - depreciation | 0.4 | 147.4 | 4.2 | 13.9 | 17.9 | 183.8 |
Reclassifications between categories | — | — | 0.4 | (0.4) | — | — |
Disposals | (1.0) | (65.8) | (3.8) | (9.6) | (16.5) | (96.7) |
Exchange differences | 0.1 | (0.8) | (1.1) | (1.5) | (0.4) | (3.7) |
At 31 December 2025 | 2.5 | 496.9 | 23.8 | 97.6 | 49.4 | 670.2 |
Net book value 2 | ||||||
At 31 December 2025 | 5.4 | 441.8 | 13.2 | 37.6 | 41.0 | 539.0 |
| 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 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 | ||||||
1 January 2024 | 2.9 | 333.8 | 25.0 | 99.9 | 49.5 | 511.1 |
Charge 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 |
2025 | 2024 | |
£m | £m | |
Service spares, supplies, consumables and work in progress | 20.0 | 24.1 |
2025 | 2024 | |
Contract assets: Non-current | £m | £m |
Capitalised mobilisation and phase-in costs | 4.5 | — |
2025 | 2024 | |
Contract assets: Current | £m | £m |
Accrued income and other unbilled receivables | 300.7 | 289.0 |
Capitalised bid costs | 1.5 | 1.8 |
Capitalised mobilisation and phase-in costs | 9.6 | 7.7 |
Other contract assets | 1.2 | 1.5 |
313.0 | 300.0 |
2025 | 2024 | |
Capitalised other contract assets, bid and phase-in costs | £m | £m |
At 1 January | 11.0 | 9.0 |
Additions | 7.7 | 4.2 |
Amortisation | (2.3) | (2.0) |
Reclassification | 0.4 | — |
Exchange differences | — | (0.2) |
At 31 December | 16.8 | 11.0 |
2025 | 2024 | |
Trade and other receivables: Non-current | £m | £m |
Prepayments | 2.3 | 5.0 |
Long-term employee compensation plan receivable 1 | 14.8 | 14.9 |
Other receivables | 4.6 | 6.4 |
21.7 | 26.3 |
2025 | 2024 | |
Trade and other receivables: Current | £m | £m |
Trade receivables | 209.9 | 228.2 |
Prepayments | 75.2 | 55.0 |
Amounts owed by joint ventures and associates | 1.1 | — |
Other receivables | 41.5 | 48.3 |
Insurance receivables | 2.4 | — |
330.1 | 331.5 |
2025 | 2024 | |
Ageing of trade receivables | £m | £m |
Not due | 166.7 | 183.4 |
Overdue by less than 30 days | 20.9 | 29.2 |
Overdue by between 30 and 60 days | 9.9 | 8.4 |
Overdue by more than 60 days | 15.9 | 12.0 |
Allowance for doubtful debts | (3.5) | (4.8) |
209.9 | 228.2 |
2025 | 2024 | |
Movements on the Group allowance for doubtful debts | £m | £m |
At 1 January | 4.8 | 2.8 |
Arising on acquisition | — | 1.5 |
Net (releases)/charges to income statement | (1.3) | 1.0 |
Utilised | — | (0.1) |
Exchange differences | — | (0.4) |
At 31 December | 3.5 | 4.8 |
Sterling | Other currencies | Total | Sterling | Other currencies | Total | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Total cash and cash equivalents | 120.6 | 78.7 | 199.3 | 102.5 | 80.5 | 183.0 |
2025 | 2024 | |
Contract liabilities: Current | £m | £m |
Deferred income | 87.1 | 37.5 |
2025 | 2024 | |
| Contract liabilities: Non-current | £m | £m |
Deferred income | 84.6 | 60.7 |
2025 | 2024 | |
Trade and other payables: Current | £m | £m |
Trade payables | 97.8 | 92.3 |
Contingent consideration payable | 2.7 | 3.2 |
Amounts owed to joint ventures | 0.2 | 0.2 |
Long-term employee compensation plan payable 1 | 3.9 | 6.7 |
Other payables 1 | 153.9 | 154.6 |
Accruals | 304.1 | 338.0 |
562.6 | 595.0 |
2025 | 2024 | |
Trade and other payables: Non-current | £m | £m |
Contingent consideration payable | 4.4 | 6.2 |
Long-term employee compensation plan payable 1 | 9.6 | 8.8 |
Other payables 1 | 3.7 | 6.5 |
17.7 | 21.5 |
| Minimum lease | Minimum lease | |
| payments | payments | |
2025 | 2024 | |
Amounts payable under leases | £m | £m |
Within one year | 173.5 | 177.8 |
Between one and five years | 300.1 | 306.8 |
After five years | 52.8 | 75.3 |
Total undiscounted lease payments | 526.4 | 559.9 |
Less: future finance charges | (22.0) | (29.9) |
Present value of lease obligations | 504.4 | 530.0 |
Less: amount due for settlement within one year (shown under current liabilities) | (167.1) | (168.3) |
Amount due for settlement after one year | 337.3 | 361.7 |
2025 | 2024 | ||
Note | £m | £m | |
Additions to right of use assets | 18 | 139.8 | 235.3 |
Depreciation charge on right of use assets | 18 | (165.3) | (141.5) |
Net impairment on right of use assets | 18 | (2.1) | (0.2) |
Net disposal of right of use assets | 18 | (9.7) | (19.9) |
Net exchange differences on right of use assets | 18 | (1.0) | (1.4) |
Carrying amount of right of use assets | 18 | 482.8 | 514.9 |
Current lease liabilities | 23 | 167.1 | 168.3 |
Non-current lease liabilities | 23 | 337.3 | 361.7 |
Capital element of lease repayments | (158.9) | (137.4) | |
Interest expense on lease liabilities | 12 | (22.9) | (19.9) |
Profit/(loss) on early termination of leases | 9 | 0.6 | (0.1) |
Expenses relating to short term or low value leases | 9 | (2.8) | (3.0) |
Total | Total | |
2025 | 2024 | |
£m | £m | |
| Loans are repayable as follows: | ||
On demand or within one year | — | 38.8 |
Between one and two years | 58.9 | — |
Between two and five years | 82.5 | 122.2 |
After five years | 263.5 | 115.4 |
404.9 | 276.4 | |
Less: amount due for settlement within one year (shown in current liabilities) | — | (38.8) |
Amount due for settlement after one year | 404.9 | 237.6 |
Carrying amount | Fair value | Carrying amount | Fair value | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Loans | 404.9 | 411.4 | 276.4 | 263.2 |
| At 1 January | Exchange | Non-cash | At 31December | |||
2025 | Cash flow 1 | Acquisitions 2 | differences | movements 3 | 2025 | |
£m | £m | £m | £m | £m | £m | |
Loans payable | (276.3) | (156.0) | — | 26.5 | 0.9 | (404.9) |
Lease obligations | (530.0) | 158.9 | (6.4) | 1.6 | (128.5) | (504.4) |
Liabilities arising from financing activities | (806.3) | 2.9 | (6.4) | 28.1 | (127.6) | (909.3) |
Cash and cash equivalents | 183.0 | 19.8 | — | (3.5) | — | 199.3 |
Derivatives relating to net debt | (6.5) | — | — | 6.4 | — | (0.1) |
Net debt | (629.8) | 22.7 | (6.4) | 31.0 | (127.6) | (710.1) |
| At 1 January | Exchange | Non-cash | At 31 December | |||
2024 | Cash flow | Acquisitions 1 | differences | movements 2 | 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 | — | — | (9.6) | — | (6.5) |
Net debt | (562.4) | 161.7 | (1.5) | (14.0) | (213.6) | (629.8) |
| Employee | ||||||
related | Property | Contract | Claims | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2025 | 79.8 | 19.8 | 19.8 | 25.5 | 45.4 | 190.3 |
Arising on acquisition | — | — | 0.2 | — | 1.0 | 1.2 |
Eliminated on disposal | (4.2) | — | — | — | — | (4.2) |
Charge capitalised in right of use assets | — | 0.8 | — | — | — | 0.8 |
Transferred to working capital | — | — | — | — | (1.6) | (1.6) |
| Charge gross insurance provisions | — | — | — | 2.4 | — | 2.4 |
| with a separate reimbursement asset | ||||||
Charged to income statement | 14.5 | 2.5 | 9.1 | 9.0 | 13.1 | 48.2 |
Released to income statement | (0.7) | (0.8) | (0.8) | (4.3) | (5.9) | (12.5) |
Utilised during the year | (19.2) | (1.3) | (3.3) | (5.0) | (7.6) | (36.4) |
Exchange differences | (1.1) | 0.6 | — | — | 1.1 | 0.6 |
At 31 December 2025 | 69.1 | 21.6 | 25.0 | 27.6 | 45.5 | 188.8 |
| Analysed as: | ||||||
Current | 46.5 | 8.3 | 12.2 | 5.9 | 40.1 | 113.0 |
Non-current | 22.6 | 13.3 | 12.8 | 21.7 | 5.4 | 75.8 |
69.1 | 21.6 | 25.0 | 27.6 | 45.5 | 188.8 |
2025 | 2024 | |
Capital expenditure contracted but not provided | £m | £m |
Property, plant and equipment | 4.5 | 3.3 |
Intangible assets | — | 0.9 |
| Carrying | Comparison | Carrying | Comparison | |
| amount | fair value | amount | fair value | |
£m | £m | £m | £m | |
2025 | 2025 | 2024 | 2024 | |
| Financial assets – 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 | — | — |
| Financial assets at fair value (Level 2) | ||||
Long-term employee compensation plan 1 | 14.8 | 14.8 | 14.9 | 14.9 |
| Financial assets – current | ||||
Cash and bank balances 2 | 199.3 | 199.3 | 183.0 | 183.0 |
| Derivatives designated as FVTPL (Level 2) | ||||
Forward foreign exchange contracts | 0.3 | 0.3 | 0.8 | 0.8 |
| Derivative instruments in designated hedge accounting relationships | ||||
| (Level 2) | ||||
Forward foreign exchange contracts | 0.2 | 0.2 | — | — |
| Financial assets at amortised cost | ||||
Trade receivables (note 20) 2 | 209.9 | 209.9 | 228.2 | 228.2 |
Amounts owed by joint ventures and associates | 1.1 | 1.1 | — | — |
| Carrying | Comparison | Carrying | Comparison | |
| amount | fair value | amount | fair value | |
£m | £m | £m | £m | |
2025 | 2025 | 2024 | 2024 | |
| Financial liabilities – current | ||||
| Derivatives designated as FVTPL (Level 2) | ||||
Forward foreign exchange contracts | (0.2) | (0.2) | (6.4) | (6.4) |
| Derivative instruments in designated hedge accounting relationships | ||||
| (Level 2) | ||||
Forward foreign exchange contracts | (0.1) | (0.1) | (0.2) | (0.2) |
| Financial liabilities at fair value (Level 2) | ||||
Long-term employee compensation plan 1 | (3.9) | (3.9) | (6.7) | (6.7) |
| Financial liabilities at fair value (Level 3) | ||||
Contingent consideration | (2.7) | (2.7) | (3.2) | (3.2) |
Contingent liabilities on acquisition (note 25) | (25.8) | (25.8) | (24.9) | (24.9) |
| Financial liabilities at amortised cost | ||||
Trade payables (note 22) 2 | (97.8) | (97.8) | (92.3) | (92.3) |
Amounts owed to joint ventures | (0.2) | (0.2) | (0.2) | (0.2) |
Loans (note 24) | — | — | (38.8) | (38.0) |
| Financial liabilities – non-current | ||||
| Derivatives designated as FVTPL (Level 2) | ||||
Forward foreign exchange contracts | (0.6) | (0.6) | (0.3) | (0.3) |
| Derivative instruments in designated hedge accounting relationships | ||||
| (Level 2) | ||||
Forward foreign exchange contracts | (0.1) | (0.1) | (0.3) | (0.3) |
| Financial liabilities at fair value (Level 2) | ||||
Long-term employee compensation plan | (9.6) | (9.6) | (8.8) | (8.8) |
| Financial liabilities at fair value (Level 3) | ||||
Contingent consideration | (4.4) | (4.4) | (6.2) | (6.2) |
| Financial liabilities at amortised cost | ||||
Loans (note 24) | (404.9) | (411.4) | (237.6) | (225.2) |
| Transfer | |||||||
| At | between | At | |||||
| 1January | current and | Unwind of | Cash | Exchange | 31 December | ||
2025 | Acquisitions | non-current | discount | Settlement | differences | 2025 | |
£m | £m | £m | £m | £m | £m | £m | |
| Financial liabilities – current | |||||||
Contingent consideration | (3.2) | — | (2.0) | (0.2) | 2.5 | 0.2 | (2.7) |
Contingent liabilities on acquisition | (24.9) | — | — | — | 0.4 | (1.3) | (25.8) |
| Financial liabilities – non-current | |||||||
Contingent consideration | (6.2) | — | 2.0 | (0.6) | — | 0.4 | (4.4) |
| Transfer | |||||||
| between | At | ||||||
| At 1 January | current and | Unwind of | Cash | Exchange | 31 December | ||
2024 | Acquisitions | non-current | 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 | 0.8 | (24.9) |
| Financial liabilities – non-current | |||||||
Contingent consideration | — | (6.2) | — | (0.1) | — | 0.1 | (6.2) |
Movement in | Movement in | |||
fair value of | fair value of | |||
derivatives | derivatives not | |||
designated in | designated | |||
hedge | in hedge | |||
accounting | accounting | 31 December | ||
| 1 January 2025 | relationships | relationships | 2025 | |
£m | £m | £m | £m | |
Forward foreign exchange contracts | (6.4) | 0.9 | 5.6 | 0.1 |
Movement in | Movement in | |||
fair value of | fair value of | |||
derivatives | derivatives not | |||
designated in | designated | |||
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) |
| Utilised | Total | ||||
| for bonding | facility | ||||
Currency | Amount | Drawn | facility | available | |
2025 | 2025 | 2025 | 2025 | ||
£m | £m | £m | £m | ||
Syndicated revolving credit facility | Sterling | 350.0 | — | — | 350.0 |
| 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 |
| On demand or | Between one | Between two | After | |||
| within one year | and two years | and five years | five years | Total | ||
At 31 December 2025 | Note | £m | £m | £m | £m | £m |
Trade payables | 22 | 97.8 | — | — | — | 97.8 |
Obligations under leases 1 | 23 | 173.5 | 129.1 | 171.0 | 52.8 | 526.4 |
Loans 2 | 24 | — | 59.4 | 83.2 | 266.0 | 408.6 |
Future loan interest | 23.0 | 22.7 | 56.0 | 38.8 | 140.5 | |
| Derivatives settled on gross basis: | ||||||
Outflow | 447.9 | 15.7 | 25.3 | 1.7 | 490.6 | |
Inflow | (448.1) | (15.8) | (25.2) | (1.6) | (490.7) | |
294.1 | 211.1 | 310.3 | 357.7 | 1,173.2 |
| 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 | 23 | 177.8 | 129.4 | 177.4 | 75.3 | 559.9 |
Loans 2 | 24 | 39.9 | — | 123.7 | 115.6 | 279.2 |
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 |
2025 | 2024 | |
£m | £m | |
Sterling | (12.7) | 9.4 |
US Dollar | 12.7 | (16.4) |
Indian Rupee | — | 7.0 |
| Pre-tax profits | Equity gain/ | Pre-tax profits | Equity gain/ | |
| gain/(loss) | (loss) | gain/(loss) | (loss) | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
US Dollar | (0.4) | 1.3 | (0.9) | (1.7) |
Euro | (0.3) | — | (0.1) | — |
Indian Rupee | — | — | — | 0.7 |
(0.7) | 1.3 | (1.0) | (1.0) |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
Financial assets | £m | £m | % | £m | £m | % |
Cash and cash equivalents | 199.3 | — | 3.4 | 183.0 | — | 4.1 |
| Weighted | Weighted | |||||
| average | average | |||||
Floating rate | Fixed rate | interest rate | Floating rate | Fixed rate | interest rate | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
Financial liabilities | £m | £m | % | £m | £m | % |
US Dollar loans | — | 408.6 | 5.4 | — | 279.2 | 4.9 |
2025 | 2024 | |
£m | £m | |
Cash and cash equivalents | (199.3) | (183.0) |
Loans | 404.9 | 276.4 |
Obligations under leases | 504.4 | 530.0 |
Equity | 873.6 | 842.5 |
Capital | 1,583.6 | 1,465.9 |
2025 | 2024 | |
Recognised in the income statement | £m | £m |
Current service cost – employer | 7.5 | 7.1 |
Past service cost – employer | 0.5 | — |
Administrative expenses and taxes | 2.2 | 1.7 |
Recognised in arriving at operating profit | 10.2 | 8.8 |
Interest income on scheme assets – employer | (48.2) | (47.5) |
Interest cost on scheme liabilities – employer | 47.4 | 45.6 |
Finance income | (0.8) | (1.9) |
Total recognised in the income statement | 9.4 | 6.9 |
2025 | 2024 | |
| Included within the SOCI | £m | £m |
Actual return on scheme assets | 7.1 | (60.7) |
Less: interest income on scheme assets | (48.2) | (47.4) |
Net return on scheme assets | (41.1) | (108.1) |
Effect of changes in demographic assumptions | 1.0 | 2.1 |
Effect of changes in financial assumptions | 25.6 | 63.9 |
Effect of experience adjustments | 12.4 | 3.4 |
Total recognised in the SOCI | (2.1) | (38.7) |
| Present value | Present value | |||||
| Fair value of | of scheme | Fair value of | of scheme | |||
| scheme assets | liabilities | Surplus/(deficit) | scheme assets | liabilities | Surplus/(deficit) | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
SPLAS 1 | 780.5 | (772.7) | 7.8 | 822.8 | (810.0) | 12.8 |
ORS | 91.4 | (99.2) | (7.8) | 83.2 | (93.9) | (10.7) |
RPS | 57.1 | (55.3) | 1.8 | 58.4 | (57.4) | 1.0 |
Other schemes in surplus | — | — | — | 4.0 | (2.6) | 1.4 |
Other schemes in deficit | 1.2 | (1.5) | (0.3) | 1.1 | (1.6) | (0.5) |
Net retirement benefit asset 2 | 930.2 | (928.7) | 1.5 | 969.5 | (965.5) | 4.0 |
2025 | 2024 | |
Scheme assets at fair value | £m | £m |
| Fair value of scheme assets — SPLAS | ||
Buy and maintain credit | — | 17.8 |
Short-dated credit | 36.5 | 31.9 |
Asset backed securities | 60.2 | 38.0 |
LDIs | 188.4 | 181.7 |
Private debt | 136.9 | 143.5 |
Amounts held by insurance companies | 347.6 | 385.8 |
Cash and other | 10.9 | 24.1 |
Fair value of scheme assets — SPLAS | 780.5 | 822.8 |
Pooled investment funds — RPS | 57.1 | 58.4 |
Amounts held by insurance companies — ORS | 91.4 | 83.2 |
Fair value of assets — Other schemes | 1.2 | 5.1 |
Total fair value of scheme assets 1 | 930.2 | 969.5 |
| Present value | Present value | |||||
| Fair value of | of scheme | Surplus/ | Fair value of | of scheme | Surplus/ | |
| scheme assets | liabilities | (deficit) | scheme assets | liabilities | (deficit) | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 969.5 | (965.5) | 4.0 | 1,057.1 | (1,032.6) | 24.5 |
Current service cost – employer | — | (7.5) | (7.5) | — | (7.1) | (7.1) |
Past service costs – employer | — | (0.5) | (0.5) | — | — | — |
Administration expenses – employer | (2.2) | — | (2.2) | (1.7) | — | (1.7) |
Plan settlement | (4.0) | 4.0 | — | — | — | — |
Net interest on scheme assets and liabilities | 48.2 | (47.4) | 0.8 | 47.5 | (45.6) | 1.9 |
Total recognised in the income statement | 42.0 | (51.4) | (9.4) | 45.8 | (52.7) | (6.9) |
Return of plan assets | (41.1) | — | (41.1) | (108.1) | — | (108.1) |
| Effect of changes in demographic | — | 1.0 | 1.0 | — | 2.1 | 2.1 |
| assumptions | ||||||
Effect of changes in financial assumptions | — | 25.6 | 25.6 | — | 63.9 | 63.9 |
Effect of experience adjustments | — | 12.4 | 12.4 | — | 3.4 | 3.4 |
Total recognised in the SOCI | (41.1) | 39.0 | (2.1) | (108.1) | 69.4 | (38.7) |
Contributions by employer | 9.7 | — | 9.7 | 24.2 | — | 24.2 |
Total recognised in the cash flow statement | 9.7 | — | 9.7 | 24.2 | — | 24.2 |
Contributions by employees | 5.9 | (5.9) | — | 6.0 | (6.0) | — |
Change in member share | 5.9 | (5.9) | — | 6.0 | (6.0) | — |
Benefits paid | (58.6) | 58.6 | — | (54.4) | 54.4 | — |
Insurance premiums for risk benefits | (2.4) | 2.4 | — | (2.5) | 2.5 | — |
Transfer in of accrued benefits | — | — | — | 5.6 | (5.6) | — |
Foreign exchange | 5.2 | (5.9) | (0.7) | (4.2) | 5.1 | 0.9 |
Other movements | (55.8) | 55.1 | (0.7) | (55.5) | 56.4 | 0.9 |
At 31 December | 930.2 | (928.7) | 1.5 | 969.5 | (965.5) | 4.0 |
2025 | 2024 | |
Significant actuarial assumptions | % | % |
Discount rate | 5.55 | 5.50 |
Rate of salary increases | 2.70 | 3.05 |
RPI Inflation | 2.90 | 3.15 |
CPI Inflation – pre-retirement | 2.20 | 2.55 |
2025 | 2024 | |
Post-retirement mortality 1 | years | years |
Current pensioners at 65 – male | 20.9 | 20.8 |
Current pensioners at 65 – female | 23.6 | 23.6 |
Future pensioners at 65 – male | 22.9 | 22.8 |
Future pensioners at 65 – female | 25.7 | 25.7 |
2025 | 2024 | |
Increase/(decrease) in defined benefit obligation of SPLAS | £m | £m |
Discount rate – 1.0% increase | (75.3) | (79.8) |
Discount rate – 1.0% decrease | 90.3 | 96.1 |
Inflation – 1.0% increase | 56.0 | 57.6 |
Inflation – 1.0% decrease | (57.4) | (53.7) |
Rate of salary increase – 1.0% increase | 0.9 | 1.1 |
Rate of salary increase – 1.0% decrease | (0.8) | (1.0) |
Mortality – one-year age rating | 20.9 | 23.3 |
2025 | 2024 | ||
Authorised, issued and fully paid | £m | £m | |
1,002,743,103 | (2024: 1,023,855,243) ordinary shares of 2p each | 20.1 | 20.5 |
2025 | 2024 | |
Number | Number | |
Number of shares at 1 January | 1,023,855,243 | 1,103,545,966 |
Shares cancelled | (21,112,140) | (79,690,723) |
Number of shares at 31 December | 1,002,743,103 | 1,023,855,243 |
2025 | 2024 | |
£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 2024 | (195.9) | 103.9 | (15.0) | — | (0.3) | (5.8) | 2.8 | (110.3) |
| Total comprehensive | ||||||||
loss for the year | (31.0) | — | — | — | (0.3) | (18.6) | — | (49.9) |
Shares purchased and held in own share | ||||||||
reserve | — | — | (22.8) | — | — | — | — | (22.8) |
Shares purchased and held in Treasury until cancelled | — | — | — | (141.3) | — | — | — | (141.3) |
| Cancellation of shares | ||||||||
held in Treasury | — | — | — | 141.3 | — | — | 1.6 | 142.9 |
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 | ||||||||
directly to equity | — | 0.7 | — | — | — | — | — | 0.7 |
At 1 January 2025 | (226.9) | 102.8 | (20.7) | — | (0.6) | (24.4) | 4.4 | (165.4) |
Total comprehensive income/(loss) for the year | 3.1 | — | — | — | 0.7 | (21.6) | — | (17.8) |
Shares purchased and held in own share | ||||||||
reserve | — | — | (5.0) | — | — | — | — | (5.0) |
Shares committed to be purchased and held in own share reserve | — | — | (21.3) | — | — | — | — | (21.3) |
Shares purchased and held in Treasury until cancelled | — | — | — | (50.3) | — | — | — | (50.3) |
| Cancellation of shares | ||||||||
held in Treasury | — | — | — | 50.3 | — | — | 0.4 | 50.7 |
Shares transferred to award holders on exercise of share awards | — | (15.6) | 19.5 | — | — | — | — | 3.9 |
Expense in relation to share-based payments | — | 13.6 | — | — | — | — | — | 13.6 |
| Tax credit on items taken | ||||||||
directly to equity | — | 5.0 | — | — | — | — | — | 5.0 |
At 31 December 2025 | (223.8) | 105.8 | (27.5) | — | 0.1 | (46.0) | 4.8 | (186.6) |
2025 | 2024 | |
£m | £m | |
Long Term Incentive Plan | 10.6 | 12.3 |
Deferred Bonus Plan | 0.5 | 0.7 |
Equity Settled Bonus Plan | 0.2 | 0.2 |
MyShareSave Plan | 2.3 | 2.0 |
13.6 | 15.2 |
| Number of | Weighted | Number of | Weighted | |
| shares under | average | shares under | average | |
| award | exercise price | award | exercise price | |
2025 | 2025 | 2024 | 2024 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 27,054 | nil | 28,341 | nil |
Granted during the year | 11,578 | nil | 9,290 | nil |
Dividend equivalent granted during the year | 720 | nil | 555 | nil |
Exercised during the year | (7,062) | nil | (8,364) | nil |
Lapsed during the year | (4,361) | nil | (2,768) | nil |
Outstanding at 31 December | 27,929 | nil | 27,054 | nil |
| 2025 | |
Weighted average share price | £1.59 |
Weighted average exercise price | nil |
Expected volatility | 21.9% |
Average expected life (years) | 2.67 |
Risk-free rate | 3.80% |
| Number of | Number of | |||
| options or | Weighted | options or | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2025 | 2025 | 2024 | 2024 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 2,978 | 0.02 | 4,357 | 0.02 |
Exercised during the year | (1,229) | 0.02 | (1,342) | 0.02 |
Lapsed during the year | (115) | 0.02 | (37) | 0.02 |
Outstanding at 31 December | 1,634 | 0.02 | 2,978 | 0.02 |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2025 | 2025 | 2024 | 2024 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 1,381 | nil | 1,875 | nil |
Granted during the year | 194 | nil | 212 | nil |
Dividend equivalent granted during the year | 4 | nil | 17 | nil |
Exercised during the year | (778) | nil | (723) | nil |
Outstanding at 31 December | 801 | nil | 1,381 | nil |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2025 | 2025 | 2024 | 2024 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 1,038 | nil | 1,209 | nil |
Granted during the year | 120 | nil | 163 | nil |
Dividend equivalent granted during the year | 4 | nil | 13 | nil |
Exercised during the year | (499) | nil | (347) | nil |
Outstanding at 31 December | 663 | nil | 1,038 | nil |
| Number of | Weighted | Number of | Weighted | |
| shares | average | shares | average | |
| under award | exercise price | under award | exercise price | |
2025 | 2025 | 2024 | 2024 | |
thousands | £ | thousands | £ | |
Outstanding at 1 January | 15,637 | 1.32 | 10,906 | 1.25 |
Granted during the year | — | — | 6,349 | 1.42 |
Exercised during the year | (3,155) | 1.26 | (124) | 1.26 |
Lapsed during the year | (1,939) | 1.33 | (1,494) | 1.26 |
Outstanding at 31 December | 10,543 | 1.34 | 15,637 | 1.32 |
| Current | Non-current | Current | Non-current | |||
| Transactions | outstanding | outstanding | Transactions | outstanding | outstanding | |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
| Sale of goods and services | ||||||
Joint ventures | 11.7 | 1.1 | — | 20.2 | (0.2) | — |
Associates | 15.3 | — | — | — | — | — |
Other Loan to joint venture | — | — | — | 10.0 | — | — |
Dividends received – joint ventures | 22.9 | — | — | 30.8 | — | — |
| Receivable from consortium for tax – joint | 8.3 | 4.3 | 9.0 | 9.6 | 9.4 | 10.1 |
| ventures | ||||||
Total | 58.2 | 5.4 | 9.0 | 70.6 | 9.2 | 10.1 |
2025 | 2024 | |
£m | £m | |
Short-term employee benefits | 11.4 | 8.3 |
Post-employment benefits | 0.3 | 0.3 |
Termination benefits | 0.5 | 0.1 |
Share-based payment expense | 5.2 | 4.9 |
17.4 | 13.6 |
2025 | 2024 | |
£m | £m | |
Salaries, fees, bonuses and benefits in kind | 4.2 | 3.5 |
Amounts receivable under long-term incentive schemes | 2.8 | 2.8 |
Gains on exercise of share awards | 2.3 | 1.9 |
9.3 | 8.2 |
| 2025 | 2024 | ||
Year ended 31 December | Note | £m | £m |
Profit before tax | 201.5 | 97.0 | |
Net finance costs | 44.8 | 33.1 | |
Operating profit for the year | 246.3 | 130.1 | |
| Adjustments for: | |||
Share of profits in joint ventures and associates | 5 | (28.8) | (22.8) |
Share-based payment expense | 33 | 13.6 | 15.2 |
Impairment of intangible assets | 17 | 1.1 | 2.0 |
Amortisation of intangible assets | 17 | 37.7 | 35.2 |
Impairment of goodwill | 16 | — | 114.5 |
Impairment/(reversal of impairment) of property, plant and equipment | 18 | 0.1 | (0.4) |
Net impairment of right of use assets | 18 | 2.1 | 0.2 |
Depreciation of property, plant and equipment | 18 | 18.5 | 17.2 |
| Deprecation of right of use assets | 18 | 165.3 | 141.5 |
Loss on disposal of intangible assets | 9 | — | 0.7 |
(Profit)/loss on early termination of leases | 9 | (0.6) | 0.1 |
Profit on disposal of property, plant and equipment | 9 | (0.6) | (0.3) |
Profit on disposal of subsidiaries | 8 | (4.7) | — |
Decrease in provisions | (0.7) | (3.1) | |
Total non-cash items | 203.0 | 300.0 | |
Operating cash inflow before movements in working capital | 449.3 | 430.1 | |
Decrease/(increase) in inventories | 3.7 | (0.7) | |
Increase in receivables | (8.0) | (1.9) | |
Increase in payables | 47.5 | 32.9 | |
Movements in working capital | 43.2 | 30.3 | |
Cash generated by operations | 492.5 | 460.4 | |
Tax paid | (43.4) | (41.3) | |
| Disposal-related costs paid | 8 | (2.3) | — |
| Non-cash R&D (expenditure)/credit | (0.1) | 0.3 | |
Net cash inflow from operating activities | 446.7 | 419.4 |
| Contract | Contract | Contract | Contract | |||||
| Assets, | Liabilities, | Assets, | Liabilities, | |||||
| Trade and | Trade and | Trade and | Trade and | |||||
| Other | Other | Other | Other | |||||
| Inventories | Receivables | Payables | Provisions | Inventories | Receivables | Payables | Provisions | |
2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Balance sheet at 1 January | 24.1 | 657.8 | (714.7) | (190.3) | 24.1 | 640.4 | (662.2) | (170.3) |
Balance sheet at 31 December | 20.0 | 669.3 | (752.0) | (188.8) | 24.1 | 657.8 | (714.7) | (190.3) |
Movement per balance sheet | (4.1) | 11.5 | (37.3) | 1.5 | — | 17.4 | (52.5) | (20.0) |
Arising on acquisition | — | (20.4) | 6.5 | 1.2 | — | (29.5) | 9.0 | 27.0 |
Eliminated on disposal of a subsidiary | 0.3 | 10.9 | (15.6) | (4.2) | — | — | — | — |
| Movement on deferred | ||||||||
consideration on acquisition | — | — | (1.7) | — | — | — | 9.5 | — |
| Movement on interest | ||||||||
receivables/payables | — | (0.5) | 3.0 | — | — | (0.6) | 3.0 | — |
Pension contributions in (shortfall)/excess of charge in income statement | — | — | (0.5) | — | — | — | 15.4 | — |
Transfer from provision to working capital | — | 1.6 | (0.3) | (1.6) | — | — | — | — |
Capitalised in right of use assets | — | — | — | 0.8 | — | — | — | 2.0 |
| Charge claims covered by third | ||||||||
parties | — | (2.4) | — | 2.4 | — | — | — | — |
Exchange differences | 0.1 | 7.3 | (1.6) | 0.6 | 0.7 | 14.6 | (17.3) | (5.9) |
Movement per notes to the Consolidated Cash Flow | ||||||||
Statement | (3.7) | 8.0 | (47.5) | 0.7 | 0.7 | 1.9 | (32.9) | 3.1 |