| 2025 | 2024 | ||
| Note | £m | £m | |
Revenue | 4,5 | ||
Cost of sales | 4 | ( | ( |
Gross profit | 4 | ||
Administrative expenses | ( | ( | |
Loss on impairment | 17.1 | ( | |
(Costs)/gain related to acquisitions | 8 | ( | |
Operating profit | |||
Finance income | 10 | ||
Finance costs | 11 | ( | ( |
Profit before tax | |||
Income tax expense | 12 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Equity holders of the Parent | |||
Non-controlling interests | |||
Profit for the year | |||
| Earnings per share: | |||
– basic | 13 | ||
– diluted | 13 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the year | |||
Items that may be reclassified to the Consolidated Income Statement: | |||
Loss arising on cash flow hedge | ( | ( | |
Income tax effect | 12d | ( | |
( | ( | ||
Exchange differences on translation of foreign operations | ( | ( | |
( | ( | ||
Items that will not be reclassified to the Consolidated Income Statement: | |||
Remeasurement of retirement benefit obligation | 33 | ||
Other comprehensive expense for the year, net of tax | ( | ||
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the Parent | |||
Non-controlling interests | |||
Total comprehensive income for the year |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 15 | ||
Right-of-use assets | 15 | ||
Intangible assets | 16 | ||
Investment in associate | |||
Deferred income tax assets | 12d | ||
Trade and other receivables | 25 | ||
Prepayments | 5 | ||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Income tax receivable | |||
Prepayments | 5 | ||
Accrued income | 5 | ||
Derivative financial instruments | 24 | ||
Cash and short-term deposits | 21 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 22 | ||
Deferred income | 5 | ||
Borrowings | 23a | ||
Lease liabilities | 23b | ||
Derivative financial instruments | 24 | ||
Income tax payable | |||
Provisions | 26 | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Borrowings | 23a | ||
Lease liabilities | 23b | ||
Retirement benefit obligation | 33 | ||
Provisions | 26 | ||
Deferred income tax liabilities | 12d | ||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Issued share capital | 29 | ||
Share premium | 29 | ||
Capital redemption reserve | 29 | ||
Own shares held | 29 | ( | ( |
Translation and hedging reserve | 29 | ||
Retained earnings | |||
Shareholders’ equity | |||
Non-controlling interests | 29 | ||
Total equity |
| Attributable to equity holders of the Parent | |||||||||
| Capital | Own | Translation | Non- | ||||||
| Issued share | Share | redemption | shares | and hedging | Retained | Shareholders’ | controlling | Total | |
| capital | premium | reserve | held | reserves | earnings | equity | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive (expense)/income | ( | ||||||||
Total comprehensive (expense)/income | ( | ||||||||
| Transactions with owners: | |||||||||
– Cost of share-based payments | |||||||||
– Tax on share-based payments | |||||||||
– Exercise of options | ( | ||||||||
– Purchase of own shares | ( | ( | ( | ||||||
– Purchase of non-controlling interest (note 18) | ( | ( | |||||||
– Equity dividends | ( | ( | ( | ||||||
Total | ( | ( | ( | ( | |||||
At | ( |
| Attributable to equity holders of the Parent | |||||||||
| Capital | Own | Translation | Non- | ||||||
| Issued share | Share | redemption | shares | and hedging | Retained | Shareholders’ | controlling | Total | |
| capital | premium | reserve | held | reserves | earnings | equity | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||||
Total comprehensive (expense)/income | ( | ||||||||
Reclassification | ( | ||||||||
| Transactions with owners: | |||||||||
– Cost of share-based payments | |||||||||
– Tax on share-based payments | ( | ( | ( | ||||||
– Share buyback programme (note 29) | ( | ( | ( | ||||||
– Expenses relating to share buyback programme (note 29) | ( | ( | ( | ||||||
– Cancellation of shares | ( | ( | |||||||
– Exercise of options | ( | ||||||||
– Purchase of own shares | ( | ( | ( | ||||||
– Equity dividends | ( | ( | ( | ||||||
Total | ( | ( | ( | ( | ( | ||||
At 31 December 2024 | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Operating activities | |||
Profit before tax | |||
Net finance costs/(income) | ( | ||
Depreciation of property, plant and equipment | 15 | ||
Depreciation of right-of-use assets | 15 | ||
Loss on impairment | 17.1 | ||
Amortisation of intangible assets | 16 | ||
Costs/(gain) related to acquisitions | 8 | ( | |
Share-based payments | 9 | ||
Loss on disposal of property, plant and equipment | |||
Loss on disposal of intangible assets | |||
Movements in inventories | ( | ( | |
| Movements in trade and other receivables | |||
(including contract assets) | ( | ( | |
| Movements in trade and other payables | |||
(including contract liabilities) | |||
Movements in provisions and retirement benefit obligation | ( | ||
Other adjustments | ( | ||
Cash generated from operations | |||
Acquisition-related costs | 8 | ( | |
Income taxes paid | ( | ( | |
Net cash flow from operating activities | |||
| Investing activities | |||
Interest received | 10 | ||
Contingent consideration | ( | ||
Purchases of property, plant and equipment | 15 | ( | ( |
Purchases of intangible assets | 16 | ( | ( |
Proceeds from disposal of property, plant and equipment | |||
Net cash flow from investing activities | ( | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financing activities | |||
Interest paid | 11 | ( | ( |
Interest paid on lease liabilities | 11 | ( | ( |
Purchase of non-controlling interest | 18b, 18c | ( | |
Dividends paid to equity shareholders of the Parent | 14 | ( | ( |
Share buyback programme | 29 | ( | |
Expenses relating to share buyback programme | 29 | ( | |
Proceeds from exercise of share options | |||
Purchase of own shares | ( | ( | |
Drawdown of borrowings | 31 | ||
Repayment of borrowings | 31 | ( | ( |
Payment of capital element of lease liabilities | 23b | ( | ( |
Net cash flow from financing activities | ( | ( | |
Increase in cash and cash equivalents | |||
Effect of exchange rates on cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | 21 | ||
Cash and cash equivalents at the year end | 21 |
| Central | |||||||
| Western | North | Corporate | |||||
| UK | Germany | Europe | America 1 | International | Costs | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Revenue | |||||||
| Technology Sourcing revenue | |||||||
Gross invoiced income | 2,332.8 | 2,216.6 | 1,055.3 | 5,677.60 | 15.2 | – | 11,297.5 |
Adjustment to gross invoiced income for income recognised as agent | (1,391.9) | (872.5) | (504.6) | (1,024.9) | (0.5) | – | (3,794.4) |
Total Technology Sourcing revenue | 940.9 | 1,344.1 | 550.7 | 4,652.7 | 14.7 | – | 7,503.1 |
| Services revenue | |||||||
Professional Services | 201.9 | 412.5 | 57.7 | 175.1 | – | – | 847.2 |
Managed Services | 276.4 | 352.7 | 170.8 | 32.2 | 11.5 | – | 843.6 |
Total Services revenue | 478.3 | 765.2 | 228.5 | 207.3 | 11.5 | – | 1,690.8 |
Total revenue | 1,419.2 | 2,109.3 | 779.2 | 4,860.0 | 26.2 | – | 9,193.9 |
| Results | |||||||
Cost of sales | (1,155.2) | (1,719.8) | (676.5) | (4,503.4) | 5.1 | _ | (8,049.8) |
Gross profit | 264.0 | 389.5 | 102.7 | 356.6 | 31.3 | _ | 1,144.1 |
Adjusted administrative expenses | (221.7) | (232.2) | (110.5) | (227.0) | (16.2) | (61.8) | (869.4) |
Adjusted operating profit/(loss) | 42.3 | 157.3 | (7.8) | 129.6 | 15.1 | (61.8) | 274.7 |
Adjusted net interest | (8.6) | 6.3 | (0.2) | 1.9 | (2.1) | – | (2.7) |
Adjusted profit/(loss) before tax | 33.7 | 163.6 | (8.0) | 131.5 | 13.0 | (61.8) | 272.0 |
| Exceptional items: | |||||||
– loss on impairment | (20.2) | ||||||
– costs related to acquisitions | (3.2) | ||||||
Total exceptional items | (23.4) | ||||||
Amortisation of acquired intangibles | (10.1) | ||||||
Profit before tax | 238.5 |
| Total | |
| £m | |
Adjusted operating profit | 274.7 |
Amortisation of acquired intangibles | (10.1) |
Exceptional items | (23.4) |
Operating profit | 241.2 |
| Central | |||||||
| Western | North | Corporate | |||||
| UK | Germany | Europe | America 1 | International | Costs | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Other Segment information | |||||||
Property, plant and equipment | 28.7 | 38.8 | 3.3 | 9.2 | 6.0 | – | 86.0 |
Right-of-use assets | 26.5 | 56.4 | 22.2 | 37.4 | 23.4 | – | 165.9 |
Intangible assets | 73.3 | 16.9 | 0.9 | 192.1 | 1.8 | – | 285.0 |
| Capital expenditure: | |||||||
Property, plant and equipment | 5.9 | 5.9 | 2.0 | 5.5 | 2.5 | – | 21.8 |
Right-of-use assets | 21.3 | 26.4 | 9.3 | 29.6 | 12.3 | – | 98.9 |
Software | 13.2 | 0.1 | 0.4 | 0.2 | 0.3 | – | 14.2 |
Costs of inventories recognised as an expense | 831.6 | 1,104.1 | 475.5 | 4,252.9 | 7.1 | – | 6,671.2 |
Staff costs | 378.8 | 513.2 | 188.3 | 286.0 | 89.3 | – | 1,455.6 |
Depreciation of property, plant and equipment | 6.3 | 7.7 | 2.4 | 3.5 | 2.5 | – | 22.4 |
Depreciation of right-of-use assets | 7.4 | 18.6 | 7.0 | 6.6 | 5.5 | – | 45.1 |
Amortisation of software | 8.0 | 0.4 | 0.3 | 1.0 | 0.3 | – | 10.0 |
Share-based payments recognised in equity | 3.7 | 2.3 | 0.1 | 0.7 | – | 2.2 | 9.0 |
| Central | |||||||
| Western | North | Corporate | |||||
| UK | Germany | Europe | America 1 | International | Costs | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Revenue | |||||||
| Technology Sourcing revenue | |||||||
Gross invoiced income | 1,758.6 | 1,909.4 | 971.7 | 3,632.8 | 5.6 | – | 8,278.1 |
Adjustment to gross invoiced income for income recognised as agent | (1,053.3) | (674.8) | (381.0) | (842.2) | (0.4) | – | (2,951.7) |
Total Technology Sourcing revenue | 705.3 | 1,234.6 | 590.7 | 2,790.6 | 5.2 | – | 5,326.4 |
| Services revenue | |||||||
Professional Services | 158.2 | 407.5 | 62.2 | 150.4 | – | – | 778.3 |
Managed Services | 294.6 | 344.6 | 166.4 | 30.4 | 24.1 | – | 860.1 |
Total Services revenue | 452.8 | 752.1 | 228.6 | 180.8 | 24.1 | – | 1,638.4 |
Total revenue | 1,158.1 | 1,986.7 | 819.3 | 2,971.4 | 29.3 | – | 6,964.8 |
| Results | |||||||
Cost of sales | (927.3) | (1,620.5) | (700.8) | (2,690.7) | 9.5 | – | (5,929.8) |
Gross profit | 230.8 | 366.2 | 118.5 | 280.7 | 38.8 | – | 1,035.0 |
Adjusted administrative expenses | (190.1) | (209.3) | (104.8) | (208.4) | (24.8) | (50.9) | (788.3) |
Adjusted operating profit/(loss) | 40.7 | 156.9 | 13.7 | 72.3 | 14.0 | (50.9) | 246.7 |
Adjusted net interest | (0.7) | 7.4 | – | 1.5 | (0.9) | – | 7.3 |
Adjusted profit/(loss) before tax | 40.0 | 164.3 | 13.7 | 73.8 | 13.1 | (50.9) | 254.0 |
| Exceptional items: | |||||||
– unwinding of discount relating to acquisition of a subsidiary | (0.6) | ||||||
– gain related to acquisitions | 1.8 | ||||||
Total exceptional items | 1.2 | ||||||
Amortisation of acquired intangibles | (10.6) | ||||||
Profit before tax | 244.6 |
| Total | |
| £m | |
Adjusted operating profit | 246.7 |
Amortisation of acquired intangibles | (10.6) |
Exceptional items | 1.8 |
Operating profit | 237.9 |
| Central | |||||||
| Western | North | Corporate | |||||
| UK | Germany | Europe | America 1 | International | Costs | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Other Segment information | |||||||
Property, plant and equipment | 29.7 | 38.8 | 8.3 | 7.7 | 6.2 | – | 90.7 |
Right-of-use assets | 12.6 | 47.6 | 21.0 | 15.5 | 22.3 | – | 119.0 |
Intangible assets | 68.4 | 16.3 | 13.4 | 217.7 | 1.7 | – | 317.5 |
| Capital expenditure: | |||||||
Property, plant and equipment | 4.3 | 7.2 | 2.9 | 1.5 | 3.1 | – | 19.0 |
Right-of-use assets | 9.4 | 24.7 | 9.3 | 1.9 | 16.2 | – | 61.5 |
Software | 11.1 | 0.3 | 0.5 | 0.3 | 0.3 | – | 12.5 |
Costs of inventories recognised as an expense | 604.8 | 1,032.9 | 504.0 | 2,444.9 | 6.3 | – | 4,592.9 |
Staff costs | 356.8 | 482.8 | 187.0 | 264.9 | 83.6 | – | 1,375.1 |
Depreciation of property, plant and equipment | 6.4 | 7.0 | 2.2 | 3.7 | 2.2 | – | 21.5 |
Depreciation of right-of-use assets | 5.5 | 19.0 | 6.4 | 5.4 | 4.7 | – | 41.0 |
Amortisation of software | 6.0 | 0.3 | 0.3 | 1.3 | 0.3 | – | 8.2 |
Share-based payments recognised in equity | 3.6 | 1.8 | 0.1 | 0.5 | 0.1 | 1.0 | 7.1 |
| 2025 | 2024 | |
| £m | £m | |
| Revenue by type | ||
| Technology Sourcing revenue | ||
Gross invoiced income | 11,297.5 | 8,278.1 |
Adjustment to gross invoiced income for income recognised as agent | (3,794.4) | (2,951.7) |
Total Technology Sourcing revenue 1 | 7,503.1 | 5,326.4 |
| Services revenue | ||
Professional Services | 847.2 | 778.3 |
Managed Services | 843.6 | 860.1 |
Total Services revenue | 1,690.8 | 1,638.4 |
Total revenue | 9,193.9 | 6,964.8 |
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
Trade receivables | 20 | 1,861.3 | 1,620.2 |
Contract assets, which are included in prepayments 1 | 31.4 | 29.2 | |
Contract assets, which are included in accrued income | 212.3 | 137.5 | |
Contract liabilities, which are included in deferred income | 392.8 | 285.7 | |
| 1. During the year, the Group reviewed its contract assets within prepayments. Following this exercise, the Group |
| Less than | One to | Two to | Three to | Four years | ||
| one year | two years | three years | four years | and beyond | Total | |
| £m | £m | £m | £m | £m | £m | |
As at 31 December 2025 | 734.0 | 478.0 | 333.0 | 153.0 | 125.0 | 1,823.0 |
As at 31 December 2024 | 750.0 | 554.0 | 351.0 | 215.0 | 224.0 | 2,094.0 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Costs of inventories recognised as an expense | 6,671.2 | 4,592.9 | |
Staff costs | 9 | 1,455.6 | 1,375.1 |
Share-based payments recognised in equity | 9 | 9.0 | 7.1 |
Contractor costs | 508.2 | 492.1 | |
Warehouse and transport costs | 57.3 | 45.4 | |
Depreciation of property, plant and equipment | 15 | 22.4 | 21.5 |
Depreciation of right-of-use assets | 15 | 45.1 | 41.0 |
Amortisation of software | 16 | 10.0 | 8.2 |
Amortisation of acquired intangible assets | 16 | 10.1 | 10.6 |
Severance costs | 9.3 | 10.0 | |
Gain on net foreign currency differences | (0.2) | (3.0) | |
Other administrative expenses | 131.3 | 127.8 | |
8,929.3 | 6,728.7 |
| 2025 | 2024 | |
| £m | £m | |
| Representing costs by function: | ||
Cost of sales | 8,049.8 | 5,929.8 |
Administrative expenses | 879.5 | 798.9 |
8,929.3 | 6,728.7 |
| 2025 | 2024 | |
| £m | £m | |
| Auditor’s remuneration: | ||
– Audit of the Financial Statements | 1.0 | 0.9 |
– Audit of subsidiaries | 1.8 | 1.8 |
Audit fees | 2.8 | 2.7 |
| Audit-related assurance services for the review of the half-yearly | ||
financial report performed by the Group’s auditor | 0.2 | 0.2 |
Fees for non-audit services | 0.2 | 0.2 |
3.0 | 2.9 |
| 2025 | 2024 | |
| £m | £m | |
| Operating profit | ||
Loss on impairment (note 17.1) | (20.2) | – |
(Costs)/gain related to acquisitions | (3.2) | 1.8 |
Exceptional operating (loss)/profit | (23.4) | 1.8 |
Interest cost relating to acquisition of a subsidiary | – | (0.6) |
(Loss)/profit on exceptional items before tax | (23.4) | 1.2 |
Tax relating to exceptional items | 0.7 | (0.6) |
(Loss)/profit on exceptional items after tax | (22.7) | 0.6 |
| Average number of employees | ||
| 2025 | 2024 | |
| No. | No. | |
UK | 4,357 | 4,446 |
Germany | 7,003 | 7,061 |
Western Europe | 2,595 | 2,642 |
North America | 1,785 | 1,877 |
International | 4,356 | 4,288 |
20,314 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 1,255.6 | 1,189.9 |
Social security costs | 170.3 | 156.2 |
Contributions to defined contribution plans | 27.5 | 26.5 |
Expenses relating to retirement benefit obligation (note 33) | 2.2 | 2.5 |
Staff costs | 1,455.6 | 1,375.1 |
Share-based payments recognised in equity | 9.0 | 7.1 |
1,464.6 | 1,382.2 |
| 2025 | 2024 | |
| £m | £m | |
Bank interest received | 7.8 | 11.7 |
Interest receivable as a lessor | 4.6 | 2.8 |
12.4 | 14.5 |
| 2025 | 2024 | |
| £m | £m | |
Interest paid on bank loans and overdraft | 0.1 | 0.1 |
Interest paid on credit facilities | 0.1 | 0.4 |
Interest paid on lease liabilities | 9.3 | 5.8 |
Finance charges paid on customer-specific financing | 1.0 | – |
Other interest paid | 4.6 | 0.9 |
Exceptional interest cost relating to acquisition of a subsidiary (note 8) | – | 0.6 |
15.1 | 7.8 |
| 2025 | 2024 | |
| £m | £m | |
| Current income tax | ||
| On profits for the year: | ||
– UK corporation tax | 4.6 | 3.4 |
– Foreign tax | 73.9 | 68.9 |
Tax on exceptional items | (0.7) | – |
Adjustments in respect of prior years | (1.4) | (1.6) |
Total current income tax expense | 76.4 | 70.7 |
| Deferred income tax | ||
– origination and reversal of temporary differences | 3.2 | 0.7 |
– change in tax rates | – | 0.7 |
– adjustments in respect of prior years | 1.8 | 0.6 |
Total deferred income tax expense | 5.0 | 2.0 |
Tax charge in the Consolidated Income Statement | 81.4 | 72.7 |
| 2025 | 2024 | |
| £m | £m | |
Profit before income tax | 238.5 | 244.6 |
At the UK standard rate of corporation tax of 25% (2024: 25%) | 59.6 | 61.2 |
Expenses not deductible for tax purposes | 9.4 | 4.6 |
Non-deductible share-based payment charge net of related tax relief | (0.4) | 0.4 |
Adjustments in respect of prior years | 0.4 | (1.0) |
Effect of tax rate differences in foreign jurisdictions | 5.8 | 6.4 |
Change in tax rate | – | 0.7 |
Other differences | – | (0.1) |
Overseas tax not based on earnings | 2.5 | 1.5 |
Unrecognised deferred tax assets | 2.4 | – |
Current year losses for which no deferred tax asset can be recognised | 3.5 | 0.9 |
Previously unrecognised tax losses used to reduce current tax expense | (0.2) | (1.0) |
Tax effect of income not taxable in determining taxable profit | (1.6) | (0.9) |
At effective income tax rate of 34.1% (2024: 29.7%) | 81.4 | 72.7 |
| Consolidated Balance | Consolidated Income | Consolidated Statement of | ||||
| Sheet | Statement | Comprehensive Income | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Deferred income tax assets/(liabilities) | ||||||
Property, plant and equipment | (0.1) | (5.2) | 0.5 | (2.1) | – | – |
Right-of-use assets | (39.0) | (28.6) | (9.2) | (16.6) | – | – |
Intangible assets | (24.0) | (18.7) | (2.2) | 1.6 | – | – |
Inventories | 3.1 | 2.7 | 0.8 | 0.2 | – | – |
Derivative financial instruments | 0.8 | 0.1 | – | – | 0.7 | (0.1) |
Lease liabilities | 41.8 | 30.9 | 9.6 | 17.4 | – | – |
Share-based payments | 4.8 | 5.2 | – | (2.4) | – | – |
Tax losses carried forward | 2.2 | 5.3 | (3.0) | 1.7 | – | – |
Other temporary differences | (0.4) | 3.9 | (1.5) | (1.8) | – | – |
Deferred income tax (expense)/benefit | (5.0) | (2.0) | 0.7 | (0.1) | ||
Net deferred income tax liabilities | (10.8) | (4.4) | ||||
| Disclosed on the Consolidated Balance Sheet | ||||||
Deferred income tax assets | 5.3 | 6.3 | ||||
Deferred income tax liabilities | (16.1) | (10.7) | ||||
Net deferred income tax liabilities | (10.8) | (4.4) | ||||
| Deferred tax is not recognised in respect of the Group’s investments in subsidiaries where Computacenter is able to control the timing of remittance, or other realisation, of unremitted earnings and where |
| 2025 | 2024 | |
| £m | £m | |
Profit attributable to equity holders of the Parent | 153.7 | 170.8 |
| 2025 | 2024 | |
| m | m | |
Basic weighted average number of shares (excluding own shares held) | 104.9 | 110.6 |
| Effect of dilution: | ||
Share options | 0.7 | 1.1 |
Diluted weighted average number of shares | 105.6 | 111.7 |
| 2025 | 2024 | |
| p | p | |
Basic earnings per share | 146.5 | 154.4 |
Diluted earnings per share | 145.5 | 152.9 |
| 2025 | 2025 | 2024 | 2024 | |
| p/share | £m | p/share | £m | |
| Amounts recognised as distributions | ||||
| to owners in the financial year | ||||
| Equity dividends on ordinary shares: | ||||
Paid prior financial year dividend | 47.4 | 49.9 | 47.4 | 53.5 |
Paid interim dividend | 23.6 | 24.7 | 23.3 | 25.4 |
74.6 | 78.9 | |||
| Proposed (not recognised as a liability | ||||
| as at 31 December) | ||||
| Equity dividends on ordinary shares: | ||||
Proposed final dividend at financial year end | 54.2 | 50.4 |
| Property, | ||||||
| plant and | ||||||
| Fixtures, | equipment | |||||
| Freehold | Short | fittings, | excluding | |||
| land and | leasehold | equipment | right-of-use | Right-of- | ||
| buildings | improvements | and vehicles | assets | use assets | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2024 | 83.1 | 55.4 | 128.4 | 266.9 | 220.2 | 487.1 |
Additions | 0.8 | 2.4 | 15.8 | 19.0 | 51.0 | 70.0 |
Lease modifications | – | – | – | – | 10.5 | 10.5 |
Disposals | – | (1.7) | (10.2) | (11.9) | (32.0) | (43.9) |
Transfers | – | (0.3) | 0.3 | – | – | – |
Foreign currency adjustment | (0.9) | (1.7) | (3.7) | (6.3) | (6.5) | (12.8) |
At 31 December 2024 | 83.0 | 54.1 | 130.6 | 267.7 | 243.2 | 510.9 |
Additions | – | 2.3 | 19.5 | 21.8 | 80.9 | 102.7 |
Lease modifications | – | – | – | – | 18.0 | 18.0 |
Disposals | (0.4) | (1.0) | (10.0) | (11.4) | (39.7) | (51.1) |
Foreign currency adjustment | 1.1 | 1.1 | 2.6 | 4.8 | 3.9 | 8.7 |
At 31 December 2025 | 83.7 | 56.5 | 142.7 | 282.9 | 306.3 | 589.2 |
| Property, | ||||||
| plant and | ||||||
| Fixtures, | equipment | |||||
| Freehold | Short | fittings, | excluding | |||
| land and | leasehold | equipment | right-of-use | Right-of- | ||
| buildings | improvements | and vehicles | assets | use assets | Total | |
| £m | £m | £m | £m | £m | £m | |
| Accumulated depreciation and impairment | ||||||
At 1 January 2024 | 48.1 | 34.9 | 87.8 | 170.8 | 115.7 | 286.5 |
Provided during the year | 2.0 | 4.8 | 14.7 | 21.5 | 41.0 | 62.5 |
Disposals | – | (1.7) | (9.6) | (11.3) | (29.0) | (40.3) |
Transfers | – | (0.2) | 0.2 | – | – | – |
Foreign currency adjustment | (0.2) | (1.4) | (2.4) | (4.0) | (3.5) | (7.5) |
At 31 December 2024 | 49.9 | 36.4 | 90.7 | 177.0 | 124.2 | 301.2 |
Provided during the year | 1.2 | 4.9 | 16.3 | 22.4 | 45.1 | 67.5 |
Disposals | (0.1) | (0.8) | (9.6) | (10.5) | (33.4) | (43.9) |
Loss on impairment (note 17.1) | – | 2.3 | 2.7 | 5.0 | 2.0 | 7.0 |
Foreign currency adjustment | 0.2 | 0.9 | 1.9 | 3.0 | 2.5 | 5.5 |
At 31 December 2025 | 51.2 | 43.7 | 102.0 | 196.9 | 140.4 | 337.3 |
| Net book value | ||||||
At 31 December 2025 | 32.5 | 12.8 | 40.7 | 86.0 | 165.9 | 251.9 |
At 31 December 2024 | 33.1 | 17.7 | 39.9 | 90.7 | 119.0 | 209.7 |
At 1 January 2024 | 35.0 | 20.5 | 40.6 | 96.1 | 104.5 | 200.6 |
| Acquired | ||||
| customer | ||||
| Goodwill | Software | relationships | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 185.1 | 120.4 | 158.4 | 463.9 |
Additions | – | 12.5 | – | 12.5 |
Disposals | – | (23.3) | – | (23.3) |
Foreign currency adjustment | (0.7) | 0.2 | 2.3 | 1.8 |
At 31 December 2024 | 184.4 | 109.8 | 160.7 | 454.9 |
Additions | – | 14.2 | – | 14.2 |
Disposals | – | (12.8) | – | (12.8) |
Foreign currency adjustment | (5.3) | 0.1 | (10.8) | (16.0) |
At 31 December 2025 | 179.1 | 111.3 | 149.9 | 440.3 |
| Accumulated amortisation and impairment | ||||
At 1 January 2024 | 10.5 | 92.2 | 38.8 | 141.5 |
Provided during the year | – | 8.2 | 10.6 | 18.8 |
Disposals | – | (23.4) | – | (23.4) |
Foreign currency adjustment | (0.6) | 0.1 | 1.0 | 0.5 |
At 31 December 2024 | 9.9 | 77.1 | 50.4 | 137.4 |
Provided during the year | – | 10.0 | 10.1 | 20.1 |
Disposals | – | (12.5) | – | (12.5) |
Loss on impairment (note 17.1) | 11.9 | 0.1 | 1.2 | 13.2 |
Foreign currency adjustment | 0.6 | 0.1 | (3.6) | (2.9) |
At 31 December 2025 | 22.4 | 74.8 | 58.1 | 155.3 |
| Net book value | ||||
At 31 December 2025 | 156.7 | 36.5 | 91.8 | 285.0 |
At 31 December 2024 | 174.5 | 32.7 | 110.3 | 317.5 |
At 1 January 2024 | 174.6 | 28.2 | 119.6 | 322.4 |
| Western | |||||||
| UK | Europe | Germany | US | Canada | Emerge | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
1 January 2024 | 38.3 | 12.0 | 16.5 | 100.6 | 5.2 | 2.0 | 174.6 |
Foreign currency adjustment | – | (0.7) | (0.7) | 1.3 | 0.1 | (0.1) | (0.1) |
31 December 2024 | 38.3 | 11.3 | 15.8 | 101.9 | 5.3 | 1.9 | 174.5 |
Impairment loss (note 17.1) | – | (11.9) | – | – | – | – | (11.9) |
Foreign currency adjustment | 0.0 | 0.6 | 0.8 | (6.9) | (0.3) | (0.1) | (5.9) |
31 December 2025 | 38.3 | – | 16.6 | 95.0 | 5.0 | 1.8 | 156.7 |
Market growth rate | 2.0% | 1.7% | 1.2% | 1.8% | 1.8% | 2.2% | |
Discount rate (pre tax) | 12.0% | 9.9% | 12.3% | 14.5% | 13.6% | 9.9% | |
Discount rate (post tax) | 9.7% | 8.2% | 7.8% | 10.5% | 10.4% | 7.7% |
| Carrying | Carrying | ||
| amount before | amount after | ||
| impairment | Impairment | impairment | |
| £m | loss £m | £m | |
Property, plant and equipment | 5.0 | 5.0 | – |
Right-of-use assets | 14.8 | 2.0 | 12.8 |
Software | 0.1 | 0.1 | – |
Acquired customer relationships | 1.2 | 1.2 | – |
Total | 21.1 | 8.3 | 12.8 |
| Proportion of voting rights | ||||
| Country of | and shares held | |||
Name | incorporation | Nature of business | 2025 | 2024 |
Computacenter Pty Ltd. | Australia 1 | IT infrastructure services | 100% i | 100% i |
| Computacenter Services | Australia 2 | IT infrastructure services | 100% i | 100% i |
| Australia Pty Ltd. | ||||
Computacenter NV/SA | Belgium 3 | IT infrastructure services | 100% ii | 100% ii |
Computacenter Brasil Importacao, Comercio e Servicos Ltda | Brazil 4 | IT infrastructure services | 100% i | 100% i |
Computacenter Canada Inc. | Canada 5 | IT infrastructure services | 100% i | 100% i |
| Computacenter Pivot Hong Kong | China 6 | IT infrastructure services | 100% i | 100% i |
| Limited | ||||
| Computacenter Services | China 7 | IT infrastructure services | 100% i | 100% i |
| Hong Kong Limited | ||||
Computacenter (UK) Limited | England 8 | IT infrastructure services | 100% | 100% |
R.D. Trading Limited | England 9 | IT infrastructure services | 100% i | 100% i |
Computacenter France SAS | France 10 | IT infrastructure services | 100% | 100% |
| Alfatron GmbH Elektronik – | Germany 11 | IT infrastructure services | 100% iii | 100% iii |
| Vertrieb | ||||
| C’NARIO Informationsprodukte | Germany 11 | IT infrastructure services | 100% iii | 100% iii |
| Vertriebs-GmbH | ||||
Computacenter AG & Co. oHG | Germany 12 | IT infrastructure services | 100% iv | 100% iv |
Computacenter AktiengesellschaftGermany 12 | IT infrastructure services | 100% iv | 100% | |
| Computacenter Circular Services | Germany 13 | IT infrastructure services | 100% iv | – |
| Deutschland GmbH | ||||
| Computacenter Deutschland | Germany 11 | IT infrastructure services | 100% iv | – |
| Kapital GmbH | ||||
| Computacenter Germany AG & Co | Germany 11 | IT infrastructure services | 100% iv | 100% iv |
| oHG | ||||
Computacenter GmbH & Co. KG | Germany 11 | IT infrastructure services | 100% iv | – |
Computacenter Holding GmbH | Germany 11 | IT infrastructure services | 100% iv | 100% |
| Computacenter Management | Germany 12 | IT infrastructure services | 100% iv | 100% iv |
| GmbH |
i | |||||
| Proportion of voting rights | ||||
| Country of | and shares held | |||
Name | incorporation | Nature of business | 2025 | 2024 |
Computacenter Services S.R.L. | Romania 31 | International call centre | 100% i | 87.47% |
| services | ||||
| Computacenter Services (Iberia) | Spain 32 | International call centre | 100% i | 100% i |
| SLU | services | |||
Digica Group Finance Limited | England 8 | Investment property | 100% i | 100% i |
| Computacenter Germany | England 8 | Holding company | 100% iv | – |
| Holdings Limited | ||||
| Computacenter Group Holdings | England 8 | Holding company | 100% | – |
| Limited | ||||
Computacenter Holdings Inc. | USA 24 | Holding company | 100% | 100% |
Allnet Limited | England 8 | Dormant company | 100% i | 100% i |
Amazon Computers Limited | England 8 | Dormant company | 100% i | 100% i |
Amazon Energy Limited | England 8 | Dormant company | 100% i | 100% i |
Amazon Systems Limited | England 8 | Dormant company | 100% i | 100% i |
CAD Systems Limited | England 8 | Dormant company | 100% i | 100% i |
Compufix Limited | England 8 | Dormant company | 100% i | 100% i |
Computacenter (FMS) Limited | England 8 | Dormant company | 100% i | 100% i |
| Computacenter (Management | England 8 | Dormant company | 100% i | 100% i |
| Services) Limited | ||||
| Computacenter (Mid-Market) | England 8 | Dormant company | 100% i | 100% i |
| Limited | ||||
| Computacenter Distribution | England 8 | Dormant company | 100% i | 100% i |
| Limited | ||||
Computacenter Leasing Limited | England 8 | Dormant company | 100% i | 100% i |
| Computacenter Maintenance | England 8 | Dormant company | 100% i | 100% i |
| Limited | ||||
| Computacenter Overseas | England 8 | Dormant company | 100% i | 100% i |
| Holdings Limited | ||||
| Computacenter Quest Trustees | England 8 | Dormant company | 100% i | 100% i |
| Limited | ||||
Computacenter Services Limited | England 8 | Dormant company | 100% i | 100% i |
Computacenter Software Limited | England 8 | Dormant company | 100% i | 100% i |
Computacenter Solutions Limited | England 8 | Dormant company | 100% i | 100% i |
| Proportion of voting rights | ||||
| Country of | and shares held | |||
Name | incorporation | Nature of business | 2025 | 2024 |
Computacenter Training Limited | England 8 | Dormant company | 100% i | 100% i |
Computacenter Trustees Limited | England 8 | Dormant company | 100% i | 100% i |
Computadata Limited | England 8 | Dormant company | 100% i | 100% i |
Computer Services Group Limited England 8 | Dormant company | 100% i | 100% i | |
Digica (FMS) Limited | England 8 | Dormant company | 100% i | 100% i |
Digica Group Holdings Limited | England 8 | Dormant company | 100% i | 100% i |
Digica Group Limited | England 8 | Dormant company | 100% i | 100% i |
Digica Limited | England 8 | Dormant company | 100% i | 100% i |
Digica SMP Limited | England 8 | Dormant company | 100% i | 100% i |
ICG Services Limited | England 8 | Dormant company | 100% i | 100% i |
Kit Online Limited | England 8 | Dormant company | 100% i | 100% i |
M Services Limited | England 8 | Dormant company | 100% i | 100% i |
| Merchant Business Systems | England 8 | Dormant company | 100% i | 100% i |
| Limited | ||||
Merchant Systems Limited | England 8 | Dormant company | 100% i | 100% i |
Logival (SARL) | France 10 | Dormant company | 100% viii | 100% viii |
Damax GmbH | Switzerland 22 | Dormant company | 100% ix | 100% ix |
Computacenter (US) Defense Inc. | USA 24 | Dormant company | 100% v | 100% v |
| 2025 | 2024 | |
| £m | £m | |
Inventories for re-sale | 482.8 | 307.2 |
| inventories to their net realisable value. This write-down was net of £1.6m reversed during the year, | |
| based on sale of items previously provided for and change in estimates. | |
| When estimating net realisable value of inventories at the reporting date, Management considers the |
| age of the inventories and expected future sales as the basis for the estimation. |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables, gross | 1,867.7 | 1,628.2 |
Allowance for expected credit losses | (6.4) | (8.0) |
Trade receivables | 1,861.3 | 1,620.2 |
Net investment in finance leases (note 25) | 17.1 | 9.9 |
Tax receivables (VAT, franchise taxes, and sales/use taxes) | 1.0 | 1.0 |
Other receivables | 47.2 | 25.7 |
1,926.6 | 1,656.8 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 8.0 | 8.3 |
Charge for the year | 2.2 | 8.4 |
Utilised | (0.7) | (0.2) |
Unused amounts reversed | (3.1) | (8.3) |
Foreign currency adjustment | (0.1) | (0.2) |
At 31 December | 6.3 | 8.0 |
| Past due but not impaired | |||||||
| Neither past | |||||||
| due | |||||||
| Total | nor impaired | <30 days | 30–60 days | 60–90 days | 90–120 days | >120 days | |
| £m | £m | £m | £m | £m | £m | £m | |
| 2025 | |||||||
Expected loss rate | 0.3% | 0.2% | 0.4% | 0.4% | 1.3% | 3.6% | 8.7% |
Trade receivables, gross | 1,867.7 | 1,566.8 | 209.3 | 55.1 | 16.0 | 5.6 | 14.9 |
Allowance for expected credit losses | 6.4 | 3.6 | 0.9 | 0.2 | 0.2 | 0.2 | 1.3 |
| 2024 | |||||||
Expected loss rate | 0.5% | 0.3% | 0.5% | 0.7% | 2.0% | 4.3% | 14.4% |
Trade receivables, gross | 1,628.2 | 1,384.0 | 163.9 | 46.1 | 15.3 | 9.2 | 9.7 |
Allowance for expected credit losses | 8.0 | 4.8 | 0.8 | 0.3 | 0.3 | 0.4 | 1.4 |
| 2025 | 2024 | |
| £m | £m | |
Cash and short-term deposits | 628.5 | 489.6 |
Cash and cash equivalents in the Consolidated Cash Flow Statement | 628.5 | 489.6 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 1,970.6 | 1,643.3 |
Accruals | 297.2 | 216.9 |
Social security and other taxes | 150.5 | 141.1 |
Other payables | 60.9 | 53.0 |
2,479.2 | 2,054.3 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Bank loans | 2.1 | 2.0 |
Customer-specific financing | 3.6 | 2.1 |
5.7 | 4.1 | |
| Non-current | ||
Bank loans | 1.4 | 3.3 |
Customer-specific financing | 15.4 | – |
16.8 | 3.3 | |
22.5 | 7.4 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 129.5 | 115.4 |
Additions during the year | 80.5 | 51.0 |
Lease modifications | 18.0 | 10.5 |
Gross payment of lease liabilities | (52.7) | (47.4) |
Interest relating to lease liabilities | 9.3 | 5.8 |
Early terminations during the year | (6.5) | (2.4) |
Exchange adjustment | 1.7 | (3.4) |
At 31 December | 179.8 | 129.5 |
Current | 43.9 | 36.3 |
Non-current | 135.9 | 93.2 |
179.8 | 129.5 |
| 2025 | 2024 | |
| £m | £m | |
| Financial instruments at fair value through profit and loss | ||
Foreign exchange forward contracts | (0.7) | 5.2 |
| Financial instruments at fair value through other comprehensive income | ||
| Cash flow hedges | ||
Foreign exchange forward contracts | (3.1) | (0.4) |
(3.8) | 4.8 | |
Current assets | 5.2 | 8.2 |
Current liabilities | (9.0) | (3.4) |
| Nominal value of | Nominal value of | ||||||||||
| contracts | contracts | ||||||||||
Buy currency | Sell currency | (m) | Maturity dates | Contract rates | Buy currency | Sell currency | (m) | Maturity dates | Contract rates | ||
UK | Sterling | Euros | 156.0 | Jan 26 – Mar 27 | 1.116 – 1.145 | Germany | Euros | US dollars | 97.1 | Jan 26 – Sep 26 | 1.135 – 1.183 |
Sterling | US dollars | 23.1 | Jan 26 – May 28 | 1.278 – 1.350 | Euros | Hungarian forint | 10.0 | Jan 26 – Jul 27 | 421.870 | ||
Sterling | Australian dollars | 0.6 | Feb 26 | 2.016 | Euros | Polish zloty | 7.1 | Jan 26 – Jan 28 | 4.391 – 4.415 | ||
Sterling | Hong Kong dollars | 1.2 | Mar 26 | 10.443 | Euros | Singaporean | 2.2 | Jan 26 | 1.513 | ||
Sterling | Hungarian forint | 1.3 | Jan 26 | 440.781 | dollars | ||||||
Sterling | Japanese yen | 2.3 | Jan 26 – Mar 26 | 209.465 | Sterling | Euros | 0.5 | Jan 26 | 1.145 | ||
| – 210.513 | |||||||||||
Sterling | Norwegian kroner | 0.1 | Jan 26 | 13.564 | |||||||
Sterling | Polish zloty | 0.1 | Feb 26 – May 26 | 4.830 | |||||||
Sterling South African rand | 4.8 | Jan 26 – Jun 27 | 22.273 – 23.128 | ||||||||
Sterling | Swedish krona | 0.1 | Jan 26 | 12.360 | |||||||
Sterling | Swiss francs | 1.0 | Mar 26 | 1.058 | |||||||
Euros | Sterling | 40.6 | Jan 26 – Mar 26 | 0.874 – 0.880 | |||||||
US dollars | Sterling | 322.2 | Jan 26 – Aug 29 | 0.732 – 0.797 | |||||||
Hungarian forint | Sterling | 4,011.3 | Jan 26 – Jul 27 | 0.002 | |||||||
Mexican peso | Sterling | 37.1 | Jan 26 – Jan 28 | 0.036 – 0.040 | |||||||
Polish zloty | Sterling | 1.4 | Jan 26 – Nov 26 | 0.191 – 0.196 | |||||||
| South African | Sterling | 126.9 | Jan 26 – Oct 27 | 0.033 – 0.042 | |||||||
| rand | |||||||||||
Swiss francs | Sterling | 0.4 | Jan 26 | 0.963 |
US dollars | Euros | 141.0 | Jan 26 – Feb 30 | 0.811 – 0.864 | ||
Hungarian forint | Euros | 150.0 | Jan 26 | 0.003 | ||
Polish zloty | Euros | 0.6 | Jan 26 | 0.228 | ||
France | Euros | Hungarian forint | 5.3 | Jan 26 – Jan 27 | 402.100 | |
| – 434.384 | ||||||
Euros | Mexican peso | 1.4 | Jan 26 – Feb 27 | 22.763 – 24.138 | ||
Euros South African rand | 0.1 | Jan 26 | 19.667 | |||
Sterling | Euros | 0.3 | Jan 26 | 1.146 | ||
US dollars | Euros | 24.2 | Jan 26 – Feb 27 | 0.846 – 0.944 | ||
Belgium | Euros South African rand | 0.7 | Jan 26 – Dec 26 | 19.671 – 24.669 | ||
Sterling | Euros | 0.1 | Jan 26 | 1.147 | ||
US dollars | Euros | 4.7 | Jan 26 – Feb 26 | 0.849 – 0.870 | ||
US | US dollars | Sterling | 2.0 | Jan 26 – Feb 26 | 0.742 – 0.750 | |
US dollars | Euros | 4.3 | Jan 26 – Feb 26 | 0.851 – 0.857 | ||
US dollars | Canadian dollars | 2.8 | Jan 26 – Feb 26 | 1.371 – 1.380 | ||
US dollars | Mexican peso | 6.8 | Jan 26 – Jan 28 | 20.172 – 22.025 | ||
US dollars South African rand | 1.0 | Jan 26 – May 26 | 16.687 – 22.297 | |||
India | Indian rupees | Sterling | 5,968.9 | Jan 26 – Jan 29 | 0.008 – 0.009 | |
Indian rupees | Euros | 3,131.5 | Jan 26 – Jan 29 | 0.009 – 0.010 | ||
Indian rupees | US dollars | 540.3 | Jan 26 – Jan 29 | 0.011 – 0.012 | ||
| Nominal value of | |||||
| contracts | |||||
Buy currency | Sell currency | (m) | Maturity dates | Contract rates | |
UK | Sterling | Euros | 189.4 | Jan 25 – Apr 25 | 1.204 – 1.209 |
Sterling | Australian dollars | 0.5 | Jan 25 | 2.019 – 2.023 | |
Sterling | Hong Kong dollars | 1.3 | Feb 25 | 9.714 | |
Sterling | Japanese yen | 2.6 | Jan 25 – Mar 25 | 195.043 | |
| – 196.400 | |||||
Sterling | Polish zloty | 0.3 | May 25 – May | 5.170 – 5.230 | |
| 26 | |||||
Sterling | Swiss francs | 3.5 | Feb 25 – Jun 25 | 1.113 – 1.128 | |
Sterling South African rand | 3.7 | Jan 25 – Jun 27 | 23.687 – 25.617 | ||
Euros | Sterling | 5.9 | Jan 25 | 0.831 – 0.840 | |
US dollars | Sterling | 155.1 | Jan 25 – Jan 28 | 0.764 – 0.830 | |
Hungarian forint | Sterling | 5,037.9 | Feb 25 – Jan 27 | 0.002 | |
Mexican peso | Sterling | 54.9 | Jan 25 – Jan 28 | 0.036 – 0.042 | |
Polish zloty | Sterling | 9.0 | Jan 25 – Nov 26 | 0.191 – 0.197 | |
| Singaporean | Sterling | 0.6 | Jan 25 | 0.586 | |
| dollars | |||||
| South African | Sterling | 245.6 | Jan 25 –Oct 27 | 0.033 – 0.045 | |
| rand | |||||
Germany | Euros | Sterling | 0.2 | Jan 25 | 0.825 |
Euros | US dollars | 100.0 | Jan 25 –Sep 26 | 1.045 – 1.135 | |
Euros | Singaporean | 2.1 | Mar 25 | 1.415 | |
| dollars | |||||
Euros South African rand | 0.4 | Jan 25 –Oct 25 | 19.194 | ||
US dollars | Euros | 96.8 | Jan 25 –May 25 | 0.908 – 0.957 | |
Hungarian forint | Euros | 150.0 | Jan 26 | 0.003 | |
Polish zloty | Euros | 13.8 | Jan 25 –Jan 26 | 0.228 – 0.234 | |
Romanian leu | Euros | 3.1 | Jan 25 – Feb 25 | 0.199 |
| Nominal value of | |||||||
| contracts | |||||||
Buy currency | Sell currency | (m) | Maturity dates | Contract rates | |||
France | Euros | Hungarian forint | 10.0 | Jan 25 –Dec 26 | 396.630 | ||
| – 434.384 | |||||||
Euros | Mexican peso | 0.6 | Feb 25 –Jan 26 | 21.458 – 22.903 | |||
Euros South African rand | 0.1 | Jan 25 | 19.415 | ||||
Sterling | Euros | 0.4 | Jan 25 | 1.211 | |||
US dollars | Euros | 16.8 | Jan 25 –Mar 25 | 0.912 – 0.964 | |||
Belgium | Euros South African rand | 1.3 | Jan 25 –Dec 26 20.273 – 24.669 | ||||
US dollars | Euros | 4.0 | Jan 25 –Feb 25 | 0.962 – 0.946 | |||
US | US dollars | Mexican peso | 14.1 | Jan 25 –Jan 28 | 19.170 – 22.025 | ||
US dollars South African rand | 3.1 | Jan 25 –May 26 | 17.735 – 22.297 | ||||
India | Indian rupees | Sterling | 4,730.2 | Jan 25 –Jan 28 | 0.009 – 0.010 | ||
Indian rupees | Euros | 2,927.8 | Jan 25 –Jan 28 | 0.010 – 0.011 | |||
Indian rupees | US dollars | 146.8 | Jan 25 –Jan 27 | 0.011 – 0.012 | |||
| 2025 | 2024 | |
| £m | £m | |
Net investment in finance leases | 52.8 | 32.4 |
Other receivables | 0.3 | 0.3 |
53.1 | 32.7 |
| 2025 | 2024 | |
| £m | £m | |
Trade and other receivables (current) | 17.1 | 9.9 |
Trade and other receivables (non-current) | 52.8 | 32.4 |
69.9 | 42.3 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 21.3 | 12.3 |
One to two years | 20.4 | 12.7 |
Two to three years | 17.9 | 11.3 |
Three to four years | 15.5 | 8.7 |
Four to five years | 5.3 | 2.2 |
More than five years | 1.5 | 1.7 |
Total undiscounted lease receivable | 81.9 | 48.9 |
Less: unearned finance income | (12.0) | (6.6) |
Net investment in finance leases | 69.9 | 42.3 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 0.9 | 0.9 |
After one year | 1.9 | 1.7 |
| Customer | ||||
| contract | Property | Other | Total | |
| provisions | provisions | provisions | provisions | |
| £m | £m | £m | £m | |
At 1 January 2024 | 1.5 | 5.9 | 1.7 | 9.1 |
Amount unused reversed | (1.2) | – | (0.3) | (1.5) |
Arising during the year | 4.9 | 0.2 | 0.7 | 5.8 |
Utilisation | (0.2) | – | (0.4) | (0.6) |
Exchange adjustment | (0.1) | – | – | (0.1) |
At 31 December 2024 | 4.9 | 6.1 | 1.7 | 12.7 |
Amount unused reversed | – | (0.7) | – | (0.7) |
Arising during the year | 14.8 | – | 0.1 | 14.9 |
Utilisation | (5.0) | – | (0.3) | (5.3) |
Exchange adjustment | 0.1 | (0.1) | 0.1 | 0.1 |
At 31 December 2025 | 14.8 | 5.3 | 1.6 | 21.7 |
Current at 31 December 2025 | 4.3 | 0.5 | 0.1 | 4.9 |
Non-current at 31 December 2025 | 10.5 | 4.8 | 1.5 | 16.8 |
14.8 | 5.3 | 1.6 | 21.7 | |
Current at 31 December 2024 | 3.8 | 1.0 | 0.1 | 4.9 |
Non-current at 31 December 2024 | 1.1 | 5.1 | 1.6 | 7.8 |
4.9 | 6.1 | 1.7 | 12.7 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial assets at amortised cost: | |||
Trade receivables | 20 | 1,861.3 | 1,620.2 |
Other receivables 1 | 29.1 | 21.6 | |
Net investment in finance leases | 25 | 69.9 | 42.3 |
Cash and short-term deposits | 21 | 628.5 | 489.6 |
Financial assets at fair value through other comprehensive income (FVOCI): | |||
Derivative financial instruments – cash flow hedges | 4.7 | 2.3 | |
| Financial assets at fair value through profit or loss (FVPL): | |||
Derivative financial instruments – held for trading | 0.6 | 5.9 | |
2,594.1 | 2,181.9 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial liabilities at amortised cost: | |||
Trade and other payables * | 22 | 2,326.4 | 1,913.2 |
Borrowings | 23a | 22.5 | 7.4 |
Lease liabilities | 23b | 179.8 | 129.5 |
Financial liabilities at fair value through other comprehensive income (FVOCI): | |||
Derivative financial instruments – cash flow hedges | 7.8 | 2.7 | |
| Financial liabilities at fair value through profit or loss (FVPL): | |||
Derivative financial instruments – held for trading | 1.3 | 0.7 | |
Deferred payments: acquisition of non-controlling interest | 18b, 18c | 2.3 | – |
2,540.1 | 2,053.5 |
| Effect on profit | ||
| Change in | before tax | |
| basis points | £m | |
| 2025 | ||
Sterling | +100 | – |
Euro | +100 | 1.4 |
US dollars | +100 | 1.3 |
| 2024 | ||
Sterling | +100 | 0.2 |
Euro | +100 | 1.8 |
US dollars | +100 | 0.7 |
| 31 December 2025 | 31 December 2024 | |||
| (m) | (m) | |||
$ | € | $ | € | |
Trade and other receivables | 920.6 | 933.9 | 743.9 | 898.5 |
Trade and other payables | (1,355.0) | (1,117.1) | (822.2) | (1,048.5) |
Forecast future cash flow (net) | 80.5 | 373.1 | 199.2 | (12.0) |
(353.9) | 189.9 | 120.9 | (162.0) | |
Forward exchange contracts | 353.9 | (189.9) | (120.9) | 162.0 |
Net exposure | – | – | – | – |
| On demand | <3 months | 3–12 months | 1–2 years | 2–5 years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 31 December 2025 | |||||||
Borrowings | – | 1.6 | 5.0 | 6.0 | 12.5 | – | 25.1 |
Lease liabilities | – | 15.1 | 45.2 | 52.4 | 74.3 | 46.2 | 233.2 |
Derivative financial instruments | – | 3.2 | 2.1 | 2.6 | 1.1 | – | 9.0 |
Trade and other payables | – | 2,327.6 | – | 1.1 | – | – | 2,328.7 |
– | 2,347.5 | 52.3 | 62.1 | 87.9 | 46.2 | 2,596.0 |
| On demand | <3 months | 3–12 months | 1–2 years | 2–5 years | >5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 31 December 2024 | |||||||
Borrowings | – | 1.2 | 2.9 | 2.0 | 1.4 | – | 7.5 |
Lease liabilities | – | 10.5 | 31.6 | 34.4 | 56.3 | 15.2 | 148.0 |
Derivative financial instruments | – | 0.8 | 1.3 | 0.9 | 0.4 | – | 3.4 |
Trade and other payables | – | 1,913.2 | – | – | – | – | 1,913.2 |
– | 1,925.7 | 35.8 | 37.3 | 58.1 | 15.2 | 2,072.1 |
7 5 ⁄9p | ||
| ordinary | ||
| shares | Total | |
| Issued and fully paid | No. ’000 | £m |
At 1 January 2024 | 122,688 | 9.3 |
Cancellation of shares – Share buyback programme | (5,000) | (0.4) |
At 31 December 2024 and 31 December 2025 | 117,688 | 8.9 |
| Under the PSP, shares granted will be subject to certain performance conditions as described in the | |||||
| 2025 | 2024 | ||||
| Share price at | Number | Number | |||
Date of grant | Maturity date | date of grant | outstanding | outstanding | |
26/03/2015 | 26/03/2018 | 720.00p | – | 9,667 | |
22/03/2016 | 22/03/2019 | 845.27p | 6,943 | 11,930 | |
22/03/2017 | 22/03/2020 | 736.50p | 8,402 | 11,304 | |
21/03/2018 | 21/03/2021 | 1,182.67p | 17,388 | 17,388 | |
21/03/2019 | 21/03/2022 | 1,192.00p | 50,222 | 53,323 | |
23/03/2020 | 21/03/2023 | 993.00p | 31,762 | 31,762 | |
23/03/2020 | 31/03/2023 | 993.00p | 70,197 | 256,212 | |
22/03/2021 | 21/03/2024 | 2,175.00p | 127,352 | 139,151 | |
21/03/2022 | 21/03/2025 | 2,911.00p | 7,510 | 222,722 | |
06/04/2023 | 23/03/2026 | 2,151.00p | 338,081 | 343,202 | |
06/04/2023 | 30/03/2025 | 2,151.00p | – | 4,588 | |
05/06/2023 | 01/07/2025 | 2,379.00p | – | 5,695 | |
05/06/2023 | 05/06/2025 | 2,379.00p | – | 13,527 | |
14/09/2023 | 23/03/2026 | 2,449.00p | 9,830 | 9,830 | |
02/10/2023 | 23/03/2026 | 2,530.00p | 5,040 | 5,040 | |
26/03/2024 | 23/03/2027 | 2,691.00p | 307,938 | 313,057 | |
26/03/2024 | 26/03/2025 | 2,691.00p | – | 12,097 | |
26/03/2024 | 26/03/2026 | 2,691.00p | 12,098 | 12,098 | |
26/03/2024 | 23/03/2026 | 2,273.00p | – | – | |
24/03/2025 | 21/03/2028 | 2,623.00p | 365,800 | – | |
24/03/2025 | 26/03/2026 | 2,623.00p | 3,332 | – | |
24/03/2025 | 24/03/2027 | 2,623.00p | 3,331 | – | |
07/04/2025 | 21/03/2028 | 2,391.00p | 2,330 | – | |
24/06/2025 | 27/06/2028 | 2,512.00p | 29,536 | – | |
24/06/2025 | 25/06/2029 | 2,512.00p | 14,072 | – | |
1,411,164 | 1,472,593 |
| 2025 | 2024 | |
| Number | Number | |
| PSP, RSP and DBP plans | ||
Outstanding at the beginning of the year | 1,472,593 | 1,630,367 |
Granted during the year | 421,447 | 377,887 |
Dividend equivalents granted | 10,353 | 813 |
Forfeited during the year | (234,374) | (122,805) |
Exercised during the year 1 | (258,855) | (413,669) |
Outstanding at the end of the year | 1,411,164 | 1,472,593 |
Exercisable at the end of the year | 319,776 | 530,737 |
| During the year, 607,064 options were granted (2024: 716,429) with a fair value of £5,413,976 (2024: | |||||
| £4,246,949). | |||||
| 2025 | 2024 | ||||
| Number | Number | ||||
Date of grant | Exercisable between | Exercise Price | outstanding | outstanding | |
October 2018 | 01/12/2023 – 31/05/2024 | 1,054.00p | – | 655 | |
October 2020 | 01/12/2023 – 01/06/2024 | 2,092.00p | – | 155 | |
November 2022 | 07/11/2024 – 07/02/2025 | 1,665.00p | – | 22,545 | |
October 2019 | 01/12/2024 – 31/05/2025 | 1,011.00p | – | 212,299 | |
October 2019 | 01/12/2024 – 01/06/2025 | 1,011.00p | – | 105,774 | |
November 2023 | 06/11/2025 – 06/02/2026 | 2,218.00p | 9,765 | 31,163 | |
October 2020 | 01/12/2025 – 31/05/2026 | 1,860.00p | 96,644 | 444,963 | |
October 2020 | 01/12/2025 – 01/06/2026 | 1,860.00p | 74,884 | 208,698 | |
November 2024 | 06/11/2026 – 06/02/2027 | 1,839.00p | 30,791 | 39,086 | |
October 2021 | 01/12/2026 – 01/06/2027 | 2,286.00p | 519,575 | 560,143 | |
November 2025 | 05/11/2027 – 05/02/2028 | 2,432.00p | 34,224 | – | |
November 2022 | 01/12/2027 – 01/06/2028 | 1,575.00p | 796,458 | 844,932 | |
November 2023 | 01/12/2028 – 01/06/2029 | 2,021.00p | 555,706 | 378,992 | |
November 2024 | 01/12/2029 – 01/06/2030 | 1,975.00p | 433,913 | 456,866 | |
November 2025 | 01/12/2030 – 01/06/2031 | 2,212.00p | 371,133 | – | |
2,923,093 | 3,306,271 |
| 2025 | 2025 | 2024 | 2024 | |
| Number | WAEP | Number | WAEP | |
| SAYE plans | ||||
Outstanding at the beginning of the year | 3,306,271 | £18.90 | 3,304,459 | £17.51 |
Granted during the year | 607,064 | £22.70 | 716,429 | £20.05 |
Forfeited during the year | (281,688) | £22.11 | (155,340) | £19.83 |
Exercised during the year 1 | (708,554) | £16.12 | (559,277) | £11.91 |
Outstanding at the end of the year | 2,923,093 | £20.05 | 3,306,271 | £18.90 |
Exercisable at the end of the year | 181,293 | £18.54 | 341,428 | £16.12 |
Nature of the arrangement | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan |
Date of grant | 24/03/2025 | 24/03/2025 | 24/03/2025 | 24/03/2025 | 07/04/2025 | 24/03/2025 | 24/03/2025 |
Number of instruments granted | 53,908 | 97,975 | 15,188 | 150,686 | 2,330 | 46,880 | 4,209 |
Exercise price (£) | – | – | – | – | – | – | – |
Share price at date of grant (£) | 26.23 | 26.23 | 26.23 | 26.23 | 23.91 | 26.23 | 26.23 |
Vesting period (years) | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Holding period (years) | 2 | – | – | – | – | – | – |
Contractual life from grant (years) | 10 | 10 | 3 | 10 | 10 | 3 | 10 |
| Expected settlement method | Equity | Equity | Equity | Equity | Equity | Equity | Equity |
| Dividend treatment | Accrue as | ||||||
| additional | |||||||
| shares during | |||||||
| the holding | |||||||
period only | None | None | None | None | None | None | |
| Vesting conditions | Service period aligned to vesting period | Service period aligned to vesting period | Service period | ||||
| Refer to pages 127 to 128 of this Annual Report | aligned to | ||||||
| and Accounts for performance conditions | See note 1 below for performance conditions | vesting period | |||||
Expected volatility | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Expected option life at grant date (years) | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Dividend yield | 3.0% | 3.0% | 3.0% | 3.0% | 3.3% | 3.0% | 3.0% |
Fair value per granted instrument determined at grant date (£) | 24.00 | 24.00 | 24.00 | 24.00 | 21.69 | 24.00 | 24.00 |
Nature of the arrangement | RSP Plan | RSP Plan | RSP Plan | DBP plan | DBP plan | SAYE plan | SAYE plan | SAYE plan |
Date of grant | 24/06/2025 | 24/06/2025 | 24/06/2025 | 24/03/2025 | 24/03/2025 | 05/11/2025 | 05/11/2025 | 05/11/2025 |
Number of instruments granted | 14,072 | 25,571 | 3,965 | 3,332 | 3,331 | 34,224 | 200,267 | 372,573 |
Exercise price (£) | – | – | – | – | – | 24.32 | 23.50 | 22.12 |
Share price at date of grant (£) | 25.12 | 25.12 | 25.12 | 26.23 | 26.23 | 29.00 | 29.00 | 29.00 |
Vesting period (years) | 4 | 3 | 3 | 2 | 1 | 2 | 3 | 5 |
| Holding period (years) | 1 | - | - | - | - | - | - | - |
Contractual life from grant (years) | 10 | 10 | 3 | 2 | 1 | 2 | 3 | 5 |
| Expected settlement method | Equity | Equity | Equity | Equity | Equity | Equity | Equity | Equity |
| Dividend treatment | Accrue as | Accrue as | Accrue as | |||||
| additional | additional | additional | ||||||
| shares during | shares during | shares during | ||||||
| the holding | the vesting | the vesting | ||||||
period only | None | None | period only | period only | None | None | None | |
| Vesting conditions | Service period aligned to vesting period | |||||||
| Subject to a good practice underpin as detailed | Service and savings period aligned | |||||||
on page 126 of this Annual Report and Accounts | None | None | to vesting period | |||||
Expected volatility | n/a | n/a | n/a | n/a | n/a | 26.38% | 27.38% | 27.80% |
Expected option life at grant date (years) | 4 | 3 | 3 | 2 | 1 | 2 | 3 | 5 |
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | 3.68% | 3.72% | 3.90% |
Dividend yield | 3.1% | 3.1% | 3.1% | 3.0% | 3.0% | 2.63% | 2.63% | 2.63% |
Fair value per granted instrument determined at grant date (£) | 22.20 | 22.89 | 22.89 | 25.46 | 24.72 | 6.66 | 7.93 | 9.66 |
Nature of the arrangement | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan | PSP plan | ||
Date of grant | 26/03/2024 | 26/03/2024 | 26/03/2024 | 26/03/2024 | 26/03/2024 | 26/03/2024 | 26/03/2024 | ||
Number of instruments granted | 79,892 | 83,800 | 11,371 | 139,431 | 30,377 | 7,929 | 892 | ||
Exercise price (£) | – | – | – | – | – | – | – | ||
Share price at date of grant (£) | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 | 26.91 | ||
Vesting period (years) | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||
| Holding period (years) | 2 | - | - | - | - | - | - | ||
Contractual life from grant (years) | 10 | 10 | 3 | 10 | 3 | 10 | 3 | ||
Expected settlement method | Equity | Equity | Equity | Equity | Equity | Equity | Equity | ||
| Dividend treatment | Accrue as | ||||||||
| additional | |||||||||
| shares during | |||||||||
| the holding | |||||||||
period only | None | None | None | None | None | None | |||
| Vesting conditions | Service period aligned to | ||||||||
| Service period aligned to vesting period | vesting period | ||||||||
| Refer to page 133 of the 2024 Annual Report | See note 1 below for | Service period aligned to | |||||||
| and Accounts for performance conditions | performance conditions | vesting period | |||||||
Expected volatility | n/a | n/a | n/a | n/a | n/a | n/a | n/a | ||
Expected option life at grant date (years) | 3 | 3 | 3 | 3 | 3 | 3 | 3 | ||
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | n/a | n/a | ||
Dividend yield | 2.9% | 2.9% | 2.9% | 2.9% | 2.9% | 2.9% | 2.9% | ||
Fair value per granted instrument determined at grant date (£) | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | 24.72 | ||
Nature of the arrangement | DBP Plan | DBP Plan | SAYE Plan | SAYE Plan | SAYE Plan | |
Date of grant | 26/03/2024 | 26/03/2024 | 06/11/2024 | 06/11/2024 | 06/11/2024 | |
Number of instruments granted | 12,097 | 12,098 | 39,086 | 218,040 | 459,303 | |
Exercise price (£) | – | – | 18.39 | 20.98 | 19.75 | |
Share price at date of grant (£) | 26.91 | 26.91 | 21.64 | 21.64 | 21.64 | |
Vesting period (years) | 2 | 1 | 2 | 3 | 5 | |
| Holding period (years) | - | - | - | - | - | |
Contractual life from grant (years) | 2 | 1 | 2 | 3 | 5 | |
Expected settlement method | Equity | Equity | Equity | Equity | Equity | |
| Accrue as additional shares | ||||||
| Dividend treatment | during the vesting period only | None | None | None | ||
| Service and savings period aligned to vesting | ||||||
Vesting conditions | None | None | period | |||
Expected volatility | n/a | n/a | 25.62% | 27.82% | 33.68% | |
Expected option life at grant date (years) | 2 | 1 | 2 | 3 | 5 | |
Risk-free interest rate | n/a | n/a | 4.31% | 4.29% | 4.30% | |
Dividend yield | 2.9% | 2.9% | 3.63% | 3.63% | 3.63% | |
Fair value per granted instrument determined at grant date (£) | 26.16 | 25.43 | 4.70 | 4.29 | 6.81 | |
| At 31 | |||||
| At 1 January | Cash flows | Non-cash | Exchange | December | |
| 2025 | in year | flow | differences | 2025 | |
| £m | £m | £m | £m | £m | |
Cash and short-term deposits | 489.6 | 135.8 | – | 3.1 | 628.5 |
Cash and cash equivalents | 489.6 | 135.8 | – | 3.1 | 628.5 |
Bank loans and credit facility | (7.4) | (15.0) | – | (0.1) | (22.5) |
Adjusted net funds (excluding lease liabilities) | 482.2 | 120.8 | – | 3.0 | 606.0 |
Lease liabilities | (129.5) | 52.7 | (101.3) | (1.7) | (179.8) |
Net funds | 352.7 | 173.5 | (101.3) | 1.3 | 426.2 |
| Customer- | Liabilities from | |||||
| specific | Lease | financing | ||||
| Bank loans | Credit facilities | financing | Others | liabilities | activities | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2025 | (7.4) | – | – | – | (129.5) | (136.9) |
| Changes from financing cash flows: | ||||||
Interest paid | 0.1 | 0.1 | 1.0 | 4.6 | – | 5.8 |
Interest paid on lease liabilities | – | – | – | – | 9.3 | 9.3 |
Drawdown of borrowings | – | (22.8) | (19.0) | – | (41.8) | |
Repayment of borrowings | 4.1 | 22.7 | 0.1 | – | – | 26.9 |
Payment of capital element of lease liabilities | – | – | – | – | 43.4 | 43.4 |
Total changes from financing cash flows | 4.2 | – | (17.9) | 4.6 | 52.7 | 43.6 |
The effect of changes in foreign exchange rates | (0.2) | 0.1 | (0.1) | – | (1.7) | (1.9) |
| Other changes: | ||||||
New leases | – | – | – | – | (80.5) | (80.5) |
Lease modifications | – | – | – | – | (18.0) | (18.0) |
Early termination of leases | – | – | – | – | 6.5 | 6.5 |
Interest expense | (0.1) | (0.1) | (1.0) | (4.6) | (9.3) | (15.1) |
Total other changes | (0.1) | (0.1) | (1.0) | (4.6) | (101.3) | (107.1) |
Balance at 31 December 2025 | (3.5) | – | (19.0) | – | (179.8) | (202.3) |
| At 31 | |||||
| At 1 January | Cash flows | Non-cash | Exchange | December | |
| 2024 | in year | flow | differences | 2024 | |
| £m | £m | £m | £m | £m | |
Cash and short-term deposits | 471.2 | 29.5 | – | (11.1) | 489.6 |
Cash and cash equivalents | 471.2 | 29.5 | – | (11.1) | 489.6 |
Bank loans and credit facility | (12.2) | 4.5 | – | 0.3 | (7.4) |
Adjusted net funds (excluding lease liabilities) | 459.0 | 34.0 | – | (10.8) | 482.2 |
Lease liabilities | (115.4) | 47.4 | (64.9) | 3.4 | (129.5) |
Net funds | 343.6 | 81.4 | (64.9) | (7.4) | 352.7 |
| Customer- | Liabilities from | |||||
| Revolving | specific | Lease | financing | |||
| Bank loans | credit facilities | financing | Others | liabilities | activities | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2024 | (12.2) | – | – | – | (115.4) | (127.6) |
| Changes from financing cash flows: | ||||||
Interest paid | 0.1 | 0.4 | – | 0.8 | – | 1.3 |
Interest paid on lease liabilities | – | – | – | – | 5.8 | 5.8 |
Drawdown of borrowings | – | (40.0) | – | – | – | (40.0) |
Repayment of borrowings | 4.5 | 40.0 | – | – | – | 44.5 |
Payment of capital element of lease liabilities | – | – | – | – | 41.6 | 41.6 |
Total changes from financing cash flows | 4.6 | 0.4 | – | 0.8 | 47.4 | 53.2 |
The effect of changes in foreign exchange rates | 0.3 | – | – | – | 3.4 | 3.7 |
| Other changes: | ||||||
New leases | – | – | – | – | (51.0) | (51.0) |
Lease modifications | – | – | – | – | (10.5) | (10.5) |
Early termination of leases | – | – | – | – | 2.4 | 2.4 |
Interest expense | (0.1) | (0.4) | – | (0.8) | (5.8) | (7.1) |
Total other changes | (0.1) | (0.4) | – | (0.8) | (64.9) | (66.2) |
Balance at 31 December 2024 | (7.4) | – | – | – | (129.5) | (136.9) |
| 2025 | 2024 | |
| £m | £m | |
Retirement benefit obligation | 20.7 | 22.3 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 22.3 | 26.2 |
| Included in Consolidated Income Statement | ||
Current service cost | 1.4 | 1.7 |
Interest cost | 0.8 | 0.8 |
2.2 | 2.5 | |
| Included in Consolidated Statement of Comprehensive Income | ||
| Actuarial gain arising from: | ||
– Changes in demographic assumptions | (2.2) | – |
– Change in financial assumptions | (0.7) | (3.9) |
| 2025 | 2024 | |
| £m | £m | |
– Experience adjustment | (1.0) | (0.6) |
Remeasurements gain | (3.9) | (4.5) |
Effect of movements in exchange rates | 1.2 | (1.2) |
(2.7) | (5.7) | |
Other Benefits paid | (1.1) | (0.7) |
Balance at 31 December | 20.7 | 22.3 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 3.8 | 3.4 |
Future salary growth | 2.6 | 2.6 |
| Turnover rates: | ||
– Non-managers | 6.0 | 5.7 |
– Supervisors | 4.0 | 2.7 |
– Executives | 7.0 | 2.7 |
| 2025 | 2024 | |||
| £m | £m | |||
Increase (1%) | Decrease (1%) | Increase (1%) | Decrease (1%) | |
Discount rate | 1.8 | (2.1) | 2.1 | (2.5) |
Future salary growth | (2.1) | 1.9 | (2.5) | 2.2 |
Turnover rates | 1.0 | (1.2) | 2.2 | (1.5) |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 2.8 | 2.2 |
Social security costs | 0.7 | 0.7 |
Share-based payments | – | – |
Pension costs | – | 0.1 |
Total compensation paid to key management personnel | 3.5 | 3.0 |
| subject to the conditions, set forth in the SPA. |